{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["AER only","Business & other details","Intro","DMS input","RFM input","Adjustment for Provisions","Adjustment for previous period","RAB roll forward","Total RAB roll forward","TAB roll forward","RAB remaining lives","TAB remaining lives","PTRM input summary"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":1,"defined_names":894,"comments":7,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"Business & other details","index":1,"n_rows":88,"n_cols":12,"rows_kept":88,"cut":false,"hidden":true,"merged":[[82,4,82,8],[18,4,18,7],[19,2,19,3],[19,4,19,7],[22,2,22,3],[22,4,22,7],[23,4,23,7],[24,2,24,3],[24,4,24,7],[32,1,32,8],[49,2,49,3],[51,2,51,8],[7,1,7,8],[11,1,11,8],[13,2,13,4],[14,2,14,4],[17,2,17,3],[17,4,17,7]]}
[null,{"$f":"IF(dms_DataQuality=\"backcast\",INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List))&\" BACKCAST\",INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List)))","v":"ROLL FORWARD MODEL"}]
[null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Endeavour Energy"}]
[null,{"$f":"IF(SUM(dms_SingleYear_Model)>0,CRY,CONCATENATE(FRCP_y1,\" to \",dms_MultiYear_FinalYear_Result))","v":"2018-19 to 2022-23"}]
[null,"BUSINESS & OTHER DETAILS"]
[]
[]
[null,"Instructions"]
[null,"Complete the following business details regulatory template before entering data or values in any other regulatory template. This regulatory template is linked to other cells within the spreadsheet and automatically generates column headings and conditional formatting to distinguish business specific input and non-input cells. "]
[]
[null,"SUBMISSION PARTICULARS INPUT SHEETS"]
[]
[null,"ENTITY DETAILS"]
[]
[null,"Short name",{"$f":"'DMS input'!C14","v":"Endeavour Energy"}]
[null,"ACN / ABN",{"$f":"INDEX(dms_ABN_List,MATCH(dms_TradingName,dms_TradingName_List))","v":59253130878}]
[]
[]
[null,"Business address","Address 1",null,{"$f":"INDEX(dms_Addr1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"51 Huntingwood Drive"}]
[null,null,null,"Address 2",{"$f":"IF(ISBLANK(INDEX(dms_Addr2_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",INDEX(dms_Addr2_List,MATCH(dms_TradingName,dms_TradingName_List)))","v":""}]
[null,null,"Suburb",null,{"$f":"INDEX(dms_Suburb_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"HUNTINGWOOD"}]
[null,null,null,"State",{"$f":"INDEX(dms_State_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"NSW"},"p/code",{"$f":"IF(ISBLANK(INDEX(dms_PostCode_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",INDEX(dms_PostCode_List,MATCH(dms_TradingName,dms_TradingName_List)))","v":"2148"}]
[]
[null,"Postal address","Address 1",null,{"$f":"INDEX(dms_PAddr1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"PO Box 811"}]
[null,null,null,"Address 2",{"$f":"IF(ISBLANK(INDEX(dms_PAddr2_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",INDEX(dms_PAddr2_List,MATCH(dms_TradingName,dms_TradingName_List)))","v":""}]
[null,null,"Suburb",null,{"$f":"INDEX(dms_PSuburb_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"SEVEN HILLS"}]
[null,null,null,"State",{"$f":"IF(ISBLANK(INDEX(dms_PState_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",INDEX(dms_PState_List,MATCH(dms_TradingName,dms_TradingName_List)))","v":"NSW"},"p/code",{"$f":"IF(ISBLANK(INDEX(dms_PPostCode_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",INDEX(dms_PPostCode_List,MATCH(dms_TradingName,dms_TradingName_List)))","v":""}]
[]
[]
[null,"Contact name/s",{"$f":"INDEX(dms_ContactName1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Jon Hocking"}]
[null,"Contact phone/s",{"$f":"INDEX(dms_ContactPh1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"02 9853 4386 / 0407 348 156"}]
[null,"Contact email address/s",{"$f":"INDEX(dms_ContactEmail_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Jon.Hocking@Endeavourenergy.com.au"}]
[]
[null,"REGULATORY CONTROL PERIODS"]
[]
[null,"Forthcoming regulatory control period","2018-19",{"$f":"dms_FRCP_y2","v":"2019-20"},{"$f":"dms_FRCP_y3","v":"2020-21"},{"$f":"dms_FRCP_y4","v":"2021-22"},{"$f":"dms_FRCP_y5","v":"2022-23"},{"$f":"dms_FRCP_y6","v":"2023-24"},{"$f":"dms_FRCP_y7","v":"2024-25"},{"$f":"dms_FRCP_y8","v":"2025-26"},{"$f":"dms_FRCP_y9","v":"2026-27"},{"$f":"dms_FRCP_y10","v":"2027-28"}]
[]
[]
[null,"Current regulatory control period",{"$f":"dms_CRCP_FirstYear_Result","v":"2013-14"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y1,4)+1)&\"-\"&TEXT(MID(CRCP_y1,3,2)+2,\"00\"),VALUE(LEFT(CRCP_y1,4)+1))","v":"2014-15"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y2,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y2,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y2,4)+1))","v":"2015-16"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y3,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y3,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y3,4)+1))","v":"2016-17"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y4,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y4,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y4,4)+1))","v":"2017-18"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y5,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y5,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y5,4)+1))","v":"2018-19"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y6,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y6,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y6,4)+1))","v":"2019-20"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y7,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y7,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y7,4)+1))","v":"2020-21"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y8,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y8,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y8,4)+1))","v":"2021-22"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y9,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y9,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y9,4)+1))","v":"2022-23"}]
[]
[]
[null,"Previous regulatory control period",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y2,4)-1)&\"-\"&TEXT(VALUE(MID(PRCP_y2,3,2)),\"00\"),VALUE(LEFT(PRCP_y2,4)-1))","v":"2008-09"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y3,4)-1)&\"-\"&TEXT(VALUE(MID(PRCP_y3,3,2)),\"00\"),VALUE(LEFT(PRCP_y3,4)-1))","v":"2009-10"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y4,4)-1)&\"-\"&TEXT(VALUE(MID(PRCP_y4,3,2)),\"00\"),VALUE(LEFT(PRCP_y4,4)-1))","v":"2010-11"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y5,4)-1)&\"-\"&TEXT(VALUE(RIGHT(PRCP_y5,2)-1),\"00\"),VALUE(LEFT(PRCP_y5,4)-1))","v":"2011-12"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y1,4)-1)&\"-\"&TEXT(VALUE(RIGHT(CRCP_y1,2)-1),\"00\"),VALUE(LEFT(CRCP_y1,4)-1))","v":"2012-13"}]
[]
[]
[null,"Current regulatory year","2005-06","CRY"]
[]
[]
[null,null,"DELETE NR 'CRY' IF NOT AN ANNUAL RIN (EB, CA , ARR)"]
[null,null,"APPLY NR 'CRY' IF AN ANNUAL RIN (EB, CA , ARR) - including multi year annual RINs eg. Recast CA. EB"]
[]
[null,"Source",{"$f":"'DMS input'!C36","v":"Final decision"},null,"Please select the correct submission type from the dropdown list."]
[null,"Data quality (actual, estimate, public, consolidated)","Consolidated"]
[null,"Amended RIN submission - amendment reason",{"$f":"IF(ISBLANK('DMS input'!C37:H37),\"\",'DMS input'!C37:H37)","v":""}]
[null,"Submission Date","dd/mm/yyyy","dms_SubmissionDate","Please enter date this file submitted to AER (dd/mm/yyyy)"]
[null,"EBSS - First application of scheme in forthcoming period?","No"]
[null,"Sector",{"$f":"INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Electricity"},"dms_Sector","=INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Segment",{"$f":"INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Distribution"},"dms_Segment","=INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Regulatory Year Ending",{"$f":"IF(dms_MultiYear_Flag=1,LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2),INDEX(dms_RYE_Formula_Result,MATCH(dms_Model,dms_Model_List)))","v":"2018"},"dms_RYE","=IF(dms_MultiYear_Flag=1,LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2),INDEX(dms_RYE_Formula_Result,MATCH(dms_Model,dms_Model_List)))"]
[null,"Reporting Period Type",{"$f":"INDEX(dms_RPT_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Financial"},"dms_RPT","=INDEX(dms_RPT_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Model or RIN Type","RFM","dms_Model","Drop down selection"]
[null,"Security Classification","Public","dms_Classification","Always Public"]
[null,"Template - version no.",5,"dms_TemplateNumber"]
[null,"Dollar $ real month",{"$f":"INDEX(dms_RPTMonth_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"June"},"dms_RPTMonth","=INDEX(dms_RPTMonth_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Dollar $ real  (the last month before the FRCP_y1)",{"$f":"CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(dms_CRCP_FinalYear_Result,2)&RIGHT(dms_CRCP_FinalYear_Result,2)))","v":"June 2018"},"dms_DollarReal","=IF(SUM(dms_SingleYear_Model)>0,CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(CRY,2))&RIGHT(CRY,2)),CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(dms_CRCP_FinalYear_Result,2)&RIGHT(dms_CRCP_FinalYear_Result,2))))"]
[null,"Form of control",{"$f":"INDEX(dms_FormControl_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Revenue cap"},"dms_FormControl","=INDEX(dms_FormControl_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"RIN response - version no.",1,"dms_RINversion"]
[null,"Jurisdiction",{"$f":"INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))","v":"NSW"},"dms_Jurisdiction","=INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Backcast Multiyear EB, CA or ARR?",0,"dms_MultiYear_Flag","1=y, 0-n"]
[null,null,2013,"dms_Specified_FinalYear","The result here is returned to dms_CRCP_FinalYear_Result if dms_MultiYear_Flag is set to 1"]
[null,"Single Year Model T/F",{"$f":"IF(dms_Model=\"EB\",1,0)","v":0},"dms_EB"]
[null,null,{"$f":"IF(dms_Model=\"CA\",1,0)","v":0},"dms_CA","=dms_SingleYear_Model"]
[null,null,{"$f":"IF(dms_Model=\"ARR\",1,0)","v":0},"dms_ARR"]
[null,"Single Year Final Year Reference","CRY","dms_SingleYear_FinalYear_Ref","This is the reference for EB, CA & ARR RINs"]
[null,"Single Year Final Year Result",{"$f":"INDIRECT(dms_SingleYear_FinalYear_Ref)","v":{"$error":"#REF!"}},"dms_SingleYear_FinalYear_Result","=INDIRECT(dms_SingleYear_FinalYear_Ref)",null,null,null,"Formula errors OK"]
[null,"FRCP length in years",{"$f":"INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_FRCPlength_Num","=INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Multi Year Final Year Reference",{"$f":"INDEX(dms_FinalYear_List,MATCH(dms_FRCPlength_Num,dms_FRCPlength_Num_List))","v":"dms_FRCP_y5"},"dms_MultiYear_FinalYear_Ref","=INDEX(dms_FinalYear_List,MATCH(dms_FRCPlength_Num,dms_FRCPlength_Num_List))"]
[null,"Multi Year Final Year Result",{"$f":"IF(dms_MultiYear_Flag=0,INDIRECT(dms_MultiYear_FinalYear_Ref),dms_Specified_FinalYear)","v":"2022-23"},"dms_MultiYear_FinalYear_Result","=IF(dms_MultiYear_Flag=0,INDIRECT(dms_MultiYear_FinalYear_Ref),dms_Specified_FinalYear)",null,null,null,"Formula errors OK"]
[null,"CRCP length in years",{"$f":"INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_CRCPlength_Num","=INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"CRCP Final Year Reference",{"$f":"INDEX(dms_CFinalYear_List,MATCH(dms_CRCPlength_Num,dms_CRCPlength_Num_List))","v":"CRCP_y5"},"dms_CRCP_FinalYear_Ref","=INDEX(dms_CFinalYear_List,MATCH(dms_CRCPlength_Num,dms_CRCPlength_Num_List))"]
[null,"CRCP First Year Result",{"$f":"INDEX(dms_CRCP_years,MATCH(dms_CRCPlength_Num,dms_CRCP_index))","v":"2013-14"},"dms_CRCP_FirstYear_Result","=INDEX(dms_CRCP_years,MATCH(dms_CRCPlength_Num,dms_CRCP_index))"]
[null,"CRCP Final Year Result",{"$f":"IF(dms_MultiYear_Flag=0,(IF(SUM(dms_SingleYear_Model)>0,CRY,dms_CRCP_yZ)),dms_Specified_FinalYear)","v":"2017-18"},"dms_CRCP_FinalYear_Result","=IF(dms_MultiYear_Flag=0,(IF(SUM(dms_SingleYear_Model)>0,CRY,dms_CRCP_yZ)),dms_Specified_FinalYear)"]
[null,"Table 6.6.3 - Public lighting repair - no. business days",{"$f":"INDEX(dms_663_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_663"]
[null,"Distribution Determination Reference",{"$f":"INDEX(dms_DeterminationRef_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"2014-19 Distribution Determination"}]
[null,"Backcast templates only - unit of measure ","$0s","dms_Backcast_UOM","If the cover sheet is for Backcast data ensure to apply dms_Backcast_UOM named range to this field. Otherwise, do not apply this named range."]
[null,"EB/CA Unit of Measure for Monetary Values","$0s","dms_dollar_nom_UOM","If the cover sheet is attached to an EB files make sure this field is set"]
[]
[null,"discard this record?","NO","dms_DISCARD","If record is to be discarded from DB set this flag to YES"]
[]
[null,"USES NAMED RANGES FLAG","yes","dms_Defined_Names_Used"]

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

{"sheet":"DMS input","index":3,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":false,"merged":[[35,2,35,4],[36,2,36,7],[30,2,30,3],[30,5,30,6],[24,2,24,3],[24,4,24,7],[28,2,28,3],[28,5,28,6],[29,2,29,3],[29,5,29,6],[23,4,23,7],[1,1,1,2],[1,6,1,7],[13,2,13,7],[14,2,14,4],[15,2,15,4],[17,2,17,3],[17,4,17,7],[18,4,18,7],[19,2,19,3],[19,4,19,7],[22,2,22,3],[22,4,22,7]]}
[]
[null,{"$f":"$C$16&\" - DMS Input\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"Endeavour - DMS Input - DNSP RFM - version 2"},null,null,null,null,"Input cells are in blue"]
[]
[]
[]
[null,"This sheet requests information that allows the AER to automatically import the RFM into our data management system (DMS)."]
[null,"This sheet's metadata relates to the business and context for the RFM (rather than the RFM itself)."]
[null,"Some of this data is automatically populated based on data entered on the RFM input sheet. Only change blue input cells."]
[null,"Some rows are hidden. To facilitate the automatic import, please do not delete or add rows on this sheet."]
[null,"Throughout the rest of the workbook, defined name ranges are used to identify data that is imported into the DMS."]
[]
[null,"Entity details"]
[]
[null,"Trading name","Endeavour Energy"]
[null,"ACN / ABN",{"$f":"INDEX(dms_ABN_List,MATCH(dms_TradingName,dms_TradingName_List))","v":59253130878}]
[null,"Business short name","Endeavour"]
[]
[null,"Business address","Address 1",null,{"$f":"dms_Addr1","v":"51 Huntingwood Drive"}]
[null,null,null,"Address 2",{"$f":"dms_Addr2","v":""}]
[null,null,"Suburb",null,{"$f":"dms_Suburb","v":"HUNTINGWOOD"}]
[null,null,null,"State",{"$f":"dms_State","v":"NSW"},"Postcode",{"$f":"dms_PostCode","v":"2148"}]
[]
[null,"Postal address","Address 1",null,{"$f":"dms_PAddr1","v":"PO Box 811"}]
[null,null,null,"Address 2",{"$f":"dms_PAddr2","v":""}]
[null,null,"Suburb",null,{"$f":"dms_PSuburb","v":"SEVEN HILLS"}]
[null,null,null,"State",{"$f":"dms_PState","v":"NSW"},"Postcode",{"$f":"dms_PostCode","v":"2148"}]
[]
[]
[null,"Contact name/s",{"$f":"dms_ContactName1","v":"Jon Hocking"}]
[null,"Contact phone/s",{"$f":"dms_ContactPh1","v":"02 9853 4386 / 0407 348 156"}]
[null,"Contact email address/s",{"$f":"dms_ContactEmail","v":"Jon.Hocking@Endeavourenergy.com.au"}]
[]
[null,"Regulatory process details"]
[]
[]
[null,"Source","Final decision"]
[null,"Amended model submission - reason"]

{"sheet":"RFM input","index":4,"n_rows":472,"n_cols":23,"rows_kept":472,"cut":false,"hidden":false,"merged":[[1,6,1,7],[260,5,260,6],[409,5,409,6],[4,5,4,8],[5,6,5,8],[1,13,1,15],[69,18,69,20],[133,18,133,20],[197,18,197,20],[1,9,1,11],[130,18,130,20]]}
[]
[null,null,null,null,null,{"$f":"'DMS input'!$C$16&\" - RFM Input\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"Endeavour - RFM Input - DNSP RFM - version 2"},"Input cells are in blue"]
[]
[]
[null,null,null,null,null,{"$f":"\"Opening Regulatory Asset Base for \"&IF(LEN($V$7)>4,CONCATENATE(LEFT($V$7,4)-1&\"-\"&IF($V$7>\"2009-10\",,\"0\")&RIGHT($V$7,2)-1),$V$7-1)&\" and Opening Tax Asset Base for \"&$V$7&\" ($m Nominal)\"","v":"Opening Regulatory Asset Base for 2013-14 and Opening Tax Asset Base for 2014-15 ($m Nominal)"}]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value","Average Remaining Life (Year)","Standard Life (Year)","Forecast Net Capex","Forecast Regulatory Depreciation","Forecast Customer Contributions","Difference in Final Year Capex","Return on Difference in Final Year Capex","Other Final Year Adjustments","Opening Tax Asset Value","Average Tax Remaining Life (Year)","Tax Standard Life (Year)","Base Regulatory Year","Length of Regulatory Control Period (Year)"]
[null,null,null,null,null,"Asset Class 1","2013-14 ORAB Sub-transmission lines and cables",null,null,477.55704425333778,30.431420314748351,47.418913262000622,69.646309525355448,11.468237917121494,3.9498899899999995,-22.329924965258169,-13.633058032557507,0,429.37076828190078,37.994165705448168,46.770201284292213,"2014-15",5]
[null,null,null,null,null,"Asset Class 2","2013-14 ORAB Distribution lines and cables",null,null,1045.0776932159524,38.302553263930903,50.6142916246976,124.85272197404214,4.9825879463619316,31.286360550000019,7.5188357812396269,4.5904643523160447,0,992.30562703685064,38.962296227829306,47.854905175422061]
[null,null,null,null,null,"Asset Class 3","2013-14 ORAB Substations",null,null,2074.1376074446016,28.198677793395181,39.999898301618771,222.72629817472776,42.445791636031778,13.015281009999999,-102.89598518908244,-62.820942729653304,0,1958.8360996023548,33.811718534604317,40]
[null,null,null,null,null,"Asset Class 4","2013-14 ORAB Transformers",null,null,433.89104438190066,24.912929523732352,44.321093342440562,26.372680112375228,10.293381432379952,0.71204083000000007,25.208579264779868,15.390558838409264,0,315.84021521463495,27.529533637234799,40]
[null,null,null,null,null,"Asset Class 5","2013-14 ORAB Low Voltage lines and cables",null,null,654.11851713274575,27.894475995354302,52.433165481704101,46.490430071892042,10.722449594520629,33.589340820000011,7.834787278901663,4.7833617807579936,0,372.62866686255057,34.464835403174284,47.766963999134632]
[null,null,null,null,null,"Asset Class 6","2013-14 ORAB Customer metering and Load control",null,null,23.86726861563108,22.817652322754146,25.000056136227336,4.7459796579185207,0.52385561924643465,2.9696870000000007E-2,-1.6200086749448357,-0.98906164320441525,-17.33774940645301,11.062659651441887,17.999272158408981,25]
[null,null,null,null,null,"Asset Class 7","2013-14 ORAB Communication",null,null,17.771686895587749,7.0835164209588317,8.4016743853966549,4.6341938377578806,2.0069918949704437,0,-2.4140824849447933,-1.4738664220250548,0,20.701186567670707,8.297430719849709,10]
[null,null,null,null,null,"Asset Class 8","2013-14 ORAB Land",null,null,134.45335573718543,"n/a","n/a",-0.57176881114705158,-3.2939574902205799,1.54566,-4.8593439239405702,-2.9667684875031366,0,94.433185499098443,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 9","2013-14 ORAB Easements",null,null,14.739776701018277,"n/a","n/a",0.76034918643666216,-0.36110811516971292,0,0.47976023592064593,0.29290734958562487,0,13.667655423209986,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 10","2013-14 ORAB Equity raising costs",null,null,7.9873809231844817,37.030872132061923,44.510380879079236,0,1.8026199486220446E-2,0,0,0,0,6.8698670214694593,37.030872132061923,5]
[null,null,null,null,null,"Asset Class 11","2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)",null,null,10.765829755147083,10.845006395544219,23.640017865118356,5.4536054639512353E-2,1.3422926237897084,0,2.4503529051492103,1.4960105512275217,0,12.354908104453402,26.863509130521468,40]
[null,null,null,null,null,"Asset Class 12","2013-14 ORAB Work in progress",null,null,0,"n/a","n/a",0,0,0,0,0,0,0,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 13","2013-14 ORAB Information & Communication Technology",null,null,47.785744496202511,3.4472224748228055,5,14.525534456979525,13.595766433599382,0,-2.2352470570300471,-1.3646822769447535,-0.15158955985825173,29.188724619968266,2.0396656261630493,2.8816616698547657]
[null,null,null,null,null,"Asset Class 14","2013-14 ORAB Furniture, fittings, plant and equipment",null,null,43.02289525723026,7.8267175879926869,13,3.6718413738017079,4.7258868009360828,0,2.1432620210325855,1.3085227808501014,-0.15261454083432113,19.121749190160518,4.4876823748122519,8.6272456072498507]
[null,null,null,null,null,"Asset Class 15","2013-14 ORAB Motor Vehicles",null,null,36.617814449749872,5.6444836324458691,8,3.3163223595308189,5.3087538555109584,0,-7.2052175263603555,-4.39899143534518,-7.7351757119490827E-2,72.584102978665101,7.0802822547247599,12.093681614817621]
[null,null,null,null,null,"Asset Class 16","2013-14 ORAB Buildings",null,null,202.20778579206313,44.691865978504538,50,21.144180556382832,-0.28815226171125552,0,-18.85602264112876,-11.512141278113543,-0.64939890999539784,187.1943640151249,33.268117702659403,40]
[null,null,null,null,null,"Asset Class 17","2013-14 ORAB Land (non-system)",null,null,121.98638706745125,"n/a","n/a",0,-2.9885306408507,0,0.2235447638956074,0.13648047379490807,-0.42112874298615566,40.475625421715641,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 18","2013-14 ORAB Other non system assets",null,null,-8.3599466740707593E-3,"n/a","n/a",0,2.0480938399727926E-4,0,0,0,2.8777808230793719E-5,0,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 19","2013-14 ORAB Blank 1"]
[null,null,null,null,null,"Asset Class 20","2013-14 ORAB Blank 2"]
[null,null,null,null,null,"Asset Class 21","2014-15 to 2018-19 Sub-transmission lines and cables",null,null,0,"n/a",{"$f":"L7","v":47.418913262000622},null,null,null,null,null,null,0,"n/a",{"$f":"U7","v":46.770201284292213}]
[null,null,null,null,null,"Asset Class 22","2014-15 to 2018-19 Distribution lines and cables",null,null,0,"n/a",{"$f":"L8","v":50.6142916246976},null,null,null,null,null,null,0,"n/a",{"$f":"U8","v":47.854905175422061}]
[null,null,null,null,null,"Asset Class 23","2014-15 to 2018-19 Substations",null,null,0,"n/a",39.999898301618771,null,null,null,null,null,null,0,"n/a",40]
[null,null,null,null,null,"Asset Class 24","2014-15 to 2018-19 Transformers",null,null,0,"n/a",44.321093342440562,null,null,null,null,null,null,0,"n/a",40]
[null,null,null,null,null,"Asset Class 25","2014-15 to 2018-19 Low Voltage lines and cables",null,null,0,"n/a",52.433165481704101,null,null,null,null,null,null,0,"n/a",47.766963999134632]
[null,null,null,null,null,"Asset Class 26","2014-15 to 2018-19 Customer metering and Load control",null,null,0,"n/a",25.000056136227336,null,null,null,null,null,null,0,"n/a",25]
[null,null,null,null,null,"Asset Class 27","2014-15 to 2018-19 Communication",null,null,0,"n/a",8.4016743853966549,null,null,null,null,null,null,0,"n/a",10]
[null,null,null,null,null,"Asset Class 28","2014-15 to 2018-19 Land",null,null,0,"n/a","n/a",null,null,null,null,null,null,0,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 29","2014-15 to 2018-19 Easements",null,null,0,"n/a","n/a",null,null,null,null,null,null,0,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 30","2014-15 to 2018-19 Equity raising costs",null,null,0,"n/a",44.510380879079236,null,null,null,null,null,null,0,"n/a",5]
[null,null,null,null,null,"Asset Class 31","2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)",null,null,0,"n/a",23.640017865118356,null,null,null,null,null,null,0,"n/a",40]
[null,null,null,null,null,"Asset Class 32","2014-15 to 2018-19 Work in progress",null,null,0,"n/a","n/a",null,null,null,null,null,null,0,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 33","2014-15 to 2018-19 Information & Communication Technology",null,null,0,"n/a",5,null,null,null,null,null,null,0,"n/a",2.8816616698547657]
[null,null,null,null,null,"Asset Class 34","2014-15 to 2018-19 Furniture, fittings, plant and equipment",null,null,0,"n/a",13,null,null,null,null,null,null,0,"n/a",8.6272456072498507]
[null,null,null,null,null,"Asset Class 35","2014-15 to 2018-19 Motor Vehicles",null,null,0,"n/a",8,null,null,null,null,null,null,0,"n/a",12.093681614817621]
[null,null,null,null,null,"Asset Class 36","2014-15 to 2018-19 Buildings",null,null,0,"n/a",50,null,null,null,null,null,null,0,"n/a",40]
[null,null,null,null,null,"Asset Class 37","2014-15 to 2018-19 Land (non-system)",null,null,0,"n/a","n/a",null,null,null,null,null,null,0,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 38","2014-15 to 2018-19 Other non system assets",null,null,0,"n/a","n/a",null,null,null,null,null,null,0,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 39","2014-15 to 2018-19 Blank 1",null,null,0,"n/a",0,null,null,null,null,null,null,0,"n/a",0]
[null,null,null,null,null,"Asset Class 40","2014-15 to 2018-19 Blank 2",null,null,0,"n/a",0,null,null,null,null,null,null,0,"n/a",0]
[null,null,null,null,null,"Asset Class 41","2019-20 to 2023-24 Sub-transmission lines and cables",null,null,0,"n/a",47.418913262000622,null,null,null,null,null,null,0,"n/a",46.770201284292213]
[null,null,null,null,null,"Asset Class 42","2019-20 to 2023-24 Distribution lines and cables",null,null,0,"n/a",50.6142916246976,null,null,null,null,null,null,0,"n/a",47.854905175422061]
[null,null,null,null,null,"Asset Class 43","2019-20 to 2023-24 Substations",null,null,0,"n/a",39.999898301618771,null,null,null,null,null,null,0,"n/a",40]
[null,null,null,null,null,"Asset Class 44","2019-20 to 2023-24 Transformers",null,null,0,"n/a",44.321093342440562,null,null,null,null,null,null,0,"n/a",40]
[null,null,null,null,null,"Asset Class 45","2019-20 to 2023-24 Low Voltage lines and cables",null,null,0,"n/a",52.433165481704101,null,null,null,null,null,null,0,"n/a",47.766963999134632]
[null,null,null,null,null,"Asset Class 46","2019-20 to 2023-24 Customer metering and Load control",null,null,0,"n/a",25.000056136227336,null,null,null,null,null,null,0,"n/a",25]
[null,null,null,null,null,"Asset Class 47","2019-20 to 2023-24 Communication",null,null,0,"n/a",8.4016743853966549,null,null,null,null,null,null,0,"n/a",10]
[null,null,null,null,null,"Asset Class 48","2019-20 to 2023-24 Land",null,null,0,"n/a","n/a",null,null,null,null,null,null,0,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 49","2019-20 to 2023-24 Easements",null,null,0,"n/a","n/a",null,null,null,null,null,null,0,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 50","2019-20 to 2023-24 Equity raising costs",null,null,0,"n/a",44.510380879079236,null,null,null,null,null,null,0,"n/a",5]
[null,null,null,null,null,"Asset Class 51","2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)",null,null,0,"n/a",23.640017865118356,null,null,null,null,null,null,0,"n/a",40]
[null,null,null,null,null,"Asset Class 52","2019-20 to 2023-24 Work in progress",null,null,0,"n/a","n/a",null,null,null,null,null,null,0,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 53","2019-20 to 2023-24 Information & Communication Technology",null,null,0,"n/a",5,null,null,null,null,null,null,0,"n/a",2.8816616698547657]
[null,null,null,null,null,"Asset Class 54","2019-20 to 2023-24 Furniture, fittings, plant and equipment",null,null,0,"n/a",13,null,null,null,null,null,null,0,"n/a",8.6272456072498507]
[null,null,null,null,null,"Asset Class 55","2019-20 to 2023-24 Motor Vehicles",null,null,0,"n/a",8,null,null,null,null,null,null,0,"n/a",12.093681614817621]
[null,null,null,null,null,"Asset Class 56","2019-20 to 2023-24 Buildings",null,null,0,"n/a",50,null,null,null,null,null,null,0,"n/a",40]
[null,null,null,null,null,"Asset Class 57","2019-20 to 2023-24 Land (non-system)",null,null,0,"n/a","n/a",null,null,null,null,null,null,0,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 58","2019-20 to 2023-24 Other non system assets",null,null,0,"n/a","n/a",null,null,null,null,null,null,0,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 59","2019-20 to 2023-24 Blank 1",null,null,0,"n/a",0,null,null,null,null,null,null,0,"n/a",0]
[null,null,null,null,null,"Asset Class 60","2019-20 to 2023-24 Blank 2",null,null,0,"n/a",0,null,null,null,null,null,null,0,"n/a",0]
[null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(J7:J66)","v":5345.9794721723165},null,null,{"$f":"SUM(M7:M66)","v":542.36960853069297},100.50247825538675,84.128270070000028,-116.55671021177078,-71.161206178405436,-18.789804139438395,4576.6354054912708]
[]
[null,null,null,null,null,"Actual Capital Expenditure – As Incurred ($m Nominal)"]
[null,null,null,null,null,"Year",{"$f":"IF(LEN(H70)>4,CONCATENATE(LEFT(H70,4)-1&\"-\"&IF(H70>\"2009-10\",,\"0\")&RIGHT(H70,2)-1),H70-1)","v":"2013-14"},{"$f":"V7","v":"2014-15"},{"$f":"IF(LEN(H70)>4,CONCATENATE(LEFT(H70,4)+1&\"-\"&IF(H70>\"2007-08\",,\"0\")&RIGHT(H70,2)+1),H70+1)","v":"2015-16"},{"$f":"IF(LEN(I70)>4,CONCATENATE(LEFT(I70,4)+1&\"-\"&IF(I70>\"2007-08\",,\"0\")&RIGHT(I70,2)+1),I70+1)","v":"2016-17"},{"$f":"IF(LEN(J70)>4,CONCATENATE(LEFT(J70,4)+1&\"-\"&IF(J70>\"2007-08\",,\"0\")&RIGHT(J70,2)+1),J70+1)","v":"2017-18"},{"$f":"IF(LEN(K70)>4,CONCATENATE(LEFT(K70,4)+1&\"-\"&IF(K70>\"2007-08\",,\"0\")&RIGHT(K70,2)+1),K70+1)","v":"2018-19"},{"$f":"IF(LEN(L70)>4,CONCATENATE(LEFT(L70,4)+1&\"-\"&IF(L70>\"2007-08\",,\"0\")&RIGHT(L70,2)+1),L70+1)","v":"2019-20"},{"$f":"IF(LEN(M70)>4,CONCATENATE(LEFT(M70,4)+1&\"-\"&IF(M70>\"2007-08\",,\"0\")&RIGHT(M70,2)+1),M70+1)","v":"2020-21"},{"$f":"IF(LEN(N70)>4,CONCATENATE(LEFT(N70,4)+1&\"-\"&IF(N70>\"2007-08\",,\"0\")&RIGHT(N70,2)+1),N70+1)","v":"2021-22"},{"$f":"IF(LEN(O70)>4,CONCATENATE(LEFT(O70,4)+1&\"-\"&IF(O70>\"2007-08\",,\"0\")&RIGHT(O70,2)+1),O70+1)","v":"2022-23"},{"$f":"IF(LEN(P70)>4,CONCATENATE(LEFT(P70,4)+1&\"-\"&IF(P70>\"2007-08\",,\"0\")&RIGHT(P70,2)+1),P70+1)","v":"2023-24"}]
[null,null,null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},{"$f":"'Adjustment for Provisions'!F22","v":69.879183850082555}]
[null,null,null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},{"$f":"'Adjustment for Provisions'!F23","v":149.47570686792756}]
[null,null,null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},{"$f":"'Adjustment for Provisions'!F24","v":223.85470183220548}]
[null,null,null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},{"$f":"'Adjustment for Provisions'!F25","v":26.250772042591528}]
[null,null,null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},{"$f":"'Adjustment for Provisions'!F26","v":77.598581895085488}]
[null,null,null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},{"$f":"'Adjustment for Provisions'!F27","v":4.5223841301479366}]
[null,null,null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},{"$f":"'Adjustment for Provisions'!F28","v":4.3868674365709506}]
[null,null,null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},{"$f":"'Adjustment for Provisions'!F29","v":1.7590803736473348}]
[null,null,null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},{"$f":"'Adjustment for Provisions'!F30","v":0.7197694363203454}]
[null,null,null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},{"$f":"'Adjustment for Provisions'!F31","v":0}]
[null,null,null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},{"$f":"'Adjustment for Provisions'!F32","v":5.1625471569156749E-2}]
[null,null,null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},{"$f":"'Adjustment for Provisions'!F33","v":0}]
[null,null,null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},{"$f":"'Adjustment for Provisions'!F34","v":13.750308325243171}]
[null,null,null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},{"$f":"'Adjustment for Provisions'!F35","v":3.4758756148141585}]
[null,null,null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},{"$f":"'Adjustment for Provisions'!F36","v":4.8240336148401841}]
[null,null,null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},{"$f":"'Adjustment for Provisions'!F37","v":20.015718030614387}]
[null,null,null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},{"$f":"'Adjustment for Provisions'!F38","v":0}]
[null,null,null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},{"$f":"'Adjustment for Provisions'!F39","v":0}]
[null,null,null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"}]
[null,null,null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"}]
[null,null,null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,{"$f":"'Adjustment for Provisions'!G42","v":49.062621315018191},{"$f":"'Adjustment for Provisions'!H42","v":25.395096323879617},{"$f":"'Adjustment for Provisions'!I42","v":53.331027599515487},{"$f":"'Adjustment for Provisions'!J42","v":36.072341956602912},{"$f":"'Adjustment for Provisions'!K42","v":27.234642037397883}]
[null,null,null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,{"$f":"'Adjustment for Provisions'!G43","v":120.88768840695955},{"$f":"'Adjustment for Provisions'!H43","v":86.332319637381218},{"$f":"'Adjustment for Provisions'!I43","v":93.471844200477761},{"$f":"'Adjustment for Provisions'!J43","v":102.03969989095314},{"$f":"'Adjustment for Provisions'!K43","v":168.97127333885851}]
[null,null,null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,{"$f":"'Adjustment for Provisions'!G44","v":151.61811213403769},{"$f":"'Adjustment for Provisions'!H44","v":107.19608924302428},{"$f":"'Adjustment for Provisions'!I44","v":72.693912293148315},{"$f":"'Adjustment for Provisions'!J44","v":131.05678695471195},{"$f":"'Adjustment for Provisions'!K44","v":165.86148340926917}]
[null,null,null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,{"$f":"'Adjustment for Provisions'!G45","v":23.513424991420486},{"$f":"'Adjustment for Provisions'!H45","v":19.760986012120018},{"$f":"'Adjustment for Provisions'!I45","v":16.756782169589012},{"$f":"'Adjustment for Provisions'!J45","v":18.436823529613399},{"$f":"'Adjustment for Provisions'!K45","v":12.533428151651192}]
[null,null,null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,{"$f":"'Adjustment for Provisions'!G46","v":88.04625548122236},{"$f":"'Adjustment for Provisions'!H46","v":102.63304170254716},{"$f":"'Adjustment for Provisions'!I46","v":100.27895590737451},{"$f":"'Adjustment for Provisions'!J46","v":143.06220516137816},{"$f":"'Adjustment for Provisions'!K46","v":62.584420415308443}]
[null,null,null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,{"$f":"'Adjustment for Provisions'!G47","v":0.8167452065557278},{"$f":"'Adjustment for Provisions'!H47","v":0.54078276657700142},{"$f":"'Adjustment for Provisions'!I47","v":1.7719124741337882},{"$f":"'Adjustment for Provisions'!J47","v":0.69698633387675668},{"$f":"'Adjustment for Provisions'!K47","v":0.73834216740859093}]
[null,null,null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,{"$f":"'Adjustment for Provisions'!G48","v":5.4379612960298154},{"$f":"'Adjustment for Provisions'!H48","v":4.5415121634547369},{"$f":"'Adjustment for Provisions'!I48","v":6.8961408077276856},{"$f":"'Adjustment for Provisions'!J48","v":8.2954424839984835},{"$f":"'Adjustment for Provisions'!K48","v":17.957218895227346}]
[null,null,null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,{"$f":"'Adjustment for Provisions'!G49","v":1.3901111164054454},{"$f":"'Adjustment for Provisions'!H49","v":2.3541265263163931},{"$f":"'Adjustment for Provisions'!I49","v":3.5771733018058147},{"$f":"'Adjustment for Provisions'!J49","v":0.52191382865574065},{"$f":"'Adjustment for Provisions'!K49","v":6.1404383393794797}]
[null,null,null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,{"$f":"'Adjustment for Provisions'!G50","v":8.3691385570509244E-2},{"$f":"'Adjustment for Provisions'!H50","v":0.42424816619525252},{"$f":"'Adjustment for Provisions'!I50","v":0.13774296656506679},{"$f":"'Adjustment for Provisions'!J50","v":9.4137763410144792E-2},{"$f":"'Adjustment for Provisions'!K50","v":9.0588206792706714E-3}]
[null,null,null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,{"$f":"'Adjustment for Provisions'!G51","v":2.2578483131565537},{"$f":"'Adjustment for Provisions'!H51","v":0},{"$f":"'Adjustment for Provisions'!I51","v":0},{"$f":"'Adjustment for Provisions'!J51","v":0},{"$f":"'Adjustment for Provisions'!K51","v":0}]
[null,null,null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,{"$f":"'Adjustment for Provisions'!G52","v":0.2468014356138494},{"$f":"'Adjustment for Provisions'!H52","v":0.13283588671759039},{"$f":"'Adjustment for Provisions'!I52","v":0.29099611940410813},{"$f":"'Adjustment for Provisions'!J52","v":1.1860421609670531},{"$f":"'Adjustment for Provisions'!K52","v":1.5701807409229329}]
[null,null,null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,{"$f":"'Adjustment for Provisions'!G53","v":0},{"$f":"'Adjustment for Provisions'!H53","v":0},{"$f":"'Adjustment for Provisions'!I53","v":0},{"$f":"'Adjustment for Provisions'!J53","v":0},{"$f":"'Adjustment for Provisions'!K53","v":0}]
[null,null,null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,{"$f":"'Adjustment for Provisions'!G54","v":11.830052731020372},{"$f":"'Adjustment for Provisions'!H54","v":9.6552668207866805},{"$f":"'Adjustment for Provisions'!I54","v":8.5237760770719415},{"$f":"'Adjustment for Provisions'!J54","v":49.659011652562199},{"$f":"'Adjustment for Provisions'!K54","v":40.67}]
[null,null,null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,{"$f":"'Adjustment for Provisions'!G55","v":2.3005403320045956},{"$f":"'Adjustment for Provisions'!H55","v":2.4382062671614326},{"$f":"'Adjustment for Provisions'!I55","v":1.4302396515965232},{"$f":"'Adjustment for Provisions'!J55","v":3.5867624404595584},{"$f":"'Adjustment for Provisions'!K55","v":3.5499999999999994}]
[null,null,null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,{"$f":"'Adjustment for Provisions'!G56","v":2.945910920116428},{"$f":"'Adjustment for Provisions'!H56","v":2.945622326412713},{"$f":"'Adjustment for Provisions'!I56","v":2.6533020658859479},{"$f":"'Adjustment for Provisions'!J56","v":5.5475190224412918},{"$f":"'Adjustment for Provisions'!K56","v":4.7}]
[null,null,null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,{"$f":"'Adjustment for Provisions'!G57","v":21.044504385801623},{"$f":"'Adjustment for Provisions'!H57","v":4.5548817546239651},{"$f":"'Adjustment for Provisions'!I57","v":3.5239933549437596},{"$f":"'Adjustment for Provisions'!J57","v":6.5097520741112875},{"$f":"'Adjustment for Provisions'!K57","v":3.69}]
[null,null,null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,{"$f":"'Adjustment for Provisions'!G58","v":0},{"$f":"'Adjustment for Provisions'!H58","v":0},{"$f":"'Adjustment for Provisions'!I58","v":7.0284754765851214E-3},{"$f":"'Adjustment for Provisions'!J58","v":1.7193698016476945E-2},{"$f":"'Adjustment for Provisions'!K58","v":0}]
[null,null,null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,{"$f":"'Adjustment for Provisions'!G59","v":0},{"$f":"'Adjustment for Provisions'!H59","v":0},{"$f":"'Adjustment for Provisions'!I59","v":0},{"$f":"'Adjustment for Provisions'!J59","v":0},{"$f":"'Adjustment for Provisions'!K59","v":0}]
[null,null,null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"}]
[null,null,null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"}]
[null,null,null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"}]
[null,null,null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"}]
[null,null,null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"}]
[null,null,null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"}]
[null,null,null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"}]
[null,null,null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"}]
[null,null,null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"}]
[null,null,null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"}]
[null,null,null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"}]
[null,null,null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"}]
[null,null,null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"}]
[null,null,null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"}]
[null,null,null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"}]
[null,null,null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"}]
[null,null,null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"}]
[null,null,null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"}]
[null,null,null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"}]
[null,null,null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"}]
[null,null,null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"}]
[null,null,null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"}]
[null,null,null,null,null,"Total",{"$f":"SUM(G71:G130)","v":600.56460892166024},{"$f":"SUM(H71:H130)","v":481.48226945093319},368.90501559719809,365.34482746471633,506.78261895175842,516.21048631610302,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G131:Q131)","v":2839.2898267023693}]
[null,null,null,null,null,"Actual Asset Disposal – As Incurred ($m Nominal)"]
[null,null,null,null,null,"Year",{"$f":"G$70","v":"2013-14"},{"$f":"H$70","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},0]
[null,null,null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},0]
[null,null,null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},0]
[null,null,null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},0.57770200000000005]
[null,null,null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},0]
[null,null,null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},0]
[null,null,null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},0]
[null,null,null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},0.76012645000000001]
[null,null,null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},0]
[null,null,null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},0]
[null,null,null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},0]
[null,null,null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},0]
[null,null,null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},0]
[null,null,null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},0]
[null,null,null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},1.6968749453761003]
[null,null,null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},0]
[null,null,null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},0]
[null,null,null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},0]
[null,null,null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"}]
[null,null,null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"}]
[null,null,null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,0.3505162363872103,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,0,8.8433360000000003E-2,0,0,0]
[null,null,null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,0,2.8952659999999998E-2,0,0,1.1267294706930773E-2]
[null,null,null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,0.44146418999999998,1.1188649399999999,1.5051720800000001,0.47459998999999997,0.25559691632800186]
[null,null,null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,0,4.9143000000000006E-4,0,0,0]
[null,null,null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,1.5159357,4.845454418670653,5.5085114000000006,3.0725322794579948,0.31313578896506733]
[null,null,null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,0,0,9.9999999999999995E-7,0,0]
[null,null,null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,0,8.8810445017985545E-2,0,0,0]
[null,null,null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,0,0,1.1309476884208054,0,0]
[null,null,null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,2.0958052784946983,2.8081447248474922,2.86732042,0.17145435304740406,1.3327630237167316]
[null,null,null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,0,25.711869311329348,0,0,0]
[null,null,null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"}]
[null,null,null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"}]
[null,null,null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"}]
[null,null,null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"}]
[null,null,null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"}]
[null,null,null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"}]
[null,null,null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"}]
[null,null,null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"}]
[null,null,null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"}]
[null,null,null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"}]
[null,null,null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"}]
[null,null,null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"}]
[null,null,null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"}]
[null,null,null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"}]
[null,null,null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"}]
[null,null,null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"}]
[null,null,null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"}]
[null,null,null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"}]
[null,null,null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"}]
[null,null,null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"}]
[null,null,null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"}]
[null,null,null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"}]
[null,null,null,null,null,"Total",{"$f":"SUM(G135:G194)","v":3.0347033953761002},{"$f":"SUM(H135:H194)","v":4.4037214048819084},{"$f":"SUM(I135:I194)","v":34.691021289865475},{"$f":"SUM(J135:J194)","v":11.011952588420806},{"$f":"SUM(K135:K194)","v":3.718586622505399},{"$f":"SUM(L135:L194)","v":1.9127630237167317},{"$f":"SUM(M135:M194)","v":0},{"$f":"SUM(N135:N194)","v":0},{"$f":"SUM(O135:O194)","v":0},{"$f":"SUM(P135:P194)","v":0},{"$f":"SUM(Q135:Q194)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G195:Q195)","v":58.772748324766411}]
[null,null,null,null,null,"Actual Customer Contributions – As Incurred ($m Nominal)"]
[null,null,null,null,null,"Year",{"$f":"G$70","v":"2013-14"},{"$f":"H$70","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},3.9498899899999995]
[null,null,null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},31.286360550000019]
[null,null,null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},13.015281009999999]
[null,null,null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},0.71204083000000007]
[null,null,null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},33.589340820000011]
[null,null,null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},2.9696870000000007E-2]
[null,null,null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},0]
[null,null,null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},1.54566]
[null,null,null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},0]
[null,null,null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},0]
[null,null,null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},0]
[null,null,null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},0]
[null,null,null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},0]
[null,null,null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},0]
[null,null,null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},0]
[null,null,null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},0]
[null,null,null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},0]
[null,null,null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},0]
[null,null,null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"}]
[null,null,null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"}]
[null,null,null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,10.22477046,1.01222119,20.667415358,14.022598247405909,8.6317175284994594]
[null,null,null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,34.72878550826649,40.046779551733536,42.679466847000008,46.038300363173811,36.951906159661533]
[null,null,null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,21.972831800062448,20.123546129937573,29.027793000000006,17.224453531135687,20.160232040300656]
[null,null,null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,2.2335720500000003,1.0928022799999999,1.0914229300000002,1.2331024709111764,1.2446800399068181]
[null,null,null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,42.524047534065573,61.489872195934467,67.389618546999955,68.754849921294806,48.597050916973849]
[null,null,null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,4.3843300000000002E-2,0,0,0,2.7403578825489674E-2]
[null,null,null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,0.17849999999999999,0,3.2807499999999998,0.52191382865574065,1.0460120896396106]
[null,null,null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,1.4689470000000001E-2,0,0,0,9.0588206792706714E-3]
[null,null,null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"}]
[null,null,null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"}]
[null,null,null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"}]
[null,null,null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"}]
[null,null,null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"}]
[null,null,null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"}]
[null,null,null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"}]
[null,null,null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"}]
[null,null,null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"}]
[null,null,null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"}]
[null,null,null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"}]
[null,null,null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"}]
[null,null,null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"}]
[null,null,null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"}]
[null,null,null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"}]
[null,null,null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"}]
[null,null,null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"}]
[null,null,null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"}]
[null,null,null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"}]
[null,null,null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"}]
[null,null,null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"}]
[null,null,null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"}]
[null,null,null,null,null,"Total",{"$f":"SUM(G199:G258)","v":84.128270070000028},{"$f":"SUM(H199:H258)","v":111.92104012239452},{"$f":"SUM(I199:I258)","v":123.76522134760557},{"$f":"SUM(J199:J258)","v":164.13646668199999},{"$f":"SUM(K199:K258)","v":147.79521836257712},{"$f":"SUM(L199:L258)","v":116.66806117448668},{"$f":"SUM(M199:M258)","v":0},{"$f":"SUM(N199:N258)","v":0},{"$f":"SUM(O199:O258)","v":0},{"$f":"SUM(P199:P258)","v":0},{"$f":"SUM(Q199:Q258)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G259:Q259)","v":748.41427775906391}]
[null,null,null,null,null,{"$f":"\"Actual Net Capital Expenditure – As Incurred ($m Real \"&IF(LEN($V$7)>4,CONCATENATE(LEFT($V$7, 4)-1 &\"-\" &IF($V$7>\"2009-10\",,\"0\") &RIGHT($V$7,2)-1),$V$7-1)&\")\"","v":"Actual Net Capital Expenditure – As Incurred ($m Real 2013-14)"}]
[null,null,null,null,null,"Year",{"$f":"G$70","v":"2013-14"},{"$f":"H$70","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},{"$f":"(G71-G135-G199)/G$333","v":65.929293860082552},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},{"$f":"(G72-G136-G200)/G$333","v":118.18934631792754},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},{"$f":"(G73-G137-G201)/G$333","v":210.83942082220548},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},{"$f":"(G74-G138-G202)/G$333","v":24.96102921259153},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},{"$f":"(G75-G139-G203)/G$333","v":44.009241075085477},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},{"$f":"(G76-G140-G204)/G$333","v":4.4926872601479362},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},{"$f":"(G77-G141-G205)/G$333","v":4.3868674365709506},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},{"$f":"(G78-G142-G206)/G$333","v":-0.54670607635266522},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},{"$f":"(G79-G143-G207)/G$333","v":0.7197694363203454},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},{"$f":"(G80-G144-G208)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},{"$f":"(G81-G145-G209)/G$333","v":5.1625471569156749E-2},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},{"$f":"(G82-G146-G210)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},{"$f":"(G83-G147-G211)/G$333","v":13.750308325243171},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},{"$f":"(G84-G148-G212)/G$333","v":3.4758756148141585},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},{"$f":"(G85-G149-G213)/G$333","v":3.1271586694640838},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},{"$f":"(G86-G150-G214)/G$333","v":20.015718030614387},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},{"$f":"(G87-G151-G215)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},{"$f":"(G88-G152-G216)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},{"$f":"(G89-G153-G217)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},{"$f":"(G90-G154-G218)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},{"$f":"(G91-G155-G219)/G$333","v":0},37.566985312533284,23.222059489985273,30.646309976309283,20.427100946553207,16.90452393534035,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},{"$f":"(G92-G156-G220)/G$333","v":0},84.09858130763736,43.997762969206285,47.655443901881497,51.88025114437329,119.96632848462673,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},{"$f":"(G93-G157-G221)/G$333","v":0},126.54506710859758,82.899634461683547,40.969303009893736,105.45540104646302,132.38885217991705,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},{"$f":"(G94-G158-G222)/G$333","v":0},20.340079455190864,16.713833900296251,13.285655052681495,15.498023438474478,10.025852030734779,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},{"$f":"(G95-G159-G223)/G$333","v":0},44.433633409289996,39.183964673012461,30.858094328598462,68.839069813199643,12.710357576516774,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},{"$f":"(G96-G160-G224)/G$333","v":0},0.75441946965982998,0.51503727545078071,1.6624792913802271,0.6456950424566652,0.64603166999422357,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},{"$f":"(G97-G161-G225)/G$333","v":0},5.3079230911247546,4.3253006487203844,6.4702356638095138,7.6849800728651703,16.317769632474413,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},{"$f":"(G98-G162-G226)/G$333","v":0},-0.29704725659555437,-2.3727211909035031,-4.8901899244956359,-2.8464243331705084,4.3447705761167024,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},{"$f":"(G99-G163-G227)/G$333","v":0},6.7351869763388375E-2,0.40405063388993995,0.12923597118398766,8.7210156336633454E-2,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},{"$f":"(G100-G164-G228)/G$333","v":0},2.203856288276723,0,-9.3824007429765486E-7,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},{"$f":"(G101-G165-G229)/G$333","v":0},0.24089966215351821,0.12651185911519744,0.27302422069003968,1.0987612041421049,1.4268271585494878,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},{"$f":"(G102-G166-G230)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},{"$f":"(G103-G167-G231)/G$333","v":0},11.547160165713363,9.1110181980865637,7.9973482998485519,46.004600203577226,36.956930514953903,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},{"$f":"(G104-G168-G232)/G$333","v":0},2.245527411021877,2.3221285707281045,0.28080771376667651,3.3228122471107464,3.2258938610299075,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},{"$f":"(G105-G169-G233)/G$333","v":0},0.82977702845251433,0.13093259201627558,-0.2008005964650301,4.980439552732852,3.0598166451901707,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},{"$f":"(G106-G170-G234)/G$333","v":0},20.541266237445498,4.3380337427375535,3.3063517871668755,6.0306987921787512,3.3531122104789746,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},{"$f":"(G107-G171-G235)/G$333","v":0},0,-24.48778314567096,6.5943973533504696E-3,1.5928412123930154E-2,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},{"$f":"(G108-G172-G236)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},{"$f":"(G109-G173-G237)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},{"$f":"(G110-G174-G238)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},{"$f":"(G111-G175-G239)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},{"$f":"(G112-G176-G240)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},{"$f":"(G113-G177-G241)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},{"$f":"(G114-G178-G242)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},{"$f":"(G115-G179-G243)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},{"$f":"(G116-G180-G244)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},{"$f":"(G117-G181-G245)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},{"$f":"(G118-G182-G246)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},{"$f":"(G119-G183-G247)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},{"$f":"(G120-G184-G248)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},{"$f":"(G121-G185-G249)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},{"$f":"(G122-G186-G250)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},{"$f":"(G123-G187-G251)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},{"$f":"(G124-G188-G252)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},{"$f":"(G125-G189-G253)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},{"$f":"(G126-G190-G254)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},{"$f":"(G127-G191-G255)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},{"$f":"(G128-G192-G256)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},{"$f":"(G129-G193-G257)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},{"$f":"(G130-G194-G258)/G$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",{"$f":"SUM(G263:G322)","v":513.40163545628411},{"$f":"SUM(H263:H322)","v":356.42548056026499},{"$f":"SUM(I263:I322)","v":200.42976467835419},{"$f":"SUM(J263:J322)","v":178.44989215536296},{"$f":"SUM(K263:K322)","v":329.12454773941721},{"$f":"SUM(L263:L322)","v":361.32706647592352},{"$f":"SUM(M263:M322)","v":0},{"$f":"SUM(N263:N322)","v":0},{"$f":"SUM(O263:O322)","v":0},{"$f":"SUM(P263:P322)","v":0},{"$f":"SUM(Q263:Q322)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G323:Q323)","v":1939.1583870656068}]
[null,null,null,null,null,"Lagged Inflation Option"]
[null,null,null,null,null,null,null,"Partially-lagged Inflation"]
[null,null,null,null,null,"Partially-lagged Inflation",null,"All-lagged Inflation"]
[null,null,null,null,null,null,null,{"$f":"IF(F327=H326,\"Partially-lagged\",\"All-lagged\")","v":"Partially-lagged"}]
[]
[null,null,null,null,null,"Inflation and Rate of Return"]
[null,null,null,null,null,"Year",{"$f":"G$70","v":"2013-14"},{"$f":"H$70","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,null,{"$f":"IF($F$327=$H$326,\"Actual \",\"Lagged Actual \")&\"CPI Inflation Rate\"","v":"Actual CPI Inflation Rate"},2.4498886414253906E-2,2.4879227053140163E-2,1.5083667216591934E-2,1.2769909449732886E-2,1.9486474094452033E-2,1.9114009444569424E-2]
[null,null,null,null,null,"Actual CPI (one year lagged)",1,{"$f":"G333*(1+IF($F$327=$H$326,G332,H332))","v":1.0244988864142539},{"$f":"H333*(1+IF($F$327=$H$326,H332,I332))","v":1.0499876268250434},{"$f":"I333*(1+IF($F$327=$H$326,I332,J332))","v":1.0658252907696115},{"$f":"J333*(1+IF($F$327=$H$326,J332,K332))","v":1.0794357832219748},1.1004701806483543,1.1215045780747339,1.1215045780747339,1.1215045780747339,1.1215045780747339,1.1215045780747339]
[null,null,null,null,null,"Forecast Inflation Rate",2.47E-2,2.4199999999999999E-2,{"$f":"H334","v":2.4199999999999999E-2},{"$f":"I334","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2,{"$f":"N334","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2]
[null,null,null,null,null,"Forecast Inflation Cumulative Index",1,{"$f":"G335*(1+H334)","v":1.0242},{"$f":"H335*(1+I334)","v":1.0489856399999999},1.0743710924879999,1.1003708729262094,1.1269998480510237,1.1542732443738586,1.1822066568877059,{"$f":"N335*(1+O334)","v":1.2108160579843883},1.2401178065876104,1.2701286575070305]
[]
[null,null,null,null,null,"Nominal Vanilla WACC",0.1002,6.7476566015924846E-2,6.6843055484148595E-2,6.5947450285833181E-2,6.5024851120531885E-2,6.3967602817511154E-2]
[null,null,null,null,null,"Real Vanilla WACC",{"$f":"(1+G337)/(1+G334)-1","v":7.3680101493120098E-2},4.2254018761887169E-2,4.163547694214853E-2,{"$f":"(1+J337)/(1+J334)-1","v":4.0761033280446446E-2},3.9860233470544681E-2,3.8827966039358675E-2,-2.362819761765278E-2,-2.362819761765278E-2,-2.362819761765278E-2,-2.362819761765278E-2,-2.362819761765278E-2]
[null,null,null,null,null,"Nominal vanilla WACC (fixed real time varying)",{"$f":"(1+G338)*(1+G332)-1","v":9.9984068344844745E-2},6.8184493141711933E-2,5.7347159837339845E-2,5.4051457434248107E-2,6.0123442971919294E-2,5.8684133593517762E-2,-2.362819761765278E-2,-2.362819761765278E-2,-2.362819761765278E-2,-2.362819761765278E-2,-2.362819761765278E-2]
[null,null,null,null,null,"2012-13 Inflation rate",1.76278015613196E-2]
[null,null,null,null,null,"Real Straight-line Depreciation Option"]
[null,null,null,null,null,null,null,"Forecast Real SL Depreciation"]
[null,null,null,null,null,"Forecast Real SL Depreciation",null,"Actual Real SL Depreciation"]
[null,null,null,null,null,null,null,{"$f":"IF(F343=H342,\"Forecast\",\"Actual\")","v":"Forecast"}]
[]
[null,null,null,null,null,{"$f":"\"Forecast Straight-line Depreciation ($m Real \"&IF(LEN($V$7)>4,CONCATENATE(LEFT($V$7, 4)-1 &\"-\" &IF($V$7>\"2009-10\",,\"0\") &RIGHT($V$7,2)-1),$V$7-1)&\")\"","v":"Forecast Straight-line Depreciation ($m Real 2013-14)"}]
[null,null,null,null,null,"Year",null,{"$f":"H$70","v":"2014-15"},{"$f":"I$70","v":"2015-16"},"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,16.422898691374758,16.422898691374758,16.422898691374758,16.422898691374758,16.422898691374758]
[null,null,null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,30.730513427302252,30.730513427302252,30.730513427302252,30.730513427302252,30.730513427302252]
[null,null,null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,74.070890889564581,74.070890889564581,74.070890889564581,74.070890889564581,74.070890889564581]
[null,null,null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,19.691360692758465,19.691360692758465,19.691360692758465,19.691360692758465,19.691360692758465]
[null,null,null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,25.184364344638553,25.184364344638553,25.184364344638553,25.184364344638553,25.184364344638553]
[null,null,null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,0.35685410639643228,0.35685410639643228,0.35685410639643228,0.35685410639643228,0.35685410639643228]
[null,null,null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,2.3308959773923137,2.3308959773923137,2.3308959773923137,2.3308959773923137,2.3308959773923137]
[null,null,null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,0.21520839950183798,0.21520839950183798,0.21520839950183798,0.21520839950183798,0.21520839950183798]
[null,null,null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,1.23784497240031,1.23784497240031,1.23784497240031,1.23784497240031,1.23784497240031]
[null,null,null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"}]
[null,null,null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,13.043542722916614,13.043542722916614,13.043542722916614,5.8333654569997648,0]
[null,null,null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,5.7837809505982332,5.7837809505982332,5.7837809505982332,5.7837809505982332,5.7837809505982332]
[null,null,null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,4.0648221748855846,4.0648221748855846,4.0648221748855846,4.0648221748855846,4.0648221748855846]
[null,null,null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,4.3100137253961437,4.3100137253961437,4.3100137253961437,4.3100137253961437,4.3100137253961437]
[null,null,null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"}]
[null,null,null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"}]
[null,null,null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,0,1.4318915860090087,2.6397991361981177,3.4320127102463154,4.0584139119098843]
[null,null,null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,0,2.3841555927311084,4.4797835677732571,6.5166411865559617,8.4414479544865522]
[null,null,null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,0,3.752491035960773,6.4872887425718204,8.7921971718126031,11.357597914452199]
[null,null,null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,0,7.0078466559824193E-2,0.30516882124791067,0.37537890878593316,0.39660079367931189]
[null,null,null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,0,0.33443890420580757,0.80632249113753218,1.1170862550149607,1.4213325464863544]
[null,null,null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,0,2.0947719818412536E-2,3.9805997323686393E-2,6.0363131255341596E-2,7.8719138914575049E-2]
[null,null,null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,0,0.26934283029342954,0.68468022770174297,1.2510244159903889,1.7579044372008505]
[null,null,null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,0,5.1154506002252048E-2,5.1154506002252048E-2,5.1154506002252048E-2,5.1154506002252048E-2]
[null,null,null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,0,6.2809162222554393E-2,0.14551991446653734,0.23225318631410108,0.30266374625635994]
[null,null,null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,0,3.1097144385792301,6.2733738707908291,9.6845945678852239,13.64747341565419]
[null,null,null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,0,0.30613866825658764,0.55563450312228646,0.80634485877221618,1.0579127931592254]
[null,null,null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,0,0.51830885427380213,1.0909165057526771,1.7130324984814491,2.0731710919347277]
[null,null,null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,0,0.51517235196497335,0.60245004400190183,0.68150479325530888,0.74785917815345027]
[null,null,null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"}]
[null,null,null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"}]
[null,null,null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"}]
[null,null,null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"}]
[null,null,null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"}]
[null,null,null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"}]
[null,null,null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"}]
[null,null,null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"}]
[null,null,null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"}]
[null,null,null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"}]
[null,null,null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"}]
[null,null,null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"}]
[null,null,null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"}]
[null,null,null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"}]
[null,null,null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"}]
[null,null,null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"}]
[null,null,null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"}]
[null,null,null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"}]
[null,null,null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"}]
[null,null,null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"}]
[null,null,null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"}]
[null,null,null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"}]
[null,null,null,null,null,"Total",null,{"$f":"SUM(H348:H407)","v":197.44299107512612},{"$f":"SUM(I348:I407)","v":210.2696351920039},{"$f":"SUM(J348:J407)","v":221.60488940321673},{"$f":"SUM(K348:K407)","v":224.94640199958133},{"$f":"SUM(L348:L407)","v":229.79169978049953},{"$f":"SUM(M348:M407)","v":0},{"$f":"SUM(N348:N407)","v":0},{"$f":"SUM(O348:O407)","v":0},{"$f":"SUM(P348:P407)","v":0},{"$f":"SUM(Q348:Q407)","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Forecast Final Year (\"&IF(LEN($V$7)>4,CONCATENATE(LEFT($V$7,4)+($W$7-1)&\"-\"&RIGHT($V$7,2)+($W$7-1)),$V$7+($W$7-1))&\") Asset Adjustments ($m Nominal)\"","v":"Forecast Final Year (2018-19) Asset Adjustments ($m Nominal)"}]
[null,null,null,null,null,null,"RAB","TAB","Remaining asset life of adjustments to RAB (years)","Remaining tax asset life of adjustments to TAB (years)"]
[null,null,null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"}]
[null,null,null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"}]
[null,null,null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"}]
[null,null,null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"}]
[null,null,null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"}]
[null,null,null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"}]
[null,null,null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"}]
[null,null,null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"}]
[null,null,null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"}]
[null,null,null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"}]
[null,null,null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"}]
[null,null,null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"}]
[null,null,null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"}]
[null,null,null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"}]
[null,null,null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"}]
[null,null,null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"}]
[null,null,null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"}]
[null,null,null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"}]
[null,null,null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"}]
[null,null,null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"}]
[null,null,null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"}]
[null,null,null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"}]
[null,null,null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"}]
[null,null,null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"}]
[null,null,null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"}]
[null,null,null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"}]
[null,null,null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"}]
[null,null,null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"}]
[null,null,null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"}]
[null,null,null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"}]
[null,null,null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"}]
[null,null,null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"}]
[null,null,null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"}]
[null,null,null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"}]
[null,null,null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"}]
[null,null,null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"}]
[null,null,null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"}]
[null,null,null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"}]
[null,null,null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"}]
[null,null,null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"}]
[null,null,null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"}]
[null,null,null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"}]
[null,null,null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"}]
[null,null,null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"}]
[null,null,null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"}]
[null,null,null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"}]
[null,null,null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"}]
[null,null,null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"}]
[null,null,null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"}]
[null,null,null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"}]
[null,null,null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"}]
[null,null,null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"}]
[null,null,null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"}]
[null,null,null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"}]
[null,null,null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"}]
[null,null,null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"}]
[null,null,null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"}]
[null,null,null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"}]
[null,null,null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"}]
[null,null,null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"}]
[null,null,null,null,null,"Total",{"$f":"SUM(G412:G471)","v":0},{"$f":"SUM(H412:H471)","v":0}]

{"sheet":"Adjustment for Provisions","index":5,"n_rows":233,"n_cols":11,"rows_kept":233,"cut":false,"hidden":false,"merged":[[93,12,93,14],[4,8,4,10],[11,4,12,4],[11,5,12,5],[11,6,12,6],[11,7,12,10]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Select Scenario"]
[]
[]
[null,null,null,null,"Enter Scenario (1 = \"Include Provision Adjustment to RAB\"; 2 = \"Exclude Provision Adjustment to RAB\"):"]
[null,null,null,null,"Provision Adjustment to RAB",1,null,{"$f":"IF(F12=1,\"Include Provision Adjustment to RAB\", IF(F12=2, \"Exclude Provision Adjustment to RAB\",\"INPUT NOT DEFINED\"))","v":"Include Provision Adjustment to RAB"}]
[]
[]
[]
[]
[null,null,null,null,"Selected Scenario"]
[]
[]
[null,null,null,null,"Actual Capital Expenditure – As Incurred ($m Nominal)"]
[null,null,null,null,"Year","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19"]
[null,null,null,null,{"$f":"E95","v":"2013-14 ORAB Sub-transmission lines and cables"},{"$f":"IF($F$12=1,F95+F172,IF($F$12=2,F95,\"NOT DEFINED\"))","v":69.879183850082555},{"$f":"IF($F$12=1,G95+G172,IF($F$12=2,G95,\"NOT DEFINED\"))","v":0},0,0,0,0]
[null,null,null,null,{"$f":"E96","v":"2013-14 ORAB Distribution lines and cables"},{"$f":"IF($F$12=1,F96+F173,IF($F$12=2,F96,\"NOT DEFINED\"))","v":149.47570686792756},0,0,0,0,0]
[null,null,null,null,"2013-14 ORAB Substations",223.85470183220548,0,0,0,0,0]
[null,null,null,null,"2013-14 ORAB Transformers",26.250772042591528,0,0,0,0,0]
[null,null,null,null,"2013-14 ORAB Low Voltage lines and cables",77.598581895085488,0,0,0,0,0]
[null,null,null,null,"2013-14 ORAB Customer metering and Load control",4.5223841301479366,0,0,0,0,0]
[null,null,null,null,"2013-14 ORAB Communication",4.3868674365709506,0,0,0,0,0]
[null,null,null,null,"2013-14 ORAB Land",1.7590803736473348,0,0,0,0,0]
[null,null,null,null,"2013-14 ORAB Easements",0.7197694363203454,0,0,0,0,0]
[null,null,null,null,"2013-14 ORAB Equity raising costs",0,0,0,0,0,0]
[null,null,null,null,"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)",5.1625471569156749E-2,0,0,0,0,0]
[null,null,null,null,"2013-14 ORAB Work in progress",0,0,0,0,0,0]
[null,null,null,null,"2013-14 ORAB Information & Communication Technology",13.750308325243171,0,0,0,0,0]
[null,null,null,null,"2013-14 ORAB Furniture, fittings, plant and equipment",3.4758756148141585,0,0,0,0,0]
[null,null,null,null,"2013-14 ORAB Motor Vehicles",4.8240336148401841,0,0,0,0,0]
[null,null,null,null,"2013-14 ORAB Buildings",20.015718030614387,0,0,0,0,0]
[null,null,null,null,"2013-14 ORAB Land (non-system)",0,0,0,0,0,0]
[null,null,null,null,"2013-14 ORAB Other non system assets",0,0,0,0,0,0]
[null,null,null,null,"2013-14 ORAB Blank 1",0,0,0,0,0,0]
[null,null,null,null,"2013-14 ORAB Blank 2",0,0,0,0,0,0]
[null,null,null,null,"2014-15 to 2018-19 Sub-transmission lines and cables",0,{"$f":"IF($F$12=1,G115+G192,IF($F$12=2,G115,\"NOT DEFINED\"))","v":49.062621315018191},25.395096323879617,53.331027599515487,36.072341956602912,27.234642037397883]
[null,null,null,null,"2014-15 to 2018-19 Distribution lines and cables",0,120.88768840695955,86.332319637381218,93.471844200477761,102.03969989095314,168.97127333885851]
[null,null,null,null,"2014-15 to 2018-19 Substations",0,151.61811213403769,107.19608924302428,72.693912293148315,131.05678695471195,165.86148340926917]
[null,null,null,null,"2014-15 to 2018-19 Transformers",0,23.513424991420486,19.760986012120018,16.756782169589012,18.436823529613399,12.533428151651192]
[null,null,null,null,"2014-15 to 2018-19 Low Voltage lines and cables",0,88.04625548122236,102.63304170254716,100.27895590737451,143.06220516137816,62.584420415308443]
[null,null,null,null,"2014-15 to 2018-19 Customer metering and Load control",0,0.8167452065557278,0.54078276657700142,1.7719124741337882,0.69698633387675668,0.73834216740859093]
[null,null,null,null,"2014-15 to 2018-19 Communication",0,5.4379612960298154,4.5415121634547369,6.8961408077276856,8.2954424839984835,17.957218895227346]
[null,null,null,null,"2014-15 to 2018-19 Land",0,1.3901111164054454,2.3541265263163931,3.5771733018058147,0.52191382865574065,6.1404383393794797]
[null,null,null,null,"2014-15 to 2018-19 Easements",0,8.3691385570509244E-2,0.42424816619525252,0.13774296656506679,9.4137763410144792E-2,9.0588206792706714E-3]
[null,null,null,null,"2014-15 to 2018-19 Equity raising costs",0,2.2578483131565537,0,0,0,0]
[null,null,null,null,"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)",0,0.2468014356138494,0.13283588671759039,0.29099611940410813,1.1860421609670531,1.5701807409229329]
[null,null,null,null,"2014-15 to 2018-19 Work in progress",0,0,0,0,0,0]
[null,null,null,null,"2014-15 to 2018-19 Information & Communication Technology",0,11.830052731020372,9.6552668207866805,8.5237760770719415,49.659011652562199,40.67]
[null,null,null,null,"2014-15 to 2018-19 Furniture, fittings, plant and equipment",0,2.3005403320045956,2.4382062671614326,1.4302396515965232,3.5867624404595584,3.5499999999999994]
[null,null,null,null,"2014-15 to 2018-19 Motor Vehicles",0,2.945910920116428,2.945622326412713,2.6533020658859479,5.5475190224412918,4.7]
[null,null,null,null,"2014-15 to 2018-19 Buildings",0,21.044504385801623,4.5548817546239651,3.5239933549437596,6.5097520741112875,3.69]
[null,null,null,null,"2014-15 to 2018-19 Land (non-system)",0,0,0,7.0284754765851214E-3,1.7193698016476945E-2,0]
[null,null,null,null,"2014-15 to 2018-19 Other non system assets",0,0,0,0,0,0]
[null,null,null,null,"2014-15 to 2018-19 Blank 1",0,0,0,0,0,0]
[null,null,null,null,"2014-15 to 2018-19 Blank 2",0,0,0,0,0,0]
[null,null,null,null,"2019-20 to 2023-24 Sub-transmission lines and cables",0,0,{"$f":"IF($F$12=1,H135+H212,IF($F$12=2,H135,\"NOT DEFINED\"))","v":0},0,0,0]
[null,null,null,null,"2019-20 to 2023-24 Distribution lines and cables",0,0,0,0,0,0]
[null,null,null,null,"2019-20 to 2023-24 Substations",0,0,0,0,0,0]
[null,null,null,null,"2019-20 to 2023-24 Transformers",0,0,0,0,0,0]
[null,null,null,null,"2019-20 to 2023-24 Low Voltage lines and cables",0,0,0,0,0,0]
[null,null,null,null,"2019-20 to 2023-24 Customer metering and Load control",0,0,0,0,0,0]
[null,null,null,null,"2019-20 to 2023-24 Communication",0,0,0,0,0,0]
[null,null,null,null,"2019-20 to 2023-24 Land",0,0,0,0,0,0]
[null,null,null,null,"2019-20 to 2023-24 Easements",0,0,0,0,0,0]
[null,null,null,null,"2019-20 to 2023-24 Equity raising costs",0,0,0,0,0,0]
[null,null,null,null,"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)",0,0,0,0,0,0]
[null,null,null,null,"2019-20 to 2023-24 Work in progress",0,0,0,0,0,0]
[null,null,null,null,"2019-20 to 2023-24 Information & Communication Technology",0,0,0,0,0,0]
[null,null,null,null,"2019-20 to 2023-24 Furniture, fittings, plant and equipment",0,0,0,0,0,0]
[null,null,null,null,"2019-20 to 2023-24 Motor Vehicles",0,0,0,0,0,0]
[null,null,null,null,"2019-20 to 2023-24 Buildings",0,0,0,0,0,0]
[null,null,null,null,"2019-20 to 2023-24 Land (non-system)",0,{"$f":"IF($F$12=1,G151+G228,IF($F$12=2,G151,\"NOT DEFINED\"))","v":0},0,0,0,0]
[null,null,null,null,"2019-20 to 2023-24 Other non system assets",0,0,0,0,0,0]
[null,null,null,null,"2019-20 to 2023-24 Blank 1",0,0,0,0,0,0]
[null,null,null,null,{"$f":"E154","v":"2019-20 to 2023-24 Blank 2"},0,0,0,0,0,0]
[null,null,null,null,"Total",{"$f":"SUM(F22:F81)","v":600.56460892166024},{"$f":"SUM(G22:G81)","v":481.48226945093319},368.90501559719809,365.34482746471633,506.78261895175842,516.21048631610302]
[null,null,null,null,null,{"$f":"ROUND(IF($F$12=1,F155+F163-F82,F155-F82),10)","v":0},0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"1. Unadjusted Capex"]
[]
[]
[null,null,null,null,"Actual Capital Expenditure – As Incurred ($m Nominal)"]
[null,null,null,null,"Year","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19"]
[null,null,null,null,{"$f":"'RFM input'!F71","v":"2013-14 ORAB Sub-transmission lines and cables"},70.355521490287231]
[null,null,null,null,{"$f":"'RFM input'!F72","v":"2013-14 ORAB Distribution lines and cables"},150.32962219184856]
[null,null,null,null,{"$f":"'RFM input'!F73","v":"2013-14 ORAB Substations"},225.37801182532795]
[null,null,null,null,{"$f":"'RFM input'!F74","v":"2013-14 ORAB Transformers"},26.435288791480794]
[null,null,null,null,{"$f":"'RFM input'!F75","v":"2013-14 ORAB Low Voltage lines and cables"},77.916547655273874]
[null,null,null,null,{"$f":"'RFM input'!F76","v":"2013-14 ORAB Customer metering and Load control"},4.5548436928457887]
[null,null,null,null,{"$f":"'RFM input'!F77","v":"2013-14 ORAB Communication"},4.4185624534637702]
[null,null,null,null,{"$f":"'RFM input'!F78","v":"2013-14 ORAB Land"},1.7606223309655873]
[null,null,null,null,{"$f":"'RFM input'!F79","v":"2013-14 ORAB Easements"},0.72496975403519759]
[null,null,null,null,{"$f":"'RFM input'!F80","v":"2013-14 ORAB Equity raising costs"},0]
[null,null,null,null,{"$f":"'RFM input'!F81","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},5.1998464420466427E-2]
[null,null,null,null,{"$f":"'RFM input'!F82","v":"2013-14 ORAB Work in progress"},0]
[null,null,null,null,{"$f":"'RFM input'!F83","v":"2013-14 ORAB Information & Communication Technology"},13.849653988396083]
[null,null,null,null,{"$f":"'RFM input'!F84","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},3.5009887366309842]
[null,null,null,null,{"$f":"'RFM input'!F85","v":"2013-14 ORAB Motor Vehicles"},4.858887147372136]
[null,null,null,null,{"$f":"'RFM input'!F86","v":"2013-14 ORAB Buildings"},20.16033113558619]
[null,null,null,null,{"$f":"'RFM input'!F87","v":"2013-14 ORAB Land (non-system)"},0]
[null,null,null,null,{"$f":"'RFM input'!F88","v":"2013-14 ORAB Other non system assets"},0]
[null,null,null,null,{"$f":"'RFM input'!F89","v":"2013-14 ORAB Blank 1"}]
[null,null,null,null,{"$f":"'RFM input'!F90","v":"2013-14 ORAB Blank 2"}]
[null,null,null,null,{"$f":"'RFM input'!F91","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,48.417879085128746,25.554576159551495,52.96632652796962,35.56934913137367,27.234642037397883]
[null,null,null,null,{"$f":"'RFM input'!F92","v":"2014-15 to 2018-19 Distribution lines and cables"},null,119.4573754015592,86.635057123683083,92.904728894607487,100.76221102138771,168.97127333885851]
[null,null,null,null,{"$f":"'RFM input'!F93","v":"2014-15 to 2018-19 Substations"},null,149.46588729932159,107.76560021295549,72.20636424185777,128.46007436946408,165.86148340926917]
[null,null,null,null,{"$f":"'RFM input'!F94","v":"2014-15 to 2018-19 Transformers"},null,23.160160855143022,19.883088055359131,16.581872754837647,18.044376870191993,12.533428151651192]
[null,null,null,null,{"$f":"'RFM input'!F95","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,87.290547088116242,102.90214474621644,99.911734533049085,141.36712575181872,62.584420415308443]
[null,null,null,null,{"$f":"'RFM input'!F96","v":"2014-15 to 2018-19 Customer metering and Load control"},null,0.80391436015851636,0.54431983701165443,1.752128429025001,0.6810868690191848,0.73834216740859093]
[null,null,null,null,{"$f":"'RFM input'!F97","v":"2014-15 to 2018-19 Communication"},null,5.3476863911401757,4.5712166018998657,6.8191428956929343,8.1062090803552138,17.957218895227346]
[null,null,null,null,{"$f":"'RFM input'!F98","v":"2014-15 to 2018-19 Land"},null,1.3699973141287378,2.3695240423806934,3.5738636281848937,0.52191382865574065,6.1404383393794797]
[null,null,null,null,{"$f":"'RFM input'!F99","v":"2014-15 to 2018-19 Easements"},null,8.2545893532918149E-2,0.42702302467512482,0.13620501641023558,9.1990318060987245E-2,9.0588206792706714E-3]
[null,null,null,null,{"$f":"'RFM input'!F100","v":"2014-15 to 2018-19 Equity raising costs"},null,2.2578483131565537,0,0,0,0]
[null,null,null,null,{"$f":"'RFM input'!F101","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,0.24270431632340261,0.13370471966976399,0.28774704224210707,1.1589864860688008,1.5701807409229329]
[null,null,null,null,{"$f":"'RFM input'!F102","v":"2014-15 to 2018-19 Work in progress"}]
[null,null,null,null,{"$f":"'RFM input'!F103","v":"2014-15 to 2018-19 Information & Communication Technology"},null,11.633663527972534,9.7184185351555747,8.4286050272217334,48.526203630000204,40.67]
[null,null,null,null,{"$f":"'RFM input'!F104","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,2.2623493541066617,2.4541537193255438,1.4142705074110045,3.5049421800000049,3.5499999999999994]
[null,null,null,null,{"$f":"'RFM input'!F105","v":"2014-15 to 2018-19 Motor Vehicles"},null,2.8970062270431209,2.9648886090798858,2.6236769864731584,5.4209705099999947,4.7]
[null,null,null,null,{"$f":"'RFM input'!F106","v":"2014-15 to 2018-19 Buildings"},null,20.69514724100825,4.5846736388764882,3.4846466916547865,6.361253360000001,3.69]
[null,null,null,null,{"$f":"'RFM input'!F107","v":"2014-15 to 2018-19 Land (non-system)"},null,0,0,6.9500000000000039E-3,1.6801480000000001E-2,0]
[null,null,null,null,{"$f":"'RFM input'!F108","v":"2014-15 to 2018-19 Other non system assets"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"'RFM input'!F109","v":"2014-15 to 2018-19 Blank 1"}]
[null,null,null,null,{"$f":"'RFM input'!F110","v":"2014-15 to 2018-19 Blank 2"}]
[null,null,null,null,{"$f":"'RFM input'!F111","v":"2019-20 to 2023-24 Sub-transmission lines and cables"}]
[null,null,null,null,{"$f":"'RFM input'!F112","v":"2019-20 to 2023-24 Distribution lines and cables"}]
[null,null,null,null,{"$f":"'RFM input'!F113","v":"2019-20 to 2023-24 Substations"}]
[null,null,null,null,{"$f":"'RFM input'!F114","v":"2019-20 to 2023-24 Transformers"}]
[null,null,null,null,{"$f":"'RFM input'!F115","v":"2019-20 to 2023-24 Low Voltage lines and cables"}]
[null,null,null,null,{"$f":"'RFM input'!F116","v":"2019-20 to 2023-24 Customer metering and Load control"}]
[null,null,null,null,{"$f":"'RFM input'!F117","v":"2019-20 to 2023-24 Communication"}]
[null,null,null,null,{"$f":"'RFM input'!F118","v":"2019-20 to 2023-24 Land"}]
[null,null,null,null,{"$f":"'RFM input'!F119","v":"2019-20 to 2023-24 Easements"}]
[null,null,null,null,{"$f":"'RFM input'!F120","v":"2019-20 to 2023-24 Equity raising costs"}]
[null,null,null,null,{"$f":"'RFM input'!F121","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"}]
[null,null,null,null,{"$f":"'RFM input'!F122","v":"2019-20 to 2023-24 Work in progress"}]
[null,null,null,null,{"$f":"'RFM input'!F123","v":"2019-20 to 2023-24 Information & Communication Technology"}]
[null,null,null,null,{"$f":"'RFM input'!F124","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"}]
[null,null,null,null,{"$f":"'RFM input'!F125","v":"2019-20 to 2023-24 Motor Vehicles"}]
[null,null,null,null,{"$f":"'RFM input'!F126","v":"2019-20 to 2023-24 Buildings"}]
[null,null,null,null,{"$f":"'RFM input'!F127","v":"2019-20 to 2023-24 Land (non-system)"}]
[null,null,null,null,{"$f":"'RFM input'!F128","v":"2019-20 to 2023-24 Other non system assets"}]
[null,null,null,null,{"$f":"'RFM input'!F129","v":"2019-20 to 2023-24 Blank 1"}]
[null,null,null,null,{"$f":"'RFM input'!F130","v":"2019-20 to 2023-24 Blank 2"}]
[null,null,null,null,"Total",{"$f":"SUM(F95:F154)","v":604.29584965793458},475.38471266783972,370.50838902584024,363.0982631766376,498.59349488639623,516.21048631610302]
[]
[]
[]
[null,null,null,null,"2. Provision Adjustments"]
[]
[]
[null,null,null,null,"Year","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19"]
[null,null,null,null,"Movements in provisions related to capex ($m Nominal)",-3.7312407362743731,6.097556783093534,-1.6033734286421713,2.2465642880788308,8.1891240653622575,0]
[]
[]
[]
[null,null,null,null,"3. Provision Adjustments (Allocated to Asset Class)"]
[]
[]
[null,null,null,null,"Actual Capital Expenditure – As Incurred ($m Nominal)"]
[null,null,null,null,"Year","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19"]
[null,null,null,null,{"$f":"E95","v":"2013-14 ORAB Sub-transmission lines and cables"},-0.47633764020467917]
[null,null,null,null,{"$f":"E96","v":"2013-14 ORAB Distribution lines and cables"},-0.85391532392100022]
[null,null,null,null,"2013-14 ORAB Substations",-1.523309993122455]
[null,null,null,null,"2013-14 ORAB Transformers",-0.18451674888926534]
[null,null,null,null,"2013-14 ORAB Low Voltage lines and cables",-0.31796576018839229]
[null,null,null,null,"2013-14 ORAB Customer metering and Load control",-3.245956269785253E-2]
[null,null,null,null,"2013-14 ORAB Communication",-3.1695016892819193E-2]
[null,null,null,null,"2013-14 ORAB Land",-1.5419573182524765E-3]
[null,null,null,null,"2013-14 ORAB Easements",-5.2003177148522263E-3]
[null,null,null,null,"2013-14 ORAB Equity raising costs"]
[null,null,null,null,"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)",-3.7299285130967867E-4]
[null,null,null,null,"2013-14 ORAB Work in progress",0]
[null,null,null,null,"2013-14 ORAB Information & Communication Technology",-9.9345663152911656E-2]
[null,null,null,null,"2013-14 ORAB Furniture, fittings, plant and equipment",-2.5113121816825897E-2]
[null,null,null,null,"2013-14 ORAB Motor Vehicles",-3.4853532531952169E-2]
[null,null,null,null,"2013-14 ORAB Buildings",-0.14461310497180513]
[null,null,null,null,"2013-14 ORAB Land (non-system)",0]
[null,null,null,null,"2013-14 ORAB Other non system assets",0]
[null,null,null,null,"2013-14 ORAB Blank 1"]
[null,null,null,null,"2013-14 ORAB Blank 2"]
[null,null,null,null,"2014-15 to 2018-19 Sub-transmission lines and cables",null,0.64474222988944863,-0.15947983567187601,0.36470107154586301,0.50299282522924527,0]
[null,null,null,null,"2014-15 to 2018-19 Distribution lines and cables",null,1.4303130054003554,-0.30273748630187142,0.56711530587027659,1.2774888695654265,0]
[null,null,null,null,"2014-15 to 2018-19 Substations",null,2.1522248347160948,-0.56951096993121164,0.48754805129053896,2.5967125852478783,0]
[null,null,null,null,"2014-15 to 2018-19 Transformers",null,0.35326413627746445,-0.12210204323911411,0.17490941475136512,0.3924466594214045,0]
[null,null,null,null,"2014-15 to 2018-19 Low Voltage lines and cables",null,0.75570839310612248,-0.26910304366926874,0.36722137432542173,1.6950794095594424,0]
[null,null,null,null,"2014-15 to 2018-19 Customer metering and Load control",null,1.2830846397211456E-2,-3.5370704346530512E-3,1.9784045108787129E-2,1.5899464857571859E-2,0]
[null,null,null,null,"2014-15 to 2018-19 Communication",null,9.0274904889639684E-2,-2.970443844512875E-2,7.6997912034751467E-2,0.1892334036432689,0]
[null,null,null,null,"2014-15 to 2018-19 Land",null,2.0113802276707494E-2,-1.5397516064300419E-2,3.3096736209212267E-3,0,0]
[null,null,null,null,"2014-15 to 2018-19 Easements",null,1.1454920375910884E-3,-2.7748584798723123E-3,1.5379501548312253E-3,2.1474453491575479E-3,0]
[null,null,null,null,"2014-15 to 2018-19 Equity raising costs"]
[null,null,null,null,"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)",null,4.0971192904467905E-3,-8.6883295217361452E-4,3.2490771620010575E-3,2.7055674898252276E-2,0]
[null,null,null,null,"2014-15 to 2018-19 Work in progress",null,0,0,0,0,0]
[null,null,null,null,"2014-15 to 2018-19 Information & Communication Technology",null,0.19638920304783847,-6.3151714368894107E-2,9.5171049850207856E-2,1.1328080225619963,0]
[null,null,null,null,"2014-15 to 2018-19 Furniture, fittings, plant and equipment",null,3.8190977897933964E-2,-1.5947452164111274E-2,1.5969144185518681E-2,8.1820260459553318E-2,0]
[null,null,null,null,"2014-15 to 2018-19 Motor Vehicles",null,4.8904693073307116E-2,-1.9266282667173004E-2,2.962507941278943E-2,0.12654851244129697,0]
[null,null,null,null,"2014-15 to 2018-19 Buildings",null,0.34935714479337304,-2.979188425252273E-2,3.9346663288973113E-2,0.14849871411128615,0]
[null,null,null,null,"2014-15 to 2018-19 Land (non-system)",null,0,0,7.8475476585117762E-5,3.922180164769434E-4,0]
[null,null,null,null,"2014-15 to 2018-19 Other non system assets",null,0,0,0,0,0]
[null,null,null,null,"2014-15 to 2018-19 Blank 1"]
[null,null,null,null,"2014-15 to 2018-19 Blank 2"]
[null,null,null,null,"2019-20 to 2023-24 Sub-transmission lines and cables"]
[null,null,null,null,"2019-20 to 2023-24 Distribution lines and cables"]
[null,null,null,null,"2019-20 to 2023-24 Substations"]
[null,null,null,null,"2019-20 to 2023-24 Transformers"]
[null,null,null,null,"2019-20 to 2023-24 Low Voltage lines and cables"]
[null,null,null,null,"2019-20 to 2023-24 Customer metering and Load control"]
[null,null,null,null,"2019-20 to 2023-24 Communication"]
[null,null,null,null,"2019-20 to 2023-24 Land"]
[null,null,null,null,"2019-20 to 2023-24 Easements"]
[null,null,null,null,"2019-20 to 2023-24 Equity raising costs"]
[null,null,null,null,"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"]
[null,null,null,null,"2019-20 to 2023-24 Work in progress"]
[null,null,null,null,"2019-20 to 2023-24 Information & Communication Technology"]
[null,null,null,null,"2019-20 to 2023-24 Furniture, fittings, plant and equipment"]
[null,null,null,null,"2019-20 to 2023-24 Motor Vehicles"]
[null,null,null,null,"2019-20 to 2023-24 Buildings"]
[null,null,null,null,"2019-20 to 2023-24 Land (non-system)"]
[null,null,null,null,"2019-20 to 2023-24 Other non system assets"]
[null,null,null,null,"2019-20 to 2023-24 Blank 1"]
[null,null,null,null,"2019-20 to 2023-24 Blank 2"]
[null,null,null,null,"Total",{"$f":"SUM(F172:F231)","v":-3.7312407362743727},{"$f":"SUM(G172:G231)","v":6.0975567830935349},{"$f":"SUM(H172:H231)","v":-1.6033734286421713},{"$f":"SUM(I172:I231)","v":2.2465642880788317},8.1891240653622575,0]
[null,null,null,null,null,{"$f":"F232-F163","v":0},{"$f":"G232-G163","v":0},{"$f":"H232-H163","v":0},0,0,0]

{"sheet":"Adjustment for previous period","index":6,"n_rows":317,"n_cols":17,"rows_kept":317,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Adjustment For Previous Period\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"Endeavour - Adjustment For Previous Period - DNSP RFM - version 2"}]
[]
[null,"Year",null,null,null,null,{"$f":"'RFM input'!G70","v":"2013-14"},{"$f":"'RFM input'!H70","v":"2014-15"},{"$f":"'RFM input'!I70","v":"2015-16"},{"$f":"'RFM input'!J70","v":"2016-17"},{"$f":"'RFM input'!K70","v":"2017-18"},{"$f":"'RFM input'!L70","v":"2018-19"},{"$f":"'RFM input'!M70","v":"2019-20"},{"$f":"'RFM input'!N70","v":"2020-21"},{"$f":"'RFM input'!O70","v":"2021-22"},{"$f":"'RFM input'!P70","v":"2022-23"},{"$f":"'RFM input'!Q70","v":"2023-24"}]
[]
[null,"Nominal Vanilla WACC (fixed real time varying)",null,null,null,null,null,{"$f":"vanilla1","v":6.8184493141711933E-2},{"$f":"vanilla2","v":5.7347159837339845E-2},{"$f":"vanilla3","v":5.4051457434248107E-2},{"$f":"vanilla4","v":6.0123442971919294E-2},{"$f":"vanilla5","v":5.8684133593517762E-2},{"$f":"vanilla6","v":-2.362819761765278E-2},{"$f":"vanilla7","v":-2.362819761765278E-2},{"$f":"vanilla8","v":-2.362819761765278E-2},{"$f":"vanilla9","v":-2.362819761765278E-2},{"$f":"vanilla10","v":-2.362819761765278E-2}]
[]
[null,"Nominal Adjustments for Difference Between Forecast and Actual Net Capex"]
[]
[null,"Nominal Forecast Net Capex (previous regulatory control period)",null,null,null,null,{"$f":"SUM(G11:G70)","v":542.36960853069297}]
[null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,null,{"$f":"'RFM input'!M7","v":69.646309525355448}]
[null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,null,{"$f":"'RFM input'!M8","v":124.85272197404214}]
[null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,null,{"$f":"'RFM input'!M9","v":222.72629817472776}]
[null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,null,{"$f":"'RFM input'!M10","v":26.372680112375228}]
[null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,null,{"$f":"'RFM input'!M11","v":46.490430071892042}]
[null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,null,{"$f":"'RFM input'!M12","v":4.7459796579185207}]
[null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,null,{"$f":"'RFM input'!M13","v":4.6341938377578806}]
[null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,null,{"$f":"'RFM input'!M14","v":-0.57176881114705158}]
[null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,null,{"$f":"'RFM input'!M15","v":0.76034918643666216}]
[null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,null,{"$f":"'RFM input'!M16","v":0}]
[null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,{"$f":"'RFM input'!M17","v":5.4536054639512353E-2}]
[null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,null,{"$f":"'RFM input'!M18","v":0}]
[null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,null,{"$f":"'RFM input'!M19","v":14.525534456979525}]
[null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,null,{"$f":"'RFM input'!M20","v":3.6718413738017079}]
[null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,null,{"$f":"'RFM input'!M21","v":3.3163223595308189}]
[null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,null,{"$f":"'RFM input'!M22","v":21.144180556382832}]
[null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,null,{"$f":"'RFM input'!M23","v":0}]
[null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,null,{"$f":"'RFM input'!M24","v":0}]
[null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,null,{"$f":"'RFM input'!M25","v":0}]
[null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,null,{"$f":"'RFM input'!M26","v":0}]
[null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,null,{"$f":"'RFM input'!M27","v":0}]
[null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,null,{"$f":"'RFM input'!M28","v":0}]
[null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,null,{"$f":"'RFM input'!M29","v":0}]
[null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,null,{"$f":"'RFM input'!M30","v":0}]
[null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,null,{"$f":"'RFM input'!M31","v":0}]
[null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,null,{"$f":"'RFM input'!M32","v":0}]
[null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,null,{"$f":"'RFM input'!M33","v":0}]
[null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,null,{"$f":"'RFM input'!M34","v":0}]
[null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,null,{"$f":"'RFM input'!M35","v":0}]
[null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,null,{"$f":"'RFM input'!M36","v":0}]
[null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,{"$f":"'RFM input'!M37","v":0}]
[null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,null,{"$f":"'RFM input'!M38","v":0}]
[null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,null,{"$f":"'RFM input'!M39","v":0}]
[null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,null,{"$f":"'RFM input'!M40","v":0}]
[null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,null,{"$f":"'RFM input'!M41","v":0}]
[null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,null,{"$f":"'RFM input'!M42","v":0}]
[null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,null,{"$f":"'RFM input'!M43","v":0}]
[null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,null,{"$f":"'RFM input'!M44","v":0}]
[null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,null,{"$f":"'RFM input'!M45","v":0}]
[null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,null,{"$f":"'RFM input'!M46","v":0}]
[null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,null,{"$f":"'RFM input'!M47","v":0}]
[null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,null,{"$f":"'RFM input'!M48","v":0}]
[null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,null,{"$f":"'RFM input'!M49","v":0}]
[null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,null,{"$f":"'RFM input'!M50","v":0}]
[null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,null,{"$f":"'RFM input'!M51","v":0}]
[null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,null,{"$f":"'RFM input'!M52","v":0}]
[null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,null,{"$f":"'RFM input'!M53","v":0}]
[null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,null,{"$f":"'RFM input'!M54","v":0}]
[null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,null,{"$f":"'RFM input'!M55","v":0}]
[null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,null,{"$f":"'RFM input'!M56","v":0}]
[null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,{"$f":"'RFM input'!M57","v":0}]
[null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,null,{"$f":"'RFM input'!M58","v":0}]
[null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,null,{"$f":"'RFM input'!M59","v":0}]
[null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,null,{"$f":"'RFM input'!M60","v":0}]
[null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,null,{"$f":"'RFM input'!M61","v":0}]
[null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,null,{"$f":"'RFM input'!M62","v":0}]
[null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,null,{"$f":"'RFM input'!M63","v":0}]
[null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,null,{"$f":"'RFM input'!M64","v":0}]
[null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,null,{"$f":"'RFM input'!M65","v":0}]
[null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,null,{"$f":"'RFM input'!M66","v":0}]
[]
[null,"Nominal Actual Net Capex",null,null,null,null,{"$f":"SUM(G73:G132)","v":538.45627857115403}]
[null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,null,{"$f":"'RFM input'!G263*(1+previous_vanilla)^0.5","v":69.146726011446248}]
[null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,null,{"$f":"'RFM input'!G264*(1+previous_vanilla)^0.5","v":123.95713451233735}]
[null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,null,{"$f":"'RFM input'!G265*(1+previous_vanilla)^0.5","v":221.12864874519687}]
[null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,null,{"$f":"'RFM input'!G266*(1+previous_vanilla)^0.5","v":26.179158714936239}]
[null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,null,{"$f":"'RFM input'!G267*(1+previous_vanilla)^0.5","v":46.156947184187715}]
[null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,null,{"$f":"'RFM input'!G268*(1+previous_vanilla)^0.5","v":4.7119360278884006}]
[null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,null,{"$f":"'RFM input'!G269*(1+previous_vanilla)^0.5","v":4.6009520643260728}]
[null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,null,{"$f":"'RFM input'!G270*(1+previous_vanilla)^0.5","v":-0.57338601791454435}]
[null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,null,{"$f":"'RFM input'!G271*(1+previous_vanilla)^0.5","v":0.75489508670120187}]
[null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,null,{"$f":"'RFM input'!G272*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,{"$f":"'RFM input'!G273*(1+previous_vanilla)^0.5","v":5.4144859269689746E-2}]
[null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,null,{"$f":"'RFM input'!G274*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,null,{"$f":"'RFM input'!G275*(1+previous_vanilla)^0.5","v":14.421340600982246}]
[null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,null,{"$f":"'RFM input'!G276*(1+previous_vanilla)^0.5","v":3.6455027001728753}]
[null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,null,{"$f":"'RFM input'!G277*(1+previous_vanilla)^0.5","v":3.2797679309389931}]
[null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,null,{"$f":"'RFM input'!G278*(1+previous_vanilla)^0.5","v":20.992510150684701}]
[null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,null,{"$f":"'RFM input'!G279*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,null,{"$f":"'RFM input'!G280*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,null,{"$f":"'RFM input'!G281*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,null,{"$f":"'RFM input'!G282*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,null,{"$f":"'RFM input'!G283*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,null,{"$f":"'RFM input'!G284*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,null,{"$f":"'RFM input'!G285*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,null,{"$f":"'RFM input'!G286*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,null,{"$f":"'RFM input'!G287*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,null,{"$f":"'RFM input'!G288*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,null,{"$f":"'RFM input'!G289*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,null,{"$f":"'RFM input'!G290*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,null,{"$f":"'RFM input'!G291*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,null,{"$f":"'RFM input'!G292*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,{"$f":"'RFM input'!G293*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,null,{"$f":"'RFM input'!G294*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,null,{"$f":"'RFM input'!G295*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,null,{"$f":"'RFM input'!G296*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,null,{"$f":"'RFM input'!G297*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,null,{"$f":"'RFM input'!G298*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,null,{"$f":"'RFM input'!G299*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,null,{"$f":"'RFM input'!G300*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,null,{"$f":"'RFM input'!G301*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,null,{"$f":"'RFM input'!G302*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,null,{"$f":"'RFM input'!G303*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,null,{"$f":"'RFM input'!G304*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,null,{"$f":"'RFM input'!G305*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,null,{"$f":"'RFM input'!G306*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,null,{"$f":"'RFM input'!G307*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,null,{"$f":"'RFM input'!G308*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,null,{"$f":"'RFM input'!G309*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,null,{"$f":"'RFM input'!G310*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,null,{"$f":"'RFM input'!G311*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,null,{"$f":"'RFM input'!G312*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,{"$f":"'RFM input'!G313*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,null,{"$f":"'RFM input'!G314*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,null,{"$f":"'RFM input'!G315*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,null,{"$f":"'RFM input'!G316*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,null,{"$f":"'RFM input'!G317*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,null,{"$f":"'RFM input'!G318*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,null,{"$f":"'RFM input'!G319*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,null,{"$f":"'RFM input'!G320*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,null,{"$f":"'RFM input'!G321*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,null,{"$f":"'RFM input'!G322*(1+previous_vanilla)^0.5","v":0}]
[]
[null,"Nominal Difference Between Actual and Forecast Net Capex",null,null,null,null,{"$f":"SUM(G135:G194)","v":-3.913329959538971}]
[null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,null,{"$f":"G73-G11","v":-0.49958351390920086}]
[null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,null,{"$f":"G74-G12","v":-0.89558746170479253}]
[null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,null,-1.5976494295308896]
[null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,null,-0.19352139743898888]
[null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,null,-0.33348288770432788]
[null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,null,-3.404363003012012E-2]
[null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,null,-3.3241773431807786E-2]
[null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,null,-1.6172067674927737E-3]
[null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,null,-5.4540997354602938E-3]
[null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,null,0]
[null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,-3.91195369822607E-4]
[null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,null,0]
[null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,null,-0.10419385599727882]
[null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,null,-2.6338673628832687E-2]
[null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,null,-3.6554428591825783E-2]
[null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,null,-0.15167040569813039]
[null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,null,0]
[null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,null,0]
[null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,null,0]
[null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,null,0]
[null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,null,0]
[null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,null,0]
[null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,null,0]
[null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,null,0]
[null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,null,0]
[null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,null,0]
[null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,null,0]
[null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,null,0]
[null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,null,0]
[null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,null,0]
[null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,0]
[null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,null,0]
[null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,null,0]
[null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,null,0]
[null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,null,0]
[null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,null,0]
[null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,null,0]
[null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,null,0]
[null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,null,0]
[null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,null,0]
[null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,null,0]
[null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,null,0]
[null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,null,0]
[null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,null,0]
[null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,null,0]
[null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,null,0]
[null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,null,0]
[null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,null,0]
[null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,null,0]
[null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,null,0]
[null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,0]
[null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,null,0]
[null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,null,0]
[null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,null,0]
[null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,null,0]
[null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,null,0]
[null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,null,0]
[null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,null,0]
[null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,null,0]
[null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,null,0]
[]
[null,"Compounded Nominal Return on Difference - Net Capex",null,null,null,null,null,{"$f":" SUM(H197,H199,H201,H203,H205,H207,H209,H211,H213,H215,H217,H219,H221,H223,H225,H227,H229,H231,H233,H235,H237,H239,H241,H243,H245,H247,H249,H251,H253,H255,H257,H259,H261,H263,H265,H267,H269,H271,H273,H275,H277,H279,H281,H283,H285,H287,H289,H291,H293,H295,H297,H299,H301,H303,H305,H307,H309,H311,H313,H315)","v":-0.26682841978744082},{"$f":" SUM(I197,I199,I201,I203,I205,I207,I209,I211,I213,I215,I217,I219,I221,I223,I225,I227,I229,I231,I233,I235,I237,I239,I241,I243,I245,I247,I249,I251,I253,I255,I257,I259,I261,I263,I265,I267,I269,I271,I273,I275,I277,I279,I281,I283,I285,I287,I289,I291,I293,I295,I297,I299,I301,I303,I305,I307,I309,I311,I313,I315)","v":-0.23972021072462726},-0.23890087947468824,-0.28010186175477847,-0.28983397184739612,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,null,null,{"$f":"($G135+(SUM($G197:G197)))*H$6","v":-3.4063848677854253E-2},{"$f":"($G135+(SUM($G197:H197)))*I$6","v":-3.0603160599054702E-2},{"$f":"IF(COUNT($H197:I197)>='RFM input'!$W$7,0,($G135+(SUM($G197:I197)))*J$6)","v":-3.0498563136246239E-2},{"$f":"IF(COUNT($H197:J197)>='RFM input'!$W$7,0,($G135+(SUM($G197:J197)))*K$6)","v":-3.5758362774103276E-2},{"$f":"IF(COUNT($H197:K197)>='RFM input'!$W$7,0,($G135+(SUM($G197:K197)))*L$6)","v":-3.7000783374484716E-2},{"$f":"IF(COUNT($H197:L197)>='RFM input'!$W$7,0,($G135+(SUM($G197:L197)))*M$6)","v":0},{"$f":"IF(COUNT($H197:M197)>='RFM input'!$W$7,0,($G135+(SUM($G197:M197)))*N$6)","v":0},{"$f":"IF(COUNT($H197:N197)>='RFM input'!$W$7,0,($G135+(SUM($G197:N197)))*O$6)","v":0},{"$f":"IF(COUNT($H197:O197)>='RFM input'!$W$7,0,($G135+(SUM($G197:O197)))*P$6)","v":0},{"$f":"IF(COUNT($H197:P197)>='RFM input'!$W$7,0,($G135+(SUM($G197:P197)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C197","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,null,null,{"$f":"IF(COUNT($H197:I197)='RFM input'!$W$7,SUM($G197:I197),0)","v":0},{"$f":"IF(COUNT($H197:J197)='RFM input'!$W$7,SUM($G197:J197),0)","v":0},{"$f":"IF(COUNT($H197:K197)='RFM input'!$W$7,SUM($G197:K197),0)","v":0},{"$f":"IF(COUNT($H197:L197)='RFM input'!$W$7,SUM($G197:L197),0)","v":-0.16792471856174318},{"$f":"IF(COUNT($H197:M197)='RFM input'!$W$7,SUM($G197:M197),0)","v":0},{"$f":"IF(COUNT($H197:N197)='RFM input'!$W$7,SUM($G197:N197),0)","v":0},{"$f":"IF(COUNT($H197:O197)='RFM input'!$W$7,SUM($G197:O197),0)","v":0},{"$f":"IF(COUNT($H197:P197)='RFM input'!$W$7,SUM($G197:P197),0)","v":0},{"$f":"IF(COUNT($H197:Q197)='RFM input'!$W$7,SUM($G197:Q197),0)","v":0}]
[null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,null,null,{"$f":"($G136+(SUM($G199:G199)))*H$6","v":-6.1065177140413623E-2},{"$f":"($G136+(SUM($G199:H199)))*I$6","v":-5.4861311788668987E-2},{"$f":"IF(COUNT($H199:I199)>='RFM input'!$W$7,0,($G136+(SUM($G199:I199)))*J$6)","v":-5.4673803246835039E-2},{"$f":"IF(COUNT($H199:J199)>='RFM input'!$W$7,0,($G136+(SUM($G199:J199)))*K$6)","v":-6.41028786178056E-2},{"$f":"IF(COUNT($H199:K199)>='RFM input'!$W$7,0,($G136+(SUM($G199:K199)))*L$6)","v":-6.6330126477044588E-2},{"$f":"IF(COUNT($H199:L199)>='RFM input'!$W$7,0,($G136+(SUM($G199:L199)))*M$6)","v":0},{"$f":"IF(COUNT($H199:M199)>='RFM input'!$W$7,0,($G136+(SUM($G199:M199)))*N$6)","v":0},{"$f":"IF(COUNT($H199:N199)>='RFM input'!$W$7,0,($G136+(SUM($G199:N199)))*O$6)","v":0},{"$f":"IF(COUNT($H199:O199)>='RFM input'!$W$7,0,($G136+(SUM($G199:O199)))*P$6)","v":0},{"$f":"IF(COUNT($H199:P199)>='RFM input'!$W$7,0,($G136+(SUM($G199:P199)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C199","v":"2013-14 ORAB Distribution lines and cables"},null,null,null,null,{"$f":"IF(COUNT($H199:I199)='RFM input'!$W$7,SUM($G199:I199),0)","v":0},{"$f":"IF(COUNT($H199:J199)='RFM input'!$W$7,SUM($G199:J199),0)","v":0},{"$f":"IF(COUNT($H199:K199)='RFM input'!$W$7,SUM($G199:K199),0)","v":0},{"$f":"IF(COUNT($H199:L199)='RFM input'!$W$7,SUM($G199:L199),0)","v":-0.30103329727076789},{"$f":"IF(COUNT($H199:M199)='RFM input'!$W$7,SUM($G199:M199),0)","v":0},{"$f":"IF(COUNT($H199:N199)='RFM input'!$W$7,SUM($G199:N199),0)","v":0},{"$f":"IF(COUNT($H199:O199)='RFM input'!$W$7,SUM($G199:O199),0)","v":0},{"$f":"IF(COUNT($H199:P199)='RFM input'!$W$7,SUM($G199:P199),0)","v":0},{"$f":"IF(COUNT($H199:Q199)='RFM input'!$W$7,SUM($G199:Q199),0)","v":0}]
[null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,null,null,{"$f":"($G137+(SUM($G201:G201)))*H$6","v":-0.10893491657070893},{"$f":"($G137+(SUM($G201:H201)))*I$6","v":-9.7867765271790474E-2},{"$f":"IF(COUNT($H201:I201)>='RFM input'!$W$7,0,($G137+(SUM($G201:I201)))*J$6)","v":-9.7533266490037865E-2},{"$f":"IF(COUNT($H201:J201)>='RFM input'!$W$7,0,($G137+(SUM($G201:J201)))*K$6)","v":-0.11435390939939612},{"$f":"IF(COUNT($H201:K201)>='RFM input'!$W$7,0,($G137+(SUM($G201:K201)))*L$6)","v":-0.11832712410358988},{"$f":"IF(COUNT($H201:L201)>='RFM input'!$W$7,0,($G137+(SUM($G201:L201)))*M$6)","v":0},{"$f":"IF(COUNT($H201:M201)>='RFM input'!$W$7,0,($G137+(SUM($G201:M201)))*N$6)","v":0},{"$f":"IF(COUNT($H201:N201)>='RFM input'!$W$7,0,($G137+(SUM($G201:N201)))*O$6)","v":0},{"$f":"IF(COUNT($H201:O201)>='RFM input'!$W$7,0,($G137+(SUM($G201:O201)))*P$6)","v":0},{"$f":"IF(COUNT($H201:P201)>='RFM input'!$W$7,0,($G137+(SUM($G201:P201)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C201","v":"2013-14 ORAB Substations"},null,null,null,null,{"$f":"IF(COUNT($H201:I201)='RFM input'!$W$7,SUM($G201:I201),0)","v":0},{"$f":"IF(COUNT($H201:J201)='RFM input'!$W$7,SUM($G201:J201),0)","v":0},{"$f":"IF(COUNT($H201:K201)='RFM input'!$W$7,SUM($G201:K201),0)","v":0},{"$f":"IF(COUNT($H201:L201)='RFM input'!$W$7,SUM($G201:L201),0)","v":-0.53701698183552327},{"$f":"IF(COUNT($H201:M201)='RFM input'!$W$7,SUM($G201:M201),0)","v":0},{"$f":"IF(COUNT($H201:N201)='RFM input'!$W$7,SUM($G201:N201),0)","v":0},{"$f":"IF(COUNT($H201:O201)='RFM input'!$W$7,SUM($G201:O201),0)","v":0},{"$f":"IF(COUNT($H201:P201)='RFM input'!$W$7,SUM($G201:P201),0)","v":0},{"$f":"IF(COUNT($H201:Q201)='RFM input'!$W$7,SUM($G201:Q201),0)","v":0}]
[null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,null,null,{"$f":"($G138+(SUM($G203:G203)))*H$6","v":-1.3195158396453247E-2},{"$f":"($G138+(SUM($G203:H203)))*I$6","v":-1.1854607368519487E-2},{"$f":"IF(COUNT($H203:I203)>='RFM input'!$W$7,0,($G138+(SUM($G203:I203)))*J$6)","v":-1.1814089924273028E-2},{"$f":"IF(COUNT($H203:J203)>='RFM input'!$W$7,0,($G138+(SUM($G203:J203)))*K$6)","v":-1.3851554628026608E-2},{"$f":"IF(COUNT($H203:K203)>='RFM input'!$W$7,0,($G138+(SUM($G203:K203)))*L$6)","v":-1.4332825454822751E-2},{"$f":"IF(COUNT($H203:L203)>='RFM input'!$W$7,0,($G138+(SUM($G203:L203)))*M$6)","v":0},{"$f":"IF(COUNT($H203:M203)>='RFM input'!$W$7,0,($G138+(SUM($G203:M203)))*N$6)","v":0},{"$f":"IF(COUNT($H203:N203)>='RFM input'!$W$7,0,($G138+(SUM($G203:N203)))*O$6)","v":0},{"$f":"IF(COUNT($H203:O203)>='RFM input'!$W$7,0,($G138+(SUM($G203:O203)))*P$6)","v":0},{"$f":"IF(COUNT($H203:P203)>='RFM input'!$W$7,0,($G138+(SUM($G203:P203)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C203","v":"2013-14 ORAB Transformers"},null,null,null,null,{"$f":"IF(COUNT($H203:I203)='RFM input'!$W$7,SUM($G203:I203),0)","v":0},{"$f":"IF(COUNT($H203:J203)='RFM input'!$W$7,SUM($G203:J203),0)","v":0},{"$f":"IF(COUNT($H203:K203)='RFM input'!$W$7,SUM($G203:K203),0)","v":0},{"$f":"IF(COUNT($H203:L203)='RFM input'!$W$7,SUM($G203:L203),0)","v":-6.504823577209512E-2},{"$f":"IF(COUNT($H203:M203)='RFM input'!$W$7,SUM($G203:M203),0)","v":0},{"$f":"IF(COUNT($H203:N203)='RFM input'!$W$7,SUM($G203:N203),0)","v":0},{"$f":"IF(COUNT($H203:O203)='RFM input'!$W$7,SUM($G203:O203),0)","v":0},{"$f":"IF(COUNT($H203:P203)='RFM input'!$W$7,SUM($G203:P203),0)","v":0},{"$f":"IF(COUNT($H203:Q203)='RFM input'!$W$7,SUM($G203:Q203),0)","v":0}]
[null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,null,null,{"$f":"($G139+(SUM($G205:G205)))*H$6","v":-2.2738361669554036E-2},{"$f":"($G139+(SUM($G205:H205)))*I$6","v":-2.0428276925300901E-2},{"$f":"IF(COUNT($H205:I205)>='RFM input'!$W$7,0,($G139+(SUM($G205:I205)))*J$6)","v":-2.0358455838389994E-2},{"$f":"IF(COUNT($H205:J205)>='RFM input'!$W$7,0,($G139+(SUM($G205:J205)))*K$6)","v":-2.3869486773445112E-2},{"$f":"IF(COUNT($H205:K205)>='RFM input'!$W$7,0,($G139+(SUM($G205:K205)))*L$6)","v":-2.4698829612075795E-2},{"$f":"IF(COUNT($H205:L205)>='RFM input'!$W$7,0,($G139+(SUM($G205:L205)))*M$6)","v":0},{"$f":"IF(COUNT($H205:M205)>='RFM input'!$W$7,0,($G139+(SUM($G205:M205)))*N$6)","v":0},{"$f":"IF(COUNT($H205:N205)>='RFM input'!$W$7,0,($G139+(SUM($G205:N205)))*O$6)","v":0},{"$f":"IF(COUNT($H205:O205)>='RFM input'!$W$7,0,($G139+(SUM($G205:O205)))*P$6)","v":0},{"$f":"IF(COUNT($H205:P205)>='RFM input'!$W$7,0,($G139+(SUM($G205:P205)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C205","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,null,null,{"$f":"IF(COUNT($H205:I205)='RFM input'!$W$7,SUM($G205:I205),0)","v":0},{"$f":"IF(COUNT($H205:J205)='RFM input'!$W$7,SUM($G205:J205),0)","v":0},{"$f":"IF(COUNT($H205:K205)='RFM input'!$W$7,SUM($G205:K205),0)","v":0},{"$f":"IF(COUNT($H205:L205)='RFM input'!$W$7,SUM($G205:L205),0)","v":-0.11209341081876584},{"$f":"IF(COUNT($H205:M205)='RFM input'!$W$7,SUM($G205:M205),0)","v":0},{"$f":"IF(COUNT($H205:N205)='RFM input'!$W$7,SUM($G205:N205),0)","v":0},{"$f":"IF(COUNT($H205:O205)='RFM input'!$W$7,SUM($G205:O205),0)","v":0},{"$f":"IF(COUNT($H205:P205)='RFM input'!$W$7,SUM($G205:P205),0)","v":0},{"$f":"IF(COUNT($H205:Q205)='RFM input'!$W$7,SUM($G205:Q205),0)","v":0}]
[null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,null,null,{"$f":"($G140+(SUM($G207:G207)))*H$6","v":-2.3212476583077037E-3},{"$f":"($G140+(SUM($G207:H207)))*I$6","v":-2.0854224532635842E-3},{"$f":"IF(COUNT($H207:I207)>='RFM input'!$W$7,0,($G140+(SUM($G207:I207)))*J$6)","v":-2.0782947614426972E-3},{"$f":"IF(COUNT($H207:J207)>='RFM input'!$W$7,0,($G140+(SUM($G207:J207)))*K$6)","v":-2.436718664390602E-3},{"$f":"IF(COUNT($H207:K207)>='RFM input'!$W$7,0,($G140+(SUM($G207:K207)))*L$6)","v":-2.5213822012840011E-3},{"$f":"IF(COUNT($H207:L207)>='RFM input'!$W$7,0,($G140+(SUM($G207:L207)))*M$6)","v":0},{"$f":"IF(COUNT($H207:M207)>='RFM input'!$W$7,0,($G140+(SUM($G207:M207)))*N$6)","v":0},{"$f":"IF(COUNT($H207:N207)>='RFM input'!$W$7,0,($G140+(SUM($G207:N207)))*O$6)","v":0},{"$f":"IF(COUNT($H207:O207)>='RFM input'!$W$7,0,($G140+(SUM($G207:O207)))*P$6)","v":0},{"$f":"IF(COUNT($H207:P207)>='RFM input'!$W$7,0,($G140+(SUM($G207:P207)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C207","v":"2013-14 ORAB Customer metering and Load control"},null,null,null,null,{"$f":"IF(COUNT($H207:I207)='RFM input'!$W$7,SUM($G207:I207),0)","v":0},{"$f":"IF(COUNT($H207:J207)='RFM input'!$W$7,SUM($G207:J207),0)","v":0},{"$f":"IF(COUNT($H207:K207)='RFM input'!$W$7,SUM($G207:K207),0)","v":0},{"$f":"IF(COUNT($H207:L207)='RFM input'!$W$7,SUM($G207:L207),0)","v":-1.1443065738688588E-2},{"$f":"IF(COUNT($H207:M207)='RFM input'!$W$7,SUM($G207:M207),0)","v":0},{"$f":"IF(COUNT($H207:N207)='RFM input'!$W$7,SUM($G207:N207),0)","v":0},{"$f":"IF(COUNT($H207:O207)='RFM input'!$W$7,SUM($G207:O207),0)","v":0},{"$f":"IF(COUNT($H207:P207)='RFM input'!$W$7,SUM($G207:P207),0)","v":0},{"$f":"IF(COUNT($H207:Q207)='RFM input'!$W$7,SUM($G207:Q207),0)","v":0}]
[null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,null,null,{"$f":"($G141+(SUM($G209:G209)))*H$6","v":-2.26657347257944E-3},{"$f":"($G141+(SUM($G209:H209)))*I$6","v":-2.0363028454856058E-3},{"$f":"IF(COUNT($H209:I209)>='RFM input'!$W$7,0,($G141+(SUM($G209:I209)))*J$6)","v":-2.0293430378390052E-3},{"$f":"IF(COUNT($H209:J209)>='RFM input'!$W$7,0,($G141+(SUM($G209:J209)))*K$6)","v":-2.3793246985431382E-3},{"$f":"IF(COUNT($H209:K209)>='RFM input'!$W$7,0,($G141+(SUM($G209:K209)))*L$6)","v":-2.461994088054652E-3},{"$f":"IF(COUNT($H209:L209)>='RFM input'!$W$7,0,($G141+(SUM($G209:L209)))*M$6)","v":0},{"$f":"IF(COUNT($H209:M209)>='RFM input'!$W$7,0,($G141+(SUM($G209:M209)))*N$6)","v":0},{"$f":"IF(COUNT($H209:N209)>='RFM input'!$W$7,0,($G141+(SUM($G209:N209)))*O$6)","v":0},{"$f":"IF(COUNT($H209:O209)>='RFM input'!$W$7,0,($G141+(SUM($G209:O209)))*P$6)","v":0},{"$f":"IF(COUNT($H209:P209)>='RFM input'!$W$7,0,($G141+(SUM($G209:P209)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C209","v":"2013-14 ORAB Communication"},null,null,null,null,{"$f":"IF(COUNT($H209:I209)='RFM input'!$W$7,SUM($G209:I209),0)","v":0},{"$f":"IF(COUNT($H209:J209)='RFM input'!$W$7,SUM($G209:J209),0)","v":0},{"$f":"IF(COUNT($H209:K209)='RFM input'!$W$7,SUM($G209:K209),0)","v":0},{"$f":"IF(COUNT($H209:L209)='RFM input'!$W$7,SUM($G209:L209),0)","v":-1.1173538142501842E-2},{"$f":"IF(COUNT($H209:M209)='RFM input'!$W$7,SUM($G209:M209),0)","v":0},{"$f":"IF(COUNT($H209:N209)='RFM input'!$W$7,SUM($G209:N209),0)","v":0},{"$f":"IF(COUNT($H209:O209)='RFM input'!$W$7,SUM($G209:O209),0)","v":0},{"$f":"IF(COUNT($H209:P209)='RFM input'!$W$7,SUM($G209:P209),0)","v":0},{"$f":"IF(COUNT($H209:Q209)='RFM input'!$W$7,SUM($G209:Q209),0)","v":0}]
[null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,null,null,{"$f":"($G142+(SUM($G211:G211)))*H$6","v":-1.1026842374684115E-4},{"$f":"($G142+(SUM($G211:H211)))*I$6","v":-9.9065795907057411E-5},{"$f":"IF(COUNT($H211:I211)>='RFM input'!$W$7,0,($G142+(SUM($G211:I211)))*J$6)","v":-9.8727202418667879E-5},{"$f":"IF(COUNT($H211:J211)>='RFM input'!$W$7,0,($G142+(SUM($G211:J211)))*K$6)","v":-1.1575375220098203E-4},{"$f":"IF(COUNT($H211:K211)>='RFM input'!$W$7,0,($G142+(SUM($G211:K211)))*L$6)","v":-1.1977560429791588E-4},{"$f":"IF(COUNT($H211:L211)>='RFM input'!$W$7,0,($G142+(SUM($G211:L211)))*M$6)","v":0},{"$f":"IF(COUNT($H211:M211)>='RFM input'!$W$7,0,($G142+(SUM($G211:M211)))*N$6)","v":0},{"$f":"IF(COUNT($H211:N211)>='RFM input'!$W$7,0,($G142+(SUM($G211:N211)))*O$6)","v":0},{"$f":"IF(COUNT($H211:O211)>='RFM input'!$W$7,0,($G142+(SUM($G211:O211)))*P$6)","v":0},{"$f":"IF(COUNT($H211:P211)>='RFM input'!$W$7,0,($G142+(SUM($G211:P211)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C211","v":"2013-14 ORAB Land"},null,null,null,null,{"$f":"IF(COUNT($H211:I211)='RFM input'!$W$7,SUM($G211:I211),0)","v":0},{"$f":"IF(COUNT($H211:J211)='RFM input'!$W$7,SUM($G211:J211),0)","v":0},{"$f":"IF(COUNT($H211:K211)='RFM input'!$W$7,SUM($G211:K211),0)","v":0},{"$f":"IF(COUNT($H211:L211)='RFM input'!$W$7,SUM($G211:L211),0)","v":-5.4359077857146429E-4},{"$f":"IF(COUNT($H211:M211)='RFM input'!$W$7,SUM($G211:M211),0)","v":0},{"$f":"IF(COUNT($H211:N211)='RFM input'!$W$7,SUM($G211:N211),0)","v":0},{"$f":"IF(COUNT($H211:O211)='RFM input'!$W$7,SUM($G211:O211),0)","v":0},{"$f":"IF(COUNT($H211:P211)='RFM input'!$W$7,SUM($G211:P211),0)","v":0},{"$f":"IF(COUNT($H211:Q211)='RFM input'!$W$7,SUM($G211:Q211),0)","v":0}]
[null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,null,null,{"$f":"($G143+(SUM($G213:G213)))*H$6","v":-3.7188502600670527E-4},{"$f":"($G143+(SUM($G213:H213)))*I$6","v":-3.3410367932575427E-4},{"$f":"IF(COUNT($H213:I213)>='RFM input'!$W$7,0,($G143+(SUM($G213:I213)))*J$6)","v":-3.329617581487133E-4},{"$f":"IF(COUNT($H213:J213)>='RFM input'!$W$7,0,($G143+(SUM($G213:J213)))*K$6)","v":-3.9038453334986652E-4},{"$f":"IF(COUNT($H213:K213)>='RFM input'!$W$7,0,($G143+(SUM($G213:K213)))*L$6)","v":-4.0394840341204477E-4},{"$f":"IF(COUNT($H213:L213)>='RFM input'!$W$7,0,($G143+(SUM($G213:L213)))*M$6)","v":0},{"$f":"IF(COUNT($H213:M213)>='RFM input'!$W$7,0,($G143+(SUM($G213:M213)))*N$6)","v":0},{"$f":"IF(COUNT($H213:N213)>='RFM input'!$W$7,0,($G143+(SUM($G213:N213)))*O$6)","v":0},{"$f":"IF(COUNT($H213:O213)>='RFM input'!$W$7,0,($G143+(SUM($G213:O213)))*P$6)","v":0},{"$f":"IF(COUNT($H213:P213)>='RFM input'!$W$7,0,($G143+(SUM($G213:P213)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C213","v":"2013-14 ORAB Easements"},null,null,null,null,{"$f":"IF(COUNT($H213:I213)='RFM input'!$W$7,SUM($G213:I213),0)","v":0},{"$f":"IF(COUNT($H213:J213)='RFM input'!$W$7,SUM($G213:J213),0)","v":0},{"$f":"IF(COUNT($H213:K213)='RFM input'!$W$7,SUM($G213:K213),0)","v":0},{"$f":"IF(COUNT($H213:L213)='RFM input'!$W$7,SUM($G213:L213),0)","v":-1.8332834002430843E-3},{"$f":"IF(COUNT($H213:M213)='RFM input'!$W$7,SUM($G213:M213),0)","v":0},{"$f":"IF(COUNT($H213:N213)='RFM input'!$W$7,SUM($G213:N213),0)","v":0},{"$f":"IF(COUNT($H213:O213)='RFM input'!$W$7,SUM($G213:O213),0)","v":0},{"$f":"IF(COUNT($H213:P213)='RFM input'!$W$7,SUM($G213:P213),0)","v":0},{"$f":"IF(COUNT($H213:Q213)='RFM input'!$W$7,SUM($G213:Q213),0)","v":0}]
[null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,null,null,{"$f":"($G144+(SUM($G215:G215)))*H$6","v":0},{"$f":"($G144+(SUM($G215:H215)))*I$6","v":0},{"$f":"IF(COUNT($H215:I215)>='RFM input'!$W$7,0,($G144+(SUM($G215:I215)))*J$6)","v":0},{"$f":"IF(COUNT($H215:J215)>='RFM input'!$W$7,0,($G144+(SUM($G215:J215)))*K$6)","v":0},{"$f":"IF(COUNT($H215:K215)>='RFM input'!$W$7,0,($G144+(SUM($G215:K215)))*L$6)","v":0},{"$f":"IF(COUNT($H215:L215)>='RFM input'!$W$7,0,($G144+(SUM($G215:L215)))*M$6)","v":0},{"$f":"IF(COUNT($H215:M215)>='RFM input'!$W$7,0,($G144+(SUM($G215:M215)))*N$6)","v":0},{"$f":"IF(COUNT($H215:N215)>='RFM input'!$W$7,0,($G144+(SUM($G215:N215)))*O$6)","v":0},{"$f":"IF(COUNT($H215:O215)>='RFM input'!$W$7,0,($G144+(SUM($G215:O215)))*P$6)","v":0},{"$f":"IF(COUNT($H215:P215)>='RFM input'!$W$7,0,($G144+(SUM($G215:P215)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C215","v":"2013-14 ORAB Equity raising costs"},null,null,null,null,{"$f":"IF(COUNT($H215:I215)='RFM input'!$W$7,SUM($G215:I215),0)","v":0},{"$f":"IF(COUNT($H215:J215)='RFM input'!$W$7,SUM($G215:J215),0)","v":0},{"$f":"IF(COUNT($H215:K215)='RFM input'!$W$7,SUM($G215:K215),0)","v":0},{"$f":"IF(COUNT($H215:L215)='RFM input'!$W$7,SUM($G215:L215),0)","v":0},{"$f":"IF(COUNT($H215:M215)='RFM input'!$W$7,SUM($G215:M215),0)","v":0},{"$f":"IF(COUNT($H215:N215)='RFM input'!$W$7,SUM($G215:N215),0)","v":0},{"$f":"IF(COUNT($H215:O215)='RFM input'!$W$7,SUM($G215:O215),0)","v":0},{"$f":"IF(COUNT($H215:P215)='RFM input'!$W$7,SUM($G215:P215),0)","v":0},{"$f":"IF(COUNT($H215:Q215)='RFM input'!$W$7,SUM($G215:Q215),0)","v":0}]
[null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"($G145+(SUM($G217:G217)))*H$6","v":-2.6673458010739009E-5},{"$f":"($G145+(SUM($G217:H217)))*I$6","v":-2.3963590460800738E-5},{"$f":"IF(COUNT($H217:I217)>='RFM input'!$W$7,0,($G145+(SUM($G217:I217)))*J$6)","v":-2.3881686150496976E-5},{"$f":"IF(COUNT($H217:J217)>='RFM input'!$W$7,0,($G145+(SUM($G217:J217)))*K$6)","v":-2.8000335399796003E-5},{"$f":"IF(COUNT($H217:K217)>='RFM input'!$W$7,0,($G145+(SUM($G217:K217)))*L$6)","v":-2.897320414487989E-5},{"$f":"IF(COUNT($H217:L217)>='RFM input'!$W$7,0,($G145+(SUM($G217:L217)))*M$6)","v":0},{"$f":"IF(COUNT($H217:M217)>='RFM input'!$W$7,0,($G145+(SUM($G217:M217)))*N$6)","v":0},{"$f":"IF(COUNT($H217:N217)>='RFM input'!$W$7,0,($G145+(SUM($G217:N217)))*O$6)","v":0},{"$f":"IF(COUNT($H217:O217)>='RFM input'!$W$7,0,($G145+(SUM($G217:O217)))*P$6)","v":0},{"$f":"IF(COUNT($H217:P217)>='RFM input'!$W$7,0,($G145+(SUM($G217:P217)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C217","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"IF(COUNT($H217:I217)='RFM input'!$W$7,SUM($G217:I217),0)","v":0},{"$f":"IF(COUNT($H217:J217)='RFM input'!$W$7,SUM($G217:J217),0)","v":0},{"$f":"IF(COUNT($H217:K217)='RFM input'!$W$7,SUM($G217:K217),0)","v":0},{"$f":"IF(COUNT($H217:L217)='RFM input'!$W$7,SUM($G217:L217),0)","v":-1.3149227416671261E-4},{"$f":"IF(COUNT($H217:M217)='RFM input'!$W$7,SUM($G217:M217),0)","v":0},{"$f":"IF(COUNT($H217:N217)='RFM input'!$W$7,SUM($G217:N217),0)","v":0},{"$f":"IF(COUNT($H217:O217)='RFM input'!$W$7,SUM($G217:O217),0)","v":0},{"$f":"IF(COUNT($H217:P217)='RFM input'!$W$7,SUM($G217:P217),0)","v":0},{"$f":"IF(COUNT($H217:Q217)='RFM input'!$W$7,SUM($G217:Q217),0)","v":0}]
[null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,null,null,{"$f":"($G146+(SUM($G219:G219)))*H$6","v":0},{"$f":"($G146+(SUM($G219:H219)))*I$6","v":0},{"$f":"IF(COUNT($H219:I219)>='RFM input'!$W$7,0,($G146+(SUM($G219:I219)))*J$6)","v":0},{"$f":"IF(COUNT($H219:J219)>='RFM input'!$W$7,0,($G146+(SUM($G219:J219)))*K$6)","v":0},{"$f":"IF(COUNT($H219:K219)>='RFM input'!$W$7,0,($G146+(SUM($G219:K219)))*L$6)","v":0},{"$f":"IF(COUNT($H219:L219)>='RFM input'!$W$7,0,($G146+(SUM($G219:L219)))*M$6)","v":0},{"$f":"IF(COUNT($H219:M219)>='RFM input'!$W$7,0,($G146+(SUM($G219:M219)))*N$6)","v":0},{"$f":"IF(COUNT($H219:N219)>='RFM input'!$W$7,0,($G146+(SUM($G219:N219)))*O$6)","v":0},{"$f":"IF(COUNT($H219:O219)>='RFM input'!$W$7,0,($G146+(SUM($G219:O219)))*P$6)","v":0},{"$f":"IF(COUNT($H219:P219)>='RFM input'!$W$7,0,($G146+(SUM($G219:P219)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C219","v":"2013-14 ORAB Work in progress"},null,null,null,null,{"$f":"IF(COUNT($H219:I219)='RFM input'!$W$7,SUM($G219:I219),0)","v":0},{"$f":"IF(COUNT($H219:J219)='RFM input'!$W$7,SUM($G219:J219),0)","v":0},{"$f":"IF(COUNT($H219:K219)='RFM input'!$W$7,SUM($G219:K219),0)","v":0},{"$f":"IF(COUNT($H219:L219)='RFM input'!$W$7,SUM($G219:L219),0)","v":0},{"$f":"IF(COUNT($H219:M219)='RFM input'!$W$7,SUM($G219:M219),0)","v":0},{"$f":"IF(COUNT($H219:N219)='RFM input'!$W$7,SUM($G219:N219),0)","v":0},{"$f":"IF(COUNT($H219:O219)='RFM input'!$W$7,SUM($G219:O219),0)","v":0},{"$f":"IF(COUNT($H219:P219)='RFM input'!$W$7,SUM($G219:P219),0)","v":0},{"$f":"IF(COUNT($H219:Q219)='RFM input'!$W$7,SUM($G219:Q219),0)","v":0}]
[null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,null,null,{"$f":"($G147+(SUM($G221:G221)))*H$6","v":-7.1044052596549783E-3},{"$f":"($G147+(SUM($G221:H221)))*I$6","v":-6.3826391779193909E-3},{"$f":"IF(COUNT($H221:I221)>='RFM input'!$W$7,0,($G147+(SUM($G221:I221)))*J$6)","v":-6.3608241806784567E-3},{"$f":"IF(COUNT($H221:J221)>='RFM input'!$W$7,0,($G147+(SUM($G221:J221)))*K$6)","v":-7.4578155560604343E-3},{"$f":"IF(COUNT($H221:K221)>='RFM input'!$W$7,0,($G147+(SUM($G221:K221)))*L$6)","v":-7.7169365829158646E-3},{"$f":"IF(COUNT($H221:L221)>='RFM input'!$W$7,0,($G147+(SUM($G221:L221)))*M$6)","v":0},{"$f":"IF(COUNT($H221:M221)>='RFM input'!$W$7,0,($G147+(SUM($G221:M221)))*N$6)","v":0},{"$f":"IF(COUNT($H221:N221)>='RFM input'!$W$7,0,($G147+(SUM($G221:N221)))*O$6)","v":0},{"$f":"IF(COUNT($H221:O221)>='RFM input'!$W$7,0,($G147+(SUM($G221:O221)))*P$6)","v":0},{"$f":"IF(COUNT($H221:P221)>='RFM input'!$W$7,0,($G147+(SUM($G221:P221)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C221","v":"2013-14 ORAB Information & Communication Technology"},null,null,null,null,{"$f":"IF(COUNT($H221:I221)='RFM input'!$W$7,SUM($G221:I221),0)","v":0},{"$f":"IF(COUNT($H221:J221)='RFM input'!$W$7,SUM($G221:J221),0)","v":0},{"$f":"IF(COUNT($H221:K221)='RFM input'!$W$7,SUM($G221:K221),0)","v":0},{"$f":"IF(COUNT($H221:L221)='RFM input'!$W$7,SUM($G221:L221),0)","v":-3.5022620757229124E-2},{"$f":"IF(COUNT($H221:M221)='RFM input'!$W$7,SUM($G221:M221),0)","v":0},{"$f":"IF(COUNT($H221:N221)='RFM input'!$W$7,SUM($G221:N221),0)","v":0},{"$f":"IF(COUNT($H221:O221)='RFM input'!$W$7,SUM($G221:O221),0)","v":0},{"$f":"IF(COUNT($H221:P221)='RFM input'!$W$7,SUM($G221:P221),0)","v":0},{"$f":"IF(COUNT($H221:Q221)='RFM input'!$W$7,SUM($G221:Q221),0)","v":0}]
[null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"($G148+(SUM($G223:G223)))*H$6","v":-1.7958891114069314E-3},{"$f":"($G148+(SUM($G223:H223)))*I$6","v":-1.6134372664181875E-3},{"$f":"IF(COUNT($H223:I223)>='RFM input'!$W$7,0,($G148+(SUM($G223:I223)))*J$6)","v":-1.6079227561138767E-3},{"$f":"IF(COUNT($H223:J223)>='RFM input'!$W$7,0,($G148+(SUM($G223:J223)))*K$6)","v":-1.8852260340594092E-3},{"$f":"IF(COUNT($H223:K223)>='RFM input'!$W$7,0,($G148+(SUM($G223:K223)))*L$6)","v":-1.950728016795238E-3},{"$f":"IF(COUNT($H223:L223)>='RFM input'!$W$7,0,($G148+(SUM($G223:L223)))*M$6)","v":0},{"$f":"IF(COUNT($H223:M223)>='RFM input'!$W$7,0,($G148+(SUM($G223:M223)))*N$6)","v":0},{"$f":"IF(COUNT($H223:N223)>='RFM input'!$W$7,0,($G148+(SUM($G223:N223)))*O$6)","v":0},{"$f":"IF(COUNT($H223:O223)>='RFM input'!$W$7,0,($G148+(SUM($G223:O223)))*P$6)","v":0},{"$f":"IF(COUNT($H223:P223)>='RFM input'!$W$7,0,($G148+(SUM($G223:P223)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C223","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"IF(COUNT($H223:I223)='RFM input'!$W$7,SUM($G223:I223),0)","v":0},{"$f":"IF(COUNT($H223:J223)='RFM input'!$W$7,SUM($G223:J223),0)","v":0},{"$f":"IF(COUNT($H223:K223)='RFM input'!$W$7,SUM($G223:K223),0)","v":0},{"$f":"IF(COUNT($H223:L223)='RFM input'!$W$7,SUM($G223:L223),0)","v":-8.8532031847936427E-3},{"$f":"IF(COUNT($H223:M223)='RFM input'!$W$7,SUM($G223:M223),0)","v":0},{"$f":"IF(COUNT($H223:N223)='RFM input'!$W$7,SUM($G223:N223),0)","v":0},{"$f":"IF(COUNT($H223:O223)='RFM input'!$W$7,SUM($G223:O223),0)","v":0},{"$f":"IF(COUNT($H223:P223)='RFM input'!$W$7,SUM($G223:P223),0)","v":0},{"$f":"IF(COUNT($H223:Q223)='RFM input'!$W$7,SUM($G223:Q223),0)","v":0}]
[null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,null,null,{"$f":"($G149+(SUM($G225:G225)))*H$6","v":-2.4924451856185438E-3},{"$f":"($G149+(SUM($G225:H225)))*I$6","v":-2.2392273116635338E-3},{"$f":"IF(COUNT($H225:I225)>='RFM input'!$W$7,0,($G149+(SUM($G225:I225)))*J$6)","v":-2.2315739356439778E-3},{"$f":"IF(COUNT($H225:J225)>='RFM input'!$W$7,0,($G149+(SUM($G225:J225)))*K$6)","v":-2.6164324526211837E-3},{"$f":"IF(COUNT($H225:K225)>='RFM input'!$W$7,0,($G149+(SUM($G225:K225)))*L$6)","v":-2.7073401264198654E-3},{"$f":"IF(COUNT($H225:L225)>='RFM input'!$W$7,0,($G149+(SUM($G225:L225)))*M$6)","v":0},{"$f":"IF(COUNT($H225:M225)>='RFM input'!$W$7,0,($G149+(SUM($G225:M225)))*N$6)","v":0},{"$f":"IF(COUNT($H225:N225)>='RFM input'!$W$7,0,($G149+(SUM($G225:N225)))*O$6)","v":0},{"$f":"IF(COUNT($H225:O225)>='RFM input'!$W$7,0,($G149+(SUM($G225:O225)))*P$6)","v":0},{"$f":"IF(COUNT($H225:P225)>='RFM input'!$W$7,0,($G149+(SUM($G225:P225)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C225","v":"2013-14 ORAB Motor Vehicles"},null,null,null,null,{"$f":"IF(COUNT($H225:I225)='RFM input'!$W$7,SUM($G225:I225),0)","v":0},{"$f":"IF(COUNT($H225:J225)='RFM input'!$W$7,SUM($G225:J225),0)","v":0},{"$f":"IF(COUNT($H225:K225)='RFM input'!$W$7,SUM($G225:K225),0)","v":0},{"$f":"IF(COUNT($H225:L225)='RFM input'!$W$7,SUM($G225:L225),0)","v":-1.2287019011967104E-2},{"$f":"IF(COUNT($H225:M225)='RFM input'!$W$7,SUM($G225:M225),0)","v":0},{"$f":"IF(COUNT($H225:N225)='RFM input'!$W$7,SUM($G225:N225),0)","v":0},{"$f":"IF(COUNT($H225:O225)='RFM input'!$W$7,SUM($G225:O225),0)","v":0},{"$f":"IF(COUNT($H225:P225)='RFM input'!$W$7,SUM($G225:P225),0)","v":0},{"$f":"IF(COUNT($H225:Q225)='RFM input'!$W$7,SUM($G225:Q225),0)","v":0}]
[null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,null,null,{"$f":"($G150+(SUM($G227:G227)))*H$6","v":-1.0341569737124839E-2},{"$f":"($G150+(SUM($G227:H227)))*I$6","v":-9.2909266508487583E-3},{"$f":"IF(COUNT($H227:I227)>='RFM input'!$W$7,0,($G150+(SUM($G227:I227)))*J$6)","v":-9.2591715204702208E-3},{"$f":"IF(COUNT($H227:J227)>='RFM input'!$W$7,0,($G150+(SUM($G227:J227)))*K$6)","v":-1.0856013535376359E-2},{"$f":"IF(COUNT($H227:K227)>='RFM input'!$W$7,0,($G150+(SUM($G227:K227)))*L$6)","v":-1.1233204598053853E-2},{"$f":"IF(COUNT($H227:L227)>='RFM input'!$W$7,0,($G150+(SUM($G227:L227)))*M$6)","v":0},{"$f":"IF(COUNT($H227:M227)>='RFM input'!$W$7,0,($G150+(SUM($G227:M227)))*N$6)","v":0},{"$f":"IF(COUNT($H227:N227)>='RFM input'!$W$7,0,($G150+(SUM($G227:N227)))*O$6)","v":0},{"$f":"IF(COUNT($H227:O227)>='RFM input'!$W$7,0,($G150+(SUM($G227:O227)))*P$6)","v":0},{"$f":"IF(COUNT($H227:P227)>='RFM input'!$W$7,0,($G150+(SUM($G227:P227)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C227","v":"2013-14 ORAB Buildings"},null,null,null,null,{"$f":"IF(COUNT($H227:I227)='RFM input'!$W$7,SUM($G227:I227),0)","v":0},{"$f":"IF(COUNT($H227:J227)='RFM input'!$W$7,SUM($G227:J227),0)","v":0},{"$f":"IF(COUNT($H227:K227)='RFM input'!$W$7,SUM($G227:K227),0)","v":0},{"$f":"IF(COUNT($H227:L227)='RFM input'!$W$7,SUM($G227:L227),0)","v":-5.0980886041874028E-2},{"$f":"IF(COUNT($H227:M227)='RFM input'!$W$7,SUM($G227:M227),0)","v":0},{"$f":"IF(COUNT($H227:N227)='RFM input'!$W$7,SUM($G227:N227),0)","v":0},{"$f":"IF(COUNT($H227:O227)='RFM input'!$W$7,SUM($G227:O227),0)","v":0},{"$f":"IF(COUNT($H227:P227)='RFM input'!$W$7,SUM($G227:P227),0)","v":0},{"$f":"IF(COUNT($H227:Q227)='RFM input'!$W$7,SUM($G227:Q227),0)","v":0}]
[null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,null,null,{"$f":"($G151+(SUM($G229:G229)))*H$6","v":0},{"$f":"($G151+(SUM($G229:H229)))*I$6","v":0},{"$f":"IF(COUNT($H229:I229)>='RFM input'!$W$7,0,($G151+(SUM($G229:I229)))*J$6)","v":0},{"$f":"IF(COUNT($H229:J229)>='RFM input'!$W$7,0,($G151+(SUM($G229:J229)))*K$6)","v":0},{"$f":"IF(COUNT($H229:K229)>='RFM input'!$W$7,0,($G151+(SUM($G229:K229)))*L$6)","v":0},{"$f":"IF(COUNT($H229:L229)>='RFM input'!$W$7,0,($G151+(SUM($G229:L229)))*M$6)","v":0},{"$f":"IF(COUNT($H229:M229)>='RFM input'!$W$7,0,($G151+(SUM($G229:M229)))*N$6)","v":0},{"$f":"IF(COUNT($H229:N229)>='RFM input'!$W$7,0,($G151+(SUM($G229:N229)))*O$6)","v":0},{"$f":"IF(COUNT($H229:O229)>='RFM input'!$W$7,0,($G151+(SUM($G229:O229)))*P$6)","v":0},{"$f":"IF(COUNT($H229:P229)>='RFM input'!$W$7,0,($G151+(SUM($G229:P229)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C229","v":"2013-14 ORAB Land (non-system)"},null,null,null,null,{"$f":"IF(COUNT($H229:I229)='RFM input'!$W$7,SUM($G229:I229),0)","v":0},{"$f":"IF(COUNT($H229:J229)='RFM input'!$W$7,SUM($G229:J229),0)","v":0},{"$f":"IF(COUNT($H229:K229)='RFM input'!$W$7,SUM($G229:K229),0)","v":0},{"$f":"IF(COUNT($H229:L229)='RFM input'!$W$7,SUM($G229:L229),0)","v":0},{"$f":"IF(COUNT($H229:M229)='RFM input'!$W$7,SUM($G229:M229),0)","v":0},{"$f":"IF(COUNT($H229:N229)='RFM input'!$W$7,SUM($G229:N229),0)","v":0},{"$f":"IF(COUNT($H229:O229)='RFM input'!$W$7,SUM($G229:O229),0)","v":0},{"$f":"IF(COUNT($H229:P229)='RFM input'!$W$7,SUM($G229:P229),0)","v":0},{"$f":"IF(COUNT($H229:Q229)='RFM input'!$W$7,SUM($G229:Q229),0)","v":0}]
[null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,null,null,{"$f":"($G152+(SUM($G231:G231)))*H$6","v":0},{"$f":"($G152+(SUM($G231:H231)))*I$6","v":0},{"$f":"IF(COUNT($H231:I231)>='RFM input'!$W$7,0,($G152+(SUM($G231:I231)))*J$6)","v":0},{"$f":"IF(COUNT($H231:J231)>='RFM input'!$W$7,0,($G152+(SUM($G231:J231)))*K$6)","v":0},{"$f":"IF(COUNT($H231:K231)>='RFM input'!$W$7,0,($G152+(SUM($G231:K231)))*L$6)","v":0},{"$f":"IF(COUNT($H231:L231)>='RFM input'!$W$7,0,($G152+(SUM($G231:L231)))*M$6)","v":0},{"$f":"IF(COUNT($H231:M231)>='RFM input'!$W$7,0,($G152+(SUM($G231:M231)))*N$6)","v":0},{"$f":"IF(COUNT($H231:N231)>='RFM input'!$W$7,0,($G152+(SUM($G231:N231)))*O$6)","v":0},{"$f":"IF(COUNT($H231:O231)>='RFM input'!$W$7,0,($G152+(SUM($G231:O231)))*P$6)","v":0},{"$f":"IF(COUNT($H231:P231)>='RFM input'!$W$7,0,($G152+(SUM($G231:P231)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C231","v":"2013-14 ORAB Other non system assets"},null,null,null,null,{"$f":"IF(COUNT($H231:I231)='RFM input'!$W$7,SUM($G231:I231),0)","v":0},{"$f":"IF(COUNT($H231:J231)='RFM input'!$W$7,SUM($G231:J231),0)","v":0},{"$f":"IF(COUNT($H231:K231)='RFM input'!$W$7,SUM($G231:K231),0)","v":0},{"$f":"IF(COUNT($H231:L231)='RFM input'!$W$7,SUM($G231:L231),0)","v":0},{"$f":"IF(COUNT($H231:M231)='RFM input'!$W$7,SUM($G231:M231),0)","v":0},{"$f":"IF(COUNT($H231:N231)='RFM input'!$W$7,SUM($G231:N231),0)","v":0},{"$f":"IF(COUNT($H231:O231)='RFM input'!$W$7,SUM($G231:O231),0)","v":0},{"$f":"IF(COUNT($H231:P231)='RFM input'!$W$7,SUM($G231:P231),0)","v":0},{"$f":"IF(COUNT($H231:Q231)='RFM input'!$W$7,SUM($G231:Q231),0)","v":0}]
[null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,null,null,{"$f":"($G153+(SUM($G233:G233)))*H$6","v":0},{"$f":"($G153+(SUM($G233:H233)))*I$6","v":0},{"$f":"IF(COUNT($H233:I233)>='RFM input'!$W$7,0,($G153+(SUM($G233:I233)))*J$6)","v":0},{"$f":"IF(COUNT($H233:J233)>='RFM input'!$W$7,0,($G153+(SUM($G233:J233)))*K$6)","v":0},{"$f":"IF(COUNT($H233:K233)>='RFM input'!$W$7,0,($G153+(SUM($G233:K233)))*L$6)","v":0},{"$f":"IF(COUNT($H233:L233)>='RFM input'!$W$7,0,($G153+(SUM($G233:L233)))*M$6)","v":0},{"$f":"IF(COUNT($H233:M233)>='RFM input'!$W$7,0,($G153+(SUM($G233:M233)))*N$6)","v":0},{"$f":"IF(COUNT($H233:N233)>='RFM input'!$W$7,0,($G153+(SUM($G233:N233)))*O$6)","v":0},{"$f":"IF(COUNT($H233:O233)>='RFM input'!$W$7,0,($G153+(SUM($G233:O233)))*P$6)","v":0},{"$f":"IF(COUNT($H233:P233)>='RFM input'!$W$7,0,($G153+(SUM($G233:P233)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C233","v":"2013-14 ORAB Blank 1"},null,null,null,null,{"$f":"IF(COUNT($H233:I233)='RFM input'!$W$7,SUM($G233:I233),0)","v":0},{"$f":"IF(COUNT($H233:J233)='RFM input'!$W$7,SUM($G233:J233),0)","v":0},{"$f":"IF(COUNT($H233:K233)='RFM input'!$W$7,SUM($G233:K233),0)","v":0},{"$f":"IF(COUNT($H233:L233)='RFM input'!$W$7,SUM($G233:L233),0)","v":0},{"$f":"IF(COUNT($H233:M233)='RFM input'!$W$7,SUM($G233:M233),0)","v":0},{"$f":"IF(COUNT($H233:N233)='RFM input'!$W$7,SUM($G233:N233),0)","v":0},{"$f":"IF(COUNT($H233:O233)='RFM input'!$W$7,SUM($G233:O233),0)","v":0},{"$f":"IF(COUNT($H233:P233)='RFM input'!$W$7,SUM($G233:P233),0)","v":0},{"$f":"IF(COUNT($H233:Q233)='RFM input'!$W$7,SUM($G233:Q233),0)","v":0}]
[null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,null,null,{"$f":"($G154+(SUM($G235:G235)))*H$6","v":0},{"$f":"($G154+(SUM($G235:H235)))*I$6","v":0},{"$f":"IF(COUNT($H235:I235)>='RFM input'!$W$7,0,($G154+(SUM($G235:I235)))*J$6)","v":0},{"$f":"IF(COUNT($H235:J235)>='RFM input'!$W$7,0,($G154+(SUM($G235:J235)))*K$6)","v":0},{"$f":"IF(COUNT($H235:K235)>='RFM input'!$W$7,0,($G154+(SUM($G235:K235)))*L$6)","v":0},{"$f":"IF(COUNT($H235:L235)>='RFM input'!$W$7,0,($G154+(SUM($G235:L235)))*M$6)","v":0},{"$f":"IF(COUNT($H235:M235)>='RFM input'!$W$7,0,($G154+(SUM($G235:M235)))*N$6)","v":0},{"$f":"IF(COUNT($H235:N235)>='RFM input'!$W$7,0,($G154+(SUM($G235:N235)))*O$6)","v":0},{"$f":"IF(COUNT($H235:O235)>='RFM input'!$W$7,0,($G154+(SUM($G235:O235)))*P$6)","v":0},{"$f":"IF(COUNT($H235:P235)>='RFM input'!$W$7,0,($G154+(SUM($G235:P235)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C235","v":"2013-14 ORAB Blank 2"},null,null,null,null,{"$f":"IF(COUNT($H235:I235)='RFM input'!$W$7,SUM($G235:I235),0)","v":0},{"$f":"IF(COUNT($H235:J235)='RFM input'!$W$7,SUM($G235:J235),0)","v":0},{"$f":"IF(COUNT($H235:K235)='RFM input'!$W$7,SUM($G235:K235),0)","v":0},{"$f":"IF(COUNT($H235:L235)='RFM input'!$W$7,SUM($G235:L235),0)","v":0},{"$f":"IF(COUNT($H235:M235)='RFM input'!$W$7,SUM($G235:M235),0)","v":0},{"$f":"IF(COUNT($H235:N235)='RFM input'!$W$7,SUM($G235:N235),0)","v":0},{"$f":"IF(COUNT($H235:O235)='RFM input'!$W$7,SUM($G235:O235),0)","v":0},{"$f":"IF(COUNT($H235:P235)='RFM input'!$W$7,SUM($G235:P235),0)","v":0},{"$f":"IF(COUNT($H235:Q235)='RFM input'!$W$7,SUM($G235:Q235),0)","v":0}]
[null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,null,null,{"$f":"($G155+(SUM($G237:G237)))*H$6","v":0},{"$f":"($G155+(SUM($G237:H237)))*I$6","v":0},{"$f":"IF(COUNT($H237:I237)>='RFM input'!$W$7,0,($G155+(SUM($G237:I237)))*J$6)","v":0},{"$f":"IF(COUNT($H237:J237)>='RFM input'!$W$7,0,($G155+(SUM($G237:J237)))*K$6)","v":0},{"$f":"IF(COUNT($H237:K237)>='RFM input'!$W$7,0,($G155+(SUM($G237:K237)))*L$6)","v":0},{"$f":"IF(COUNT($H237:L237)>='RFM input'!$W$7,0,($G155+(SUM($G237:L237)))*M$6)","v":0},{"$f":"IF(COUNT($H237:M237)>='RFM input'!$W$7,0,($G155+(SUM($G237:M237)))*N$6)","v":0},{"$f":"IF(COUNT($H237:N237)>='RFM input'!$W$7,0,($G155+(SUM($G237:N237)))*O$6)","v":0},{"$f":"IF(COUNT($H237:O237)>='RFM input'!$W$7,0,($G155+(SUM($G237:O237)))*P$6)","v":0},{"$f":"IF(COUNT($H237:P237)>='RFM input'!$W$7,0,($G155+(SUM($G237:P237)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C237","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,null,null,{"$f":"IF(COUNT($H237:I237)='RFM input'!$W$7,SUM($G237:I237),0)","v":0},{"$f":"IF(COUNT($H237:J237)='RFM input'!$W$7,SUM($G237:J237),0)","v":0},{"$f":"IF(COUNT($H237:K237)='RFM input'!$W$7,SUM($G237:K237),0)","v":0},{"$f":"IF(COUNT($H237:L237)='RFM input'!$W$7,SUM($G237:L237),0)","v":0},{"$f":"IF(COUNT($H237:M237)='RFM input'!$W$7,SUM($G237:M237),0)","v":0},{"$f":"IF(COUNT($H237:N237)='RFM input'!$W$7,SUM($G237:N237),0)","v":0},{"$f":"IF(COUNT($H237:O237)='RFM input'!$W$7,SUM($G237:O237),0)","v":0},{"$f":"IF(COUNT($H237:P237)='RFM input'!$W$7,SUM($G237:P237),0)","v":0},{"$f":"IF(COUNT($H237:Q237)='RFM input'!$W$7,SUM($G237:Q237),0)","v":0}]
[null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,null,null,{"$f":"($G156+(SUM($G239:G239)))*H$6","v":0},{"$f":"($G156+(SUM($G239:H239)))*I$6","v":0},{"$f":"IF(COUNT($H239:I239)>='RFM input'!$W$7,0,($G156+(SUM($G239:I239)))*J$6)","v":0},{"$f":"IF(COUNT($H239:J239)>='RFM input'!$W$7,0,($G156+(SUM($G239:J239)))*K$6)","v":0},{"$f":"IF(COUNT($H239:K239)>='RFM input'!$W$7,0,($G156+(SUM($G239:K239)))*L$6)","v":0},{"$f":"IF(COUNT($H239:L239)>='RFM input'!$W$7,0,($G156+(SUM($G239:L239)))*M$6)","v":0},{"$f":"IF(COUNT($H239:M239)>='RFM input'!$W$7,0,($G156+(SUM($G239:M239)))*N$6)","v":0},{"$f":"IF(COUNT($H239:N239)>='RFM input'!$W$7,0,($G156+(SUM($G239:N239)))*O$6)","v":0},{"$f":"IF(COUNT($H239:O239)>='RFM input'!$W$7,0,($G156+(SUM($G239:O239)))*P$6)","v":0},{"$f":"IF(COUNT($H239:P239)>='RFM input'!$W$7,0,($G156+(SUM($G239:P239)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C239","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,null,null,{"$f":"IF(COUNT($H239:I239)='RFM input'!$W$7,SUM($G239:I239),0)","v":0},{"$f":"IF(COUNT($H239:J239)='RFM input'!$W$7,SUM($G239:J239),0)","v":0},{"$f":"IF(COUNT($H239:K239)='RFM input'!$W$7,SUM($G239:K239),0)","v":0},{"$f":"IF(COUNT($H239:L239)='RFM input'!$W$7,SUM($G239:L239),0)","v":0},{"$f":"IF(COUNT($H239:M239)='RFM input'!$W$7,SUM($G239:M239),0)","v":0},{"$f":"IF(COUNT($H239:N239)='RFM input'!$W$7,SUM($G239:N239),0)","v":0},{"$f":"IF(COUNT($H239:O239)='RFM input'!$W$7,SUM($G239:O239),0)","v":0},{"$f":"IF(COUNT($H239:P239)='RFM input'!$W$7,SUM($G239:P239),0)","v":0},{"$f":"IF(COUNT($H239:Q239)='RFM input'!$W$7,SUM($G239:Q239),0)","v":0}]
[null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,null,null,{"$f":"($G157+(SUM($G241:G241)))*H$6","v":0},{"$f":"($G157+(SUM($G241:H241)))*I$6","v":0},{"$f":"IF(COUNT($H241:I241)>='RFM input'!$W$7,0,($G157+(SUM($G241:I241)))*J$6)","v":0},{"$f":"IF(COUNT($H241:J241)>='RFM input'!$W$7,0,($G157+(SUM($G241:J241)))*K$6)","v":0},{"$f":"IF(COUNT($H241:K241)>='RFM input'!$W$7,0,($G157+(SUM($G241:K241)))*L$6)","v":0},{"$f":"IF(COUNT($H241:L241)>='RFM input'!$W$7,0,($G157+(SUM($G241:L241)))*M$6)","v":0},{"$f":"IF(COUNT($H241:M241)>='RFM input'!$W$7,0,($G157+(SUM($G241:M241)))*N$6)","v":0},{"$f":"IF(COUNT($H241:N241)>='RFM input'!$W$7,0,($G157+(SUM($G241:N241)))*O$6)","v":0},{"$f":"IF(COUNT($H241:O241)>='RFM input'!$W$7,0,($G157+(SUM($G241:O241)))*P$6)","v":0},{"$f":"IF(COUNT($H241:P241)>='RFM input'!$W$7,0,($G157+(SUM($G241:P241)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C241","v":"2014-15 to 2018-19 Substations"},null,null,null,null,{"$f":"IF(COUNT($H241:I241)='RFM input'!$W$7,SUM($G241:I241),0)","v":0},{"$f":"IF(COUNT($H241:J241)='RFM input'!$W$7,SUM($G241:J241),0)","v":0},{"$f":"IF(COUNT($H241:K241)='RFM input'!$W$7,SUM($G241:K241),0)","v":0},{"$f":"IF(COUNT($H241:L241)='RFM input'!$W$7,SUM($G241:L241),0)","v":0},{"$f":"IF(COUNT($H241:M241)='RFM input'!$W$7,SUM($G241:M241),0)","v":0},{"$f":"IF(COUNT($H241:N241)='RFM input'!$W$7,SUM($G241:N241),0)","v":0},{"$f":"IF(COUNT($H241:O241)='RFM input'!$W$7,SUM($G241:O241),0)","v":0},{"$f":"IF(COUNT($H241:P241)='RFM input'!$W$7,SUM($G241:P241),0)","v":0},{"$f":"IF(COUNT($H241:Q241)='RFM input'!$W$7,SUM($G241:Q241),0)","v":0}]
[null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,null,null,{"$f":"($G158+(SUM($G243:G243)))*H$6","v":0},{"$f":"($G158+(SUM($G243:H243)))*I$6","v":0},{"$f":"IF(COUNT($H243:I243)>='RFM input'!$W$7,0,($G158+(SUM($G243:I243)))*J$6)","v":0},{"$f":"IF(COUNT($H243:J243)>='RFM input'!$W$7,0,($G158+(SUM($G243:J243)))*K$6)","v":0},{"$f":"IF(COUNT($H243:K243)>='RFM input'!$W$7,0,($G158+(SUM($G243:K243)))*L$6)","v":0},{"$f":"IF(COUNT($H243:L243)>='RFM input'!$W$7,0,($G158+(SUM($G243:L243)))*M$6)","v":0},{"$f":"IF(COUNT($H243:M243)>='RFM input'!$W$7,0,($G158+(SUM($G243:M243)))*N$6)","v":0},{"$f":"IF(COUNT($H243:N243)>='RFM input'!$W$7,0,($G158+(SUM($G243:N243)))*O$6)","v":0},{"$f":"IF(COUNT($H243:O243)>='RFM input'!$W$7,0,($G158+(SUM($G243:O243)))*P$6)","v":0},{"$f":"IF(COUNT($H243:P243)>='RFM input'!$W$7,0,($G158+(SUM($G243:P243)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C243","v":"2014-15 to 2018-19 Transformers"},null,null,null,null,{"$f":"IF(COUNT($H243:I243)='RFM input'!$W$7,SUM($G243:I243),0)","v":0},{"$f":"IF(COUNT($H243:J243)='RFM input'!$W$7,SUM($G243:J243),0)","v":0},{"$f":"IF(COUNT($H243:K243)='RFM input'!$W$7,SUM($G243:K243),0)","v":0},{"$f":"IF(COUNT($H243:L243)='RFM input'!$W$7,SUM($G243:L243),0)","v":0},{"$f":"IF(COUNT($H243:M243)='RFM input'!$W$7,SUM($G243:M243),0)","v":0},{"$f":"IF(COUNT($H243:N243)='RFM input'!$W$7,SUM($G243:N243),0)","v":0},{"$f":"IF(COUNT($H243:O243)='RFM input'!$W$7,SUM($G243:O243),0)","v":0},{"$f":"IF(COUNT($H243:P243)='RFM input'!$W$7,SUM($G243:P243),0)","v":0},{"$f":"IF(COUNT($H243:Q243)='RFM input'!$W$7,SUM($G243:Q243),0)","v":0}]
[null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,null,null,{"$f":"($G159+(SUM($G245:G245)))*H$6","v":0},{"$f":"($G159+(SUM($G245:H245)))*I$6","v":0},{"$f":"IF(COUNT($H245:I245)>='RFM input'!$W$7,0,($G159+(SUM($G245:I245)))*J$6)","v":0},{"$f":"IF(COUNT($H245:J245)>='RFM input'!$W$7,0,($G159+(SUM($G245:J245)))*K$6)","v":0},{"$f":"IF(COUNT($H245:K245)>='RFM input'!$W$7,0,($G159+(SUM($G245:K245)))*L$6)","v":0},{"$f":"IF(COUNT($H245:L245)>='RFM input'!$W$7,0,($G159+(SUM($G245:L245)))*M$6)","v":0},{"$f":"IF(COUNT($H245:M245)>='RFM input'!$W$7,0,($G159+(SUM($G245:M245)))*N$6)","v":0},{"$f":"IF(COUNT($H245:N245)>='RFM input'!$W$7,0,($G159+(SUM($G245:N245)))*O$6)","v":0},{"$f":"IF(COUNT($H245:O245)>='RFM input'!$W$7,0,($G159+(SUM($G245:O245)))*P$6)","v":0},{"$f":"IF(COUNT($H245:P245)>='RFM input'!$W$7,0,($G159+(SUM($G245:P245)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C245","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,null,null,{"$f":"IF(COUNT($H245:I245)='RFM input'!$W$7,SUM($G245:I245),0)","v":0},{"$f":"IF(COUNT($H245:J245)='RFM input'!$W$7,SUM($G245:J245),0)","v":0},{"$f":"IF(COUNT($H245:K245)='RFM input'!$W$7,SUM($G245:K245),0)","v":0},{"$f":"IF(COUNT($H245:L245)='RFM input'!$W$7,SUM($G245:L245),0)","v":0},{"$f":"IF(COUNT($H245:M245)='RFM input'!$W$7,SUM($G245:M245),0)","v":0},{"$f":"IF(COUNT($H245:N245)='RFM input'!$W$7,SUM($G245:N245),0)","v":0},{"$f":"IF(COUNT($H245:O245)='RFM input'!$W$7,SUM($G245:O245),0)","v":0},{"$f":"IF(COUNT($H245:P245)='RFM input'!$W$7,SUM($G245:P245),0)","v":0},{"$f":"IF(COUNT($H245:Q245)='RFM input'!$W$7,SUM($G245:Q245),0)","v":0}]
[null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,null,null,{"$f":"($G160+(SUM($G247:G247)))*H$6","v":0},{"$f":"($G160+(SUM($G247:H247)))*I$6","v":0},{"$f":"IF(COUNT($H247:I247)>='RFM input'!$W$7,0,($G160+(SUM($G247:I247)))*J$6)","v":0},{"$f":"IF(COUNT($H247:J247)>='RFM input'!$W$7,0,($G160+(SUM($G247:J247)))*K$6)","v":0},{"$f":"IF(COUNT($H247:K247)>='RFM input'!$W$7,0,($G160+(SUM($G247:K247)))*L$6)","v":0},{"$f":"IF(COUNT($H247:L247)>='RFM input'!$W$7,0,($G160+(SUM($G247:L247)))*M$6)","v":0},{"$f":"IF(COUNT($H247:M247)>='RFM input'!$W$7,0,($G160+(SUM($G247:M247)))*N$6)","v":0},{"$f":"IF(COUNT($H247:N247)>='RFM input'!$W$7,0,($G160+(SUM($G247:N247)))*O$6)","v":0},{"$f":"IF(COUNT($H247:O247)>='RFM input'!$W$7,0,($G160+(SUM($G247:O247)))*P$6)","v":0},{"$f":"IF(COUNT($H247:P247)>='RFM input'!$W$7,0,($G160+(SUM($G247:P247)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C247","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,null,null,{"$f":"IF(COUNT($H247:I247)='RFM input'!$W$7,SUM($G247:I247),0)","v":0},{"$f":"IF(COUNT($H247:J247)='RFM input'!$W$7,SUM($G247:J247),0)","v":0},{"$f":"IF(COUNT($H247:K247)='RFM input'!$W$7,SUM($G247:K247),0)","v":0},{"$f":"IF(COUNT($H247:L247)='RFM input'!$W$7,SUM($G247:L247),0)","v":0},{"$f":"IF(COUNT($H247:M247)='RFM input'!$W$7,SUM($G247:M247),0)","v":0},{"$f":"IF(COUNT($H247:N247)='RFM input'!$W$7,SUM($G247:N247),0)","v":0},{"$f":"IF(COUNT($H247:O247)='RFM input'!$W$7,SUM($G247:O247),0)","v":0},{"$f":"IF(COUNT($H247:P247)='RFM input'!$W$7,SUM($G247:P247),0)","v":0},{"$f":"IF(COUNT($H247:Q247)='RFM input'!$W$7,SUM($G247:Q247),0)","v":0}]
[null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,null,null,{"$f":"($G161+(SUM($G249:G249)))*H$6","v":0},{"$f":"($G161+(SUM($G249:H249)))*I$6","v":0},{"$f":"IF(COUNT($H249:I249)>='RFM input'!$W$7,0,($G161+(SUM($G249:I249)))*J$6)","v":0},{"$f":"IF(COUNT($H249:J249)>='RFM input'!$W$7,0,($G161+(SUM($G249:J249)))*K$6)","v":0},{"$f":"IF(COUNT($H249:K249)>='RFM input'!$W$7,0,($G161+(SUM($G249:K249)))*L$6)","v":0},{"$f":"IF(COUNT($H249:L249)>='RFM input'!$W$7,0,($G161+(SUM($G249:L249)))*M$6)","v":0},{"$f":"IF(COUNT($H249:M249)>='RFM input'!$W$7,0,($G161+(SUM($G249:M249)))*N$6)","v":0},{"$f":"IF(COUNT($H249:N249)>='RFM input'!$W$7,0,($G161+(SUM($G249:N249)))*O$6)","v":0},{"$f":"IF(COUNT($H249:O249)>='RFM input'!$W$7,0,($G161+(SUM($G249:O249)))*P$6)","v":0},{"$f":"IF(COUNT($H249:P249)>='RFM input'!$W$7,0,($G161+(SUM($G249:P249)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C249","v":"2014-15 to 2018-19 Communication"},null,null,null,null,{"$f":"IF(COUNT($H249:I249)='RFM input'!$W$7,SUM($G249:I249),0)","v":0},{"$f":"IF(COUNT($H249:J249)='RFM input'!$W$7,SUM($G249:J249),0)","v":0},{"$f":"IF(COUNT($H249:K249)='RFM input'!$W$7,SUM($G249:K249),0)","v":0},{"$f":"IF(COUNT($H249:L249)='RFM input'!$W$7,SUM($G249:L249),0)","v":0},{"$f":"IF(COUNT($H249:M249)='RFM input'!$W$7,SUM($G249:M249),0)","v":0},{"$f":"IF(COUNT($H249:N249)='RFM input'!$W$7,SUM($G249:N249),0)","v":0},{"$f":"IF(COUNT($H249:O249)='RFM input'!$W$7,SUM($G249:O249),0)","v":0},{"$f":"IF(COUNT($H249:P249)='RFM input'!$W$7,SUM($G249:P249),0)","v":0},{"$f":"IF(COUNT($H249:Q249)='RFM input'!$W$7,SUM($G249:Q249),0)","v":0}]
[null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,null,null,{"$f":"($G162+(SUM($G251:G251)))*H$6","v":0},{"$f":"($G162+(SUM($G251:H251)))*I$6","v":0},{"$f":"IF(COUNT($H251:I251)>='RFM input'!$W$7,0,($G162+(SUM($G251:I251)))*J$6)","v":0},{"$f":"IF(COUNT($H251:J251)>='RFM input'!$W$7,0,($G162+(SUM($G251:J251)))*K$6)","v":0},{"$f":"IF(COUNT($H251:K251)>='RFM input'!$W$7,0,($G162+(SUM($G251:K251)))*L$6)","v":0},{"$f":"IF(COUNT($H251:L251)>='RFM input'!$W$7,0,($G162+(SUM($G251:L251)))*M$6)","v":0},{"$f":"IF(COUNT($H251:M251)>='RFM input'!$W$7,0,($G162+(SUM($G251:M251)))*N$6)","v":0},{"$f":"IF(COUNT($H251:N251)>='RFM input'!$W$7,0,($G162+(SUM($G251:N251)))*O$6)","v":0},{"$f":"IF(COUNT($H251:O251)>='RFM input'!$W$7,0,($G162+(SUM($G251:O251)))*P$6)","v":0},{"$f":"IF(COUNT($H251:P251)>='RFM input'!$W$7,0,($G162+(SUM($G251:P251)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C251","v":"2014-15 to 2018-19 Land"},null,null,null,null,{"$f":"IF(COUNT($H251:I251)='RFM input'!$W$7,SUM($G251:I251),0)","v":0},{"$f":"IF(COUNT($H251:J251)='RFM input'!$W$7,SUM($G251:J251),0)","v":0},{"$f":"IF(COUNT($H251:K251)='RFM input'!$W$7,SUM($G251:K251),0)","v":0},{"$f":"IF(COUNT($H251:L251)='RFM input'!$W$7,SUM($G251:L251),0)","v":0},{"$f":"IF(COUNT($H251:M251)='RFM input'!$W$7,SUM($G251:M251),0)","v":0},{"$f":"IF(COUNT($H251:N251)='RFM input'!$W$7,SUM($G251:N251),0)","v":0},{"$f":"IF(COUNT($H251:O251)='RFM input'!$W$7,SUM($G251:O251),0)","v":0},{"$f":"IF(COUNT($H251:P251)='RFM input'!$W$7,SUM($G251:P251),0)","v":0},{"$f":"IF(COUNT($H251:Q251)='RFM input'!$W$7,SUM($G251:Q251),0)","v":0}]
[null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,null,null,{"$f":"($G163+(SUM($G253:G253)))*H$6","v":0},{"$f":"($G163+(SUM($G253:H253)))*I$6","v":0},{"$f":"IF(COUNT($H253:I253)>='RFM input'!$W$7,0,($G163+(SUM($G253:I253)))*J$6)","v":0},{"$f":"IF(COUNT($H253:J253)>='RFM input'!$W$7,0,($G163+(SUM($G253:J253)))*K$6)","v":0},{"$f":"IF(COUNT($H253:K253)>='RFM input'!$W$7,0,($G163+(SUM($G253:K253)))*L$6)","v":0},{"$f":"IF(COUNT($H253:L253)>='RFM input'!$W$7,0,($G163+(SUM($G253:L253)))*M$6)","v":0},{"$f":"IF(COUNT($H253:M253)>='RFM input'!$W$7,0,($G163+(SUM($G253:M253)))*N$6)","v":0},{"$f":"IF(COUNT($H253:N253)>='RFM input'!$W$7,0,($G163+(SUM($G253:N253)))*O$6)","v":0},{"$f":"IF(COUNT($H253:O253)>='RFM input'!$W$7,0,($G163+(SUM($G253:O253)))*P$6)","v":0},{"$f":"IF(COUNT($H253:P253)>='RFM input'!$W$7,0,($G163+(SUM($G253:P253)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C253","v":"2014-15 to 2018-19 Easements"},null,null,null,null,{"$f":"IF(COUNT($H253:I253)='RFM input'!$W$7,SUM($G253:I253),0)","v":0},{"$f":"IF(COUNT($H253:J253)='RFM input'!$W$7,SUM($G253:J253),0)","v":0},{"$f":"IF(COUNT($H253:K253)='RFM input'!$W$7,SUM($G253:K253),0)","v":0},{"$f":"IF(COUNT($H253:L253)='RFM input'!$W$7,SUM($G253:L253),0)","v":0},{"$f":"IF(COUNT($H253:M253)='RFM input'!$W$7,SUM($G253:M253),0)","v":0},{"$f":"IF(COUNT($H253:N253)='RFM input'!$W$7,SUM($G253:N253),0)","v":0},{"$f":"IF(COUNT($H253:O253)='RFM input'!$W$7,SUM($G253:O253),0)","v":0},{"$f":"IF(COUNT($H253:P253)='RFM input'!$W$7,SUM($G253:P253),0)","v":0},{"$f":"IF(COUNT($H253:Q253)='RFM input'!$W$7,SUM($G253:Q253),0)","v":0}]
[null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,null,null,{"$f":"($G164+(SUM($G255:G255)))*H$6","v":0},{"$f":"($G164+(SUM($G255:H255)))*I$6","v":0},{"$f":"IF(COUNT($H255:I255)>='RFM input'!$W$7,0,($G164+(SUM($G255:I255)))*J$6)","v":0},{"$f":"IF(COUNT($H255:J255)>='RFM input'!$W$7,0,($G164+(SUM($G255:J255)))*K$6)","v":0},{"$f":"IF(COUNT($H255:K255)>='RFM input'!$W$7,0,($G164+(SUM($G255:K255)))*L$6)","v":0},{"$f":"IF(COUNT($H255:L255)>='RFM input'!$W$7,0,($G164+(SUM($G255:L255)))*M$6)","v":0},{"$f":"IF(COUNT($H255:M255)>='RFM input'!$W$7,0,($G164+(SUM($G255:M255)))*N$6)","v":0},{"$f":"IF(COUNT($H255:N255)>='RFM input'!$W$7,0,($G164+(SUM($G255:N255)))*O$6)","v":0},{"$f":"IF(COUNT($H255:O255)>='RFM input'!$W$7,0,($G164+(SUM($G255:O255)))*P$6)","v":0},{"$f":"IF(COUNT($H255:P255)>='RFM input'!$W$7,0,($G164+(SUM($G255:P255)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C255","v":"2014-15 to 2018-19 Equity raising costs"},null,null,null,null,{"$f":"IF(COUNT($H255:I255)='RFM input'!$W$7,SUM($G255:I255),0)","v":0},{"$f":"IF(COUNT($H255:J255)='RFM input'!$W$7,SUM($G255:J255),0)","v":0},{"$f":"IF(COUNT($H255:K255)='RFM input'!$W$7,SUM($G255:K255),0)","v":0},{"$f":"IF(COUNT($H255:L255)='RFM input'!$W$7,SUM($G255:L255),0)","v":0},{"$f":"IF(COUNT($H255:M255)='RFM input'!$W$7,SUM($G255:M255),0)","v":0},{"$f":"IF(COUNT($H255:N255)='RFM input'!$W$7,SUM($G255:N255),0)","v":0},{"$f":"IF(COUNT($H255:O255)='RFM input'!$W$7,SUM($G255:O255),0)","v":0},{"$f":"IF(COUNT($H255:P255)='RFM input'!$W$7,SUM($G255:P255),0)","v":0},{"$f":"IF(COUNT($H255:Q255)='RFM input'!$W$7,SUM($G255:Q255),0)","v":0}]
[null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"($G165+(SUM($G257:G257)))*H$6","v":0},{"$f":"($G165+(SUM($G257:H257)))*I$6","v":0},{"$f":"IF(COUNT($H257:I257)>='RFM input'!$W$7,0,($G165+(SUM($G257:I257)))*J$6)","v":0},{"$f":"IF(COUNT($H257:J257)>='RFM input'!$W$7,0,($G165+(SUM($G257:J257)))*K$6)","v":0},{"$f":"IF(COUNT($H257:K257)>='RFM input'!$W$7,0,($G165+(SUM($G257:K257)))*L$6)","v":0},{"$f":"IF(COUNT($H257:L257)>='RFM input'!$W$7,0,($G165+(SUM($G257:L257)))*M$6)","v":0},{"$f":"IF(COUNT($H257:M257)>='RFM input'!$W$7,0,($G165+(SUM($G257:M257)))*N$6)","v":0},{"$f":"IF(COUNT($H257:N257)>='RFM input'!$W$7,0,($G165+(SUM($G257:N257)))*O$6)","v":0},{"$f":"IF(COUNT($H257:O257)>='RFM input'!$W$7,0,($G165+(SUM($G257:O257)))*P$6)","v":0},{"$f":"IF(COUNT($H257:P257)>='RFM input'!$W$7,0,($G165+(SUM($G257:P257)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C257","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"IF(COUNT($H257:I257)='RFM input'!$W$7,SUM($G257:I257),0)","v":0},{"$f":"IF(COUNT($H257:J257)='RFM input'!$W$7,SUM($G257:J257),0)","v":0},{"$f":"IF(COUNT($H257:K257)='RFM input'!$W$7,SUM($G257:K257),0)","v":0},{"$f":"IF(COUNT($H257:L257)='RFM input'!$W$7,SUM($G257:L257),0)","v":0},{"$f":"IF(COUNT($H257:M257)='RFM input'!$W$7,SUM($G257:M257),0)","v":0},{"$f":"IF(COUNT($H257:N257)='RFM input'!$W$7,SUM($G257:N257),0)","v":0},{"$f":"IF(COUNT($H257:O257)='RFM input'!$W$7,SUM($G257:O257),0)","v":0},{"$f":"IF(COUNT($H257:P257)='RFM input'!$W$7,SUM($G257:P257),0)","v":0},{"$f":"IF(COUNT($H257:Q257)='RFM input'!$W$7,SUM($G257:Q257),0)","v":0}]
[null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,null,null,{"$f":"($G166+(SUM($G259:G259)))*H$6","v":0},{"$f":"($G166+(SUM($G259:H259)))*I$6","v":0},{"$f":"IF(COUNT($H259:I259)>='RFM input'!$W$7,0,($G166+(SUM($G259:I259)))*J$6)","v":0},{"$f":"IF(COUNT($H259:J259)>='RFM input'!$W$7,0,($G166+(SUM($G259:J259)))*K$6)","v":0},{"$f":"IF(COUNT($H259:K259)>='RFM input'!$W$7,0,($G166+(SUM($G259:K259)))*L$6)","v":0},{"$f":"IF(COUNT($H259:L259)>='RFM input'!$W$7,0,($G166+(SUM($G259:L259)))*M$6)","v":0},{"$f":"IF(COUNT($H259:M259)>='RFM input'!$W$7,0,($G166+(SUM($G259:M259)))*N$6)","v":0},{"$f":"IF(COUNT($H259:N259)>='RFM input'!$W$7,0,($G166+(SUM($G259:N259)))*O$6)","v":0},{"$f":"IF(COUNT($H259:O259)>='RFM input'!$W$7,0,($G166+(SUM($G259:O259)))*P$6)","v":0},{"$f":"IF(COUNT($H259:P259)>='RFM input'!$W$7,0,($G166+(SUM($G259:P259)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C259","v":"2014-15 to 2018-19 Work in progress"},null,null,null,null,{"$f":"IF(COUNT($H259:I259)='RFM input'!$W$7,SUM($G259:I259),0)","v":0},{"$f":"IF(COUNT($H259:J259)='RFM input'!$W$7,SUM($G259:J259),0)","v":0},{"$f":"IF(COUNT($H259:K259)='RFM input'!$W$7,SUM($G259:K259),0)","v":0},{"$f":"IF(COUNT($H259:L259)='RFM input'!$W$7,SUM($G259:L259),0)","v":0},{"$f":"IF(COUNT($H259:M259)='RFM input'!$W$7,SUM($G259:M259),0)","v":0},{"$f":"IF(COUNT($H259:N259)='RFM input'!$W$7,SUM($G259:N259),0)","v":0},{"$f":"IF(COUNT($H259:O259)='RFM input'!$W$7,SUM($G259:O259),0)","v":0},{"$f":"IF(COUNT($H259:P259)='RFM input'!$W$7,SUM($G259:P259),0)","v":0},{"$f":"IF(COUNT($H259:Q259)='RFM input'!$W$7,SUM($G259:Q259),0)","v":0}]
[null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,null,null,{"$f":"($G167+(SUM($G261:G261)))*H$6","v":0},{"$f":"($G167+(SUM($G261:H261)))*I$6","v":0},{"$f":"IF(COUNT($H261:I261)>='RFM input'!$W$7,0,($G167+(SUM($G261:I261)))*J$6)","v":0},{"$f":"IF(COUNT($H261:J261)>='RFM input'!$W$7,0,($G167+(SUM($G261:J261)))*K$6)","v":0},{"$f":"IF(COUNT($H261:K261)>='RFM input'!$W$7,0,($G167+(SUM($G261:K261)))*L$6)","v":0},{"$f":"IF(COUNT($H261:L261)>='RFM input'!$W$7,0,($G167+(SUM($G261:L261)))*M$6)","v":0},{"$f":"IF(COUNT($H261:M261)>='RFM input'!$W$7,0,($G167+(SUM($G261:M261)))*N$6)","v":0},{"$f":"IF(COUNT($H261:N261)>='RFM input'!$W$7,0,($G167+(SUM($G261:N261)))*O$6)","v":0},{"$f":"IF(COUNT($H261:O261)>='RFM input'!$W$7,0,($G167+(SUM($G261:O261)))*P$6)","v":0},{"$f":"IF(COUNT($H261:P261)>='RFM input'!$W$7,0,($G167+(SUM($G261:P261)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C261","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,null,null,{"$f":"IF(COUNT($H261:I261)='RFM input'!$W$7,SUM($G261:I261),0)","v":0},{"$f":"IF(COUNT($H261:J261)='RFM input'!$W$7,SUM($G261:J261),0)","v":0},{"$f":"IF(COUNT($H261:K261)='RFM input'!$W$7,SUM($G261:K261),0)","v":0},{"$f":"IF(COUNT($H261:L261)='RFM input'!$W$7,SUM($G261:L261),0)","v":0},{"$f":"IF(COUNT($H261:M261)='RFM input'!$W$7,SUM($G261:M261),0)","v":0},{"$f":"IF(COUNT($H261:N261)='RFM input'!$W$7,SUM($G261:N261),0)","v":0},{"$f":"IF(COUNT($H261:O261)='RFM input'!$W$7,SUM($G261:O261),0)","v":0},{"$f":"IF(COUNT($H261:P261)='RFM input'!$W$7,SUM($G261:P261),0)","v":0},{"$f":"IF(COUNT($H261:Q261)='RFM input'!$W$7,SUM($G261:Q261),0)","v":0}]
[null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"($G168+(SUM($G263:G263)))*H$6","v":0},{"$f":"($G168+(SUM($G263:H263)))*I$6","v":0},{"$f":"IF(COUNT($H263:I263)>='RFM input'!$W$7,0,($G168+(SUM($G263:I263)))*J$6)","v":0},{"$f":"IF(COUNT($H263:J263)>='RFM input'!$W$7,0,($G168+(SUM($G263:J263)))*K$6)","v":0},{"$f":"IF(COUNT($H263:K263)>='RFM input'!$W$7,0,($G168+(SUM($G263:K263)))*L$6)","v":0},{"$f":"IF(COUNT($H263:L263)>='RFM input'!$W$7,0,($G168+(SUM($G263:L263)))*M$6)","v":0},{"$f":"IF(COUNT($H263:M263)>='RFM input'!$W$7,0,($G168+(SUM($G263:M263)))*N$6)","v":0},{"$f":"IF(COUNT($H263:N263)>='RFM input'!$W$7,0,($G168+(SUM($G263:N263)))*O$6)","v":0},{"$f":"IF(COUNT($H263:O263)>='RFM input'!$W$7,0,($G168+(SUM($G263:O263)))*P$6)","v":0},{"$f":"IF(COUNT($H263:P263)>='RFM input'!$W$7,0,($G168+(SUM($G263:P263)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C263","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"IF(COUNT($H263:I263)='RFM input'!$W$7,SUM($G263:I263),0)","v":0},{"$f":"IF(COUNT($H263:J263)='RFM input'!$W$7,SUM($G263:J263),0)","v":0},{"$f":"IF(COUNT($H263:K263)='RFM input'!$W$7,SUM($G263:K263),0)","v":0},{"$f":"IF(COUNT($H263:L263)='RFM input'!$W$7,SUM($G263:L263),0)","v":0},{"$f":"IF(COUNT($H263:M263)='RFM input'!$W$7,SUM($G263:M263),0)","v":0},{"$f":"IF(COUNT($H263:N263)='RFM input'!$W$7,SUM($G263:N263),0)","v":0},{"$f":"IF(COUNT($H263:O263)='RFM input'!$W$7,SUM($G263:O263),0)","v":0},{"$f":"IF(COUNT($H263:P263)='RFM input'!$W$7,SUM($G263:P263),0)","v":0},{"$f":"IF(COUNT($H263:Q263)='RFM input'!$W$7,SUM($G263:Q263),0)","v":0}]
[null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,null,null,{"$f":"($G169+(SUM($G265:G265)))*H$6","v":0},{"$f":"($G169+(SUM($G265:H265)))*I$6","v":0},{"$f":"IF(COUNT($H265:I265)>='RFM input'!$W$7,0,($G169+(SUM($G265:I265)))*J$6)","v":0},{"$f":"IF(COUNT($H265:J265)>='RFM input'!$W$7,0,($G169+(SUM($G265:J265)))*K$6)","v":0},{"$f":"IF(COUNT($H265:K265)>='RFM input'!$W$7,0,($G169+(SUM($G265:K265)))*L$6)","v":0},{"$f":"IF(COUNT($H265:L265)>='RFM input'!$W$7,0,($G169+(SUM($G265:L265)))*M$6)","v":0},{"$f":"IF(COUNT($H265:M265)>='RFM input'!$W$7,0,($G169+(SUM($G265:M265)))*N$6)","v":0},{"$f":"IF(COUNT($H265:N265)>='RFM input'!$W$7,0,($G169+(SUM($G265:N265)))*O$6)","v":0},{"$f":"IF(COUNT($H265:O265)>='RFM input'!$W$7,0,($G169+(SUM($G265:O265)))*P$6)","v":0},{"$f":"IF(COUNT($H265:P265)>='RFM input'!$W$7,0,($G169+(SUM($G265:P265)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C265","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,null,null,{"$f":"IF(COUNT($H265:I265)='RFM input'!$W$7,SUM($G265:I265),0)","v":0},{"$f":"IF(COUNT($H265:J265)='RFM input'!$W$7,SUM($G265:J265),0)","v":0},{"$f":"IF(COUNT($H265:K265)='RFM input'!$W$7,SUM($G265:K265),0)","v":0},{"$f":"IF(COUNT($H265:L265)='RFM input'!$W$7,SUM($G265:L265),0)","v":0},{"$f":"IF(COUNT($H265:M265)='RFM input'!$W$7,SUM($G265:M265),0)","v":0},{"$f":"IF(COUNT($H265:N265)='RFM input'!$W$7,SUM($G265:N265),0)","v":0},{"$f":"IF(COUNT($H265:O265)='RFM input'!$W$7,SUM($G265:O265),0)","v":0},{"$f":"IF(COUNT($H265:P265)='RFM input'!$W$7,SUM($G265:P265),0)","v":0},{"$f":"IF(COUNT($H265:Q265)='RFM input'!$W$7,SUM($G265:Q265),0)","v":0}]
[null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,null,null,{"$f":"($G170+(SUM($G267:G267)))*H$6","v":0},{"$f":"($G170+(SUM($G267:H267)))*I$6","v":0},{"$f":"IF(COUNT($H267:I267)>='RFM input'!$W$7,0,($G170+(SUM($G267:I267)))*J$6)","v":0},{"$f":"IF(COUNT($H267:J267)>='RFM input'!$W$7,0,($G170+(SUM($G267:J267)))*K$6)","v":0},{"$f":"IF(COUNT($H267:K267)>='RFM input'!$W$7,0,($G170+(SUM($G267:K267)))*L$6)","v":0},{"$f":"IF(COUNT($H267:L267)>='RFM input'!$W$7,0,($G170+(SUM($G267:L267)))*M$6)","v":0},{"$f":"IF(COUNT($H267:M267)>='RFM input'!$W$7,0,($G170+(SUM($G267:M267)))*N$6)","v":0},{"$f":"IF(COUNT($H267:N267)>='RFM input'!$W$7,0,($G170+(SUM($G267:N267)))*O$6)","v":0},{"$f":"IF(COUNT($H267:O267)>='RFM input'!$W$7,0,($G170+(SUM($G267:O267)))*P$6)","v":0},{"$f":"IF(COUNT($H267:P267)>='RFM input'!$W$7,0,($G170+(SUM($G267:P267)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C267","v":"2014-15 to 2018-19 Buildings"},null,null,null,null,{"$f":"IF(COUNT($H267:I267)='RFM input'!$W$7,SUM($G267:I267),0)","v":0},{"$f":"IF(COUNT($H267:J267)='RFM input'!$W$7,SUM($G267:J267),0)","v":0},{"$f":"IF(COUNT($H267:K267)='RFM input'!$W$7,SUM($G267:K267),0)","v":0},{"$f":"IF(COUNT($H267:L267)='RFM input'!$W$7,SUM($G267:L267),0)","v":0},{"$f":"IF(COUNT($H267:M267)='RFM input'!$W$7,SUM($G267:M267),0)","v":0},{"$f":"IF(COUNT($H267:N267)='RFM input'!$W$7,SUM($G267:N267),0)","v":0},{"$f":"IF(COUNT($H267:O267)='RFM input'!$W$7,SUM($G267:O267),0)","v":0},{"$f":"IF(COUNT($H267:P267)='RFM input'!$W$7,SUM($G267:P267),0)","v":0},{"$f":"IF(COUNT($H267:Q267)='RFM input'!$W$7,SUM($G267:Q267),0)","v":0}]
[null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,null,null,{"$f":"($G171+(SUM($G269:G269)))*H$6","v":0},{"$f":"($G171+(SUM($G269:H269)))*I$6","v":0},{"$f":"IF(COUNT($H269:I269)>='RFM input'!$W$7,0,($G171+(SUM($G269:I269)))*J$6)","v":0},{"$f":"IF(COUNT($H269:J269)>='RFM input'!$W$7,0,($G171+(SUM($G269:J269)))*K$6)","v":0},{"$f":"IF(COUNT($H269:K269)>='RFM input'!$W$7,0,($G171+(SUM($G269:K269)))*L$6)","v":0},{"$f":"IF(COUNT($H269:L269)>='RFM input'!$W$7,0,($G171+(SUM($G269:L269)))*M$6)","v":0},{"$f":"IF(COUNT($H269:M269)>='RFM input'!$W$7,0,($G171+(SUM($G269:M269)))*N$6)","v":0},{"$f":"IF(COUNT($H269:N269)>='RFM input'!$W$7,0,($G171+(SUM($G269:N269)))*O$6)","v":0},{"$f":"IF(COUNT($H269:O269)>='RFM input'!$W$7,0,($G171+(SUM($G269:O269)))*P$6)","v":0},{"$f":"IF(COUNT($H269:P269)>='RFM input'!$W$7,0,($G171+(SUM($G269:P269)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C269","v":"2014-15 to 2018-19 Land (non-system)"},null,null,null,null,{"$f":"IF(COUNT($H269:I269)='RFM input'!$W$7,SUM($G269:I269),0)","v":0},{"$f":"IF(COUNT($H269:J269)='RFM input'!$W$7,SUM($G269:J269),0)","v":0},{"$f":"IF(COUNT($H269:K269)='RFM input'!$W$7,SUM($G269:K269),0)","v":0},{"$f":"IF(COUNT($H269:L269)='RFM input'!$W$7,SUM($G269:L269),0)","v":0},{"$f":"IF(COUNT($H269:M269)='RFM input'!$W$7,SUM($G269:M269),0)","v":0},{"$f":"IF(COUNT($H269:N269)='RFM input'!$W$7,SUM($G269:N269),0)","v":0},{"$f":"IF(COUNT($H269:O269)='RFM input'!$W$7,SUM($G269:O269),0)","v":0},{"$f":"IF(COUNT($H269:P269)='RFM input'!$W$7,SUM($G269:P269),0)","v":0},{"$f":"IF(COUNT($H269:Q269)='RFM input'!$W$7,SUM($G269:Q269),0)","v":0}]
[null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,null,null,{"$f":"($G172+(SUM($G271:G271)))*H$6","v":0},{"$f":"($G172+(SUM($G271:H271)))*I$6","v":0},{"$f":"IF(COUNT($H271:I271)>='RFM input'!$W$7,0,($G172+(SUM($G271:I271)))*J$6)","v":0},{"$f":"IF(COUNT($H271:J271)>='RFM input'!$W$7,0,($G172+(SUM($G271:J271)))*K$6)","v":0},{"$f":"IF(COUNT($H271:K271)>='RFM input'!$W$7,0,($G172+(SUM($G271:K271)))*L$6)","v":0},{"$f":"IF(COUNT($H271:L271)>='RFM input'!$W$7,0,($G172+(SUM($G271:L271)))*M$6)","v":0},{"$f":"IF(COUNT($H271:M271)>='RFM input'!$W$7,0,($G172+(SUM($G271:M271)))*N$6)","v":0},{"$f":"IF(COUNT($H271:N271)>='RFM input'!$W$7,0,($G172+(SUM($G271:N271)))*O$6)","v":0},{"$f":"IF(COUNT($H271:O271)>='RFM input'!$W$7,0,($G172+(SUM($G271:O271)))*P$6)","v":0},{"$f":"IF(COUNT($H271:P271)>='RFM input'!$W$7,0,($G172+(SUM($G271:P271)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C271","v":"2014-15 to 2018-19 Other non system assets"},null,null,null,null,{"$f":"IF(COUNT($H271:I271)='RFM input'!$W$7,SUM($G271:I271),0)","v":0},{"$f":"IF(COUNT($H271:J271)='RFM input'!$W$7,SUM($G271:J271),0)","v":0},{"$f":"IF(COUNT($H271:K271)='RFM input'!$W$7,SUM($G271:K271),0)","v":0},{"$f":"IF(COUNT($H271:L271)='RFM input'!$W$7,SUM($G271:L271),0)","v":0},{"$f":"IF(COUNT($H271:M271)='RFM input'!$W$7,SUM($G271:M271),0)","v":0},{"$f":"IF(COUNT($H271:N271)='RFM input'!$W$7,SUM($G271:N271),0)","v":0},{"$f":"IF(COUNT($H271:O271)='RFM input'!$W$7,SUM($G271:O271),0)","v":0},{"$f":"IF(COUNT($H271:P271)='RFM input'!$W$7,SUM($G271:P271),0)","v":0},{"$f":"IF(COUNT($H271:Q271)='RFM input'!$W$7,SUM($G271:Q271),0)","v":0}]
[null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,null,null,{"$f":"($G173+(SUM($G273:G273)))*H$6","v":0},{"$f":"($G173+(SUM($G273:H273)))*I$6","v":0},{"$f":"IF(COUNT($H273:I273)>='RFM input'!$W$7,0,($G173+(SUM($G273:I273)))*J$6)","v":0},{"$f":"IF(COUNT($H273:J273)>='RFM input'!$W$7,0,($G173+(SUM($G273:J273)))*K$6)","v":0},{"$f":"IF(COUNT($H273:K273)>='RFM input'!$W$7,0,($G173+(SUM($G273:K273)))*L$6)","v":0},{"$f":"IF(COUNT($H273:L273)>='RFM input'!$W$7,0,($G173+(SUM($G273:L273)))*M$6)","v":0},{"$f":"IF(COUNT($H273:M273)>='RFM input'!$W$7,0,($G173+(SUM($G273:M273)))*N$6)","v":0},{"$f":"IF(COUNT($H273:N273)>='RFM input'!$W$7,0,($G173+(SUM($G273:N273)))*O$6)","v":0},{"$f":"IF(COUNT($H273:O273)>='RFM input'!$W$7,0,($G173+(SUM($G273:O273)))*P$6)","v":0},{"$f":"IF(COUNT($H273:P273)>='RFM input'!$W$7,0,($G173+(SUM($G273:P273)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C273","v":"2014-15 to 2018-19 Blank 1"},null,null,null,null,{"$f":"IF(COUNT($H273:I273)='RFM input'!$W$7,SUM($G273:I273),0)","v":0},{"$f":"IF(COUNT($H273:J273)='RFM input'!$W$7,SUM($G273:J273),0)","v":0},{"$f":"IF(COUNT($H273:K273)='RFM input'!$W$7,SUM($G273:K273),0)","v":0},{"$f":"IF(COUNT($H273:L273)='RFM input'!$W$7,SUM($G273:L273),0)","v":0},{"$f":"IF(COUNT($H273:M273)='RFM input'!$W$7,SUM($G273:M273),0)","v":0},{"$f":"IF(COUNT($H273:N273)='RFM input'!$W$7,SUM($G273:N273),0)","v":0},{"$f":"IF(COUNT($H273:O273)='RFM input'!$W$7,SUM($G273:O273),0)","v":0},{"$f":"IF(COUNT($H273:P273)='RFM input'!$W$7,SUM($G273:P273),0)","v":0},{"$f":"IF(COUNT($H273:Q273)='RFM input'!$W$7,SUM($G273:Q273),0)","v":0}]
[null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,null,null,{"$f":"($G174+(SUM($G275:G275)))*H$6","v":0},{"$f":"($G174+(SUM($G275:H275)))*I$6","v":0},{"$f":"IF(COUNT($H275:I275)>='RFM input'!$W$7,0,($G174+(SUM($G275:I275)))*J$6)","v":0},{"$f":"IF(COUNT($H275:J275)>='RFM input'!$W$7,0,($G174+(SUM($G275:J275)))*K$6)","v":0},{"$f":"IF(COUNT($H275:K275)>='RFM input'!$W$7,0,($G174+(SUM($G275:K275)))*L$6)","v":0},{"$f":"IF(COUNT($H275:L275)>='RFM input'!$W$7,0,($G174+(SUM($G275:L275)))*M$6)","v":0},{"$f":"IF(COUNT($H275:M275)>='RFM input'!$W$7,0,($G174+(SUM($G275:M275)))*N$6)","v":0},{"$f":"IF(COUNT($H275:N275)>='RFM input'!$W$7,0,($G174+(SUM($G275:N275)))*O$6)","v":0},{"$f":"IF(COUNT($H275:O275)>='RFM input'!$W$7,0,($G174+(SUM($G275:O275)))*P$6)","v":0},{"$f":"IF(COUNT($H275:P275)>='RFM input'!$W$7,0,($G174+(SUM($G275:P275)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C275","v":"2014-15 to 2018-19 Blank 2"},null,null,null,null,{"$f":"IF(COUNT($H275:I275)='RFM input'!$W$7,SUM($G275:I275),0)","v":0},{"$f":"IF(COUNT($H275:J275)='RFM input'!$W$7,SUM($G275:J275),0)","v":0},{"$f":"IF(COUNT($H275:K275)='RFM input'!$W$7,SUM($G275:K275),0)","v":0},{"$f":"IF(COUNT($H275:L275)='RFM input'!$W$7,SUM($G275:L275),0)","v":0},{"$f":"IF(COUNT($H275:M275)='RFM input'!$W$7,SUM($G275:M275),0)","v":0},{"$f":"IF(COUNT($H275:N275)='RFM input'!$W$7,SUM($G275:N275),0)","v":0},{"$f":"IF(COUNT($H275:O275)='RFM input'!$W$7,SUM($G275:O275),0)","v":0},{"$f":"IF(COUNT($H275:P275)='RFM input'!$W$7,SUM($G275:P275),0)","v":0},{"$f":"IF(COUNT($H275:Q275)='RFM input'!$W$7,SUM($G275:Q275),0)","v":0}]
[null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,null,null,{"$f":"($G175+(SUM($G277:G277)))*H$6","v":0},{"$f":"($G175+(SUM($G277:H277)))*I$6","v":0},{"$f":"IF(COUNT($H277:I277)>='RFM input'!$W$7,0,($G175+(SUM($G277:I277)))*J$6)","v":0},{"$f":"IF(COUNT($H277:J277)>='RFM input'!$W$7,0,($G175+(SUM($G277:J277)))*K$6)","v":0},{"$f":"IF(COUNT($H277:K277)>='RFM input'!$W$7,0,($G175+(SUM($G277:K277)))*L$6)","v":0},{"$f":"IF(COUNT($H277:L277)>='RFM input'!$W$7,0,($G175+(SUM($G277:L277)))*M$6)","v":0},{"$f":"IF(COUNT($H277:M277)>='RFM input'!$W$7,0,($G175+(SUM($G277:M277)))*N$6)","v":0},{"$f":"IF(COUNT($H277:N277)>='RFM input'!$W$7,0,($G175+(SUM($G277:N277)))*O$6)","v":0},{"$f":"IF(COUNT($H277:O277)>='RFM input'!$W$7,0,($G175+(SUM($G277:O277)))*P$6)","v":0},{"$f":"IF(COUNT($H277:P277)>='RFM input'!$W$7,0,($G175+(SUM($G277:P277)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C277","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,null,null,{"$f":"IF(COUNT($H277:I277)='RFM input'!$W$7,SUM($G277:I277),0)","v":0},{"$f":"IF(COUNT($H277:J277)='RFM input'!$W$7,SUM($G277:J277),0)","v":0},{"$f":"IF(COUNT($H277:K277)='RFM input'!$W$7,SUM($G277:K277),0)","v":0},{"$f":"IF(COUNT($H277:L277)='RFM input'!$W$7,SUM($G277:L277),0)","v":0},{"$f":"IF(COUNT($H277:M277)='RFM input'!$W$7,SUM($G277:M277),0)","v":0},{"$f":"IF(COUNT($H277:N277)='RFM input'!$W$7,SUM($G277:N277),0)","v":0},{"$f":"IF(COUNT($H277:O277)='RFM input'!$W$7,SUM($G277:O277),0)","v":0},{"$f":"IF(COUNT($H277:P277)='RFM input'!$W$7,SUM($G277:P277),0)","v":0},{"$f":"IF(COUNT($H277:Q277)='RFM input'!$W$7,SUM($G277:Q277),0)","v":0}]
[null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,null,null,{"$f":"($G176+(SUM($G279:G279)))*H$6","v":0},{"$f":"($G176+(SUM($G279:H279)))*I$6","v":0},{"$f":"IF(COUNT($H279:I279)>='RFM input'!$W$7,0,($G176+(SUM($G279:I279)))*J$6)","v":0},{"$f":"IF(COUNT($H279:J279)>='RFM input'!$W$7,0,($G176+(SUM($G279:J279)))*K$6)","v":0},{"$f":"IF(COUNT($H279:K279)>='RFM input'!$W$7,0,($G176+(SUM($G279:K279)))*L$6)","v":0},{"$f":"IF(COUNT($H279:L279)>='RFM input'!$W$7,0,($G176+(SUM($G279:L279)))*M$6)","v":0},{"$f":"IF(COUNT($H279:M279)>='RFM input'!$W$7,0,($G176+(SUM($G279:M279)))*N$6)","v":0},{"$f":"IF(COUNT($H279:N279)>='RFM input'!$W$7,0,($G176+(SUM($G279:N279)))*O$6)","v":0},{"$f":"IF(COUNT($H279:O279)>='RFM input'!$W$7,0,($G176+(SUM($G279:O279)))*P$6)","v":0},{"$f":"IF(COUNT($H279:P279)>='RFM input'!$W$7,0,($G176+(SUM($G279:P279)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C279","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,null,null,{"$f":"IF(COUNT($H279:I279)='RFM input'!$W$7,SUM($G279:I279),0)","v":0},{"$f":"IF(COUNT($H279:J279)='RFM input'!$W$7,SUM($G279:J279),0)","v":0},{"$f":"IF(COUNT($H279:K279)='RFM input'!$W$7,SUM($G279:K279),0)","v":0},{"$f":"IF(COUNT($H279:L279)='RFM input'!$W$7,SUM($G279:L279),0)","v":0},{"$f":"IF(COUNT($H279:M279)='RFM input'!$W$7,SUM($G279:M279),0)","v":0},{"$f":"IF(COUNT($H279:N279)='RFM input'!$W$7,SUM($G279:N279),0)","v":0},{"$f":"IF(COUNT($H279:O279)='RFM input'!$W$7,SUM($G279:O279),0)","v":0},{"$f":"IF(COUNT($H279:P279)='RFM input'!$W$7,SUM($G279:P279),0)","v":0},{"$f":"IF(COUNT($H279:Q279)='RFM input'!$W$7,SUM($G279:Q279),0)","v":0}]
[null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,null,null,{"$f":"($G177+(SUM($G281:G281)))*H$6","v":0},{"$f":"($G177+(SUM($G281:H281)))*I$6","v":0},{"$f":"IF(COUNT($H281:I281)>='RFM input'!$W$7,0,($G177+(SUM($G281:I281)))*J$6)","v":0},{"$f":"IF(COUNT($H281:J281)>='RFM input'!$W$7,0,($G177+(SUM($G281:J281)))*K$6)","v":0},{"$f":"IF(COUNT($H281:K281)>='RFM input'!$W$7,0,($G177+(SUM($G281:K281)))*L$6)","v":0},{"$f":"IF(COUNT($H281:L281)>='RFM input'!$W$7,0,($G177+(SUM($G281:L281)))*M$6)","v":0},{"$f":"IF(COUNT($H281:M281)>='RFM input'!$W$7,0,($G177+(SUM($G281:M281)))*N$6)","v":0},{"$f":"IF(COUNT($H281:N281)>='RFM input'!$W$7,0,($G177+(SUM($G281:N281)))*O$6)","v":0},{"$f":"IF(COUNT($H281:O281)>='RFM input'!$W$7,0,($G177+(SUM($G281:O281)))*P$6)","v":0},{"$f":"IF(COUNT($H281:P281)>='RFM input'!$W$7,0,($G177+(SUM($G281:P281)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C281","v":"2019-20 to 2023-24 Substations"},null,null,null,null,{"$f":"IF(COUNT($H281:I281)='RFM input'!$W$7,SUM($G281:I281),0)","v":0},{"$f":"IF(COUNT($H281:J281)='RFM input'!$W$7,SUM($G281:J281),0)","v":0},{"$f":"IF(COUNT($H281:K281)='RFM input'!$W$7,SUM($G281:K281),0)","v":0},{"$f":"IF(COUNT($H281:L281)='RFM input'!$W$7,SUM($G281:L281),0)","v":0},{"$f":"IF(COUNT($H281:M281)='RFM input'!$W$7,SUM($G281:M281),0)","v":0},{"$f":"IF(COUNT($H281:N281)='RFM input'!$W$7,SUM($G281:N281),0)","v":0},{"$f":"IF(COUNT($H281:O281)='RFM input'!$W$7,SUM($G281:O281),0)","v":0},{"$f":"IF(COUNT($H281:P281)='RFM input'!$W$7,SUM($G281:P281),0)","v":0},{"$f":"IF(COUNT($H281:Q281)='RFM input'!$W$7,SUM($G281:Q281),0)","v":0}]
[null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,null,null,{"$f":"($G178+(SUM($G283:G283)))*H$6","v":0},{"$f":"($G178+(SUM($G283:H283)))*I$6","v":0},{"$f":"IF(COUNT($H283:I283)>='RFM input'!$W$7,0,($G178+(SUM($G283:I283)))*J$6)","v":0},{"$f":"IF(COUNT($H283:J283)>='RFM input'!$W$7,0,($G178+(SUM($G283:J283)))*K$6)","v":0},{"$f":"IF(COUNT($H283:K283)>='RFM input'!$W$7,0,($G178+(SUM($G283:K283)))*L$6)","v":0},{"$f":"IF(COUNT($H283:L283)>='RFM input'!$W$7,0,($G178+(SUM($G283:L283)))*M$6)","v":0},{"$f":"IF(COUNT($H283:M283)>='RFM input'!$W$7,0,($G178+(SUM($G283:M283)))*N$6)","v":0},{"$f":"IF(COUNT($H283:N283)>='RFM input'!$W$7,0,($G178+(SUM($G283:N283)))*O$6)","v":0},{"$f":"IF(COUNT($H283:O283)>='RFM input'!$W$7,0,($G178+(SUM($G283:O283)))*P$6)","v":0},{"$f":"IF(COUNT($H283:P283)>='RFM input'!$W$7,0,($G178+(SUM($G283:P283)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C283","v":"2019-20 to 2023-24 Transformers"},null,null,null,null,{"$f":"IF(COUNT($H283:I283)='RFM input'!$W$7,SUM($G283:I283),0)","v":0},{"$f":"IF(COUNT($H283:J283)='RFM input'!$W$7,SUM($G283:J283),0)","v":0},{"$f":"IF(COUNT($H283:K283)='RFM input'!$W$7,SUM($G283:K283),0)","v":0},{"$f":"IF(COUNT($H283:L283)='RFM input'!$W$7,SUM($G283:L283),0)","v":0},{"$f":"IF(COUNT($H283:M283)='RFM input'!$W$7,SUM($G283:M283),0)","v":0},{"$f":"IF(COUNT($H283:N283)='RFM input'!$W$7,SUM($G283:N283),0)","v":0},{"$f":"IF(COUNT($H283:O283)='RFM input'!$W$7,SUM($G283:O283),0)","v":0},{"$f":"IF(COUNT($H283:P283)='RFM input'!$W$7,SUM($G283:P283),0)","v":0},{"$f":"IF(COUNT($H283:Q283)='RFM input'!$W$7,SUM($G283:Q283),0)","v":0}]
[null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,null,null,{"$f":"($G179+(SUM($G285:G285)))*H$6","v":0},{"$f":"($G179+(SUM($G285:H285)))*I$6","v":0},{"$f":"IF(COUNT($H285:I285)>='RFM input'!$W$7,0,($G179+(SUM($G285:I285)))*J$6)","v":0},{"$f":"IF(COUNT($H285:J285)>='RFM input'!$W$7,0,($G179+(SUM($G285:J285)))*K$6)","v":0},{"$f":"IF(COUNT($H285:K285)>='RFM input'!$W$7,0,($G179+(SUM($G285:K285)))*L$6)","v":0},{"$f":"IF(COUNT($H285:L285)>='RFM input'!$W$7,0,($G179+(SUM($G285:L285)))*M$6)","v":0},{"$f":"IF(COUNT($H285:M285)>='RFM input'!$W$7,0,($G179+(SUM($G285:M285)))*N$6)","v":0},{"$f":"IF(COUNT($H285:N285)>='RFM input'!$W$7,0,($G179+(SUM($G285:N285)))*O$6)","v":0},{"$f":"IF(COUNT($H285:O285)>='RFM input'!$W$7,0,($G179+(SUM($G285:O285)))*P$6)","v":0},{"$f":"IF(COUNT($H285:P285)>='RFM input'!$W$7,0,($G179+(SUM($G285:P285)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C285","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,null,null,{"$f":"IF(COUNT($H285:I285)='RFM input'!$W$7,SUM($G285:I285),0)","v":0},{"$f":"IF(COUNT($H285:J285)='RFM input'!$W$7,SUM($G285:J285),0)","v":0},{"$f":"IF(COUNT($H285:K285)='RFM input'!$W$7,SUM($G285:K285),0)","v":0},{"$f":"IF(COUNT($H285:L285)='RFM input'!$W$7,SUM($G285:L285),0)","v":0},{"$f":"IF(COUNT($H285:M285)='RFM input'!$W$7,SUM($G285:M285),0)","v":0},{"$f":"IF(COUNT($H285:N285)='RFM input'!$W$7,SUM($G285:N285),0)","v":0},{"$f":"IF(COUNT($H285:O285)='RFM input'!$W$7,SUM($G285:O285),0)","v":0},{"$f":"IF(COUNT($H285:P285)='RFM input'!$W$7,SUM($G285:P285),0)","v":0},{"$f":"IF(COUNT($H285:Q285)='RFM input'!$W$7,SUM($G285:Q285),0)","v":0}]
[null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,null,null,{"$f":"($G180+(SUM($G287:G287)))*H$6","v":0},{"$f":"($G180+(SUM($G287:H287)))*I$6","v":0},{"$f":"IF(COUNT($H287:I287)>='RFM input'!$W$7,0,($G180+(SUM($G287:I287)))*J$6)","v":0},{"$f":"IF(COUNT($H287:J287)>='RFM input'!$W$7,0,($G180+(SUM($G287:J287)))*K$6)","v":0},{"$f":"IF(COUNT($H287:K287)>='RFM input'!$W$7,0,($G180+(SUM($G287:K287)))*L$6)","v":0},{"$f":"IF(COUNT($H287:L287)>='RFM input'!$W$7,0,($G180+(SUM($G287:L287)))*M$6)","v":0},{"$f":"IF(COUNT($H287:M287)>='RFM input'!$W$7,0,($G180+(SUM($G287:M287)))*N$6)","v":0},{"$f":"IF(COUNT($H287:N287)>='RFM input'!$W$7,0,($G180+(SUM($G287:N287)))*O$6)","v":0},{"$f":"IF(COUNT($H287:O287)>='RFM input'!$W$7,0,($G180+(SUM($G287:O287)))*P$6)","v":0},{"$f":"IF(COUNT($H287:P287)>='RFM input'!$W$7,0,($G180+(SUM($G287:P287)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C287","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,null,null,{"$f":"IF(COUNT($H287:I287)='RFM input'!$W$7,SUM($G287:I287),0)","v":0},{"$f":"IF(COUNT($H287:J287)='RFM input'!$W$7,SUM($G287:J287),0)","v":0},{"$f":"IF(COUNT($H287:K287)='RFM input'!$W$7,SUM($G287:K287),0)","v":0},{"$f":"IF(COUNT($H287:L287)='RFM input'!$W$7,SUM($G287:L287),0)","v":0},{"$f":"IF(COUNT($H287:M287)='RFM input'!$W$7,SUM($G287:M287),0)","v":0},{"$f":"IF(COUNT($H287:N287)='RFM input'!$W$7,SUM($G287:N287),0)","v":0},{"$f":"IF(COUNT($H287:O287)='RFM input'!$W$7,SUM($G287:O287),0)","v":0},{"$f":"IF(COUNT($H287:P287)='RFM input'!$W$7,SUM($G287:P287),0)","v":0},{"$f":"IF(COUNT($H287:Q287)='RFM input'!$W$7,SUM($G287:Q287),0)","v":0}]
[null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,null,null,{"$f":"($G181+(SUM($G289:G289)))*H$6","v":0},{"$f":"($G181+(SUM($G289:H289)))*I$6","v":0},{"$f":"IF(COUNT($H289:I289)>='RFM input'!$W$7,0,($G181+(SUM($G289:I289)))*J$6)","v":0},{"$f":"IF(COUNT($H289:J289)>='RFM input'!$W$7,0,($G181+(SUM($G289:J289)))*K$6)","v":0},{"$f":"IF(COUNT($H289:K289)>='RFM input'!$W$7,0,($G181+(SUM($G289:K289)))*L$6)","v":0},{"$f":"IF(COUNT($H289:L289)>='RFM input'!$W$7,0,($G181+(SUM($G289:L289)))*M$6)","v":0},{"$f":"IF(COUNT($H289:M289)>='RFM input'!$W$7,0,($G181+(SUM($G289:M289)))*N$6)","v":0},{"$f":"IF(COUNT($H289:N289)>='RFM input'!$W$7,0,($G181+(SUM($G289:N289)))*O$6)","v":0},{"$f":"IF(COUNT($H289:O289)>='RFM input'!$W$7,0,($G181+(SUM($G289:O289)))*P$6)","v":0},{"$f":"IF(COUNT($H289:P289)>='RFM input'!$W$7,0,($G181+(SUM($G289:P289)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C289","v":"2019-20 to 2023-24 Communication"},null,null,null,null,{"$f":"IF(COUNT($H289:I289)='RFM input'!$W$7,SUM($G289:I289),0)","v":0},{"$f":"IF(COUNT($H289:J289)='RFM input'!$W$7,SUM($G289:J289),0)","v":0},{"$f":"IF(COUNT($H289:K289)='RFM input'!$W$7,SUM($G289:K289),0)","v":0},{"$f":"IF(COUNT($H289:L289)='RFM input'!$W$7,SUM($G289:L289),0)","v":0},{"$f":"IF(COUNT($H289:M289)='RFM input'!$W$7,SUM($G289:M289),0)","v":0},{"$f":"IF(COUNT($H289:N289)='RFM input'!$W$7,SUM($G289:N289),0)","v":0},{"$f":"IF(COUNT($H289:O289)='RFM input'!$W$7,SUM($G289:O289),0)","v":0},{"$f":"IF(COUNT($H289:P289)='RFM input'!$W$7,SUM($G289:P289),0)","v":0},{"$f":"IF(COUNT($H289:Q289)='RFM input'!$W$7,SUM($G289:Q289),0)","v":0}]
[null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,null,null,{"$f":"($G182+(SUM($G291:G291)))*H$6","v":0},{"$f":"($G182+(SUM($G291:H291)))*I$6","v":0},{"$f":"IF(COUNT($H291:I291)>='RFM input'!$W$7,0,($G182+(SUM($G291:I291)))*J$6)","v":0},{"$f":"IF(COUNT($H291:J291)>='RFM input'!$W$7,0,($G182+(SUM($G291:J291)))*K$6)","v":0},{"$f":"IF(COUNT($H291:K291)>='RFM input'!$W$7,0,($G182+(SUM($G291:K291)))*L$6)","v":0},{"$f":"IF(COUNT($H291:L291)>='RFM input'!$W$7,0,($G182+(SUM($G291:L291)))*M$6)","v":0},{"$f":"IF(COUNT($H291:M291)>='RFM input'!$W$7,0,($G182+(SUM($G291:M291)))*N$6)","v":0},{"$f":"IF(COUNT($H291:N291)>='RFM input'!$W$7,0,($G182+(SUM($G291:N291)))*O$6)","v":0},{"$f":"IF(COUNT($H291:O291)>='RFM input'!$W$7,0,($G182+(SUM($G291:O291)))*P$6)","v":0},{"$f":"IF(COUNT($H291:P291)>='RFM input'!$W$7,0,($G182+(SUM($G291:P291)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C291","v":"2019-20 to 2023-24 Land"},null,null,null,null,{"$f":"IF(COUNT($H291:I291)='RFM input'!$W$7,SUM($G291:I291),0)","v":0},{"$f":"IF(COUNT($H291:J291)='RFM input'!$W$7,SUM($G291:J291),0)","v":0},{"$f":"IF(COUNT($H291:K291)='RFM input'!$W$7,SUM($G291:K291),0)","v":0},{"$f":"IF(COUNT($H291:L291)='RFM input'!$W$7,SUM($G291:L291),0)","v":0},{"$f":"IF(COUNT($H291:M291)='RFM input'!$W$7,SUM($G291:M291),0)","v":0},{"$f":"IF(COUNT($H291:N291)='RFM input'!$W$7,SUM($G291:N291),0)","v":0},{"$f":"IF(COUNT($H291:O291)='RFM input'!$W$7,SUM($G291:O291),0)","v":0},{"$f":"IF(COUNT($H291:P291)='RFM input'!$W$7,SUM($G291:P291),0)","v":0},{"$f":"IF(COUNT($H291:Q291)='RFM input'!$W$7,SUM($G291:Q291),0)","v":0}]
[null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,null,null,{"$f":"($G183+(SUM($G293:G293)))*H$6","v":0},{"$f":"($G183+(SUM($G293:H293)))*I$6","v":0},{"$f":"IF(COUNT($H293:I293)>='RFM input'!$W$7,0,($G183+(SUM($G293:I293)))*J$6)","v":0},{"$f":"IF(COUNT($H293:J293)>='RFM input'!$W$7,0,($G183+(SUM($G293:J293)))*K$6)","v":0},{"$f":"IF(COUNT($H293:K293)>='RFM input'!$W$7,0,($G183+(SUM($G293:K293)))*L$6)","v":0},{"$f":"IF(COUNT($H293:L293)>='RFM input'!$W$7,0,($G183+(SUM($G293:L293)))*M$6)","v":0},{"$f":"IF(COUNT($H293:M293)>='RFM input'!$W$7,0,($G183+(SUM($G293:M293)))*N$6)","v":0},{"$f":"IF(COUNT($H293:N293)>='RFM input'!$W$7,0,($G183+(SUM($G293:N293)))*O$6)","v":0},{"$f":"IF(COUNT($H293:O293)>='RFM input'!$W$7,0,($G183+(SUM($G293:O293)))*P$6)","v":0},{"$f":"IF(COUNT($H293:P293)>='RFM input'!$W$7,0,($G183+(SUM($G293:P293)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C293","v":"2019-20 to 2023-24 Easements"},null,null,null,null,{"$f":"IF(COUNT($H293:I293)='RFM input'!$W$7,SUM($G293:I293),0)","v":0},{"$f":"IF(COUNT($H293:J293)='RFM input'!$W$7,SUM($G293:J293),0)","v":0},{"$f":"IF(COUNT($H293:K293)='RFM input'!$W$7,SUM($G293:K293),0)","v":0},{"$f":"IF(COUNT($H293:L293)='RFM input'!$W$7,SUM($G293:L293),0)","v":0},{"$f":"IF(COUNT($H293:M293)='RFM input'!$W$7,SUM($G293:M293),0)","v":0},{"$f":"IF(COUNT($H293:N293)='RFM input'!$W$7,SUM($G293:N293),0)","v":0},{"$f":"IF(COUNT($H293:O293)='RFM input'!$W$7,SUM($G293:O293),0)","v":0},{"$f":"IF(COUNT($H293:P293)='RFM input'!$W$7,SUM($G293:P293),0)","v":0},{"$f":"IF(COUNT($H293:Q293)='RFM input'!$W$7,SUM($G293:Q293),0)","v":0}]
[null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,null,null,{"$f":"($G184+(SUM($G295:G295)))*H$6","v":0},{"$f":"($G184+(SUM($G295:H295)))*I$6","v":0},{"$f":"IF(COUNT($H295:I295)>='RFM input'!$W$7,0,($G184+(SUM($G295:I295)))*J$6)","v":0},{"$f":"IF(COUNT($H295:J295)>='RFM input'!$W$7,0,($G184+(SUM($G295:J295)))*K$6)","v":0},{"$f":"IF(COUNT($H295:K295)>='RFM input'!$W$7,0,($G184+(SUM($G295:K295)))*L$6)","v":0},{"$f":"IF(COUNT($H295:L295)>='RFM input'!$W$7,0,($G184+(SUM($G295:L295)))*M$6)","v":0},{"$f":"IF(COUNT($H295:M295)>='RFM input'!$W$7,0,($G184+(SUM($G295:M295)))*N$6)","v":0},{"$f":"IF(COUNT($H295:N295)>='RFM input'!$W$7,0,($G184+(SUM($G295:N295)))*O$6)","v":0},{"$f":"IF(COUNT($H295:O295)>='RFM input'!$W$7,0,($G184+(SUM($G295:O295)))*P$6)","v":0},{"$f":"IF(COUNT($H295:P295)>='RFM input'!$W$7,0,($G184+(SUM($G295:P295)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C295","v":"2019-20 to 2023-24 Equity raising costs"},null,null,null,null,{"$f":"IF(COUNT($H295:I295)='RFM input'!$W$7,SUM($G295:I295),0)","v":0},{"$f":"IF(COUNT($H295:J295)='RFM input'!$W$7,SUM($G295:J295),0)","v":0},{"$f":"IF(COUNT($H295:K295)='RFM input'!$W$7,SUM($G295:K295),0)","v":0},{"$f":"IF(COUNT($H295:L295)='RFM input'!$W$7,SUM($G295:L295),0)","v":0},{"$f":"IF(COUNT($H295:M295)='RFM input'!$W$7,SUM($G295:M295),0)","v":0},{"$f":"IF(COUNT($H295:N295)='RFM input'!$W$7,SUM($G295:N295),0)","v":0},{"$f":"IF(COUNT($H295:O295)='RFM input'!$W$7,SUM($G295:O295),0)","v":0},{"$f":"IF(COUNT($H295:P295)='RFM input'!$W$7,SUM($G295:P295),0)","v":0},{"$f":"IF(COUNT($H295:Q295)='RFM input'!$W$7,SUM($G295:Q295),0)","v":0}]
[null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"($G185+(SUM($G297:G297)))*H$6","v":0},{"$f":"($G185+(SUM($G297:H297)))*I$6","v":0},{"$f":"IF(COUNT($H297:I297)>='RFM input'!$W$7,0,($G185+(SUM($G297:I297)))*J$6)","v":0},{"$f":"IF(COUNT($H297:J297)>='RFM input'!$W$7,0,($G185+(SUM($G297:J297)))*K$6)","v":0},{"$f":"IF(COUNT($H297:K297)>='RFM input'!$W$7,0,($G185+(SUM($G297:K297)))*L$6)","v":0},{"$f":"IF(COUNT($H297:L297)>='RFM input'!$W$7,0,($G185+(SUM($G297:L297)))*M$6)","v":0},{"$f":"IF(COUNT($H297:M297)>='RFM input'!$W$7,0,($G185+(SUM($G297:M297)))*N$6)","v":0},{"$f":"IF(COUNT($H297:N297)>='RFM input'!$W$7,0,($G185+(SUM($G297:N297)))*O$6)","v":0},{"$f":"IF(COUNT($H297:O297)>='RFM input'!$W$7,0,($G185+(SUM($G297:O297)))*P$6)","v":0},{"$f":"IF(COUNT($H297:P297)>='RFM input'!$W$7,0,($G185+(SUM($G297:P297)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C297","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"IF(COUNT($H297:I297)='RFM input'!$W$7,SUM($G297:I297),0)","v":0},{"$f":"IF(COUNT($H297:J297)='RFM input'!$W$7,SUM($G297:J297),0)","v":0},{"$f":"IF(COUNT($H297:K297)='RFM input'!$W$7,SUM($G297:K297),0)","v":0},{"$f":"IF(COUNT($H297:L297)='RFM input'!$W$7,SUM($G297:L297),0)","v":0},{"$f":"IF(COUNT($H297:M297)='RFM input'!$W$7,SUM($G297:M297),0)","v":0},{"$f":"IF(COUNT($H297:N297)='RFM input'!$W$7,SUM($G297:N297),0)","v":0},{"$f":"IF(COUNT($H297:O297)='RFM input'!$W$7,SUM($G297:O297),0)","v":0},{"$f":"IF(COUNT($H297:P297)='RFM input'!$W$7,SUM($G297:P297),0)","v":0},{"$f":"IF(COUNT($H297:Q297)='RFM input'!$W$7,SUM($G297:Q297),0)","v":0}]
[null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,null,null,{"$f":"($G186+(SUM($G299:G299)))*H$6","v":0},{"$f":"($G186+(SUM($G299:H299)))*I$6","v":0},{"$f":"IF(COUNT($H299:I299)>='RFM input'!$W$7,0,($G186+(SUM($G299:I299)))*J$6)","v":0},{"$f":"IF(COUNT($H299:J299)>='RFM input'!$W$7,0,($G186+(SUM($G299:J299)))*K$6)","v":0},{"$f":"IF(COUNT($H299:K299)>='RFM input'!$W$7,0,($G186+(SUM($G299:K299)))*L$6)","v":0},{"$f":"IF(COUNT($H299:L299)>='RFM input'!$W$7,0,($G186+(SUM($G299:L299)))*M$6)","v":0},{"$f":"IF(COUNT($H299:M299)>='RFM input'!$W$7,0,($G186+(SUM($G299:M299)))*N$6)","v":0},{"$f":"IF(COUNT($H299:N299)>='RFM input'!$W$7,0,($G186+(SUM($G299:N299)))*O$6)","v":0},{"$f":"IF(COUNT($H299:O299)>='RFM input'!$W$7,0,($G186+(SUM($G299:O299)))*P$6)","v":0},{"$f":"IF(COUNT($H299:P299)>='RFM input'!$W$7,0,($G186+(SUM($G299:P299)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C299","v":"2019-20 to 2023-24 Work in progress"},null,null,null,null,{"$f":"IF(COUNT($H299:I299)='RFM input'!$W$7,SUM($G299:I299),0)","v":0},{"$f":"IF(COUNT($H299:J299)='RFM input'!$W$7,SUM($G299:J299),0)","v":0},{"$f":"IF(COUNT($H299:K299)='RFM input'!$W$7,SUM($G299:K299),0)","v":0},{"$f":"IF(COUNT($H299:L299)='RFM input'!$W$7,SUM($G299:L299),0)","v":0},{"$f":"IF(COUNT($H299:M299)='RFM input'!$W$7,SUM($G299:M299),0)","v":0},{"$f":"IF(COUNT($H299:N299)='RFM input'!$W$7,SUM($G299:N299),0)","v":0},{"$f":"IF(COUNT($H299:O299)='RFM input'!$W$7,SUM($G299:O299),0)","v":0},{"$f":"IF(COUNT($H299:P299)='RFM input'!$W$7,SUM($G299:P299),0)","v":0},{"$f":"IF(COUNT($H299:Q299)='RFM input'!$W$7,SUM($G299:Q299),0)","v":0}]
[null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,null,null,{"$f":"($G187+(SUM($G301:G301)))*H$6","v":0},{"$f":"($G187+(SUM($G301:H301)))*I$6","v":0},{"$f":"IF(COUNT($H301:I301)>='RFM input'!$W$7,0,($G187+(SUM($G301:I301)))*J$6)","v":0},{"$f":"IF(COUNT($H301:J301)>='RFM input'!$W$7,0,($G187+(SUM($G301:J301)))*K$6)","v":0},{"$f":"IF(COUNT($H301:K301)>='RFM input'!$W$7,0,($G187+(SUM($G301:K301)))*L$6)","v":0},{"$f":"IF(COUNT($H301:L301)>='RFM input'!$W$7,0,($G187+(SUM($G301:L301)))*M$6)","v":0},{"$f":"IF(COUNT($H301:M301)>='RFM input'!$W$7,0,($G187+(SUM($G301:M301)))*N$6)","v":0},{"$f":"IF(COUNT($H301:N301)>='RFM input'!$W$7,0,($G187+(SUM($G301:N301)))*O$6)","v":0},{"$f":"IF(COUNT($H301:O301)>='RFM input'!$W$7,0,($G187+(SUM($G301:O301)))*P$6)","v":0},{"$f":"IF(COUNT($H301:P301)>='RFM input'!$W$7,0,($G187+(SUM($G301:P301)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C301","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,null,null,{"$f":"IF(COUNT($H301:I301)='RFM input'!$W$7,SUM($G301:I301),0)","v":0},{"$f":"IF(COUNT($H301:J301)='RFM input'!$W$7,SUM($G301:J301),0)","v":0},{"$f":"IF(COUNT($H301:K301)='RFM input'!$W$7,SUM($G301:K301),0)","v":0},{"$f":"IF(COUNT($H301:L301)='RFM input'!$W$7,SUM($G301:L301),0)","v":0},{"$f":"IF(COUNT($H301:M301)='RFM input'!$W$7,SUM($G301:M301),0)","v":0},{"$f":"IF(COUNT($H301:N301)='RFM input'!$W$7,SUM($G301:N301),0)","v":0},{"$f":"IF(COUNT($H301:O301)='RFM input'!$W$7,SUM($G301:O301),0)","v":0},{"$f":"IF(COUNT($H301:P301)='RFM input'!$W$7,SUM($G301:P301),0)","v":0},{"$f":"IF(COUNT($H301:Q301)='RFM input'!$W$7,SUM($G301:Q301),0)","v":0}]
[null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"($G188+(SUM($G303:G303)))*H$6","v":0},{"$f":"($G188+(SUM($G303:H303)))*I$6","v":0},{"$f":"IF(COUNT($H303:I303)>='RFM input'!$W$7,0,($G188+(SUM($G303:I303)))*J$6)","v":0},{"$f":"IF(COUNT($H303:J303)>='RFM input'!$W$7,0,($G188+(SUM($G303:J303)))*K$6)","v":0},{"$f":"IF(COUNT($H303:K303)>='RFM input'!$W$7,0,($G188+(SUM($G303:K303)))*L$6)","v":0},{"$f":"IF(COUNT($H303:L303)>='RFM input'!$W$7,0,($G188+(SUM($G303:L303)))*M$6)","v":0},{"$f":"IF(COUNT($H303:M303)>='RFM input'!$W$7,0,($G188+(SUM($G303:M303)))*N$6)","v":0},{"$f":"IF(COUNT($H303:N303)>='RFM input'!$W$7,0,($G188+(SUM($G303:N303)))*O$6)","v":0},{"$f":"IF(COUNT($H303:O303)>='RFM input'!$W$7,0,($G188+(SUM($G303:O303)))*P$6)","v":0},{"$f":"IF(COUNT($H303:P303)>='RFM input'!$W$7,0,($G188+(SUM($G303:P303)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C303","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"IF(COUNT($H303:I303)='RFM input'!$W$7,SUM($G303:I303),0)","v":0},{"$f":"IF(COUNT($H303:J303)='RFM input'!$W$7,SUM($G303:J303),0)","v":0},{"$f":"IF(COUNT($H303:K303)='RFM input'!$W$7,SUM($G303:K303),0)","v":0},{"$f":"IF(COUNT($H303:L303)='RFM input'!$W$7,SUM($G303:L303),0)","v":0},{"$f":"IF(COUNT($H303:M303)='RFM input'!$W$7,SUM($G303:M303),0)","v":0},{"$f":"IF(COUNT($H303:N303)='RFM input'!$W$7,SUM($G303:N303),0)","v":0},{"$f":"IF(COUNT($H303:O303)='RFM input'!$W$7,SUM($G303:O303),0)","v":0},{"$f":"IF(COUNT($H303:P303)='RFM input'!$W$7,SUM($G303:P303),0)","v":0},{"$f":"IF(COUNT($H303:Q303)='RFM input'!$W$7,SUM($G303:Q303),0)","v":0}]
[null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,null,null,{"$f":"($G189+(SUM($G305:G305)))*H$6","v":0},{"$f":"($G189+(SUM($G305:H305)))*I$6","v":0},{"$f":"IF(COUNT($H305:I305)>='RFM input'!$W$7,0,($G189+(SUM($G305:I305)))*J$6)","v":0},{"$f":"IF(COUNT($H305:J305)>='RFM input'!$W$7,0,($G189+(SUM($G305:J305)))*K$6)","v":0},{"$f":"IF(COUNT($H305:K305)>='RFM input'!$W$7,0,($G189+(SUM($G305:K305)))*L$6)","v":0},{"$f":"IF(COUNT($H305:L305)>='RFM input'!$W$7,0,($G189+(SUM($G305:L305)))*M$6)","v":0},{"$f":"IF(COUNT($H305:M305)>='RFM input'!$W$7,0,($G189+(SUM($G305:M305)))*N$6)","v":0},{"$f":"IF(COUNT($H305:N305)>='RFM input'!$W$7,0,($G189+(SUM($G305:N305)))*O$6)","v":0},{"$f":"IF(COUNT($H305:O305)>='RFM input'!$W$7,0,($G189+(SUM($G305:O305)))*P$6)","v":0},{"$f":"IF(COUNT($H305:P305)>='RFM input'!$W$7,0,($G189+(SUM($G305:P305)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C305","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,null,null,{"$f":"IF(COUNT($H305:I305)='RFM input'!$W$7,SUM($G305:I305),0)","v":0},{"$f":"IF(COUNT($H305:J305)='RFM input'!$W$7,SUM($G305:J305),0)","v":0},{"$f":"IF(COUNT($H305:K305)='RFM input'!$W$7,SUM($G305:K305),0)","v":0},{"$f":"IF(COUNT($H305:L305)='RFM input'!$W$7,SUM($G305:L305),0)","v":0},{"$f":"IF(COUNT($H305:M305)='RFM input'!$W$7,SUM($G305:M305),0)","v":0},{"$f":"IF(COUNT($H305:N305)='RFM input'!$W$7,SUM($G305:N305),0)","v":0},{"$f":"IF(COUNT($H305:O305)='RFM input'!$W$7,SUM($G305:O305),0)","v":0},{"$f":"IF(COUNT($H305:P305)='RFM input'!$W$7,SUM($G305:P305),0)","v":0},{"$f":"IF(COUNT($H305:Q305)='RFM input'!$W$7,SUM($G305:Q305),0)","v":0}]
[null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,null,null,{"$f":"($G190+(SUM($G307:G307)))*H$6","v":0},{"$f":"($G190+(SUM($G307:H307)))*I$6","v":0},{"$f":"IF(COUNT($H307:I307)>='RFM input'!$W$7,0,($G190+(SUM($G307:I307)))*J$6)","v":0},{"$f":"IF(COUNT($H307:J307)>='RFM input'!$W$7,0,($G190+(SUM($G307:J307)))*K$6)","v":0},{"$f":"IF(COUNT($H307:K307)>='RFM input'!$W$7,0,($G190+(SUM($G307:K307)))*L$6)","v":0},{"$f":"IF(COUNT($H307:L307)>='RFM input'!$W$7,0,($G190+(SUM($G307:L307)))*M$6)","v":0},{"$f":"IF(COUNT($H307:M307)>='RFM input'!$W$7,0,($G190+(SUM($G307:M307)))*N$6)","v":0},{"$f":"IF(COUNT($H307:N307)>='RFM input'!$W$7,0,($G190+(SUM($G307:N307)))*O$6)","v":0},{"$f":"IF(COUNT($H307:O307)>='RFM input'!$W$7,0,($G190+(SUM($G307:O307)))*P$6)","v":0},{"$f":"IF(COUNT($H307:P307)>='RFM input'!$W$7,0,($G190+(SUM($G307:P307)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C307","v":"2019-20 to 2023-24 Buildings"},null,null,null,null,{"$f":"IF(COUNT($H307:I307)='RFM input'!$W$7,SUM($G307:I307),0)","v":0},{"$f":"IF(COUNT($H307:J307)='RFM input'!$W$7,SUM($G307:J307),0)","v":0},{"$f":"IF(COUNT($H307:K307)='RFM input'!$W$7,SUM($G307:K307),0)","v":0},{"$f":"IF(COUNT($H307:L307)='RFM input'!$W$7,SUM($G307:L307),0)","v":0},{"$f":"IF(COUNT($H307:M307)='RFM input'!$W$7,SUM($G307:M307),0)","v":0},{"$f":"IF(COUNT($H307:N307)='RFM input'!$W$7,SUM($G307:N307),0)","v":0},{"$f":"IF(COUNT($H307:O307)='RFM input'!$W$7,SUM($G307:O307),0)","v":0},{"$f":"IF(COUNT($H307:P307)='RFM input'!$W$7,SUM($G307:P307),0)","v":0},{"$f":"IF(COUNT($H307:Q307)='RFM input'!$W$7,SUM($G307:Q307),0)","v":0}]
[null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,null,null,{"$f":"($G191+(SUM($G309:G309)))*H$6","v":0},{"$f":"($G191+(SUM($G309:H309)))*I$6","v":0},{"$f":"IF(COUNT($H309:I309)>='RFM input'!$W$7,0,($G191+(SUM($G309:I309)))*J$6)","v":0},{"$f":"IF(COUNT($H309:J309)>='RFM input'!$W$7,0,($G191+(SUM($G309:J309)))*K$6)","v":0},{"$f":"IF(COUNT($H309:K309)>='RFM input'!$W$7,0,($G191+(SUM($G309:K309)))*L$6)","v":0},{"$f":"IF(COUNT($H309:L309)>='RFM input'!$W$7,0,($G191+(SUM($G309:L309)))*M$6)","v":0},{"$f":"IF(COUNT($H309:M309)>='RFM input'!$W$7,0,($G191+(SUM($G309:M309)))*N$6)","v":0},{"$f":"IF(COUNT($H309:N309)>='RFM input'!$W$7,0,($G191+(SUM($G309:N309)))*O$6)","v":0},{"$f":"IF(COUNT($H309:O309)>='RFM input'!$W$7,0,($G191+(SUM($G309:O309)))*P$6)","v":0},{"$f":"IF(COUNT($H309:P309)>='RFM input'!$W$7,0,($G191+(SUM($G309:P309)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C309","v":"2019-20 to 2023-24 Land (non-system)"},null,null,null,null,{"$f":"IF(COUNT($H309:I309)='RFM input'!$W$7,SUM($G309:I309),0)","v":0},{"$f":"IF(COUNT($H309:J309)='RFM input'!$W$7,SUM($G309:J309),0)","v":0},{"$f":"IF(COUNT($H309:K309)='RFM input'!$W$7,SUM($G309:K309),0)","v":0},{"$f":"IF(COUNT($H309:L309)='RFM input'!$W$7,SUM($G309:L309),0)","v":0},{"$f":"IF(COUNT($H309:M309)='RFM input'!$W$7,SUM($G309:M309),0)","v":0},{"$f":"IF(COUNT($H309:N309)='RFM input'!$W$7,SUM($G309:N309),0)","v":0},{"$f":"IF(COUNT($H309:O309)='RFM input'!$W$7,SUM($G309:O309),0)","v":0},{"$f":"IF(COUNT($H309:P309)='RFM input'!$W$7,SUM($G309:P309),0)","v":0},{"$f":"IF(COUNT($H309:Q309)='RFM input'!$W$7,SUM($G309:Q309),0)","v":0}]
[null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,null,null,{"$f":"($G192+(SUM($G311:G311)))*H$6","v":0},{"$f":"($G192+(SUM($G311:H311)))*I$6","v":0},{"$f":"IF(COUNT($H311:I311)>='RFM input'!$W$7,0,($G192+(SUM($G311:I311)))*J$6)","v":0},{"$f":"IF(COUNT($H311:J311)>='RFM input'!$W$7,0,($G192+(SUM($G311:J311)))*K$6)","v":0},{"$f":"IF(COUNT($H311:K311)>='RFM input'!$W$7,0,($G192+(SUM($G311:K311)))*L$6)","v":0},{"$f":"IF(COUNT($H311:L311)>='RFM input'!$W$7,0,($G192+(SUM($G311:L311)))*M$6)","v":0},{"$f":"IF(COUNT($H311:M311)>='RFM input'!$W$7,0,($G192+(SUM($G311:M311)))*N$6)","v":0},{"$f":"IF(COUNT($H311:N311)>='RFM input'!$W$7,0,($G192+(SUM($G311:N311)))*O$6)","v":0},{"$f":"IF(COUNT($H311:O311)>='RFM input'!$W$7,0,($G192+(SUM($G311:O311)))*P$6)","v":0},{"$f":"IF(COUNT($H311:P311)>='RFM input'!$W$7,0,($G192+(SUM($G311:P311)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C311","v":"2019-20 to 2023-24 Other non system assets"},null,null,null,null,{"$f":"IF(COUNT($H311:I311)='RFM input'!$W$7,SUM($G311:I311),0)","v":0},{"$f":"IF(COUNT($H311:J311)='RFM input'!$W$7,SUM($G311:J311),0)","v":0},{"$f":"IF(COUNT($H311:K311)='RFM input'!$W$7,SUM($G311:K311),0)","v":0},{"$f":"IF(COUNT($H311:L311)='RFM input'!$W$7,SUM($G311:L311),0)","v":0},{"$f":"IF(COUNT($H311:M311)='RFM input'!$W$7,SUM($G311:M311),0)","v":0},{"$f":"IF(COUNT($H311:N311)='RFM input'!$W$7,SUM($G311:N311),0)","v":0},{"$f":"IF(COUNT($H311:O311)='RFM input'!$W$7,SUM($G311:O311),0)","v":0},{"$f":"IF(COUNT($H311:P311)='RFM input'!$W$7,SUM($G311:P311),0)","v":0},{"$f":"IF(COUNT($H311:Q311)='RFM input'!$W$7,SUM($G311:Q311),0)","v":0}]
[null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,null,null,{"$f":"($G193+(SUM($G313:G313)))*H$6","v":0},{"$f":"($G193+(SUM($G313:H313)))*I$6","v":0},{"$f":"IF(COUNT($H313:I313)>='RFM input'!$W$7,0,($G193+(SUM($G313:I313)))*J$6)","v":0},{"$f":"IF(COUNT($H313:J313)>='RFM input'!$W$7,0,($G193+(SUM($G313:J313)))*K$6)","v":0},{"$f":"IF(COUNT($H313:K313)>='RFM input'!$W$7,0,($G193+(SUM($G313:K313)))*L$6)","v":0},{"$f":"IF(COUNT($H313:L313)>='RFM input'!$W$7,0,($G193+(SUM($G313:L313)))*M$6)","v":0},{"$f":"IF(COUNT($H313:M313)>='RFM input'!$W$7,0,($G193+(SUM($G313:M313)))*N$6)","v":0},{"$f":"IF(COUNT($H313:N313)>='RFM input'!$W$7,0,($G193+(SUM($G313:N313)))*O$6)","v":0},{"$f":"IF(COUNT($H313:O313)>='RFM input'!$W$7,0,($G193+(SUM($G313:O313)))*P$6)","v":0},{"$f":"IF(COUNT($H313:P313)>='RFM input'!$W$7,0,($G193+(SUM($G313:P313)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C313","v":"2019-20 to 2023-24 Blank 1"},null,null,null,null,{"$f":"IF(COUNT($H313:I313)='RFM input'!$W$7,SUM($G313:I313),0)","v":0},{"$f":"IF(COUNT($H313:J313)='RFM input'!$W$7,SUM($G313:J313),0)","v":0},{"$f":"IF(COUNT($H313:K313)='RFM input'!$W$7,SUM($G313:K313),0)","v":0},{"$f":"IF(COUNT($H313:L313)='RFM input'!$W$7,SUM($G313:L313),0)","v":0},{"$f":"IF(COUNT($H313:M313)='RFM input'!$W$7,SUM($G313:M313),0)","v":0},{"$f":"IF(COUNT($H313:N313)='RFM input'!$W$7,SUM($G313:N313),0)","v":0},{"$f":"IF(COUNT($H313:O313)='RFM input'!$W$7,SUM($G313:O313),0)","v":0},{"$f":"IF(COUNT($H313:P313)='RFM input'!$W$7,SUM($G313:P313),0)","v":0},{"$f":"IF(COUNT($H313:Q313)='RFM input'!$W$7,SUM($G313:Q313),0)","v":0}]
[null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,null,null,{"$f":"($G194+(SUM($G315:G315)))*H$6","v":0},{"$f":"($G194+(SUM($G315:H315)))*I$6","v":0},{"$f":"IF(COUNT($H315:I315)>='RFM input'!$W$7,0,($G194+(SUM($G315:I315)))*J$6)","v":0},{"$f":"IF(COUNT($H315:J315)>='RFM input'!$W$7,0,($G194+(SUM($G315:J315)))*K$6)","v":0},{"$f":"IF(COUNT($H315:K315)>='RFM input'!$W$7,0,($G194+(SUM($G315:K315)))*L$6)","v":0},{"$f":"IF(COUNT($H315:L315)>='RFM input'!$W$7,0,($G194+(SUM($G315:L315)))*M$6)","v":0},{"$f":"IF(COUNT($H315:M315)>='RFM input'!$W$7,0,($G194+(SUM($G315:M315)))*N$6)","v":0},{"$f":"IF(COUNT($H315:N315)>='RFM input'!$W$7,0,($G194+(SUM($G315:N315)))*O$6)","v":0},{"$f":"IF(COUNT($H315:O315)>='RFM input'!$W$7,0,($G194+(SUM($G315:O315)))*P$6)","v":0},{"$f":"IF(COUNT($H315:P315)>='RFM input'!$W$7,0,($G194+(SUM($G315:P315)))*Q$6)","v":0}]
[null,null,"Sub-total",{"$f":"C315","v":"2019-20 to 2023-24 Blank 2"},null,null,null,null,{"$f":"IF(COUNT($H315:I315)='RFM input'!$W$7,SUM($G315:I315),0)","v":0},{"$f":"IF(COUNT($H315:J315)='RFM input'!$W$7,SUM($G315:J315),0)","v":0},{"$f":"IF(COUNT($H315:K315)='RFM input'!$W$7,SUM($G315:K315),0)","v":0},{"$f":"IF(COUNT($H315:L315)='RFM input'!$W$7,SUM($G315:L315),0)","v":0},{"$f":"IF(COUNT($H315:M315)='RFM input'!$W$7,SUM($G315:M315),0)","v":0},{"$f":"IF(COUNT($H315:N315)='RFM input'!$W$7,SUM($G315:N315),0)","v":0},{"$f":"IF(COUNT($H315:O315)='RFM input'!$W$7,SUM($G315:O315),0)","v":0},{"$f":"IF(COUNT($H315:P315)='RFM input'!$W$7,SUM($G315:P315),0)","v":0},{"$f":"IF(COUNT($H315:Q315)='RFM input'!$W$7,SUM($G315:Q315),0)","v":0}]
[null,"Total Return at End of Regulatory Period",null,null,null,null,null,null,{"$f":"IF(COUNT($H196:I196)='RFM input'!$W$7, SUM($G196:I196), 0)","v":0},{"$f":"IF(COUNT($H196:J196)='RFM input'!$W$7, SUM($G196:J196), 0)","v":0},{"$f":"IF(COUNT($H196:K196)='RFM input'!$W$7, SUM($G196:K196), 0)","v":0},{"$f":"IF(COUNT($H196:L196)='RFM input'!$W$7, SUM($G196:L196), 0)","v":-1.3153853435889311},{"$f":"IF(COUNT($H196:M196)='RFM input'!$W$7, SUM($G196:M196), 0)","v":0},{"$f":"IF(COUNT($H196:N196)='RFM input'!$W$7, SUM($G196:N196), 0)","v":0},{"$f":"IF(COUNT($H196:O196)='RFM input'!$W$7, SUM($G196:O196), 0)","v":0},{"$f":"IF(COUNT($H196:P196)='RFM input'!$W$7, SUM($G196:P196), 0)","v":0},{"$f":"IF(COUNT($H196:Q196)='RFM input'!$W$7, SUM($G196:Q196), 0)","v":0}]

{"sheet":"RAB roll forward","index":7,"n_rows":1353,"n_cols":18,"rows_kept":1353,"cut":false,"hidden":false,"merged":[[204,4,214,4],[217,4,227,4],[256,4,266,4],[269,4,279,4],[230,4,240,4],[243,4,253,4],[191,4,201,4],[126,4,136,4],[139,4,149,4],[152,4,162,4],[165,4,175,4],[74,4,84,4],[87,4,97,4],[100,4,110,4],[113,4,123,4],[178,4,188,4],[334,4,344,4],[347,4,357,4],[360,4,370,4],[373,4,383,4],[282,4,292,4],[295,4,305,4],[308,4,318,4],[321,4,331,4],[438,4,448,4],[451,4,461,4],[386,4,396,4],[399,4,409,4],[412,4,422,4],[425,4,435,4],[464,4,474,4],[477,4,487,4],[490,4,500,4],[503,4,513,4],[516,4,526,4],[529,4,539,4],[542,4,552,4],[555,4,565,4],[568,4,578,4],[581,4,591,4],[594,4,604,4],[607,4,617,4],[620,4,630,4],[633,4,643,4],[646,4,656,4],[659,4,669,4],[672,4,682,4],[685,4,695,4],[698,4,708,4],[711,4,721,4],[724,4,734,4],[737,4,747,4],[750,4,760,4],[763,4,773,4],[776,4,786,4],[789,4,799,4],[802,4,812,4],[815,4,825,4],[828,4,838,4],[841,4,851,4]]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Asset Roll Forward\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"Endeavour - Asset Roll Forward - DNSP RFM - version 2"}]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G70","v":"2013-14"},{"$f":"'RFM input'!H70","v":"2014-15"},{"$f":"'RFM input'!I70","v":"2015-16"},{"$f":"'RFM input'!J70","v":"2016-17"},{"$f":"'RFM input'!K70","v":"2017-18"},{"$f":"'RFM input'!L70","v":"2018-19"},{"$f":"'RFM input'!M70","v":"2019-20"},{"$f":"'RFM input'!N70","v":"2020-21"},{"$f":"'RFM input'!O70","v":"2021-22"},{"$f":"'RFM input'!P70","v":"2022-23"},{"$f":"'RFM input'!Q70","v":"2023-24"},{"$f":"IF(LEN(Q4)>4,CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1),Q4+1)","v":"2024-25"}]
[]
[null,null,{"$f":"'RFM input'!F332","v":"Actual CPI Inflation Rate"},null,null,null,{"$f":"'RFM input'!G332","v":2.4498886414253906E-2},{"$f":"'RFM input'!H332","v":2.4879227053140163E-2},{"$f":"'RFM input'!I332","v":1.5083667216591934E-2},{"$f":"'RFM input'!J332","v":1.2769909449732886E-2},{"$f":"'RFM input'!K332","v":1.9486474094452033E-2},{"$f":"'RFM input'!L332","v":1.9114009444569424E-2},{"$f":"'RFM input'!M332","v":0},{"$f":"'RFM input'!N332","v":0},{"$f":"'RFM input'!O332","v":0},{"$f":"'RFM input'!P332","v":0},{"$f":"'RFM input'!Q332","v":0}]
[null,null,"Actual CPI (one year lagged)",null,null,null,{"$f":"'RFM input'!G333","v":1},{"$f":"'RFM input'!H333","v":1.0244988864142539},{"$f":"'RFM input'!I333","v":1.0499876268250434},{"$f":"'RFM input'!J333","v":1.0658252907696115},{"$f":"'RFM input'!K333","v":1.0794357832219748},{"$f":"'RFM input'!L333","v":1.1004701806483543},{"$f":"'RFM input'!M333","v":1.1215045780747339},{"$f":"'RFM input'!N333","v":1.1215045780747339},{"$f":"'RFM input'!O333","v":1.1215045780747339},{"$f":"'RFM input'!P333","v":1.1215045780747339},{"$f":"'RFM input'!Q333","v":1.1215045780747339}]
[]
[null,null,{"$f":"\"Asset Values ($m Real \"&G4&\")\"","v":"Asset Values ($m Real 2013-14)"}]
[]
[null,null,"Real Actual Net Capex - As Incurred",null,null,null,null,{"$f":"SUM(H12:H71)","v":368.37646696914811},{"$f":"SUM(I12:I71)","v":206.0966905796455},183.20916542597425,338.8741915656077,371.77800904322231,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,null,{"$f":"'RFM input'!H263*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I263*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J263*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K263*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L263*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M263*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N263*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O263*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P263*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q263*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,null,{"$f":"'RFM input'!H264*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I264*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J264*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K264*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L264*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M264*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N264*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O264*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P264*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q264*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,null,{"$f":"'RFM input'!H265*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I265*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J265*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K265*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L265*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M265*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N265*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O265*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P265*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q265*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,null,{"$f":"'RFM input'!H266*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I266*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J266*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K266*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L266*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M266*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N266*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O266*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P266*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q266*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,null,{"$f":"'RFM input'!H267*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I267*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J267*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K267*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L267*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M267*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N267*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O267*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P267*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q267*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,null,{"$f":"'RFM input'!H268*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I268*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J268*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K268*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L268*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M268*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N268*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O268*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P268*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q268*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,null,{"$f":"'RFM input'!H269*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I269*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J269*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K269*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L269*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M269*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N269*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O269*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P269*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q269*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,null,{"$f":"'RFM input'!H270*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I270*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J270*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K270*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L270*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M270*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N270*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O270*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P270*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q270*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,null,{"$f":"'RFM input'!H271*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I271*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J271*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K271*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L271*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M271*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N271*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O271*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P271*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q271*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,null,{"$f":"'RFM input'!H272*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I272*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J272*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K272*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L272*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M272*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N272*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O272*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P272*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q272*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,{"$f":"'RFM input'!H273*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I273*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J273*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K273*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L273*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M273*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N273*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O273*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P273*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q273*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,null,{"$f":"'RFM input'!H274*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I274*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J274*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K274*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L274*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M274*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N274*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O274*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P274*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q274*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,null,{"$f":"'RFM input'!H275*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I275*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J275*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K275*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L275*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M275*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N275*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O275*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P275*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q275*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,null,{"$f":"'RFM input'!H276*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I276*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J276*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K276*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L276*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M276*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N276*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O276*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P276*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q276*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,null,{"$f":"'RFM input'!H277*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I277*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J277*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K277*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L277*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M277*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N277*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O277*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P277*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q277*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,null,{"$f":"'RFM input'!H278*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I278*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J278*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K278*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L278*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M278*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N278*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O278*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P278*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q278*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,null,{"$f":"'RFM input'!H279*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I279*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J279*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K279*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L279*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M279*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N279*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O279*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P279*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q279*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,null,{"$f":"'RFM input'!H280*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I280*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J280*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K280*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L280*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M280*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N280*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O280*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P280*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q280*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,null,{"$f":"'RFM input'!H281*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I281*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J281*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K281*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L281*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M281*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N281*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O281*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P281*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q281*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,null,{"$f":"'RFM input'!H282*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I282*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J282*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K282*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L282*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M282*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N282*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O282*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P282*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q282*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,null,{"$f":"'RFM input'!H283*(1+vanilla1)^0.5","v":38.826610550849786},{"$f":"'RFM input'!I283*(1+vanilla2)^0.5","v":23.87863707274256},{"$f":"'RFM input'!J283*(1+vanilla3)^0.5","v":31.46364957876828},{"$f":"'RFM input'!K283*(1+vanilla4)^0.5","v":21.032212172678506},{"$f":"'RFM input'!L283*(1+vanilla5)^0.5","v":17.393466572543932},{"$f":"'RFM input'!M283*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N283*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O283*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P283*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q283*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,null,{"$f":"'RFM input'!H284*(1+vanilla1)^0.5","v":86.918416187663539},{"$f":"'RFM input'!I284*(1+vanilla2)^0.5","v":45.241750173248533},{"$f":"'RFM input'!J284*(1+vanilla3)^0.5","v":48.926418502212861},{"$f":"'RFM input'!K284*(1+vanilla4)^0.5","v":53.417097829754617},{"$f":"'RFM input'!L284*(1+vanilla5)^0.5","v":123.43620750927514},{"$f":"'RFM input'!M284*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N284*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O284*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P284*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q284*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,null,{"$f":"'RFM input'!H285*(1+vanilla1)^0.5","v":130.78813742654683},{"$f":"'RFM input'!I285*(1+vanilla2)^0.5","v":85.243528276518887},{"$f":"'RFM input'!J285*(1+vanilla3)^0.5","v":42.061957683850061},{"$f":"'RFM input'!K285*(1+vanilla4)^0.5","v":108.57930233797389},{"$f":"'RFM input'!L285*(1+vanilla5)^0.5","v":136.21803747781703},{"$f":"'RFM input'!M285*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N285*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O285*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P285*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q285*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,null,{"$f":"'RFM input'!H286*(1+vanilla1)^0.5","v":21.022084604605226},{"$f":"'RFM input'!I286*(1+vanilla2)^0.5","v":17.186398733126683},{"$f":"'RFM input'!J286*(1+vanilla3)^0.5","v":13.639984563397805},{"$f":"'RFM input'!K286*(1+vanilla4)^0.5","v":15.957120791050901},{"$f":"'RFM input'!L286*(1+vanilla5)^0.5","v":10.315837513370711},{"$f":"'RFM input'!M286*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N286*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O286*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P286*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q286*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,null,{"$f":"'RFM input'!H287*(1+vanilla1)^0.5","v":45.923498129783603},{"$f":"'RFM input'!I287*(1+vanilla2)^0.5","v":40.29184715083268},{"$f":"'RFM input'!J287*(1+vanilla3)^0.5","v":31.68108223711587},{"$f":"'RFM input'!K287*(1+vanilla4)^0.5","v":70.878286932113383},{"$f":"'RFM input'!L287*(1+vanilla5)^0.5","v":13.077989092023129},{"$f":"'RFM input'!M287*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N287*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O287*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P287*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q287*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,null,{"$f":"'RFM input'!H288*(1+vanilla1)^0.5","v":0.77971523923929187},{"$f":"'RFM input'!I288*(1+vanilla2)^0.5","v":0.52959937445372263},{"$f":"'RFM input'!J288*(1+vanilla3)^0.5","v":1.7068177505344757},{"$f":"'RFM input'!K288*(1+vanilla4)^0.5","v":0.66482244187894635},{"$f":"'RFM input'!L288*(1+vanilla5)^0.5","v":0.66471734429373175},{"$f":"'RFM input'!M288*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N288*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O288*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P288*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q288*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,null,{"$f":"'RFM input'!H289*(1+vanilla1)^0.5","v":5.485898348734608},{"$f":"'RFM input'!I289*(1+vanilla2)^0.5","v":4.4475936540354422},{"$f":"'RFM input'!J289*(1+vanilla3)^0.5","v":6.6427973800279494},{"$f":"'RFM input'!K289*(1+vanilla4)^0.5","v":7.9126319421542677},{"$f":"'RFM input'!L289*(1+vanilla5)^0.5","v":16.789741120574288},{"$f":"'RFM input'!M289*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N289*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O289*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P289*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q289*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,null,{"$f":"'RFM input'!H290*(1+vanilla1)^0.5","v":-0.30700728448354159},{"$f":"'RFM input'!I290*(1+vanilla2)^0.5","v":-2.4398072107611415},{"$f":"'RFM input'!J290*(1+vanilla3)^0.5","v":-5.0206116911594219},{"$f":"'RFM input'!K290*(1+vanilla4)^0.5","v":-2.9307438517759286},{"$f":"'RFM input'!L290*(1+vanilla5)^0.5","v":4.470437740223578},{"$f":"'RFM input'!M290*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N290*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O290*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P290*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q290*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,null,{"$f":"'RFM input'!H291*(1+vanilla1)^0.5","v":6.9610185523782009E-2},{"$f":"'RFM input'!I291*(1+vanilla2)^0.5","v":0.4154747105798397},{"$f":"'RFM input'!J291*(1+vanilla3)^0.5","v":0.13268270514290731},{"$f":"'RFM input'!K291*(1+vanilla4)^0.5","v":8.9793579445449287E-2},{"$f":"'RFM input'!L291*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M291*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N291*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O291*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P291*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q291*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,null,{"$f":"'RFM input'!H292*(1+vanilla1)^0.5","v":2.2777518372339007},{"$f":"'RFM input'!I292*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J292*(1+vanilla3)^0.5","v":-9.6326301408813403E-7},{"$f":"'RFM input'!K292*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L292*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M292*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N292*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O292*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P292*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q292*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,{"$f":"'RFM input'!H293*(1+vanilla1)^0.5","v":0.24897705489147778},{"$f":"'RFM input'!I293*(1+vanilla2)^0.5","v":0.13008883947233627},{"$f":"'RFM input'!J293*(1+vanilla3)^0.5","v":0.28030579906515174},{"$f":"'RFM input'!K293*(1+vanilla4)^0.5","v":1.1313097650562041},{"$f":"'RFM input'!L293*(1+vanilla5)^0.5","v":1.4680963854382978},{"$f":"'RFM input'!M293*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N293*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O293*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P293*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q293*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,null,{"$f":"'RFM input'!H294*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I294*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J294*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K294*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L294*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M294*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N294*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O294*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P294*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q294*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,null,{"$f":"'RFM input'!H295*(1+vanilla1)^0.5","v":11.934337743435121},{"$f":"'RFM input'!I295*(1+vanilla2)^0.5","v":9.3686219781275692},{"$f":"'RFM input'!J295*(1+vanilla3)^0.5","v":8.2106382354126488},{"$f":"'RFM input'!K295*(1+vanilla4)^0.5","v":47.367392706998423},{"$f":"'RFM input'!L295*(1+vanilla5)^0.5","v":38.025864436905685},{"$f":"'RFM input'!M295*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N295*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O295*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P295*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q295*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,null,{"$f":"'RFM input'!H296*(1+vanilla1)^0.5","v":2.3208201974066021},{"$f":"'RFM input'!I296*(1+vanilla2)^0.5","v":2.3877841412203691},{"$f":"'RFM input'!J296*(1+vanilla3)^0.5","v":0.28829687854099678},{"$f":"'RFM input'!K296*(1+vanilla4)^0.5","v":3.4212437865785441},{"$f":"'RFM input'!L296*(1+vanilla5)^0.5","v":3.3191988874112406},{"$f":"'RFM input'!M296*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N296*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O296*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P296*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q296*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,null,{"$f":"'RFM input'!H297*(1+vanilla1)^0.5","v":0.8575995454449904},{"$f":"'RFM input'!I297*(1+vanilla2)^0.5","v":0.13463456361820289},{"$f":"'RFM input'!J297*(1+vanilla3)^0.5","v":-0.20615596485408344},{"$f":"'RFM input'!K297*(1+vanilla4)^0.5","v":5.1279749221561683},{"$f":"'RFM input'!L297*(1+vanilla5)^0.5","v":3.1483180916420892},{"$f":"'RFM input'!M297*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N297*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O297*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P297*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q297*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,null,{"$f":"'RFM input'!H298*(1+vanilla1)^0.5","v":21.230017202272922},{"$f":"'RFM input'!I298*(1+vanilla2)^0.5","v":4.4606867619477786},{"$f":"'RFM input'!J298*(1+vanilla3)^0.5","v":3.3945324607096814},{"$f":"'RFM input'!K298*(1+vanilla4)^0.5","v":6.2093459506803788},{"$f":"'RFM input'!L298*(1+vanilla5)^0.5","v":3.450096871703515},{"$f":"'RFM input'!M298*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N298*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O298*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P298*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q298*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,null,{"$f":"'RFM input'!H299*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I299*(1+vanilla2)^0.5","v":-25.180147639517987},{"$f":"'RFM input'!J299*(1+vanilla3)^0.5","v":6.7702704720199181E-3},{"$f":"'RFM input'!K299*(1+vanilla4)^0.5","v":1.6400258863991758E-2},{"$f":"'RFM input'!L299*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M299*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N299*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O299*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P299*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q299*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,null,{"$f":"'RFM input'!H300*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I300*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J300*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K300*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L300*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M300*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N300*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O300*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P300*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q300*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,null,{"$f":"'RFM input'!H301*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I301*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J301*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K301*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L301*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M301*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N301*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O301*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P301*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q301*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,null,{"$f":"'RFM input'!H302*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I302*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J302*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K302*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L302*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M302*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N302*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O302*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P302*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q302*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,null,{"$f":"'RFM input'!H303*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I303*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J303*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K303*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L303*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M303*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N303*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O303*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P303*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q303*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,null,{"$f":"'RFM input'!H304*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I304*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J304*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K304*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L304*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M304*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N304*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O304*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P304*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q304*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,null,{"$f":"'RFM input'!H305*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I305*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J305*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K305*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L305*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M305*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N305*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O305*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P305*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q305*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,null,{"$f":"'RFM input'!H306*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I306*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J306*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K306*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L306*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M306*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N306*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O306*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P306*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q306*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,null,{"$f":"'RFM input'!H307*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I307*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J307*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K307*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L307*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M307*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N307*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O307*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P307*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q307*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,null,{"$f":"'RFM input'!H308*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I308*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J308*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K308*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L308*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M308*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N308*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O308*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P308*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q308*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,null,{"$f":"'RFM input'!H309*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I309*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J309*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K309*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L309*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M309*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N309*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O309*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P309*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q309*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,null,{"$f":"'RFM input'!H310*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I310*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J310*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K310*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L310*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M310*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N310*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O310*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P310*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q310*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,null,{"$f":"'RFM input'!H311*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I311*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J311*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K311*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L311*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M311*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N311*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O311*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P311*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q311*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,null,{"$f":"'RFM input'!H312*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I312*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J312*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K312*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L312*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M312*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N312*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O312*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P312*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q312*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,{"$f":"'RFM input'!H313*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I313*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J313*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K313*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L313*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M313*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N313*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O313*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P313*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q313*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,null,{"$f":"'RFM input'!H314*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I314*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J314*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K314*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L314*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M314*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N314*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O314*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P314*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q314*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,null,{"$f":"'RFM input'!H315*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I315*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J315*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K315*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L315*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M315*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N315*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O315*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P315*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q315*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,null,{"$f":"'RFM input'!H316*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I316*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J316*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K316*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L316*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M316*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N316*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O316*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P316*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q316*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,null,{"$f":"'RFM input'!H317*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I317*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J317*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K317*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L317*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M317*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N317*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O317*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P317*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q317*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,null,{"$f":"'RFM input'!H318*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I318*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J318*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K318*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L318*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M318*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N318*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O318*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P318*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q318*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,null,{"$f":"'RFM input'!H319*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I319*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J319*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K319*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L319*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M319*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N319*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O319*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P319*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q319*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,null,{"$f":"'RFM input'!H320*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I320*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J320*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K320*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L320*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M320*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N320*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O320*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P320*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q320*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,null,{"$f":"'RFM input'!H321*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I321*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J321*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K321*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L321*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M321*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N321*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O321*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P321*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q321*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,null,{"$f":"'RFM input'!H322*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I322*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J322*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K322*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L322*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M322*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N322*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O322*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P322*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q322*(1+vanilla10)^0.5","v":0}]
[]
[null,null,{"$f":"\"Real \"&'RFM input'!$H$344& \" Straight-line Depreciation\"","v":"Real Forecast Straight-line Depreciation"},null,null,null,null,{"$f":"H86+H99+H112+H125+H138+H151+H164+H177+H190+H203+H216+H229+H242+H255+H268+H281+H294+H307+H320+H333+H346+H359+H372+H385+H398+H411+H424+H437+H450+H463+H476+H489+H502+H515+H528+H541+H554+H567+H580+H593+H606+H619+H632+H645+H658+H671+H684+H697+H710+H723+H736+H749+H762+H775+H788+H801+H814+H827+H840+H853","v":-197.44299107512612},{"$f":"I86+I99+I112+I125+I138+I151+I164+I177+I190+I203+I216+I229+I242+I255+I268+I281+I294+I307+I320+I333+I346+I359+I372+I385+I398+I411+I424+I437+I450+I463+I476+I489+I502+I515+I528+I541+I554+I567+I580+I593+I606+I619+I632+I645+I658+I671+I684+I697+I710+I723+I736+I749+I762+I775+I788+I801+I814+I827+I840+I853","v":-210.2696351920039},-221.60488940321673,-224.94640199958133,-229.79169978049953,{"$f":"M86+M99+M112+M125+M138+M151+M164+M177+M190+M203+M216+M229+M242+M255+M268+M281+M294+M307+M320+M333+M346+M359+M372+M385+M398+M411+M424+M437+M450+M463+M476+M489+M502+M515+M528+M541+M554+M567+M580+M593+M606+M619+M632+M645+M658+M671+M684+M697+M710+M723+M736+M749+M762+M775+M788+M801+M814+M827+M840+M853","v":0},0,0,0,0]
[null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A1remlife,A1value-SUM($G74:G74),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":16.422898691374758},{"$f":"IF(I$3>A1remlife,A1value-SUM($G74:H74),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":16.422898691374758},{"$f":"IF(J$3>A1remlife,A1value-SUM($G74:I74),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":16.422898691374758},{"$f":"IF(K$3>A1remlife,A1value-SUM($G74:J74),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":16.422898691374758},{"$f":"IF(L$3>A1remlife,A1value-SUM($G74:K74),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":16.422898691374758},{"$f":"IF(M$3>A1remlife,A1value-SUM($G74:L74),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":16.422898691374758},{"$f":"IF(N$3>A1remlife,A1value-SUM($G74:M74),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":16.422898691374758},{"$f":"IF(O$3>A1remlife,A1value-SUM($G74:N74),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":16.422898691374758},{"$f":"IF(P$3>A1remlife,A1value-SUM($G74:O74),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":16.422898691374758},{"$f":"IF(Q$3>A1remlife,A1value-SUM($G74:P74),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":16.422898691374758}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(I$3>(A1stdlife+$F76),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H76:H76),('RFM input'!$H$263*(1+vanilla1)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F76),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H76:I76),('RFM input'!$H$263*(1+vanilla1)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F76),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H76:J76),('RFM input'!$H$263*(1+vanilla1)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F76),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H76:K76),('RFM input'!$H$263*(1+vanilla1)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F76),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H76:L76),('RFM input'!$H$263*(1+vanilla1)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F76),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H76:M76),('RFM input'!$H$263*(1+vanilla1)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F76),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H76:N76),('RFM input'!$H$263*(1+vanilla1)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F76),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H76:O76),('RFM input'!$H$263*(1+vanilla1)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F76),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H76:P76),('RFM input'!$H$263*(1+vanilla1)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F77),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I77:I77),('RFM input'!$I$263*(1+vanilla2)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F77),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I77:J77),('RFM input'!$I$263*(1+vanilla2)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F77),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I77:K77),('RFM input'!$I$263*(1+vanilla2)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F77),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I77:L77),('RFM input'!$I$263*(1+vanilla2)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F77),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I77:M77),('RFM input'!$I$263*(1+vanilla2)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F77),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I77:N77),('RFM input'!$I$263*(1+vanilla2)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F77),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I77:O77),('RFM input'!$I$263*(1+vanilla2)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F77),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I77:P77),('RFM input'!$I$263*(1+vanilla2)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F78),('RFM input'!$J$263*(1+vanilla3)^0.5)-SUM($J78:J78),('RFM input'!$J$263*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F78),('RFM input'!$J$263*(1+vanilla3)^0.5)-SUM($J78:K78),('RFM input'!$J$263*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F78),('RFM input'!$J$263*(1+vanilla3)^0.5)-SUM($J78:L78),('RFM input'!$J$263*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F78),('RFM input'!$J$263*(1+vanilla3)^0.5)-SUM($J78:M78),('RFM input'!$J$263*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F78),('RFM input'!$J$263*(1+vanilla3)^0.5)-SUM($J78:N78),('RFM input'!$J$263*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F78),('RFM input'!$J$263*(1+vanilla3)^0.5)-SUM($J78:O78),('RFM input'!$J$263*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F78),('RFM input'!$J$263*(1+vanilla3)^0.5)-SUM($J78:P78),('RFM input'!$J$263*(1+vanilla3)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F79),('RFM input'!$K$263*(1+vanilla4)^0.5)-SUM($K79:K79),('RFM input'!$K$263*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F79),('RFM input'!$K$263*(1+vanilla4)^0.5)-SUM($K79:L79),('RFM input'!$K$263*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F79),('RFM input'!$K$263*(1+vanilla4)^0.5)-SUM($K79:M79),('RFM input'!$K$263*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F79),('RFM input'!$K$263*(1+vanilla4)^0.5)-SUM($K79:N79),('RFM input'!$K$263*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F79),('RFM input'!$K$263*(1+vanilla4)^0.5)-SUM($K79:O79),('RFM input'!$K$263*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F79),('RFM input'!$K$263*(1+vanilla4)^0.5)-SUM($K79:P79),('RFM input'!$K$263*(1+vanilla4)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F80),('RFM input'!$L$263*(1+vanilla5)^0.5)-SUM($L80:L80),('RFM input'!$L$263*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F80),('RFM input'!$L$263*(1+vanilla5)^0.5)-SUM($L80:M80),('RFM input'!$L$263*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F80),('RFM input'!$L$263*(1+vanilla5)^0.5)-SUM($L80:N80),('RFM input'!$L$263*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F80),('RFM input'!$L$263*(1+vanilla5)^0.5)-SUM($L80:O80),('RFM input'!$L$263*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F80),('RFM input'!$L$263*(1+vanilla5)^0.5)-SUM($L80:P80),('RFM input'!$L$263*(1+vanilla5)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F81),('RFM input'!$M$263*(1+vanilla6)^0.5)-SUM($M81:M81),('RFM input'!$M$263*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F81),('RFM input'!$M$263*(1+vanilla6)^0.5)-SUM($M81:N81),('RFM input'!$M$263*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F81),('RFM input'!$M$263*(1+vanilla6)^0.5)-SUM($M81:O81),('RFM input'!$M$263*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F81),('RFM input'!$M$263*(1+vanilla6)^0.5)-SUM($M81:P81),('RFM input'!$M$263*(1+vanilla6)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F82),('RFM input'!$N$263*(1+vanilla7)^0.5)-SUM($N82:N82),('RFM input'!$N$263*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F82),('RFM input'!$N$263*(1+vanilla7)^0.5)-SUM($N82:O82),('RFM input'!$N$263*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F82),('RFM input'!$N$263*(1+vanilla7)^0.5)-SUM($N82:P82),('RFM input'!$N$263*(1+vanilla7)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F83),('RFM input'!$O$263*(1+vanilla8)^0.5)-SUM($O83:O83),('RFM input'!$O$263*(1+vanilla8)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F83),('RFM input'!$O$263*(1+vanilla8)^0.5)-SUM($O83:P83),('RFM input'!$O$263*(1+vanilla8)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F84),('RFM input'!$P$263*(1+vanilla9)^0.5)-SUM($P84:P84),('RFM input'!$P$263*(1+vanilla9)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H348,-SUM(H74:H85))","v":-16.422898691374758},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I348,-SUM(I74:I85))","v":-16.422898691374758},{"$f":"IF(COUNT($H86:I86)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J348,-SUM(J74:J85)))","v":-16.422898691374758},{"$f":"IF(COUNT($H86:J86)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K348,-SUM(K74:K85)))","v":-16.422898691374758},{"$f":"IF(COUNT($H86:K86)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L348,-SUM(L74:L85)))","v":-16.422898691374758},{"$f":"IF(COUNT($H86:L86)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M348,-SUM(M74:M85)))","v":0},{"$f":"IF(COUNT($H86:M86)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N348,-SUM(N74:N85)))","v":0},{"$f":"IF(COUNT($H86:N86)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O348,-SUM(O74:O85)))","v":0},{"$f":"IF(COUNT($H86:O86)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P348,-SUM(P74:P85)))","v":0},{"$f":"IF(COUNT($H86:P86)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q348,-SUM(Q74:Q85)))","v":0}]
[null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A2remlife,A2value-SUM($G87:G87),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":30.730513427302252},{"$f":"IF(I$3>A2remlife,A2value-SUM($G87:H87),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":30.730513427302252},{"$f":"IF(J$3>A2remlife,A2value-SUM($G87:I87),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":30.730513427302252},{"$f":"IF(K$3>A2remlife,A2value-SUM($G87:J87),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":30.730513427302252},{"$f":"IF(L$3>A2remlife,A2value-SUM($G87:K87),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":30.730513427302252},{"$f":"IF(M$3>A2remlife,A2value-SUM($G87:L87),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":30.730513427302252},{"$f":"IF(N$3>A2remlife,A2value-SUM($G87:M87),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":30.730513427302252},{"$f":"IF(O$3>A2remlife,A2value-SUM($G87:N87),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":30.730513427302252},{"$f":"IF(P$3>A2remlife,A2value-SUM($G87:O87),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":30.730513427302252},{"$f":"IF(Q$3>A2remlife,A2value-SUM($G87:P87),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":30.730513427302252}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(I$3>(A2stdlife+$F89),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H89:H89),('RFM input'!$H$264*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F89),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H89:I89),('RFM input'!$H$264*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F89),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H89:J89),('RFM input'!$H$264*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F89),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H89:K89),('RFM input'!$H$264*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F89),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H89:L89),('RFM input'!$H$264*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F89),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H89:M89),('RFM input'!$H$264*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F89),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H89:N89),('RFM input'!$H$264*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F89),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H89:O89),('RFM input'!$H$264*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F89),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H89:P89),('RFM input'!$H$264*(1+vanilla1)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F90),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I90:I90),('RFM input'!$I$264*(1+vanilla2)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F90),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I90:J90),('RFM input'!$I$264*(1+vanilla2)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F90),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I90:K90),('RFM input'!$I$264*(1+vanilla2)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F90),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I90:L90),('RFM input'!$I$264*(1+vanilla2)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F90),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I90:M90),('RFM input'!$I$264*(1+vanilla2)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F90),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I90:N90),('RFM input'!$I$264*(1+vanilla2)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F90),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I90:O90),('RFM input'!$I$264*(1+vanilla2)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F90),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I90:P90),('RFM input'!$I$264*(1+vanilla2)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F91),('RFM input'!$J$264*(1+vanilla3)^0.5)-SUM($J91:J91),('RFM input'!$J$264*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F91),('RFM input'!$J$264*(1+vanilla3)^0.5)-SUM($J91:K91),('RFM input'!$J$264*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F91),('RFM input'!$J$264*(1+vanilla3)^0.5)-SUM($J91:L91),('RFM input'!$J$264*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F91),('RFM input'!$J$264*(1+vanilla3)^0.5)-SUM($J91:M91),('RFM input'!$J$264*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F91),('RFM input'!$J$264*(1+vanilla3)^0.5)-SUM($J91:N91),('RFM input'!$J$264*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F91),('RFM input'!$J$264*(1+vanilla3)^0.5)-SUM($J91:O91),('RFM input'!$J$264*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F91),('RFM input'!$J$264*(1+vanilla3)^0.5)-SUM($J91:P91),('RFM input'!$J$264*(1+vanilla3)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F92),('RFM input'!$K$264*(1+vanilla4)^0.5)-SUM($K92:K92),('RFM input'!$K$264*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F92),('RFM input'!$K$264*(1+vanilla4)^0.5)-SUM($K92:L92),('RFM input'!$K$264*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F92),('RFM input'!$K$264*(1+vanilla4)^0.5)-SUM($K92:M92),('RFM input'!$K$264*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F92),('RFM input'!$K$264*(1+vanilla4)^0.5)-SUM($K92:N92),('RFM input'!$K$264*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F92),('RFM input'!$K$264*(1+vanilla4)^0.5)-SUM($K92:O92),('RFM input'!$K$264*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F92),('RFM input'!$K$264*(1+vanilla4)^0.5)-SUM($K92:P92),('RFM input'!$K$264*(1+vanilla4)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F93),('RFM input'!$L$264*(1+vanilla5)^0.5)-SUM($L93:L93),('RFM input'!$L$264*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F93),('RFM input'!$L$264*(1+vanilla5)^0.5)-SUM($L93:M93),('RFM input'!$L$264*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F93),('RFM input'!$L$264*(1+vanilla5)^0.5)-SUM($L93:N93),('RFM input'!$L$264*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F93),('RFM input'!$L$264*(1+vanilla5)^0.5)-SUM($L93:O93),('RFM input'!$L$264*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F93),('RFM input'!$L$264*(1+vanilla5)^0.5)-SUM($L93:P93),('RFM input'!$L$264*(1+vanilla5)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F94),('RFM input'!$M$264*(1+vanilla6)^0.5)-SUM($M94:M94),('RFM input'!$M$264*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F94),('RFM input'!$M$264*(1+vanilla6)^0.5)-SUM($M94:N94),('RFM input'!$M$264*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F94),('RFM input'!$M$264*(1+vanilla6)^0.5)-SUM($M94:O94),('RFM input'!$M$264*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F94),('RFM input'!$M$264*(1+vanilla6)^0.5)-SUM($M94:P94),('RFM input'!$M$264*(1+vanilla6)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F95),('RFM input'!$N$264*(1+vanilla7)^0.5)-SUM($N95:N95),('RFM input'!$N$264*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F95),('RFM input'!$N$264*(1+vanilla7)^0.5)-SUM($N95:O95),('RFM input'!$N$264*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F95),('RFM input'!$N$264*(1+vanilla7)^0.5)-SUM($N95:P95),('RFM input'!$N$264*(1+vanilla7)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F96),('RFM input'!$O$264*(1+vanilla8)^0.5)-SUM($O96:O96),('RFM input'!$O$264*(1+vanilla8)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F96),('RFM input'!$O$264*(1+vanilla8)^0.5)-SUM($O96:P96),('RFM input'!$O$264*(1+vanilla8)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F97),('RFM input'!$P$264*(1+vanilla9)^0.5)-SUM($P97:P97),('RFM input'!$P$264*(1+vanilla9)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H349,-SUM(H87:H98))","v":-30.730513427302252},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I349,-SUM(I87:I98))","v":-30.730513427302252},{"$f":"IF(COUNT($H99:I99)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J349,-SUM(J87:J98)))","v":-30.730513427302252},{"$f":"IF(COUNT($H99:J99)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K349,-SUM(K87:K98)))","v":-30.730513427302252},{"$f":"IF(COUNT($H99:K99)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L349,-SUM(L87:L98)))","v":-30.730513427302252},{"$f":"IF(COUNT($H99:L99)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M349,-SUM(M87:M98)))","v":0},{"$f":"IF(COUNT($H99:M99)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N349,-SUM(N87:N98)))","v":0},{"$f":"IF(COUNT($H99:N99)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O349,-SUM(O87:O98)))","v":0},{"$f":"IF(COUNT($H99:O99)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P349,-SUM(P87:P98)))","v":0},{"$f":"IF(COUNT($H99:P99)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q349,-SUM(Q87:Q98)))","v":0}]
[null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A3remlife,A3value-SUM($G100:G100),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":74.070890889564581},{"$f":"IF(I$3>A3remlife,A3value-SUM($G100:H100),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":74.070890889564581},{"$f":"IF(J$3>A3remlife,A3value-SUM($G100:I100),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":74.070890889564581},{"$f":"IF(K$3>A3remlife,A3value-SUM($G100:J100),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":74.070890889564581},{"$f":"IF(L$3>A3remlife,A3value-SUM($G100:K100),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":74.070890889564581},{"$f":"IF(M$3>A3remlife,A3value-SUM($G100:L100),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":74.070890889564581},{"$f":"IF(N$3>A3remlife,A3value-SUM($G100:M100),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":74.070890889564581},{"$f":"IF(O$3>A3remlife,A3value-SUM($G100:N100),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":74.070890889564581},{"$f":"IF(P$3>A3remlife,A3value-SUM($G100:O100),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":74.070890889564581},{"$f":"IF(Q$3>A3remlife,A3value-SUM($G100:P100),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":74.070890889564581}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(I$3>(A3stdlife+$F102),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H102:H102),('RFM input'!$H$265*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F102),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H102:I102),('RFM input'!$H$265*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F102),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H102:J102),('RFM input'!$H$265*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F102),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H102:K102),('RFM input'!$H$265*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F102),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H102:L102),('RFM input'!$H$265*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F102),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H102:M102),('RFM input'!$H$265*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F102),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H102:N102),('RFM input'!$H$265*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F102),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H102:O102),('RFM input'!$H$265*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F102),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H102:P102),('RFM input'!$H$265*(1+vanilla1)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F103),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I103:I103),('RFM input'!$I$265*(1+vanilla2)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F103),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I103:J103),('RFM input'!$I$265*(1+vanilla2)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F103),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I103:K103),('RFM input'!$I$265*(1+vanilla2)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F103),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I103:L103),('RFM input'!$I$265*(1+vanilla2)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F103),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I103:M103),('RFM input'!$I$265*(1+vanilla2)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F103),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I103:N103),('RFM input'!$I$265*(1+vanilla2)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F103),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I103:O103),('RFM input'!$I$265*(1+vanilla2)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F103),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I103:P103),('RFM input'!$I$265*(1+vanilla2)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F104),('RFM input'!$J$265*(1+vanilla3)^0.5)-SUM($J104:J104),('RFM input'!$J$265*(1+vanilla3)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F104),('RFM input'!$J$265*(1+vanilla3)^0.5)-SUM($J104:K104),('RFM input'!$J$265*(1+vanilla3)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F104),('RFM input'!$J$265*(1+vanilla3)^0.5)-SUM($J104:L104),('RFM input'!$J$265*(1+vanilla3)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F104),('RFM input'!$J$265*(1+vanilla3)^0.5)-SUM($J104:M104),('RFM input'!$J$265*(1+vanilla3)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F104),('RFM input'!$J$265*(1+vanilla3)^0.5)-SUM($J104:N104),('RFM input'!$J$265*(1+vanilla3)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F104),('RFM input'!$J$265*(1+vanilla3)^0.5)-SUM($J104:O104),('RFM input'!$J$265*(1+vanilla3)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F104),('RFM input'!$J$265*(1+vanilla3)^0.5)-SUM($J104:P104),('RFM input'!$J$265*(1+vanilla3)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F105),('RFM input'!$K$265*(1+vanilla4)^0.5)-SUM($K105:K105),('RFM input'!$K$265*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F105),('RFM input'!$K$265*(1+vanilla4)^0.5)-SUM($K105:L105),('RFM input'!$K$265*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F105),('RFM input'!$K$265*(1+vanilla4)^0.5)-SUM($K105:M105),('RFM input'!$K$265*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F105),('RFM input'!$K$265*(1+vanilla4)^0.5)-SUM($K105:N105),('RFM input'!$K$265*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F105),('RFM input'!$K$265*(1+vanilla4)^0.5)-SUM($K105:O105),('RFM input'!$K$265*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F105),('RFM input'!$K$265*(1+vanilla4)^0.5)-SUM($K105:P105),('RFM input'!$K$265*(1+vanilla4)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F106),('RFM input'!$L$265*(1+vanilla5)^0.5)-SUM($L106:L106),('RFM input'!$L$265*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F106),('RFM input'!$L$265*(1+vanilla5)^0.5)-SUM($L106:M106),('RFM input'!$L$265*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F106),('RFM input'!$L$265*(1+vanilla5)^0.5)-SUM($L106:N106),('RFM input'!$L$265*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F106),('RFM input'!$L$265*(1+vanilla5)^0.5)-SUM($L106:O106),('RFM input'!$L$265*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F106),('RFM input'!$L$265*(1+vanilla5)^0.5)-SUM($L106:P106),('RFM input'!$L$265*(1+vanilla5)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F107),('RFM input'!$M$265*(1+vanilla6)^0.5)-SUM($M107:M107),('RFM input'!$M$265*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F107),('RFM input'!$M$265*(1+vanilla6)^0.5)-SUM($M107:N107),('RFM input'!$M$265*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F107),('RFM input'!$M$265*(1+vanilla6)^0.5)-SUM($M107:O107),('RFM input'!$M$265*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F107),('RFM input'!$M$265*(1+vanilla6)^0.5)-SUM($M107:P107),('RFM input'!$M$265*(1+vanilla6)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F108),('RFM input'!$N$265*(1+vanilla7)^0.5)-SUM($N108:N108),('RFM input'!$N$265*(1+vanilla7)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F108),('RFM input'!$N$265*(1+vanilla7)^0.5)-SUM($N108:O108),('RFM input'!$N$265*(1+vanilla7)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F108),('RFM input'!$N$265*(1+vanilla7)^0.5)-SUM($N108:P108),('RFM input'!$N$265*(1+vanilla7)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F109),('RFM input'!$O$265*(1+vanilla8)^0.5)-SUM($O109:O109),('RFM input'!$O$265*(1+vanilla8)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F109),('RFM input'!$O$265*(1+vanilla8)^0.5)-SUM($O109:P109),('RFM input'!$O$265*(1+vanilla8)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F110),('RFM input'!$P$265*(1+vanilla9)^0.5)-SUM($P110:P110),('RFM input'!$P$265*(1+vanilla9)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H350,-SUM(H100:H111))","v":-74.070890889564581},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I350,-SUM(I100:I111))","v":-74.070890889564581},{"$f":"IF(COUNT($H112:I112)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J350,-SUM(J100:J111)))","v":-74.070890889564581},{"$f":"IF(COUNT($H112:J112)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K350,-SUM(K100:K111)))","v":-74.070890889564581},{"$f":"IF(COUNT($H112:K112)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L350,-SUM(L100:L111)))","v":-74.070890889564581},{"$f":"IF(COUNT($H112:L112)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M350,-SUM(M100:M111)))","v":0},{"$f":"IF(COUNT($H112:M112)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N350,-SUM(N100:N111)))","v":0},{"$f":"IF(COUNT($H112:N112)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O350,-SUM(O100:O111)))","v":0},{"$f":"IF(COUNT($H112:O112)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P350,-SUM(P100:P111)))","v":0},{"$f":"IF(COUNT($H112:P112)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q350,-SUM(Q100:Q111)))","v":0}]
[null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A4remlife,A4value-SUM($G113:G113),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":19.691360692758465},{"$f":"IF(I$3>A4remlife,A4value-SUM($G113:H113),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":19.691360692758465},{"$f":"IF(J$3>A4remlife,A4value-SUM($G113:I113),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":19.691360692758465},{"$f":"IF(K$3>A4remlife,A4value-SUM($G113:J113),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":19.691360692758465},{"$f":"IF(L$3>A4remlife,A4value-SUM($G113:K113),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":19.691360692758465},{"$f":"IF(M$3>A4remlife,A4value-SUM($G113:L113),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":19.691360692758465},{"$f":"IF(N$3>A4remlife,A4value-SUM($G113:M113),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":19.691360692758465},{"$f":"IF(O$3>A4remlife,A4value-SUM($G113:N113),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":19.691360692758465},{"$f":"IF(P$3>A4remlife,A4value-SUM($G113:O113),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":19.691360692758465},{"$f":"IF(Q$3>A4remlife,A4value-SUM($G113:P113),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":19.691360692758465}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(I$3>(A4stdlife+$F115),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H115:H115),('RFM input'!$H$266*(1+vanilla1)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F115),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H115:I115),('RFM input'!$H$266*(1+vanilla1)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F115),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H115:J115),('RFM input'!$H$266*(1+vanilla1)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F115),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H115:K115),('RFM input'!$H$266*(1+vanilla1)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F115),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H115:L115),('RFM input'!$H$266*(1+vanilla1)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F115),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H115:M115),('RFM input'!$H$266*(1+vanilla1)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F115),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H115:N115),('RFM input'!$H$266*(1+vanilla1)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F115),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H115:O115),('RFM input'!$H$266*(1+vanilla1)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F115),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H115:P115),('RFM input'!$H$266*(1+vanilla1)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F116),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I116:I116),('RFM input'!$I$266*(1+vanilla2)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F116),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I116:J116),('RFM input'!$I$266*(1+vanilla2)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F116),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I116:K116),('RFM input'!$I$266*(1+vanilla2)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F116),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I116:L116),('RFM input'!$I$266*(1+vanilla2)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F116),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I116:M116),('RFM input'!$I$266*(1+vanilla2)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F116),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I116:N116),('RFM input'!$I$266*(1+vanilla2)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F116),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I116:O116),('RFM input'!$I$266*(1+vanilla2)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F116),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I116:P116),('RFM input'!$I$266*(1+vanilla2)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F117),('RFM input'!$J$266*(1+vanilla3)^0.5)-SUM($J117:J117),('RFM input'!$J$266*(1+vanilla3)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F117),('RFM input'!$J$266*(1+vanilla3)^0.5)-SUM($J117:K117),('RFM input'!$J$266*(1+vanilla3)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F117),('RFM input'!$J$266*(1+vanilla3)^0.5)-SUM($J117:L117),('RFM input'!$J$266*(1+vanilla3)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F117),('RFM input'!$J$266*(1+vanilla3)^0.5)-SUM($J117:M117),('RFM input'!$J$266*(1+vanilla3)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F117),('RFM input'!$J$266*(1+vanilla3)^0.5)-SUM($J117:N117),('RFM input'!$J$266*(1+vanilla3)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F117),('RFM input'!$J$266*(1+vanilla3)^0.5)-SUM($J117:O117),('RFM input'!$J$266*(1+vanilla3)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F117),('RFM input'!$J$266*(1+vanilla3)^0.5)-SUM($J117:P117),('RFM input'!$J$266*(1+vanilla3)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F118),('RFM input'!$K$266*(1+vanilla4)^0.5)-SUM($K118:K118),('RFM input'!$K$266*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F118),('RFM input'!$K$266*(1+vanilla4)^0.5)-SUM($K118:L118),('RFM input'!$K$266*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F118),('RFM input'!$K$266*(1+vanilla4)^0.5)-SUM($K118:M118),('RFM input'!$K$266*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F118),('RFM input'!$K$266*(1+vanilla4)^0.5)-SUM($K118:N118),('RFM input'!$K$266*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F118),('RFM input'!$K$266*(1+vanilla4)^0.5)-SUM($K118:O118),('RFM input'!$K$266*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F118),('RFM input'!$K$266*(1+vanilla4)^0.5)-SUM($K118:P118),('RFM input'!$K$266*(1+vanilla4)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F119),('RFM input'!$L$266*(1+vanilla5)^0.5)-SUM($L119:L119),('RFM input'!$L$266*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F119),('RFM input'!$L$266*(1+vanilla5)^0.5)-SUM($L119:M119),('RFM input'!$L$266*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F119),('RFM input'!$L$266*(1+vanilla5)^0.5)-SUM($L119:N119),('RFM input'!$L$266*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F119),('RFM input'!$L$266*(1+vanilla5)^0.5)-SUM($L119:O119),('RFM input'!$L$266*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F119),('RFM input'!$L$266*(1+vanilla5)^0.5)-SUM($L119:P119),('RFM input'!$L$266*(1+vanilla5)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F120),('RFM input'!$M$266*(1+vanilla6)^0.5)-SUM($M120:M120),('RFM input'!$M$266*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F120),('RFM input'!$M$266*(1+vanilla6)^0.5)-SUM($M120:N120),('RFM input'!$M$266*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F120),('RFM input'!$M$266*(1+vanilla6)^0.5)-SUM($M120:O120),('RFM input'!$M$266*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F120),('RFM input'!$M$266*(1+vanilla6)^0.5)-SUM($M120:P120),('RFM input'!$M$266*(1+vanilla6)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F121),('RFM input'!$N$266*(1+vanilla7)^0.5)-SUM($N121:N121),('RFM input'!$N$266*(1+vanilla7)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F121),('RFM input'!$N$266*(1+vanilla7)^0.5)-SUM($N121:O121),('RFM input'!$N$266*(1+vanilla7)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F121),('RFM input'!$N$266*(1+vanilla7)^0.5)-SUM($N121:P121),('RFM input'!$N$266*(1+vanilla7)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F122),('RFM input'!$O$266*(1+vanilla8)^0.5)-SUM($O122:O122),('RFM input'!$O$266*(1+vanilla8)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F122),('RFM input'!$O$266*(1+vanilla8)^0.5)-SUM($O122:P122),('RFM input'!$O$266*(1+vanilla8)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F123),('RFM input'!$P$266*(1+vanilla9)^0.5)-SUM($P123:P123),('RFM input'!$P$266*(1+vanilla9)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H351,-SUM(H113:H124))","v":-19.691360692758465},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I351,-SUM(I113:I124))","v":-19.691360692758465},{"$f":"IF(COUNT($H125:I125)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J351,-SUM(J113:J124)))","v":-19.691360692758465},{"$f":"IF(COUNT($H125:J125)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K351,-SUM(K113:K124)))","v":-19.691360692758465},{"$f":"IF(COUNT($H125:K125)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L351,-SUM(L113:L124)))","v":-19.691360692758465},{"$f":"IF(COUNT($H125:L125)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M351,-SUM(M113:M124)))","v":0},{"$f":"IF(COUNT($H125:M125)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N351,-SUM(N113:N124)))","v":0},{"$f":"IF(COUNT($H125:N125)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O351,-SUM(O113:O124)))","v":0},{"$f":"IF(COUNT($H125:O125)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P351,-SUM(P113:P124)))","v":0},{"$f":"IF(COUNT($H125:P125)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q351,-SUM(Q113:Q124)))","v":0}]
[null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A5remlife,A5value-SUM($G126:G126),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":25.184364344638553},{"$f":"IF(I$3>A5remlife,A5value-SUM($G126:H126),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":25.184364344638553},{"$f":"IF(J$3>A5remlife,A5value-SUM($G126:I126),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":25.184364344638553},{"$f":"IF(K$3>A5remlife,A5value-SUM($G126:J126),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":25.184364344638553},{"$f":"IF(L$3>A5remlife,A5value-SUM($G126:K126),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":25.184364344638553},{"$f":"IF(M$3>A5remlife,A5value-SUM($G126:L126),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":25.184364344638553},{"$f":"IF(N$3>A5remlife,A5value-SUM($G126:M126),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":25.184364344638553},{"$f":"IF(O$3>A5remlife,A5value-SUM($G126:N126),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":25.184364344638553},{"$f":"IF(P$3>A5remlife,A5value-SUM($G126:O126),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":25.184364344638553},{"$f":"IF(Q$3>A5remlife,A5value-SUM($G126:P126),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":25.184364344638553}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(I$3>(A5stdlife+$F128),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H128:H128),('RFM input'!$H$267*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F128),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H128:I128),('RFM input'!$H$267*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F128),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H128:J128),('RFM input'!$H$267*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F128),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H128:K128),('RFM input'!$H$267*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F128),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H128:L128),('RFM input'!$H$267*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F128),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H128:M128),('RFM input'!$H$267*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F128),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H128:N128),('RFM input'!$H$267*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F128),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H128:O128),('RFM input'!$H$267*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F128),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H128:P128),('RFM input'!$H$267*(1+vanilla1)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F129),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I129:I129),('RFM input'!$I$267*(1+vanilla2)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F129),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I129:J129),('RFM input'!$I$267*(1+vanilla2)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F129),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I129:K129),('RFM input'!$I$267*(1+vanilla2)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F129),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I129:L129),('RFM input'!$I$267*(1+vanilla2)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F129),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I129:M129),('RFM input'!$I$267*(1+vanilla2)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F129),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I129:N129),('RFM input'!$I$267*(1+vanilla2)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F129),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I129:O129),('RFM input'!$I$267*(1+vanilla2)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F129),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I129:P129),('RFM input'!$I$267*(1+vanilla2)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F130),('RFM input'!$J$267*(1+vanilla3)^0.5)-SUM($J130:J130),('RFM input'!$J$267*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F130),('RFM input'!$J$267*(1+vanilla3)^0.5)-SUM($J130:K130),('RFM input'!$J$267*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F130),('RFM input'!$J$267*(1+vanilla3)^0.5)-SUM($J130:L130),('RFM input'!$J$267*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F130),('RFM input'!$J$267*(1+vanilla3)^0.5)-SUM($J130:M130),('RFM input'!$J$267*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F130),('RFM input'!$J$267*(1+vanilla3)^0.5)-SUM($J130:N130),('RFM input'!$J$267*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F130),('RFM input'!$J$267*(1+vanilla3)^0.5)-SUM($J130:O130),('RFM input'!$J$267*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F130),('RFM input'!$J$267*(1+vanilla3)^0.5)-SUM($J130:P130),('RFM input'!$J$267*(1+vanilla3)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F131),('RFM input'!$K$267*(1+vanilla4)^0.5)-SUM($K131:K131),('RFM input'!$K$267*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F131),('RFM input'!$K$267*(1+vanilla4)^0.5)-SUM($K131:L131),('RFM input'!$K$267*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F131),('RFM input'!$K$267*(1+vanilla4)^0.5)-SUM($K131:M131),('RFM input'!$K$267*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F131),('RFM input'!$K$267*(1+vanilla4)^0.5)-SUM($K131:N131),('RFM input'!$K$267*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F131),('RFM input'!$K$267*(1+vanilla4)^0.5)-SUM($K131:O131),('RFM input'!$K$267*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F131),('RFM input'!$K$267*(1+vanilla4)^0.5)-SUM($K131:P131),('RFM input'!$K$267*(1+vanilla4)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F132),('RFM input'!$L$267*(1+vanilla5)^0.5)-SUM($L132:L132),('RFM input'!$L$267*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F132),('RFM input'!$L$267*(1+vanilla5)^0.5)-SUM($L132:M132),('RFM input'!$L$267*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F132),('RFM input'!$L$267*(1+vanilla5)^0.5)-SUM($L132:N132),('RFM input'!$L$267*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F132),('RFM input'!$L$267*(1+vanilla5)^0.5)-SUM($L132:O132),('RFM input'!$L$267*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F132),('RFM input'!$L$267*(1+vanilla5)^0.5)-SUM($L132:P132),('RFM input'!$L$267*(1+vanilla5)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F133),('RFM input'!$M$267*(1+vanilla6)^0.5)-SUM($M133:M133),('RFM input'!$M$267*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F133),('RFM input'!$M$267*(1+vanilla6)^0.5)-SUM($M133:N133),('RFM input'!$M$267*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F133),('RFM input'!$M$267*(1+vanilla6)^0.5)-SUM($M133:O133),('RFM input'!$M$267*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F133),('RFM input'!$M$267*(1+vanilla6)^0.5)-SUM($M133:P133),('RFM input'!$M$267*(1+vanilla6)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F134),('RFM input'!$N$267*(1+vanilla7)^0.5)-SUM($N134:N134),('RFM input'!$N$267*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F134),('RFM input'!$N$267*(1+vanilla7)^0.5)-SUM($N134:O134),('RFM input'!$N$267*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F134),('RFM input'!$N$267*(1+vanilla7)^0.5)-SUM($N134:P134),('RFM input'!$N$267*(1+vanilla7)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F135),('RFM input'!$O$267*(1+vanilla8)^0.5)-SUM($O135:O135),('RFM input'!$O$267*(1+vanilla8)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F135),('RFM input'!$O$267*(1+vanilla8)^0.5)-SUM($O135:P135),('RFM input'!$O$267*(1+vanilla8)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F136),('RFM input'!$P$267*(1+vanilla9)^0.5)-SUM($P136:P136),('RFM input'!$P$267*(1+vanilla9)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H352,-SUM(H126:H137))","v":-25.184364344638553},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I352,-SUM(I126:I137))","v":-25.184364344638553},{"$f":"IF(COUNT($H138:I138)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J352,-SUM(J126:J137)))","v":-25.184364344638553},{"$f":"IF(COUNT($H138:J138)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K352,-SUM(K126:K137)))","v":-25.184364344638553},{"$f":"IF(COUNT($H138:K138)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L352,-SUM(L126:L137)))","v":-25.184364344638553},{"$f":"IF(COUNT($H138:L138)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M352,-SUM(M126:M137)))","v":0},{"$f":"IF(COUNT($H138:M138)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N352,-SUM(N126:N137)))","v":0},{"$f":"IF(COUNT($H138:N138)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O352,-SUM(O126:O137)))","v":0},{"$f":"IF(COUNT($H138:O138)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P352,-SUM(P126:P137)))","v":0},{"$f":"IF(COUNT($H138:P138)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q352,-SUM(Q126:Q137)))","v":0}]
[null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A6remlife,A6value-SUM($G139:G139),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0.35685410639643228},{"$f":"IF(I$3>A6remlife,A6value-SUM($G139:H139),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0.35685410639643228},{"$f":"IF(J$3>A6remlife,A6value-SUM($G139:I139),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0.35685410639643228},{"$f":"IF(K$3>A6remlife,A6value-SUM($G139:J139),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0.35685410639643228},{"$f":"IF(L$3>A6remlife,A6value-SUM($G139:K139),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0.35685410639643228},{"$f":"IF(M$3>A6remlife,A6value-SUM($G139:L139),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0.35685410639643228},{"$f":"IF(N$3>A6remlife,A6value-SUM($G139:M139),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0.35685410639643228},{"$f":"IF(O$3>A6remlife,A6value-SUM($G139:N139),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0.35685410639643228},{"$f":"IF(P$3>A6remlife,A6value-SUM($G139:O139),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0.35685410639643228},{"$f":"IF(Q$3>A6remlife,A6value-SUM($G139:P139),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0.35685410639643228}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(I$3>(A6stdlife+$F141),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H141:H141),('RFM input'!$H$268*(1+vanilla1)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F141),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H141:I141),('RFM input'!$H$268*(1+vanilla1)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F141),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H141:J141),('RFM input'!$H$268*(1+vanilla1)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F141),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H141:K141),('RFM input'!$H$268*(1+vanilla1)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F141),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H141:L141),('RFM input'!$H$268*(1+vanilla1)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F141),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H141:M141),('RFM input'!$H$268*(1+vanilla1)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F141),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H141:N141),('RFM input'!$H$268*(1+vanilla1)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F141),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H141:O141),('RFM input'!$H$268*(1+vanilla1)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F141),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H141:P141),('RFM input'!$H$268*(1+vanilla1)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F142),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I142:I142),('RFM input'!$I$268*(1+vanilla2)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F142),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I142:J142),('RFM input'!$I$268*(1+vanilla2)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F142),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I142:K142),('RFM input'!$I$268*(1+vanilla2)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F142),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I142:L142),('RFM input'!$I$268*(1+vanilla2)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F142),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I142:M142),('RFM input'!$I$268*(1+vanilla2)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F142),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I142:N142),('RFM input'!$I$268*(1+vanilla2)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F142),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I142:O142),('RFM input'!$I$268*(1+vanilla2)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F142),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I142:P142),('RFM input'!$I$268*(1+vanilla2)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F143),('RFM input'!$J$268*(1+vanilla3)^0.5)-SUM($J143:J143),('RFM input'!$J$268*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F143),('RFM input'!$J$268*(1+vanilla3)^0.5)-SUM($J143:K143),('RFM input'!$J$268*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F143),('RFM input'!$J$268*(1+vanilla3)^0.5)-SUM($J143:L143),('RFM input'!$J$268*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F143),('RFM input'!$J$268*(1+vanilla3)^0.5)-SUM($J143:M143),('RFM input'!$J$268*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F143),('RFM input'!$J$268*(1+vanilla3)^0.5)-SUM($J143:N143),('RFM input'!$J$268*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F143),('RFM input'!$J$268*(1+vanilla3)^0.5)-SUM($J143:O143),('RFM input'!$J$268*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F143),('RFM input'!$J$268*(1+vanilla3)^0.5)-SUM($J143:P143),('RFM input'!$J$268*(1+vanilla3)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F144),('RFM input'!$K$268*(1+vanilla4)^0.5)-SUM($K144:K144),('RFM input'!$K$268*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F144),('RFM input'!$K$268*(1+vanilla4)^0.5)-SUM($K144:L144),('RFM input'!$K$268*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F144),('RFM input'!$K$268*(1+vanilla4)^0.5)-SUM($K144:M144),('RFM input'!$K$268*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F144),('RFM input'!$K$268*(1+vanilla4)^0.5)-SUM($K144:N144),('RFM input'!$K$268*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F144),('RFM input'!$K$268*(1+vanilla4)^0.5)-SUM($K144:O144),('RFM input'!$K$268*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F144),('RFM input'!$K$268*(1+vanilla4)^0.5)-SUM($K144:P144),('RFM input'!$K$268*(1+vanilla4)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F145),('RFM input'!$L$268*(1+vanilla5)^0.5)-SUM($L145:L145),('RFM input'!$L$268*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F145),('RFM input'!$L$268*(1+vanilla5)^0.5)-SUM($L145:M145),('RFM input'!$L$268*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F145),('RFM input'!$L$268*(1+vanilla5)^0.5)-SUM($L145:N145),('RFM input'!$L$268*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F145),('RFM input'!$L$268*(1+vanilla5)^0.5)-SUM($L145:O145),('RFM input'!$L$268*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F145),('RFM input'!$L$268*(1+vanilla5)^0.5)-SUM($L145:P145),('RFM input'!$L$268*(1+vanilla5)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F146),('RFM input'!$M$268*(1+vanilla6)^0.5)-SUM($M146:M146),('RFM input'!$M$268*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F146),('RFM input'!$M$268*(1+vanilla6)^0.5)-SUM($M146:N146),('RFM input'!$M$268*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F146),('RFM input'!$M$268*(1+vanilla6)^0.5)-SUM($M146:O146),('RFM input'!$M$268*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F146),('RFM input'!$M$268*(1+vanilla6)^0.5)-SUM($M146:P146),('RFM input'!$M$268*(1+vanilla6)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F147),('RFM input'!$N$268*(1+vanilla7)^0.5)-SUM($N147:N147),('RFM input'!$N$268*(1+vanilla7)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F147),('RFM input'!$N$268*(1+vanilla7)^0.5)-SUM($N147:O147),('RFM input'!$N$268*(1+vanilla7)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F147),('RFM input'!$N$268*(1+vanilla7)^0.5)-SUM($N147:P147),('RFM input'!$N$268*(1+vanilla7)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F148),('RFM input'!$O$268*(1+vanilla8)^0.5)-SUM($O148:O148),('RFM input'!$O$268*(1+vanilla8)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F148),('RFM input'!$O$268*(1+vanilla8)^0.5)-SUM($O148:P148),('RFM input'!$O$268*(1+vanilla8)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F149),('RFM input'!$P$268*(1+vanilla9)^0.5)-SUM($P149:P149),('RFM input'!$P$268*(1+vanilla9)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H353,-SUM(H139:H150))","v":-0.35685410639643228},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I353,-SUM(I139:I150))","v":-0.35685410639643228},{"$f":"IF(COUNT($H151:I151)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J353,-SUM(J139:J150)))","v":-0.35685410639643228},{"$f":"IF(COUNT($H151:J151)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K353,-SUM(K139:K150)))","v":-0.35685410639643228},{"$f":"IF(COUNT($H151:K151)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L353,-SUM(L139:L150)))","v":-0.35685410639643228},{"$f":"IF(COUNT($H151:L151)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M353,-SUM(M139:M150)))","v":0},{"$f":"IF(COUNT($H151:M151)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N353,-SUM(N139:N150)))","v":0},{"$f":"IF(COUNT($H151:N151)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O353,-SUM(O139:O150)))","v":0},{"$f":"IF(COUNT($H151:O151)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P353,-SUM(P139:P150)))","v":0},{"$f":"IF(COUNT($H151:P151)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q353,-SUM(Q139:Q150)))","v":0}]
[null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A7remlife,A7value-SUM($G152:G152),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":2.3308959773923137},{"$f":"IF(I$3>A7remlife,A7value-SUM($G152:H152),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":2.3308959773923137},{"$f":"IF(J$3>A7remlife,A7value-SUM($G152:I152),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":2.3308959773923137},{"$f":"IF(K$3>A7remlife,A7value-SUM($G152:J152),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":2.3308959773923137},{"$f":"IF(L$3>A7remlife,A7value-SUM($G152:K152),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":2.3308959773923137},{"$f":"IF(M$3>A7remlife,A7value-SUM($G152:L152),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":2.3308959773923137},{"$f":"IF(N$3>A7remlife,A7value-SUM($G152:M152),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":2.3308959773923137},{"$f":"IF(O$3>A7remlife,A7value-SUM($G152:N152),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0.19466808965914595},{"$f":"IF(P$3>A7remlife,A7value-SUM($G152:O152),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(Q$3>A7remlife,A7value-SUM($G152:P152),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(I$3>(A7stdlife+$F154),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H154:H154),('RFM input'!$H$269*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F154),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H154:I154),('RFM input'!$H$269*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F154),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H154:J154),('RFM input'!$H$269*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F154),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H154:K154),('RFM input'!$H$269*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F154),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H154:L154),('RFM input'!$H$269*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F154),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H154:M154),('RFM input'!$H$269*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F154),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H154:N154),('RFM input'!$H$269*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F154),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H154:O154),('RFM input'!$H$269*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F154),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H154:P154),('RFM input'!$H$269*(1+vanilla1)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F155),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I155:I155),('RFM input'!$I$269*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F155),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I155:J155),('RFM input'!$I$269*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F155),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I155:K155),('RFM input'!$I$269*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F155),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I155:L155),('RFM input'!$I$269*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F155),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I155:M155),('RFM input'!$I$269*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F155),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I155:N155),('RFM input'!$I$269*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F155),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I155:O155),('RFM input'!$I$269*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F155),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I155:P155),('RFM input'!$I$269*(1+vanilla2)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F156),('RFM input'!$J$269*(1+vanilla3)^0.5)-SUM($J156:J156),('RFM input'!$J$269*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F156),('RFM input'!$J$269*(1+vanilla3)^0.5)-SUM($J156:K156),('RFM input'!$J$269*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F156),('RFM input'!$J$269*(1+vanilla3)^0.5)-SUM($J156:L156),('RFM input'!$J$269*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F156),('RFM input'!$J$269*(1+vanilla3)^0.5)-SUM($J156:M156),('RFM input'!$J$269*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F156),('RFM input'!$J$269*(1+vanilla3)^0.5)-SUM($J156:N156),('RFM input'!$J$269*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F156),('RFM input'!$J$269*(1+vanilla3)^0.5)-SUM($J156:O156),('RFM input'!$J$269*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F156),('RFM input'!$J$269*(1+vanilla3)^0.5)-SUM($J156:P156),('RFM input'!$J$269*(1+vanilla3)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F157),('RFM input'!$K$269*(1+vanilla4)^0.5)-SUM($K157:K157),('RFM input'!$K$269*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F157),('RFM input'!$K$269*(1+vanilla4)^0.5)-SUM($K157:L157),('RFM input'!$K$269*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F157),('RFM input'!$K$269*(1+vanilla4)^0.5)-SUM($K157:M157),('RFM input'!$K$269*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F157),('RFM input'!$K$269*(1+vanilla4)^0.5)-SUM($K157:N157),('RFM input'!$K$269*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F157),('RFM input'!$K$269*(1+vanilla4)^0.5)-SUM($K157:O157),('RFM input'!$K$269*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F157),('RFM input'!$K$269*(1+vanilla4)^0.5)-SUM($K157:P157),('RFM input'!$K$269*(1+vanilla4)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F158),('RFM input'!$L$269*(1+vanilla5)^0.5)-SUM($L158:L158),('RFM input'!$L$269*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F158),('RFM input'!$L$269*(1+vanilla5)^0.5)-SUM($L158:M158),('RFM input'!$L$269*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F158),('RFM input'!$L$269*(1+vanilla5)^0.5)-SUM($L158:N158),('RFM input'!$L$269*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F158),('RFM input'!$L$269*(1+vanilla5)^0.5)-SUM($L158:O158),('RFM input'!$L$269*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F158),('RFM input'!$L$269*(1+vanilla5)^0.5)-SUM($L158:P158),('RFM input'!$L$269*(1+vanilla5)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F159),('RFM input'!$M$269*(1+vanilla6)^0.5)-SUM($M159:M159),('RFM input'!$M$269*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F159),('RFM input'!$M$269*(1+vanilla6)^0.5)-SUM($M159:N159),('RFM input'!$M$269*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F159),('RFM input'!$M$269*(1+vanilla6)^0.5)-SUM($M159:O159),('RFM input'!$M$269*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F159),('RFM input'!$M$269*(1+vanilla6)^0.5)-SUM($M159:P159),('RFM input'!$M$269*(1+vanilla6)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F160),('RFM input'!$N$269*(1+vanilla7)^0.5)-SUM($N160:N160),('RFM input'!$N$269*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F160),('RFM input'!$N$269*(1+vanilla7)^0.5)-SUM($N160:O160),('RFM input'!$N$269*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F160),('RFM input'!$N$269*(1+vanilla7)^0.5)-SUM($N160:P160),('RFM input'!$N$269*(1+vanilla7)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F161),('RFM input'!$O$269*(1+vanilla8)^0.5)-SUM($O161:O161),('RFM input'!$O$269*(1+vanilla8)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F161),('RFM input'!$O$269*(1+vanilla8)^0.5)-SUM($O161:P161),('RFM input'!$O$269*(1+vanilla8)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F162),('RFM input'!$P$269*(1+vanilla9)^0.5)-SUM($P162:P162),('RFM input'!$P$269*(1+vanilla9)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H354,-SUM(H152:H163))","v":-2.3308959773923137},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I354,-SUM(I152:I163))","v":-2.3308959773923137},{"$f":"IF(COUNT($H164:I164)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J354,-SUM(J152:J163)))","v":-2.3308959773923137},{"$f":"IF(COUNT($H164:J164)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K354,-SUM(K152:K163)))","v":-2.3308959773923137},{"$f":"IF(COUNT($H164:K164)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L354,-SUM(L152:L163)))","v":-2.3308959773923137},{"$f":"IF(COUNT($H164:L164)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M354,-SUM(M152:M163)))","v":0},{"$f":"IF(COUNT($H164:M164)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N354,-SUM(N152:N163)))","v":0},{"$f":"IF(COUNT($H164:N164)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O354,-SUM(O152:O163)))","v":0},{"$f":"IF(COUNT($H164:O164)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P354,-SUM(P152:P163)))","v":0},{"$f":"IF(COUNT($H164:P164)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q354,-SUM(Q152:Q163)))","v":0}]
[null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A8remlife,A8value-SUM($G165:G165),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(I$3>A8remlife,A8value-SUM($G165:H165),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(J$3>A8remlife,A8value-SUM($G165:I165),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(K$3>A8remlife,A8value-SUM($G165:J165),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(L$3>A8remlife,A8value-SUM($G165:K165),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(M$3>A8remlife,A8value-SUM($G165:L165),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(N$3>A8remlife,A8value-SUM($G165:M165),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(O$3>A8remlife,A8value-SUM($G165:N165),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(P$3>A8remlife,A8value-SUM($G165:O165),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(Q$3>A8remlife,A8value-SUM($G165:P165),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(I$3>(A8stdlife+$F167),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H167:H167),('RFM input'!$H$270*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F167),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H167:I167),('RFM input'!$H$270*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F167),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H167:J167),('RFM input'!$H$270*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F167),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H167:K167),('RFM input'!$H$270*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F167),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H167:L167),('RFM input'!$H$270*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F167),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H167:M167),('RFM input'!$H$270*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F167),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H167:N167),('RFM input'!$H$270*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F167),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H167:O167),('RFM input'!$H$270*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F167),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H167:P167),('RFM input'!$H$270*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F168),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I168:I168),('RFM input'!$I$270*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F168),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I168:J168),('RFM input'!$I$270*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F168),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I168:K168),('RFM input'!$I$270*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F168),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I168:L168),('RFM input'!$I$270*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F168),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I168:M168),('RFM input'!$I$270*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F168),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I168:N168),('RFM input'!$I$270*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F168),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I168:O168),('RFM input'!$I$270*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F168),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I168:P168),('RFM input'!$I$270*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F169),('RFM input'!$J$270*(1+vanilla3)^0.5)-SUM($J169:J169),('RFM input'!$J$270*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F169),('RFM input'!$J$270*(1+vanilla3)^0.5)-SUM($J169:K169),('RFM input'!$J$270*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F169),('RFM input'!$J$270*(1+vanilla3)^0.5)-SUM($J169:L169),('RFM input'!$J$270*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F169),('RFM input'!$J$270*(1+vanilla3)^0.5)-SUM($J169:M169),('RFM input'!$J$270*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F169),('RFM input'!$J$270*(1+vanilla3)^0.5)-SUM($J169:N169),('RFM input'!$J$270*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F169),('RFM input'!$J$270*(1+vanilla3)^0.5)-SUM($J169:O169),('RFM input'!$J$270*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F169),('RFM input'!$J$270*(1+vanilla3)^0.5)-SUM($J169:P169),('RFM input'!$J$270*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F170),('RFM input'!$K$270*(1+vanilla4)^0.5)-SUM($K170:K170),('RFM input'!$K$270*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F170),('RFM input'!$K$270*(1+vanilla4)^0.5)-SUM($K170:L170),('RFM input'!$K$270*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F170),('RFM input'!$K$270*(1+vanilla4)^0.5)-SUM($K170:M170),('RFM input'!$K$270*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F170),('RFM input'!$K$270*(1+vanilla4)^0.5)-SUM($K170:N170),('RFM input'!$K$270*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F170),('RFM input'!$K$270*(1+vanilla4)^0.5)-SUM($K170:O170),('RFM input'!$K$270*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F170),('RFM input'!$K$270*(1+vanilla4)^0.5)-SUM($K170:P170),('RFM input'!$K$270*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F171),('RFM input'!$L$270*(1+vanilla5)^0.5)-SUM($L171:L171),('RFM input'!$L$270*(1+vanilla5)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F171),('RFM input'!$L$270*(1+vanilla5)^0.5)-SUM($L171:M171),('RFM input'!$L$270*(1+vanilla5)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F171),('RFM input'!$L$270*(1+vanilla5)^0.5)-SUM($L171:N171),('RFM input'!$L$270*(1+vanilla5)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F171),('RFM input'!$L$270*(1+vanilla5)^0.5)-SUM($L171:O171),('RFM input'!$L$270*(1+vanilla5)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F171),('RFM input'!$L$270*(1+vanilla5)^0.5)-SUM($L171:P171),('RFM input'!$L$270*(1+vanilla5)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F172),('RFM input'!$M$270*(1+vanilla6)^0.5)-SUM($M172:M172),('RFM input'!$M$270*(1+vanilla6)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F172),('RFM input'!$M$270*(1+vanilla6)^0.5)-SUM($M172:N172),('RFM input'!$M$270*(1+vanilla6)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F172),('RFM input'!$M$270*(1+vanilla6)^0.5)-SUM($M172:O172),('RFM input'!$M$270*(1+vanilla6)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F172),('RFM input'!$M$270*(1+vanilla6)^0.5)-SUM($M172:P172),('RFM input'!$M$270*(1+vanilla6)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F173),('RFM input'!$N$270*(1+vanilla7)^0.5)-SUM($N173:N173),('RFM input'!$N$270*(1+vanilla7)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F173),('RFM input'!$N$270*(1+vanilla7)^0.5)-SUM($N173:O173),('RFM input'!$N$270*(1+vanilla7)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F173),('RFM input'!$N$270*(1+vanilla7)^0.5)-SUM($N173:P173),('RFM input'!$N$270*(1+vanilla7)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F174),('RFM input'!$O$270*(1+vanilla8)^0.5)-SUM($O174:O174),('RFM input'!$O$270*(1+vanilla8)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F174),('RFM input'!$O$270*(1+vanilla8)^0.5)-SUM($O174:P174),('RFM input'!$O$270*(1+vanilla8)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F175),('RFM input'!$P$270*(1+vanilla9)^0.5)-SUM($P175:P175),('RFM input'!$P$270*(1+vanilla9)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H355,-SUM(H165:H176))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I355,-SUM(I165:I176))","v":0},{"$f":"IF(COUNT($H177:I177)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J355,-SUM(J165:J176)))","v":0},{"$f":"IF(COUNT($H177:J177)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K355,-SUM(K165:K176)))","v":0},{"$f":"IF(COUNT($H177:K177)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L355,-SUM(L165:L176)))","v":0},{"$f":"IF(COUNT($H177:L177)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M355,-SUM(M165:M176)))","v":0},{"$f":"IF(COUNT($H177:M177)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N355,-SUM(N165:N176)))","v":0},{"$f":"IF(COUNT($H177:N177)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O355,-SUM(O165:O176)))","v":0},{"$f":"IF(COUNT($H177:O177)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P355,-SUM(P165:P176)))","v":0},{"$f":"IF(COUNT($H177:P177)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q355,-SUM(Q165:Q176)))","v":0}]
[null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A9remlife,A9value-SUM($G178:G178),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(I$3>A9remlife,A9value-SUM($G178:H178),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(J$3>A9remlife,A9value-SUM($G178:I178),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(K$3>A9remlife,A9value-SUM($G178:J178),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(L$3>A9remlife,A9value-SUM($G178:K178),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(M$3>A9remlife,A9value-SUM($G178:L178),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(N$3>A9remlife,A9value-SUM($G178:M178),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(O$3>A9remlife,A9value-SUM($G178:N178),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(P$3>A9remlife,A9value-SUM($G178:O178),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(Q$3>A9remlife,A9value-SUM($G178:P178),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(I$3>(A9stdlife+$F180),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H180:H180),('RFM input'!$H$271*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F180),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H180:I180),('RFM input'!$H$271*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F180),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H180:J180),('RFM input'!$H$271*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F180),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H180:K180),('RFM input'!$H$271*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F180),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H180:L180),('RFM input'!$H$271*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F180),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H180:M180),('RFM input'!$H$271*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F180),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H180:N180),('RFM input'!$H$271*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F180),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H180:O180),('RFM input'!$H$271*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F180),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H180:P180),('RFM input'!$H$271*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F181),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I181:I181),('RFM input'!$I$271*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F181),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I181:J181),('RFM input'!$I$271*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F181),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I181:K181),('RFM input'!$I$271*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F181),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I181:L181),('RFM input'!$I$271*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F181),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I181:M181),('RFM input'!$I$271*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F181),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I181:N181),('RFM input'!$I$271*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F181),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I181:O181),('RFM input'!$I$271*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F181),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I181:P181),('RFM input'!$I$271*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F182),('RFM input'!$J$271*(1+vanilla3)^0.5)-SUM($J182:J182),('RFM input'!$J$271*(1+vanilla3)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F182),('RFM input'!$J$271*(1+vanilla3)^0.5)-SUM($J182:K182),('RFM input'!$J$271*(1+vanilla3)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F182),('RFM input'!$J$271*(1+vanilla3)^0.5)-SUM($J182:L182),('RFM input'!$J$271*(1+vanilla3)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F182),('RFM input'!$J$271*(1+vanilla3)^0.5)-SUM($J182:M182),('RFM input'!$J$271*(1+vanilla3)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F182),('RFM input'!$J$271*(1+vanilla3)^0.5)-SUM($J182:N182),('RFM input'!$J$271*(1+vanilla3)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F182),('RFM input'!$J$271*(1+vanilla3)^0.5)-SUM($J182:O182),('RFM input'!$J$271*(1+vanilla3)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F182),('RFM input'!$J$271*(1+vanilla3)^0.5)-SUM($J182:P182),('RFM input'!$J$271*(1+vanilla3)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F183),('RFM input'!$K$271*(1+vanilla4)^0.5)-SUM($K183:K183),('RFM input'!$K$271*(1+vanilla4)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F183),('RFM input'!$K$271*(1+vanilla4)^0.5)-SUM($K183:L183),('RFM input'!$K$271*(1+vanilla4)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F183),('RFM input'!$K$271*(1+vanilla4)^0.5)-SUM($K183:M183),('RFM input'!$K$271*(1+vanilla4)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F183),('RFM input'!$K$271*(1+vanilla4)^0.5)-SUM($K183:N183),('RFM input'!$K$271*(1+vanilla4)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F183),('RFM input'!$K$271*(1+vanilla4)^0.5)-SUM($K183:O183),('RFM input'!$K$271*(1+vanilla4)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F183),('RFM input'!$K$271*(1+vanilla4)^0.5)-SUM($K183:P183),('RFM input'!$K$271*(1+vanilla4)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F184),('RFM input'!$L$271*(1+vanilla5)^0.5)-SUM($L184:L184),('RFM input'!$L$271*(1+vanilla5)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F184),('RFM input'!$L$271*(1+vanilla5)^0.5)-SUM($L184:M184),('RFM input'!$L$271*(1+vanilla5)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F184),('RFM input'!$L$271*(1+vanilla5)^0.5)-SUM($L184:N184),('RFM input'!$L$271*(1+vanilla5)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F184),('RFM input'!$L$271*(1+vanilla5)^0.5)-SUM($L184:O184),('RFM input'!$L$271*(1+vanilla5)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F184),('RFM input'!$L$271*(1+vanilla5)^0.5)-SUM($L184:P184),('RFM input'!$L$271*(1+vanilla5)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F185),('RFM input'!$M$271*(1+vanilla6)^0.5)-SUM($M185:M185),('RFM input'!$M$271*(1+vanilla6)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F185),('RFM input'!$M$271*(1+vanilla6)^0.5)-SUM($M185:N185),('RFM input'!$M$271*(1+vanilla6)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F185),('RFM input'!$M$271*(1+vanilla6)^0.5)-SUM($M185:O185),('RFM input'!$M$271*(1+vanilla6)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F185),('RFM input'!$M$271*(1+vanilla6)^0.5)-SUM($M185:P185),('RFM input'!$M$271*(1+vanilla6)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F186),('RFM input'!$N$271*(1+vanilla7)^0.5)-SUM($N186:N186),('RFM input'!$N$271*(1+vanilla7)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F186),('RFM input'!$N$271*(1+vanilla7)^0.5)-SUM($N186:O186),('RFM input'!$N$271*(1+vanilla7)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F186),('RFM input'!$N$271*(1+vanilla7)^0.5)-SUM($N186:P186),('RFM input'!$N$271*(1+vanilla7)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F187),('RFM input'!$O$271*(1+vanilla8)^0.5)-SUM($O187:O187),('RFM input'!$O$271*(1+vanilla8)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F187),('RFM input'!$O$271*(1+vanilla8)^0.5)-SUM($O187:P187),('RFM input'!$O$271*(1+vanilla8)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F188),('RFM input'!$P$271*(1+vanilla9)^0.5)-SUM($P188:P188),('RFM input'!$P$271*(1+vanilla9)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H356,-SUM(H178:H189))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I356,-SUM(I178:I189))","v":0},{"$f":"IF(COUNT($H190:I190)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J356,-SUM(J178:J189)))","v":0},{"$f":"IF(COUNT($H190:J190)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K356,-SUM(K178:K189)))","v":0},{"$f":"IF(COUNT($H190:K190)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L356,-SUM(L178:L189)))","v":0},{"$f":"IF(COUNT($H190:L190)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M356,-SUM(M178:M189)))","v":0},{"$f":"IF(COUNT($H190:M190)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N356,-SUM(N178:N189)))","v":0},{"$f":"IF(COUNT($H190:N190)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O356,-SUM(O178:O189)))","v":0},{"$f":"IF(COUNT($H190:O190)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P356,-SUM(P178:P189)))","v":0},{"$f":"IF(COUNT($H190:P190)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q356,-SUM(Q178:Q189)))","v":0}]
[null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A10remlife,A10value-SUM($G191:G191),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0.21520839950183798},{"$f":"IF(I$3>A10remlife,A10value-SUM($G191:H191),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0.21520839950183798},{"$f":"IF(J$3>A10remlife,A10value-SUM($G191:I191),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0.21520839950183798},{"$f":"IF(K$3>A10remlife,A10value-SUM($G191:J191),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0.21520839950183798},{"$f":"IF(L$3>A10remlife,A10value-SUM($G191:K191),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0.21520839950183798},{"$f":"IF(M$3>A10remlife,A10value-SUM($G191:L191),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0.21520839950183798},{"$f":"IF(N$3>A10remlife,A10value-SUM($G191:M191),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0.21520839950183798},{"$f":"IF(O$3>A10remlife,A10value-SUM($G191:N191),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0.21520839950183798},{"$f":"IF(P$3>A10remlife,A10value-SUM($G191:O191),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0.21520839950183798},{"$f":"IF(Q$3>A10remlife,A10value-SUM($G191:P191),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0.21520839950183798}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(I$3>(A10stdlife+$F193),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H193:H193),('RFM input'!$H$272*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F193),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H193:I193),('RFM input'!$H$272*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F193),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H193:J193),('RFM input'!$H$272*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F193),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H193:K193),('RFM input'!$H$272*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F193),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H193:L193),('RFM input'!$H$272*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F193),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H193:M193),('RFM input'!$H$272*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F193),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H193:N193),('RFM input'!$H$272*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F193),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H193:O193),('RFM input'!$H$272*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F193),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H193:P193),('RFM input'!$H$272*(1+vanilla1)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F194),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I194:I194),('RFM input'!$I$272*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F194),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I194:J194),('RFM input'!$I$272*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F194),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I194:K194),('RFM input'!$I$272*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F194),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I194:L194),('RFM input'!$I$272*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F194),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I194:M194),('RFM input'!$I$272*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F194),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I194:N194),('RFM input'!$I$272*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F194),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I194:O194),('RFM input'!$I$272*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F194),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I194:P194),('RFM input'!$I$272*(1+vanilla2)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F195),('RFM input'!$J$272*(1+vanilla3)^0.5)-SUM($J195:J195),('RFM input'!$J$272*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F195),('RFM input'!$J$272*(1+vanilla3)^0.5)-SUM($J195:K195),('RFM input'!$J$272*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F195),('RFM input'!$J$272*(1+vanilla3)^0.5)-SUM($J195:L195),('RFM input'!$J$272*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F195),('RFM input'!$J$272*(1+vanilla3)^0.5)-SUM($J195:M195),('RFM input'!$J$272*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F195),('RFM input'!$J$272*(1+vanilla3)^0.5)-SUM($J195:N195),('RFM input'!$J$272*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F195),('RFM input'!$J$272*(1+vanilla3)^0.5)-SUM($J195:O195),('RFM input'!$J$272*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F195),('RFM input'!$J$272*(1+vanilla3)^0.5)-SUM($J195:P195),('RFM input'!$J$272*(1+vanilla3)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F196),('RFM input'!$K$272*(1+vanilla4)^0.5)-SUM($K196:K196),('RFM input'!$K$272*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F196),('RFM input'!$K$272*(1+vanilla4)^0.5)-SUM($K196:L196),('RFM input'!$K$272*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F196),('RFM input'!$K$272*(1+vanilla4)^0.5)-SUM($K196:M196),('RFM input'!$K$272*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F196),('RFM input'!$K$272*(1+vanilla4)^0.5)-SUM($K196:N196),('RFM input'!$K$272*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F196),('RFM input'!$K$272*(1+vanilla4)^0.5)-SUM($K196:O196),('RFM input'!$K$272*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F196),('RFM input'!$K$272*(1+vanilla4)^0.5)-SUM($K196:P196),('RFM input'!$K$272*(1+vanilla4)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F197),('RFM input'!$L$272*(1+vanilla5)^0.5)-SUM($L197:L197),('RFM input'!$L$272*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F197),('RFM input'!$L$272*(1+vanilla5)^0.5)-SUM($L197:M197),('RFM input'!$L$272*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F197),('RFM input'!$L$272*(1+vanilla5)^0.5)-SUM($L197:N197),('RFM input'!$L$272*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F197),('RFM input'!$L$272*(1+vanilla5)^0.5)-SUM($L197:O197),('RFM input'!$L$272*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F197),('RFM input'!$L$272*(1+vanilla5)^0.5)-SUM($L197:P197),('RFM input'!$L$272*(1+vanilla5)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F198),('RFM input'!$M$272*(1+vanilla6)^0.5)-SUM($M198:M198),('RFM input'!$M$272*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F198),('RFM input'!$M$272*(1+vanilla6)^0.5)-SUM($M198:N198),('RFM input'!$M$272*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F198),('RFM input'!$M$272*(1+vanilla6)^0.5)-SUM($M198:O198),('RFM input'!$M$272*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F198),('RFM input'!$M$272*(1+vanilla6)^0.5)-SUM($M198:P198),('RFM input'!$M$272*(1+vanilla6)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F199),('RFM input'!$N$272*(1+vanilla7)^0.5)-SUM($N199:N199),('RFM input'!$N$272*(1+vanilla7)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F199),('RFM input'!$N$272*(1+vanilla7)^0.5)-SUM($N199:O199),('RFM input'!$N$272*(1+vanilla7)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F199),('RFM input'!$N$272*(1+vanilla7)^0.5)-SUM($N199:P199),('RFM input'!$N$272*(1+vanilla7)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F200),('RFM input'!$O$272*(1+vanilla8)^0.5)-SUM($O200:O200),('RFM input'!$O$272*(1+vanilla8)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F200),('RFM input'!$O$272*(1+vanilla8)^0.5)-SUM($O200:P200),('RFM input'!$O$272*(1+vanilla8)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F201),('RFM input'!$P$272*(1+vanilla9)^0.5)-SUM($P201:P201),('RFM input'!$P$272*(1+vanilla9)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H357,-SUM(H191:H202))","v":-0.21520839950183798},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I357,-SUM(I191:I202))","v":-0.21520839950183798},{"$f":"IF(COUNT($H203:I203)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J357,-SUM(J191:J202)))","v":-0.21520839950183798},{"$f":"IF(COUNT($H203:J203)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K357,-SUM(K191:K202)))","v":-0.21520839950183798},{"$f":"IF(COUNT($H203:K203)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L357,-SUM(L191:L202)))","v":-0.21520839950183798},{"$f":"IF(COUNT($H203:L203)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M357,-SUM(M191:M202)))","v":0},{"$f":"IF(COUNT($H203:M203)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N357,-SUM(N191:N202)))","v":0},{"$f":"IF(COUNT($H203:N203)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O357,-SUM(O191:O202)))","v":0},{"$f":"IF(COUNT($H203:O203)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P357,-SUM(P191:P202)))","v":0},{"$f":"IF(COUNT($H203:P203)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q357,-SUM(Q191:Q202)))","v":0}]
[null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A11remlife,A11value-SUM($G204:G204),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":1.23784497240031},{"$f":"IF(I$3>A11remlife,A11value-SUM($G204:H204),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":1.23784497240031},{"$f":"IF(J$3>A11remlife,A11value-SUM($G204:I204),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":1.23784497240031},{"$f":"IF(K$3>A11remlife,A11value-SUM($G204:J204),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":1.23784497240031},{"$f":"IF(L$3>A11remlife,A11value-SUM($G204:K204),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":1.23784497240031},{"$f":"IF(M$3>A11remlife,A11value-SUM($G204:L204),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":1.23784497240031},{"$f":"IF(N$3>A11remlife,A11value-SUM($G204:M204),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":1.23784497240031},{"$f":"IF(O$3>A11remlife,A11value-SUM($G204:N204),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":1.23784497240031},{"$f":"IF(P$3>A11remlife,A11value-SUM($G204:O204),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":1.23784497240031},{"$f":"IF(Q$3>A11remlife,A11value-SUM($G204:P204),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":1.23784497240031}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(I$3>(A11stdlife+$F206),('RFM input'!$H$273*(1+vanilla1)^0.5)-SUM($H206:H206),('RFM input'!$H$273*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F206),('RFM input'!$H$273*(1+vanilla1)^0.5)-SUM($H206:I206),('RFM input'!$H$273*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F206),('RFM input'!$H$273*(1+vanilla1)^0.5)-SUM($H206:J206),('RFM input'!$H$273*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F206),('RFM input'!$H$273*(1+vanilla1)^0.5)-SUM($H206:K206),('RFM input'!$H$273*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F206),('RFM input'!$H$273*(1+vanilla1)^0.5)-SUM($H206:L206),('RFM input'!$H$273*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F206),('RFM input'!$H$273*(1+vanilla1)^0.5)-SUM($H206:M206),('RFM input'!$H$273*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F206),('RFM input'!$H$273*(1+vanilla1)^0.5)-SUM($H206:N206),('RFM input'!$H$273*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F206),('RFM input'!$H$273*(1+vanilla1)^0.5)-SUM($H206:O206),('RFM input'!$H$273*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F206),('RFM input'!$H$273*(1+vanilla1)^0.5)-SUM($H206:P206),('RFM input'!$H$273*(1+vanilla1)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F207),('RFM input'!$I$273*(1+vanilla2)^0.5)-SUM($I207:I207),('RFM input'!$I$273*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F207),('RFM input'!$I$273*(1+vanilla2)^0.5)-SUM($I207:J207),('RFM input'!$I$273*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F207),('RFM input'!$I$273*(1+vanilla2)^0.5)-SUM($I207:K207),('RFM input'!$I$273*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F207),('RFM input'!$I$273*(1+vanilla2)^0.5)-SUM($I207:L207),('RFM input'!$I$273*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F207),('RFM input'!$I$273*(1+vanilla2)^0.5)-SUM($I207:M207),('RFM input'!$I$273*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F207),('RFM input'!$I$273*(1+vanilla2)^0.5)-SUM($I207:N207),('RFM input'!$I$273*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F207),('RFM input'!$I$273*(1+vanilla2)^0.5)-SUM($I207:O207),('RFM input'!$I$273*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F207),('RFM input'!$I$273*(1+vanilla2)^0.5)-SUM($I207:P207),('RFM input'!$I$273*(1+vanilla2)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F208),('RFM input'!$J$273*(1+vanilla3)^0.5)-SUM($J208:J208),('RFM input'!$J$273*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F208),('RFM input'!$J$273*(1+vanilla3)^0.5)-SUM($J208:K208),('RFM input'!$J$273*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F208),('RFM input'!$J$273*(1+vanilla3)^0.5)-SUM($J208:L208),('RFM input'!$J$273*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F208),('RFM input'!$J$273*(1+vanilla3)^0.5)-SUM($J208:M208),('RFM input'!$J$273*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F208),('RFM input'!$J$273*(1+vanilla3)^0.5)-SUM($J208:N208),('RFM input'!$J$273*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F208),('RFM input'!$J$273*(1+vanilla3)^0.5)-SUM($J208:O208),('RFM input'!$J$273*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F208),('RFM input'!$J$273*(1+vanilla3)^0.5)-SUM($J208:P208),('RFM input'!$J$273*(1+vanilla3)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F209),('RFM input'!$K$273*(1+vanilla4)^0.5)-SUM($K209:K209),('RFM input'!$K$273*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F209),('RFM input'!$K$273*(1+vanilla4)^0.5)-SUM($K209:L209),('RFM input'!$K$273*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F209),('RFM input'!$K$273*(1+vanilla4)^0.5)-SUM($K209:M209),('RFM input'!$K$273*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F209),('RFM input'!$K$273*(1+vanilla4)^0.5)-SUM($K209:N209),('RFM input'!$K$273*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F209),('RFM input'!$K$273*(1+vanilla4)^0.5)-SUM($K209:O209),('RFM input'!$K$273*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F209),('RFM input'!$K$273*(1+vanilla4)^0.5)-SUM($K209:P209),('RFM input'!$K$273*(1+vanilla4)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F210),('RFM input'!$L$273*(1+vanilla5)^0.5)-SUM($L210:L210),('RFM input'!$L273*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F210),('RFM input'!$L$273*(1+vanilla5)^0.5)-SUM($L210:M210),('RFM input'!$L273*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F210),('RFM input'!$L$273*(1+vanilla5)^0.5)-SUM($L210:N210),('RFM input'!$L273*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F210),('RFM input'!$L$273*(1+vanilla5)^0.5)-SUM($L210:O210),('RFM input'!$L273*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F210),('RFM input'!$L$273*(1+vanilla5)^0.5)-SUM($L210:P210),('RFM input'!$L273*(1+vanilla5)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F211),('RFM input'!$M$273*(1+vanilla6)^0.5)-SUM($M211:M211),('RFM input'!$M$273*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F211),('RFM input'!$M$273*(1+vanilla6)^0.5)-SUM($M211:N211),('RFM input'!$M$273*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F211),('RFM input'!$M$273*(1+vanilla6)^0.5)-SUM($M211:O211),('RFM input'!$M$273*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F211),('RFM input'!$M$273*(1+vanilla6)^0.5)-SUM($M211:P211),('RFM input'!$M$273*(1+vanilla6)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F212),('RFM input'!$N$273*(1+vanilla7)^0.5)-SUM($N212:N212),('RFM input'!$N$273*(1+vanilla7)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F212),('RFM input'!$N$273*(1+vanilla7)^0.5)-SUM($N212:O212),('RFM input'!$N$273*(1+vanilla7)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F212),('RFM input'!$N$273*(1+vanilla7)^0.5)-SUM($N212:P212),('RFM input'!$N$273*(1+vanilla7)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F213),('RFM input'!$O$273*(1+vanilla8)^0.5)-SUM($O213:O213),('RFM input'!$O$273*(1+vanilla8)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F213),('RFM input'!$O$273*(1+vanilla8)^0.5)-SUM($O213:P213),('RFM input'!$O$273*(1+vanilla8)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F214),('RFM input'!$P$273*(1+vanilla9)^0.5)-SUM($P214:P214),('RFM input'!$P$273*(1+vanilla9)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H358,-SUM(H204:H215))","v":-1.23784497240031},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I358,-SUM(I204:I215))","v":-1.23784497240031},{"$f":"IF(COUNT($H216:I216)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J358,-SUM(J204:J215)))","v":-1.23784497240031},{"$f":"IF(COUNT($H216:J216)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K358,-SUM(K204:K215)))","v":-1.23784497240031},{"$f":"IF(COUNT($H216:K216)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L358,-SUM(L204:L215)))","v":-1.23784497240031},{"$f":"IF(COUNT($H216:L216)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M358,-SUM(M204:M215)))","v":0},{"$f":"IF(COUNT($H216:M216)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N358,-SUM(N204:N215)))","v":0},{"$f":"IF(COUNT($H216:N216)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O358,-SUM(O204:O215)))","v":0},{"$f":"IF(COUNT($H216:O216)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P358,-SUM(P204:P215)))","v":0},{"$f":"IF(COUNT($H216:P216)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q358,-SUM(Q204:Q215)))","v":0}]
[null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A12remlife,A12value-SUM($G217:G217),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(I$3>A12remlife,A12value-SUM($G217:H217),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(J$3>A12remlife,A12value-SUM($G217:I217),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(K$3>A12remlife,A12value-SUM($G217:J217),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(L$3>A12remlife,A12value-SUM($G217:K217),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(M$3>A12remlife,A12value-SUM($G217:L217),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(N$3>A12remlife,A12value-SUM($G217:M217),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(O$3>A12remlife,A12value-SUM($G217:N217),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(P$3>A12remlife,A12value-SUM($G217:O217),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(Q$3>A12remlife,A12value-SUM($G217:P217),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(I$3>(A12stdlife+$F219),('RFM input'!$H$274*(1+vanilla1)^0.5)-SUM($H219:H219),('RFM input'!$H$274*(1+vanilla1)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F219),('RFM input'!$H$274*(1+vanilla1)^0.5)-SUM($H219:I219),('RFM input'!$H$274*(1+vanilla1)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F219),('RFM input'!$H$274*(1+vanilla1)^0.5)-SUM($H219:J219),('RFM input'!$H$274*(1+vanilla1)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F219),('RFM input'!$H$274*(1+vanilla1)^0.5)-SUM($H219:K219),('RFM input'!$H$274*(1+vanilla1)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F219),('RFM input'!$H$274*(1+vanilla1)^0.5)-SUM($H219:L219),('RFM input'!$H$274*(1+vanilla1)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F219),('RFM input'!$H$274*(1+vanilla1)^0.5)-SUM($H219:M219),('RFM input'!$H$274*(1+vanilla1)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F219),('RFM input'!$H$274*(1+vanilla1)^0.5)-SUM($H219:N219),('RFM input'!$H$274*(1+vanilla1)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F219),('RFM input'!$H$274*(1+vanilla1)^0.5)-SUM($H219:O219),('RFM input'!$H$274*(1+vanilla1)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F219),('RFM input'!$H$274*(1+vanilla1)^0.5)-SUM($H219:P219),('RFM input'!$H$274*(1+vanilla1)^0.5)/A12stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F220),('RFM input'!$I$274*(1+vanilla2)^0.5)-SUM($I220:I220),('RFM input'!$I$274*(1+vanilla2)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F220),('RFM input'!$I$274*(1+vanilla2)^0.5)-SUM($I220:J220),('RFM input'!$I$274*(1+vanilla2)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F220),('RFM input'!$I$274*(1+vanilla2)^0.5)-SUM($I220:K220),('RFM input'!$I$274*(1+vanilla2)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F220),('RFM input'!$I$274*(1+vanilla2)^0.5)-SUM($I220:L220),('RFM input'!$I$274*(1+vanilla2)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F220),('RFM input'!$I$274*(1+vanilla2)^0.5)-SUM($I220:M220),('RFM input'!$I$274*(1+vanilla2)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F220),('RFM input'!$I$274*(1+vanilla2)^0.5)-SUM($I220:N220),('RFM input'!$I$274*(1+vanilla2)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F220),('RFM input'!$I$274*(1+vanilla2)^0.5)-SUM($I220:O220),('RFM input'!$I$274*(1+vanilla2)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F220),('RFM input'!$I$274*(1+vanilla2)^0.5)-SUM($I220:P220),('RFM input'!$I$274*(1+vanilla2)^0.5)/A12stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F221),('RFM input'!$J$274*(1+vanilla3)^0.5)-SUM($J221:J221),('RFM input'!$J$274*(1+vanilla3)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F221),('RFM input'!$J$274*(1+vanilla3)^0.5)-SUM($J221:K221),('RFM input'!$J$274*(1+vanilla3)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F221),('RFM input'!$J$274*(1+vanilla3)^0.5)-SUM($J221:L221),('RFM input'!$J$274*(1+vanilla3)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F221),('RFM input'!$J$274*(1+vanilla3)^0.5)-SUM($J221:M221),('RFM input'!$J$274*(1+vanilla3)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F221),('RFM input'!$J$274*(1+vanilla3)^0.5)-SUM($J221:N221),('RFM input'!$J$274*(1+vanilla3)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F221),('RFM input'!$J$274*(1+vanilla3)^0.5)-SUM($J221:O221),('RFM input'!$J$274*(1+vanilla3)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F221),('RFM input'!$J$274*(1+vanilla3)^0.5)-SUM($J221:P221),('RFM input'!$J$274*(1+vanilla3)^0.5)/A12stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F222),('RFM input'!$K$274*(1+vanilla4)^0.5)-SUM($K222:K222),('RFM input'!$K$274*(1+vanilla4)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F222),('RFM input'!$K$274*(1+vanilla4)^0.5)-SUM($K222:L222),('RFM input'!$K$274*(1+vanilla4)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F222),('RFM input'!$K$274*(1+vanilla4)^0.5)-SUM($K222:M222),('RFM input'!$K$274*(1+vanilla4)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F222),('RFM input'!$K$274*(1+vanilla4)^0.5)-SUM($K222:N222),('RFM input'!$K$274*(1+vanilla4)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F222),('RFM input'!$K$274*(1+vanilla4)^0.5)-SUM($K222:O222),('RFM input'!$K$274*(1+vanilla4)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F222),('RFM input'!$K$274*(1+vanilla4)^0.5)-SUM($K222:P222),('RFM input'!$K$274*(1+vanilla4)^0.5)/A12stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F223),('RFM input'!$L$274*(1+vanilla5)^0.5)-SUM($L223:L223),('RFM input'!$L$274*(1+vanilla5)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F223),('RFM input'!$L$274*(1+vanilla5)^0.5)-SUM($L223:M223),('RFM input'!$L$274*(1+vanilla5)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F223),('RFM input'!$L$274*(1+vanilla5)^0.5)-SUM($L223:N223),('RFM input'!$L$274*(1+vanilla5)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F223),('RFM input'!$L$274*(1+vanilla5)^0.5)-SUM($L223:O223),('RFM input'!$L$274*(1+vanilla5)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F223),('RFM input'!$L$274*(1+vanilla5)^0.5)-SUM($L223:P223),('RFM input'!$L$274*(1+vanilla5)^0.5)/A12stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F224),('RFM input'!$M$274*(1+vanilla6)^0.5)-SUM($M224:M224),('RFM input'!$M$274*(1+vanilla6)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F224),('RFM input'!$M$274*(1+vanilla6)^0.5)-SUM($M224:N224),('RFM input'!$M$274*(1+vanilla6)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F224),('RFM input'!$M$274*(1+vanilla6)^0.5)-SUM($M224:O224),('RFM input'!$M$274*(1+vanilla6)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F224),('RFM input'!$M$274*(1+vanilla6)^0.5)-SUM($M224:P224),('RFM input'!$M$274*(1+vanilla6)^0.5)/A12stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F225),('RFM input'!$N$274*(1+vanilla7)^0.5)-SUM($N225:N225),('RFM input'!$N$274*(1+vanilla7)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F225),('RFM input'!$N$274*(1+vanilla7)^0.5)-SUM($N225:O225),('RFM input'!$N$274*(1+vanilla7)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F225),('RFM input'!$N$274*(1+vanilla7)^0.5)-SUM($N225:P225),('RFM input'!$N$274*(1+vanilla7)^0.5)/A12stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F226),('RFM input'!$O$274*(1+vanilla8)^0.5)-SUM($O226:O226),('RFM input'!$O$274*(1+vanilla8)^0.5)/A12stdlife))","v":"n/a"},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F226),('RFM input'!$O$274*(1+vanilla8)^0.5)-SUM($O226:P226),('RFM input'!$O$274*(1+vanilla8)^0.5)/A12stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F227),('RFM input'!$P$274*(1+vanilla9)^0.5)-SUM($P227:P227),('RFM input'!$P$274*(1+vanilla9)^0.5)/A12stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H359,-SUM(H217:H228))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I359,-SUM(I217:I228))","v":0},{"$f":"IF(COUNT($H229:I229)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J359,-SUM(J217:J228)))","v":0},{"$f":"IF(COUNT($H229:J229)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K359,-SUM(K217:K228)))","v":0},{"$f":"IF(COUNT($H229:K229)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L359,-SUM(L217:L228)))","v":0},{"$f":"IF(COUNT($H229:L229)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M359,-SUM(M217:M228)))","v":0},{"$f":"IF(COUNT($H229:M229)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N359,-SUM(N217:N228)))","v":0},{"$f":"IF(COUNT($H229:N229)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O359,-SUM(O217:O228)))","v":0},{"$f":"IF(COUNT($H229:O229)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P359,-SUM(P217:P228)))","v":0},{"$f":"IF(COUNT($H229:P229)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q359,-SUM(Q217:Q228)))","v":0}]
[null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A13remlife,A13value-SUM($G230:G230),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":13.043542722916614},{"$f":"IF(I$3>A13remlife,A13value-SUM($G230:H230),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":13.043542722916614},{"$f":"IF(J$3>A13remlife,A13value-SUM($G230:I230),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":13.043542722916614},{"$f":"IF(K$3>A13remlife,A13value-SUM($G230:J230),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":5.8333654569997648},{"$f":"IF(L$3>A13remlife,A13value-SUM($G230:K230),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(M$3>A13remlife,A13value-SUM($G230:L230),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(N$3>A13remlife,A13value-SUM($G230:M230),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(O$3>A13remlife,A13value-SUM($G230:N230),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(P$3>A13remlife,A13value-SUM($G230:O230),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(Q$3>A13remlife,A13value-SUM($G230:P230),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(I$3>(A13stdlife+$F232),('RFM input'!$H$275*(1+vanilla1)^0.5)-SUM($H232:H232),('RFM input'!$H$275*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F232),('RFM input'!$H$275*(1+vanilla1)^0.5)-SUM($H232:I232),('RFM input'!$H$275*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F232),('RFM input'!$H$275*(1+vanilla1)^0.5)-SUM($H232:J232),('RFM input'!$H$275*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F232),('RFM input'!$H$275*(1+vanilla1)^0.5)-SUM($H232:K232),('RFM input'!$H$275*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F232),('RFM input'!$H$275*(1+vanilla1)^0.5)-SUM($H232:L232),('RFM input'!$H$275*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F232),('RFM input'!$H$275*(1+vanilla1)^0.5)-SUM($H232:M232),('RFM input'!$H$275*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F232),('RFM input'!$H$275*(1+vanilla1)^0.5)-SUM($H232:N232),('RFM input'!$H$275*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F232),('RFM input'!$H$275*(1+vanilla1)^0.5)-SUM($H232:O232),('RFM input'!$H$275*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F232),('RFM input'!$H$275*(1+vanilla1)^0.5)-SUM($H232:P232),('RFM input'!$H$275*(1+vanilla1)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F233),('RFM input'!$I$275*(1+vanilla2)^0.5)-SUM($I233:I233),('RFM input'!$I$275*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F233),('RFM input'!$I$275*(1+vanilla2)^0.5)-SUM($I233:J233),('RFM input'!$I$275*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F233),('RFM input'!$I$275*(1+vanilla2)^0.5)-SUM($I233:K233),('RFM input'!$I$275*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F233),('RFM input'!$I$275*(1+vanilla2)^0.5)-SUM($I233:L233),('RFM input'!$I$275*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F233),('RFM input'!$I$275*(1+vanilla2)^0.5)-SUM($I233:M233),('RFM input'!$I$275*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F233),('RFM input'!$I$275*(1+vanilla2)^0.5)-SUM($I233:N233),('RFM input'!$I$275*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F233),('RFM input'!$I$275*(1+vanilla2)^0.5)-SUM($I233:O233),('RFM input'!$I$275*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F233),('RFM input'!$I$275*(1+vanilla2)^0.5)-SUM($I233:P233),('RFM input'!$I$275*(1+vanilla2)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F234),('RFM input'!$J$275*(1+vanilla3)^0.5)-SUM($J234:J234),('RFM input'!$J$275*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F234),('RFM input'!$J$275*(1+vanilla3)^0.5)-SUM($J234:K234),('RFM input'!$J$275*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F234),('RFM input'!$J$275*(1+vanilla3)^0.5)-SUM($J234:L234),('RFM input'!$J$275*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F234),('RFM input'!$J$275*(1+vanilla3)^0.5)-SUM($J234:M234),('RFM input'!$J$275*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F234),('RFM input'!$J$275*(1+vanilla3)^0.5)-SUM($J234:N234),('RFM input'!$J$275*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F234),('RFM input'!$J$275*(1+vanilla3)^0.5)-SUM($J234:O234),('RFM input'!$J$275*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F234),('RFM input'!$J$275*(1+vanilla3)^0.5)-SUM($J234:P234),('RFM input'!$J$275*(1+vanilla3)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F235),('RFM input'!$K$275*(1+vanilla4)^0.5)-SUM($K235:K235),('RFM input'!$K$275*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F235),('RFM input'!$K$275*(1+vanilla4)^0.5)-SUM($K235:L235),('RFM input'!$K$275*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F235),('RFM input'!$K$275*(1+vanilla4)^0.5)-SUM($K235:M235),('RFM input'!$K$275*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F235),('RFM input'!$K$275*(1+vanilla4)^0.5)-SUM($K235:N235),('RFM input'!$K$275*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F235),('RFM input'!$K$275*(1+vanilla4)^0.5)-SUM($K235:O235),('RFM input'!$K$275*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F235),('RFM input'!$K$275*(1+vanilla4)^0.5)-SUM($K235:P235),('RFM input'!$K$275*(1+vanilla4)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F236),('RFM input'!$L$275*(1+vanilla5)^0.5)-SUM($L236:L236),('RFM input'!$L$275*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F236),('RFM input'!$L$275*(1+vanilla5)^0.5)-SUM($L236:M236),('RFM input'!$L$275*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F236),('RFM input'!$L$275*(1+vanilla5)^0.5)-SUM($L236:N236),('RFM input'!$L$275*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F236),('RFM input'!$L$275*(1+vanilla5)^0.5)-SUM($L236:O236),('RFM input'!$L$275*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F236),('RFM input'!$L$275*(1+vanilla5)^0.5)-SUM($L236:P236),('RFM input'!$L$275*(1+vanilla5)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F237),('RFM input'!$M$275*(1+vanilla6)^0.5)-SUM($M237:M237),('RFM input'!$M$275*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F237),('RFM input'!$M$275*(1+vanilla6)^0.5)-SUM($M237:N237),('RFM input'!$M$275*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F237),('RFM input'!$M$275*(1+vanilla6)^0.5)-SUM($M237:O237),('RFM input'!$M$275*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F237),('RFM input'!$M$275*(1+vanilla6)^0.5)-SUM($M237:P237),('RFM input'!$M$275*(1+vanilla6)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F238),('RFM input'!$N$275*(1+vanilla7)^0.5)-SUM($N238:N238),('RFM input'!$N$275*(1+vanilla7)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F238),('RFM input'!$N$275*(1+vanilla7)^0.5)-SUM($N238:O238),('RFM input'!$N$275*(1+vanilla7)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F238),('RFM input'!$N$275*(1+vanilla7)^0.5)-SUM($N238:P238),('RFM input'!$N$275*(1+vanilla7)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F239),('RFM input'!$O$275*(1+vanilla8)^0.5)-SUM($O239:O239),('RFM input'!$O$275*(1+vanilla8)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F239),('RFM input'!$O$275*(1+vanilla8)^0.5)-SUM($O239:P239),('RFM input'!$O$275*(1+vanilla8)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F240),('RFM input'!$P$275*(1+vanilla9)^0.5)-SUM($P240:P240),('RFM input'!$P$275*(1+vanilla9)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H360,-SUM(H230:H241))","v":-13.043542722916614},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I360,-SUM(I230:I241))","v":-13.043542722916614},{"$f":"IF(COUNT($H242:I242)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J360,-SUM(J230:J241)))","v":-13.043542722916614},{"$f":"IF(COUNT($H242:J242)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K360,-SUM(K230:K241)))","v":-5.8333654569997648},{"$f":"IF(COUNT($H242:K242)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L360,-SUM(L230:L241)))","v":0},{"$f":"IF(COUNT($H242:L242)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M360,-SUM(M230:M241)))","v":0},{"$f":"IF(COUNT($H242:M242)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N360,-SUM(N230:N241)))","v":0},{"$f":"IF(COUNT($H242:N242)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O360,-SUM(O230:O241)))","v":0},{"$f":"IF(COUNT($H242:O242)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P360,-SUM(P230:P241)))","v":0},{"$f":"IF(COUNT($H242:P242)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q360,-SUM(Q230:Q241)))","v":0}]
[null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A14remlife,A14value-SUM($G243:G243),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":5.7837809505982332},{"$f":"IF(I$3>A14remlife,A14value-SUM($G243:H243),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":5.7837809505982332},{"$f":"IF(J$3>A14remlife,A14value-SUM($G243:I243),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":5.7837809505982332},{"$f":"IF(K$3>A14remlife,A14value-SUM($G243:J243),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":5.7837809505982332},{"$f":"IF(L$3>A14remlife,A14value-SUM($G243:K243),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":5.7837809505982332},{"$f":"IF(M$3>A14remlife,A14value-SUM($G243:L243),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":5.7837809505982332},{"$f":"IF(N$3>A14remlife,A14value-SUM($G243:M243),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":5.7837809505982332},{"$f":"IF(O$3>A14remlife,A14value-SUM($G243:N243),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":4.7815534369566137},{"$f":"IF(P$3>A14remlife,A14value-SUM($G243:O243),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(Q$3>A14remlife,A14value-SUM($G243:P243),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(I$3>(A14stdlife+$F245),('RFM input'!$H$276*(1+vanilla1)^0.5)-SUM($H245:H245),('RFM input'!$H$276*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F245),('RFM input'!$H$276*(1+vanilla1)^0.5)-SUM($H245:I245),('RFM input'!$H$276*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F245),('RFM input'!$H$276*(1+vanilla1)^0.5)-SUM($H245:J245),('RFM input'!$H$276*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F245),('RFM input'!$H$276*(1+vanilla1)^0.5)-SUM($H245:K245),('RFM input'!$H$276*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F245),('RFM input'!$H$276*(1+vanilla1)^0.5)-SUM($H245:L245),('RFM input'!$H$276*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F245),('RFM input'!$H$276*(1+vanilla1)^0.5)-SUM($H245:M245),('RFM input'!$H$276*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F245),('RFM input'!$H$276*(1+vanilla1)^0.5)-SUM($H245:N245),('RFM input'!$H$276*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F245),('RFM input'!$H$276*(1+vanilla1)^0.5)-SUM($H245:O245),('RFM input'!$H$276*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F245),('RFM input'!$H$276*(1+vanilla1)^0.5)-SUM($H245:P245),('RFM input'!$H$276*(1+vanilla1)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F246),('RFM input'!$I$276*(1+vanilla2)^0.5)-SUM($I246:I246),('RFM input'!$I$276*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F246),('RFM input'!$I$276*(1+vanilla2)^0.5)-SUM($I246:J246),('RFM input'!$I$276*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F246),('RFM input'!$I$276*(1+vanilla2)^0.5)-SUM($I246:K246),('RFM input'!$I$276*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F246),('RFM input'!$I$276*(1+vanilla2)^0.5)-SUM($I246:L246),('RFM input'!$I$276*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F246),('RFM input'!$I$276*(1+vanilla2)^0.5)-SUM($I246:M246),('RFM input'!$I$276*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F246),('RFM input'!$I$276*(1+vanilla2)^0.5)-SUM($I246:N246),('RFM input'!$I$276*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F246),('RFM input'!$I$276*(1+vanilla2)^0.5)-SUM($I246:O246),('RFM input'!$I$276*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F246),('RFM input'!$I$276*(1+vanilla2)^0.5)-SUM($I246:P246),('RFM input'!$I$276*(1+vanilla2)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F247),('RFM input'!$J$276*(1+vanilla3)^0.5)-SUM($J247:J247),('RFM input'!$J$276*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F247),('RFM input'!$J$276*(1+vanilla3)^0.5)-SUM($J247:K247),('RFM input'!$J$276*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F247),('RFM input'!$J$276*(1+vanilla3)^0.5)-SUM($J247:L247),('RFM input'!$J$276*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F247),('RFM input'!$J$276*(1+vanilla3)^0.5)-SUM($J247:M247),('RFM input'!$J$276*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F247),('RFM input'!$J$276*(1+vanilla3)^0.5)-SUM($J247:N247),('RFM input'!$J$276*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F247),('RFM input'!$J$276*(1+vanilla3)^0.5)-SUM($J247:O247),('RFM input'!$J$276*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F247),('RFM input'!$J$276*(1+vanilla3)^0.5)-SUM($J247:P247),('RFM input'!$J$276*(1+vanilla3)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F248),('RFM input'!$K$276*(1+vanilla4)^0.5)-SUM($K248:K248),('RFM input'!$K$276*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F248),('RFM input'!$K$276*(1+vanilla4)^0.5)-SUM($K248:L248),('RFM input'!$K$276*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F248),('RFM input'!$K$276*(1+vanilla4)^0.5)-SUM($K248:M248),('RFM input'!$K$276*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F248),('RFM input'!$K$276*(1+vanilla4)^0.5)-SUM($K248:N248),('RFM input'!$K$276*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F248),('RFM input'!$K$276*(1+vanilla4)^0.5)-SUM($K248:O248),('RFM input'!$K$276*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F248),('RFM input'!$K$276*(1+vanilla4)^0.5)-SUM($K248:P248),('RFM input'!$K$276*(1+vanilla4)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F249),('RFM input'!$L$276*(1+vanilla5)^0.5)-SUM($L249:L249),('RFM input'!$L$276*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F249),('RFM input'!$L$276*(1+vanilla5)^0.5)-SUM($L249:M249),('RFM input'!$L$276*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F249),('RFM input'!$L$276*(1+vanilla5)^0.5)-SUM($L249:N249),('RFM input'!$L$276*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F249),('RFM input'!$L$276*(1+vanilla5)^0.5)-SUM($L249:O249),('RFM input'!$L$276*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F249),('RFM input'!$L$276*(1+vanilla5)^0.5)-SUM($L249:P249),('RFM input'!$L$276*(1+vanilla5)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F250),('RFM input'!$M$276*(1+vanilla6)^0.5)-SUM($M250:M250),('RFM input'!$M$276*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F250),('RFM input'!$M$276*(1+vanilla6)^0.5)-SUM($M250:N250),('RFM input'!$M$276*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F250),('RFM input'!$M$276*(1+vanilla6)^0.5)-SUM($M250:O250),('RFM input'!$M$276*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F250),('RFM input'!$M$276*(1+vanilla6)^0.5)-SUM($M250:P250),('RFM input'!$M$276*(1+vanilla6)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F251),('RFM input'!$N$276*(1+vanilla7)^0.5)-SUM($N251:N251),('RFM input'!$N$276*(1+vanilla7)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F251),('RFM input'!$N$276*(1+vanilla7)^0.5)-SUM($N251:O251),('RFM input'!$N$276*(1+vanilla7)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F251),('RFM input'!$N$276*(1+vanilla7)^0.5)-SUM($N251:P251),('RFM input'!$N$276*(1+vanilla7)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F252),('RFM input'!$O$276*(1+vanilla8)^0.5)-SUM($O252:O252),('RFM input'!$O$276*(1+vanilla8)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F252),('RFM input'!$O$276*(1+vanilla8)^0.5)-SUM($O252:P252),('RFM input'!$O$276*(1+vanilla8)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F253),('RFM input'!$P$276*(1+vanilla9)^0.5)-SUM($P253:P253),('RFM input'!$P$276*(1+vanilla9)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H361,-SUM(H243:H254))","v":-5.7837809505982332},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I361,-SUM(I243:I254))","v":-5.7837809505982332},{"$f":"IF(COUNT($H255:I255)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J361,-SUM(J243:J254)))","v":-5.7837809505982332},{"$f":"IF(COUNT($H255:J255)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K361,-SUM(K243:K254)))","v":-5.7837809505982332},{"$f":"IF(COUNT($H255:K255)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L361,-SUM(L243:L254)))","v":-5.7837809505982332},{"$f":"IF(COUNT($H255:L255)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M361,-SUM(M243:M254)))","v":0},{"$f":"IF(COUNT($H255:M255)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N361,-SUM(N243:N254)))","v":0},{"$f":"IF(COUNT($H255:N255)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O361,-SUM(O243:O254)))","v":0},{"$f":"IF(COUNT($H255:O255)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P361,-SUM(P243:P254)))","v":0},{"$f":"IF(COUNT($H255:P255)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q361,-SUM(Q243:Q254)))","v":0}]
[null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A15remlife,A15value-SUM($G256:G256),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":4.0648221748855846},{"$f":"IF(I$3>A15remlife,A15value-SUM($G256:H256),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":4.0648221748855846},{"$f":"IF(J$3>A15remlife,A15value-SUM($G256:I256),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":4.0648221748855846},{"$f":"IF(K$3>A15remlife,A15value-SUM($G256:J256),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":4.0648221748855846},{"$f":"IF(L$3>A15remlife,A15value-SUM($G256:K256),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":4.0648221748855846},{"$f":"IF(M$3>A15remlife,A15value-SUM($G256:L256),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":2.6197113605167779},{"$f":"IF(N$3>A15remlife,A15value-SUM($G256:M256),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(O$3>A15remlife,A15value-SUM($G256:N256),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(P$3>A15remlife,A15value-SUM($G256:O256),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(Q$3>A15remlife,A15value-SUM($G256:P256),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(I$3>(A15stdlife+$F258),('RFM input'!$H$277*(1+vanilla1)^0.5)-SUM($H258:H258),('RFM input'!$H$277*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F258),('RFM input'!$H$277*(1+vanilla1)^0.5)-SUM($H258:I258),('RFM input'!$H$277*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F258),('RFM input'!$H$277*(1+vanilla1)^0.5)-SUM($H258:J258),('RFM input'!$H$277*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F258),('RFM input'!$H$277*(1+vanilla1)^0.5)-SUM($H258:K258),('RFM input'!$H$277*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F258),('RFM input'!$H$277*(1+vanilla1)^0.5)-SUM($H258:L258),('RFM input'!$H$277*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F258),('RFM input'!$H$277*(1+vanilla1)^0.5)-SUM($H258:M258),('RFM input'!$H$277*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F258),('RFM input'!$H$277*(1+vanilla1)^0.5)-SUM($H258:N258),('RFM input'!$H$277*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F258),('RFM input'!$H$277*(1+vanilla1)^0.5)-SUM($H258:O258),('RFM input'!$H$277*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F258),('RFM input'!$H$277*(1+vanilla1)^0.5)-SUM($H258:P258),('RFM input'!$H$277*(1+vanilla1)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F259),('RFM input'!$I$277*(1+vanilla2)^0.5)-SUM($I259:I259),('RFM input'!$I$277*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F259),('RFM input'!$I$277*(1+vanilla2)^0.5)-SUM($I259:J259),('RFM input'!$I$277*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F259),('RFM input'!$I$277*(1+vanilla2)^0.5)-SUM($I259:K259),('RFM input'!$I$277*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F259),('RFM input'!$I$277*(1+vanilla2)^0.5)-SUM($I259:L259),('RFM input'!$I$277*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F259),('RFM input'!$I$277*(1+vanilla2)^0.5)-SUM($I259:M259),('RFM input'!$I$277*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F259),('RFM input'!$I$277*(1+vanilla2)^0.5)-SUM($I259:N259),('RFM input'!$I$277*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F259),('RFM input'!$I$277*(1+vanilla2)^0.5)-SUM($I259:O259),('RFM input'!$I$277*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F259),('RFM input'!$I$277*(1+vanilla2)^0.5)-SUM($I259:P259),('RFM input'!$I$277*(1+vanilla2)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F260),('RFM input'!$J$277*(1+vanilla3)^0.5)-SUM($J260:J260),('RFM input'!$J$277*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F260),('RFM input'!$J$277*(1+vanilla3)^0.5)-SUM($J260:K260),('RFM input'!$J$277*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F260),('RFM input'!$J$277*(1+vanilla3)^0.5)-SUM($J260:L260),('RFM input'!$J$277*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F260),('RFM input'!$J$277*(1+vanilla3)^0.5)-SUM($J260:M260),('RFM input'!$J$277*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F260),('RFM input'!$J$277*(1+vanilla3)^0.5)-SUM($J260:N260),('RFM input'!$J$277*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F260),('RFM input'!$J$277*(1+vanilla3)^0.5)-SUM($J260:O260),('RFM input'!$J$277*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F260),('RFM input'!$J$277*(1+vanilla3)^0.5)-SUM($J260:P260),('RFM input'!$J$277*(1+vanilla3)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F261),('RFM input'!$K$277*(1+vanilla4)^0.5)-SUM($K261:K261),('RFM input'!$K$277*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F261),('RFM input'!$K$277*(1+vanilla4)^0.5)-SUM($K261:L261),('RFM input'!$K$277*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F261),('RFM input'!$K$277*(1+vanilla4)^0.5)-SUM($K261:M261),('RFM input'!$K$277*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F261),('RFM input'!$K$277*(1+vanilla4)^0.5)-SUM($K261:N261),('RFM input'!$K$277*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F261),('RFM input'!$K$277*(1+vanilla4)^0.5)-SUM($K261:O261),('RFM input'!$K$277*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F261),('RFM input'!$K$277*(1+vanilla4)^0.5)-SUM($K261:P261),('RFM input'!$K$277*(1+vanilla4)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F262),('RFM input'!$L$277*(1+vanilla5)^0.5)-SUM($L262:L262),('RFM input'!$L$277*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F262),('RFM input'!$L$277*(1+vanilla5)^0.5)-SUM($L262:M262),('RFM input'!$L$277*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F262),('RFM input'!$L$277*(1+vanilla5)^0.5)-SUM($L262:N262),('RFM input'!$L$277*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F262),('RFM input'!$L$277*(1+vanilla5)^0.5)-SUM($L262:O262),('RFM input'!$L$277*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F262),('RFM input'!$L$277*(1+vanilla5)^0.5)-SUM($L262:P262),('RFM input'!$L$277*(1+vanilla5)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F263),('RFM input'!$M$277*(1+vanilla6)^0.5)-SUM($M263:M263),('RFM input'!$M$277*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F263),('RFM input'!$M$277*(1+vanilla6)^0.5)-SUM($M263:N263),('RFM input'!$M$277*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F263),('RFM input'!$M$277*(1+vanilla6)^0.5)-SUM($M263:O263),('RFM input'!$M$277*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F263),('RFM input'!$M$277*(1+vanilla6)^0.5)-SUM($M263:P263),('RFM input'!$M$277*(1+vanilla6)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F264),('RFM input'!$N$277*(1+vanilla7)^0.5)-SUM($N264:N264),('RFM input'!$N$277*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F264),('RFM input'!$N$277*(1+vanilla7)^0.5)-SUM($N264:O264),('RFM input'!$N$277*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F264),('RFM input'!$N$277*(1+vanilla7)^0.5)-SUM($N264:P264),('RFM input'!$N$277*(1+vanilla7)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F265),('RFM input'!$O$277*(1+vanilla8)^0.5)-SUM($O265:O265),('RFM input'!$O$277*(1+vanilla8)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F265),('RFM input'!$O$277*(1+vanilla8)^0.5)-SUM($O265:P265),('RFM input'!$O$277*(1+vanilla8)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F266),('RFM input'!$P$277*(1+vanilla9)^0.5)-SUM($P266:P266),('RFM input'!$P$277*(1+vanilla9)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H362,-SUM(H256:H267))","v":-4.0648221748855846},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I362,-SUM(I256:I267))","v":-4.0648221748855846},{"$f":"IF(COUNT($H268:I268)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J362,-SUM(J256:J267)))","v":-4.0648221748855846},{"$f":"IF(COUNT($H268:J268)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K362,-SUM(K256:K267)))","v":-4.0648221748855846},{"$f":"IF(COUNT($H268:K268)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L362,-SUM(L256:L267)))","v":-4.0648221748855846},{"$f":"IF(COUNT($H268:L268)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M362,-SUM(M256:M267)))","v":0},{"$f":"IF(COUNT($H268:M268)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N362,-SUM(N256:N267)))","v":0},{"$f":"IF(COUNT($H268:N268)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O362,-SUM(O256:O267)))","v":0},{"$f":"IF(COUNT($H268:O268)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P362,-SUM(P256:P267)))","v":0},{"$f":"IF(COUNT($H268:P268)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q362,-SUM(Q256:Q267)))","v":0}]
[null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A16remlife,A16value-SUM($G269:G269),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":4.3100137253961437},{"$f":"IF(I$3>A16remlife,A16value-SUM($G269:H269),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":4.3100137253961437},{"$f":"IF(J$3>A16remlife,A16value-SUM($G269:I269),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":4.3100137253961437},{"$f":"IF(K$3>A16remlife,A16value-SUM($G269:J269),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":4.3100137253961437},{"$f":"IF(L$3>A16remlife,A16value-SUM($G269:K269),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":4.3100137253961437},{"$f":"IF(M$3>A16remlife,A16value-SUM($G269:L269),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":4.3100137253961437},{"$f":"IF(N$3>A16remlife,A16value-SUM($G269:M269),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":4.3100137253961437},{"$f":"IF(O$3>A16remlife,A16value-SUM($G269:N269),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":4.3100137253961437},{"$f":"IF(P$3>A16remlife,A16value-SUM($G269:O269),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":4.3100137253961437},{"$f":"IF(Q$3>A16remlife,A16value-SUM($G269:P269),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":4.3100137253961437}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(I$3>(A16stdlife+$F271),('RFM input'!$H$278*(1+vanilla1)^0.5)-SUM($H271:H271),('RFM input'!$H$278*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F271),('RFM input'!$H$278*(1+vanilla1)^0.5)-SUM($H271:I271),('RFM input'!$H$278*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F271),('RFM input'!$H$278*(1+vanilla1)^0.5)-SUM($H271:J271),('RFM input'!$H$278*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F271),('RFM input'!$H$278*(1+vanilla1)^0.5)-SUM($H271:K271),('RFM input'!$H$278*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F271),('RFM input'!$H$278*(1+vanilla1)^0.5)-SUM($H271:L271),('RFM input'!$H$278*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F271),('RFM input'!$H$278*(1+vanilla1)^0.5)-SUM($H271:M271),('RFM input'!$H$278*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F271),('RFM input'!$H$278*(1+vanilla1)^0.5)-SUM($H271:N271),('RFM input'!$H$278*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F271),('RFM input'!$H$278*(1+vanilla1)^0.5)-SUM($H271:O271),('RFM input'!$H$278*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F271),('RFM input'!$H$278*(1+vanilla1)^0.5)-SUM($H271:P271),('RFM input'!$H$278*(1+vanilla1)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F272),('RFM input'!$I$278*(1+vanilla2)^0.5)-SUM($I272:I272),('RFM input'!$I$278*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F272),('RFM input'!$I$278*(1+vanilla2)^0.5)-SUM($I272:J272),('RFM input'!$I$278*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F272),('RFM input'!$I$278*(1+vanilla2)^0.5)-SUM($I272:K272),('RFM input'!$I$278*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F272),('RFM input'!$I$278*(1+vanilla2)^0.5)-SUM($I272:L272),('RFM input'!$I$278*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F272),('RFM input'!$I$278*(1+vanilla2)^0.5)-SUM($I272:M272),('RFM input'!$I$278*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F272),('RFM input'!$I$278*(1+vanilla2)^0.5)-SUM($I272:N272),('RFM input'!$I$278*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F272),('RFM input'!$I$278*(1+vanilla2)^0.5)-SUM($I272:O272),('RFM input'!$I$278*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F272),('RFM input'!$I$278*(1+vanilla2)^0.5)-SUM($I272:P272),('RFM input'!$I$278*(1+vanilla2)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F273),('RFM input'!$J$278*(1+vanilla3)^0.5)-SUM($J273:J273),('RFM input'!$J$278*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F273),('RFM input'!$J$278*(1+vanilla3)^0.5)-SUM($J273:K273),('RFM input'!$J$278*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F273),('RFM input'!$J$278*(1+vanilla3)^0.5)-SUM($J273:L273),('RFM input'!$J$278*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F273),('RFM input'!$J$278*(1+vanilla3)^0.5)-SUM($J273:M273),('RFM input'!$J$278*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F273),('RFM input'!$J$278*(1+vanilla3)^0.5)-SUM($J273:N273),('RFM input'!$J$278*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F273),('RFM input'!$J$278*(1+vanilla3)^0.5)-SUM($J273:O273),('RFM input'!$J$278*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F273),('RFM input'!$J$278*(1+vanilla3)^0.5)-SUM($J273:P273),('RFM input'!$J$278*(1+vanilla3)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F274),('RFM input'!$K$278*(1+vanilla4)^0.5)-SUM($K274:K274),('RFM input'!$K$278*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F274),('RFM input'!$K$278*(1+vanilla4)^0.5)-SUM($K274:L274),('RFM input'!$K$278*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F274),('RFM input'!$K$278*(1+vanilla4)^0.5)-SUM($K274:M274),('RFM input'!$K$278*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F274),('RFM input'!$K$278*(1+vanilla4)^0.5)-SUM($K274:N274),('RFM input'!$K$278*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F274),('RFM input'!$K$278*(1+vanilla4)^0.5)-SUM($K274:O274),('RFM input'!$K$278*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F274),('RFM input'!$K$278*(1+vanilla4)^0.5)-SUM($K274:P274),('RFM input'!$K$278*(1+vanilla4)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F275),('RFM input'!$L$278*(1+vanilla5)^0.5)-SUM($L275:L275),('RFM input'!$L$278*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F275),('RFM input'!$L$278*(1+vanilla5)^0.5)-SUM($L275:M275),('RFM input'!$L$278*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F275),('RFM input'!$L$278*(1+vanilla5)^0.5)-SUM($L275:N275),('RFM input'!$L$278*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F275),('RFM input'!$L$278*(1+vanilla5)^0.5)-SUM($L275:O275),('RFM input'!$L$278*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F275),('RFM input'!$L$278*(1+vanilla5)^0.5)-SUM($L275:P275),('RFM input'!$L$278*(1+vanilla5)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F276),('RFM input'!$M$278*(1+vanilla6)^0.5)-SUM($M276:M276),('RFM input'!$M$278*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F276),('RFM input'!$M$278*(1+vanilla6)^0.5)-SUM($M276:N276),('RFM input'!$M$278*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F276),('RFM input'!$M$278*(1+vanilla6)^0.5)-SUM($M276:O276),('RFM input'!$M$278*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F276),('RFM input'!$M$278*(1+vanilla6)^0.5)-SUM($M276:P276),('RFM input'!$M$278*(1+vanilla6)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F277),('RFM input'!$N$278*(1+vanilla7)^0.5)-SUM($N277:N277),('RFM input'!$N$278*(1+vanilla7)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F277),('RFM input'!$N$278*(1+vanilla7)^0.5)-SUM($N277:O277),('RFM input'!$N$278*(1+vanilla7)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F277),('RFM input'!$N$278*(1+vanilla7)^0.5)-SUM($N277:P277),('RFM input'!$N$278*(1+vanilla7)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F278),('RFM input'!$O$278*(1+vanilla8)^0.5)-SUM($O278:O278),('RFM input'!$O$278*(1+vanilla8)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F278),('RFM input'!$O$278*(1+vanilla8)^0.5)-SUM($O278:P278),('RFM input'!$O$278*(1+vanilla8)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F279),('RFM input'!$P$278*(1+vanilla9)^0.5)-SUM($P279:P279),('RFM input'!$P$278*(1+vanilla9)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H363,-SUM(H269:H280))","v":-4.3100137253961437},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I363,-SUM(I269:I280))","v":-4.3100137253961437},{"$f":"IF(COUNT($H281:I281)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J363,-SUM(J269:J280)))","v":-4.3100137253961437},{"$f":"IF(COUNT($H281:J281)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K363,-SUM(K269:K280)))","v":-4.3100137253961437},{"$f":"IF(COUNT($H281:K281)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L363,-SUM(L269:L280)))","v":-4.3100137253961437},{"$f":"IF(COUNT($H281:L281)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M363,-SUM(M269:M280)))","v":0},{"$f":"IF(COUNT($H281:M281)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N363,-SUM(N269:N280)))","v":0},{"$f":"IF(COUNT($H281:N281)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O363,-SUM(O269:O280)))","v":0},{"$f":"IF(COUNT($H281:O281)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P363,-SUM(P269:P280)))","v":0},{"$f":"IF(COUNT($H281:P281)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q363,-SUM(Q269:Q280)))","v":0}]
[null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A17remlife,A17value-SUM($G282:G282),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(I$3>A17remlife,A17value-SUM($G282:H282),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(J$3>A17remlife,A17value-SUM($G282:I282),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(K$3>A17remlife,A17value-SUM($G282:J282),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(L$3>A17remlife,A17value-SUM($G282:K282),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(M$3>A17remlife,A17value-SUM($G282:L282),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(N$3>A17remlife,A17value-SUM($G282:M282),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(O$3>A17remlife,A17value-SUM($G282:N282),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(P$3>A17remlife,A17value-SUM($G282:O282),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(Q$3>A17remlife,A17value-SUM($G282:P282),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(I$3>(A17stdlife+$F284),('RFM input'!$H$279*(1+vanilla1)^0.5)-SUM($H284:H284),('RFM input'!$H$279*(1+vanilla1)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F284),('RFM input'!$H$279*(1+vanilla1)^0.5)-SUM($H284:I284),('RFM input'!$H$279*(1+vanilla1)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F284),('RFM input'!$H$279*(1+vanilla1)^0.5)-SUM($H284:J284),('RFM input'!$H$279*(1+vanilla1)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F284),('RFM input'!$H$279*(1+vanilla1)^0.5)-SUM($H284:K284),('RFM input'!$H$279*(1+vanilla1)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F284),('RFM input'!$H$279*(1+vanilla1)^0.5)-SUM($H284:L284),('RFM input'!$H$279*(1+vanilla1)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F284),('RFM input'!$H$279*(1+vanilla1)^0.5)-SUM($H284:M284),('RFM input'!$H$279*(1+vanilla1)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F284),('RFM input'!$H$279*(1+vanilla1)^0.5)-SUM($H284:N284),('RFM input'!$H$279*(1+vanilla1)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F284),('RFM input'!$H$279*(1+vanilla1)^0.5)-SUM($H284:O284),('RFM input'!$H$279*(1+vanilla1)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F284),('RFM input'!$H$279*(1+vanilla1)^0.5)-SUM($H284:P284),('RFM input'!$H$279*(1+vanilla1)^0.5)/A17stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F285),('RFM input'!$I$279*(1+vanilla2)^0.5)-SUM($I285:I285),('RFM input'!$I$279*(1+vanilla2)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F285),('RFM input'!$I$279*(1+vanilla2)^0.5)-SUM($I285:J285),('RFM input'!$I$279*(1+vanilla2)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F285),('RFM input'!$I$279*(1+vanilla2)^0.5)-SUM($I285:K285),('RFM input'!$I$279*(1+vanilla2)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F285),('RFM input'!$I$279*(1+vanilla2)^0.5)-SUM($I285:L285),('RFM input'!$I$279*(1+vanilla2)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F285),('RFM input'!$I$279*(1+vanilla2)^0.5)-SUM($I285:M285),('RFM input'!$I$279*(1+vanilla2)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F285),('RFM input'!$I$279*(1+vanilla2)^0.5)-SUM($I285:N285),('RFM input'!$I$279*(1+vanilla2)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F285),('RFM input'!$I$279*(1+vanilla2)^0.5)-SUM($I285:O285),('RFM input'!$I$279*(1+vanilla2)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F285),('RFM input'!$I$279*(1+vanilla2)^0.5)-SUM($I285:P285),('RFM input'!$I$279*(1+vanilla2)^0.5)/A17stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F286),('RFM input'!$J$279*(1+vanilla3)^0.5)-SUM($J286:J286),('RFM input'!$J$279*(1+vanilla3)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F286),('RFM input'!$J$279*(1+vanilla3)^0.5)-SUM($J286:K286),('RFM input'!$J$279*(1+vanilla3)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F286),('RFM input'!$J$279*(1+vanilla3)^0.5)-SUM($J286:L286),('RFM input'!$J$279*(1+vanilla3)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F286),('RFM input'!$J$279*(1+vanilla3)^0.5)-SUM($J286:M286),('RFM input'!$J$279*(1+vanilla3)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F286),('RFM input'!$J$279*(1+vanilla3)^0.5)-SUM($J286:N286),('RFM input'!$J$279*(1+vanilla3)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F286),('RFM input'!$J$279*(1+vanilla3)^0.5)-SUM($J286:O286),('RFM input'!$J$279*(1+vanilla3)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F286),('RFM input'!$J$279*(1+vanilla3)^0.5)-SUM($J286:P286),('RFM input'!$J$279*(1+vanilla3)^0.5)/A17stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F287),('RFM input'!$K$279*(1+vanilla4)^0.5)-SUM($K287:K287),('RFM input'!$K$279*(1+vanilla4)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F287),('RFM input'!$K$279*(1+vanilla4)^0.5)-SUM($K287:L287),('RFM input'!$K$279*(1+vanilla4)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F287),('RFM input'!$K$279*(1+vanilla4)^0.5)-SUM($K287:M287),('RFM input'!$K$279*(1+vanilla4)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F287),('RFM input'!$K$279*(1+vanilla4)^0.5)-SUM($K287:N287),('RFM input'!$K$279*(1+vanilla4)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F287),('RFM input'!$K$279*(1+vanilla4)^0.5)-SUM($K287:O287),('RFM input'!$K$279*(1+vanilla4)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F287),('RFM input'!$K$279*(1+vanilla4)^0.5)-SUM($K287:P287),('RFM input'!$K$279*(1+vanilla4)^0.5)/A17stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F288),('RFM input'!$L$279*(1+vanilla5)^0.5)-SUM($L288:L288),('RFM input'!$L$279*(1+vanilla5)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F288),('RFM input'!$L$279*(1+vanilla5)^0.5)-SUM($L288:M288),('RFM input'!$L$279*(1+vanilla5)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F288),('RFM input'!$L$279*(1+vanilla5)^0.5)-SUM($L288:N288),('RFM input'!$L$279*(1+vanilla5)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F288),('RFM input'!$L$279*(1+vanilla5)^0.5)-SUM($L288:O288),('RFM input'!$L$279*(1+vanilla5)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F288),('RFM input'!$L$279*(1+vanilla5)^0.5)-SUM($L288:P288),('RFM input'!$L$279*(1+vanilla5)^0.5)/A17stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F289),('RFM input'!$M$279*(1+vanilla6)^0.5)-SUM($M289:M289),('RFM input'!$M$279*(1+vanilla6)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F289),('RFM input'!$M$279*(1+vanilla6)^0.5)-SUM($M289:N289),('RFM input'!$M$279*(1+vanilla6)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F289),('RFM input'!$M$279*(1+vanilla6)^0.5)-SUM($M289:O289),('RFM input'!$M$279*(1+vanilla6)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F289),('RFM input'!$M$279*(1+vanilla6)^0.5)-SUM($M289:P289),('RFM input'!$M$279*(1+vanilla6)^0.5)/A17stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F290),('RFM input'!$N$279*(1+vanilla7)^0.5)-SUM($N290:N290),('RFM input'!$N$279*(1+vanilla7)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F290),('RFM input'!$N$279*(1+vanilla7)^0.5)-SUM($N290:O290),('RFM input'!$N$279*(1+vanilla7)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F290),('RFM input'!$N$279*(1+vanilla7)^0.5)-SUM($N290:P290),('RFM input'!$N$279*(1+vanilla7)^0.5)/A17stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F291),('RFM input'!$O$279*(1+vanilla8)^0.5)-SUM($O291:O291),('RFM input'!$O$279*(1+vanilla8)^0.5)/A17stdlife))","v":"n/a"},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F291),('RFM input'!$O$279*(1+vanilla8)^0.5)-SUM($O291:P291),('RFM input'!$O$279*(1+vanilla8)^0.5)/A17stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F292),('RFM input'!$P$279*(1+vanilla9)^0.5)-SUM($P292:P292),('RFM input'!$P$279*(1+vanilla9)^0.5)/A17stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H364,-SUM(H282:H293))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I364,-SUM(I282:I293))","v":0},{"$f":"IF(COUNT($H294:I294)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J364,-SUM(J282:J293)))","v":0},{"$f":"IF(COUNT($H294:J294)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K364,-SUM(K282:K293)))","v":0},{"$f":"IF(COUNT($H294:K294)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L364,-SUM(L282:L293)))","v":0},{"$f":"IF(COUNT($H294:L294)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M364,-SUM(M282:M293)))","v":0},{"$f":"IF(COUNT($H294:M294)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N364,-SUM(N282:N293)))","v":0},{"$f":"IF(COUNT($H294:N294)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O364,-SUM(O282:O293)))","v":0},{"$f":"IF(COUNT($H294:O294)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P364,-SUM(P282:P293)))","v":0},{"$f":"IF(COUNT($H294:P294)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q364,-SUM(Q282:Q293)))","v":0}]
[null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A18remlife,A18value-SUM($G295:G295),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(I$3>A18remlife,A18value-SUM($G295:H295),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(J$3>A18remlife,A18value-SUM($G295:I295),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(K$3>A18remlife,A18value-SUM($G295:J295),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(L$3>A18remlife,A18value-SUM($G295:K295),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(M$3>A18remlife,A18value-SUM($G295:L295),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(N$3>A18remlife,A18value-SUM($G295:M295),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(O$3>A18remlife,A18value-SUM($G295:N295),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(P$3>A18remlife,A18value-SUM($G295:O295),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(Q$3>A18remlife,A18value-SUM($G295:P295),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(I$3>(A18stdlife+$F297),('RFM input'!$H$280*(1+vanilla1)^0.5)-SUM($H297:H297),('RFM input'!$H$280*(1+vanilla1)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F297),('RFM input'!$H$280*(1+vanilla1)^0.5)-SUM($H297:I297),('RFM input'!$H$280*(1+vanilla1)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F297),('RFM input'!$H$280*(1+vanilla1)^0.5)-SUM($H297:J297),('RFM input'!$H$280*(1+vanilla1)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F297),('RFM input'!$H$280*(1+vanilla1)^0.5)-SUM($H297:K297),('RFM input'!$H$280*(1+vanilla1)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F297),('RFM input'!$H$280*(1+vanilla1)^0.5)-SUM($H297:L297),('RFM input'!$H$280*(1+vanilla1)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F297),('RFM input'!$H$280*(1+vanilla1)^0.5)-SUM($H297:M297),('RFM input'!$H$280*(1+vanilla1)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F297),('RFM input'!$H$280*(1+vanilla1)^0.5)-SUM($H297:N297),('RFM input'!$H$280*(1+vanilla1)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F297),('RFM input'!$H$280*(1+vanilla1)^0.5)-SUM($H297:O297),('RFM input'!$H$280*(1+vanilla1)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F297),('RFM input'!$H$280*(1+vanilla1)^0.5)-SUM($H297:P297),('RFM input'!$H$280*(1+vanilla1)^0.5)/A18stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F298),('RFM input'!$I$280*(1+vanilla2)^0.5)-SUM($I298:I298),('RFM input'!$I$280*(1+vanilla2)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F298),('RFM input'!$I$280*(1+vanilla2)^0.5)-SUM($I298:J298),('RFM input'!$I$280*(1+vanilla2)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F298),('RFM input'!$I$280*(1+vanilla2)^0.5)-SUM($I298:K298),('RFM input'!$I$280*(1+vanilla2)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F298),('RFM input'!$I$280*(1+vanilla2)^0.5)-SUM($I298:L298),('RFM input'!$I$280*(1+vanilla2)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F298),('RFM input'!$I$280*(1+vanilla2)^0.5)-SUM($I298:M298),('RFM input'!$I$280*(1+vanilla2)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F298),('RFM input'!$I$280*(1+vanilla2)^0.5)-SUM($I298:N298),('RFM input'!$I$280*(1+vanilla2)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F298),('RFM input'!$I$280*(1+vanilla2)^0.5)-SUM($I298:O298),('RFM input'!$I$280*(1+vanilla2)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F298),('RFM input'!$I$280*(1+vanilla2)^0.5)-SUM($I298:P298),('RFM input'!$I$280*(1+vanilla2)^0.5)/A18stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F299),('RFM input'!$J$280*(1+vanilla3)^0.5)-SUM($J299:J299),('RFM input'!$J$280*(1+vanilla3)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F299),('RFM input'!$J$280*(1+vanilla3)^0.5)-SUM($J299:K299),('RFM input'!$J$280*(1+vanilla3)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F299),('RFM input'!$J$280*(1+vanilla3)^0.5)-SUM($J299:L299),('RFM input'!$J$280*(1+vanilla3)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F299),('RFM input'!$J$280*(1+vanilla3)^0.5)-SUM($J299:M299),('RFM input'!$J$280*(1+vanilla3)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F299),('RFM input'!$J$280*(1+vanilla3)^0.5)-SUM($J299:N299),('RFM input'!$J$280*(1+vanilla3)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F299),('RFM input'!$J$280*(1+vanilla3)^0.5)-SUM($J299:O299),('RFM input'!$J$280*(1+vanilla3)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F299),('RFM input'!$J$280*(1+vanilla3)^0.5)-SUM($J299:P299),('RFM input'!$J$280*(1+vanilla3)^0.5)/A18stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F300),('RFM input'!$K$280*(1+vanilla4)^0.5)-SUM($K300:K300),('RFM input'!$K$280*(1+vanilla4)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F300),('RFM input'!$K$280*(1+vanilla4)^0.5)-SUM($K300:L300),('RFM input'!$K$280*(1+vanilla4)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F300),('RFM input'!$K$280*(1+vanilla4)^0.5)-SUM($K300:M300),('RFM input'!$K$280*(1+vanilla4)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F300),('RFM input'!$K$280*(1+vanilla4)^0.5)-SUM($K300:N300),('RFM input'!$K$280*(1+vanilla4)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F300),('RFM input'!$K$280*(1+vanilla4)^0.5)-SUM($K300:O300),('RFM input'!$K$280*(1+vanilla4)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F300),('RFM input'!$K$280*(1+vanilla4)^0.5)-SUM($K300:P300),('RFM input'!$K$280*(1+vanilla4)^0.5)/A18stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F301),('RFM input'!$L$280*(1+vanilla5)^0.5)-SUM($L301:L301),('RFM input'!$L$280*(1+vanilla5)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F301),('RFM input'!$L$280*(1+vanilla5)^0.5)-SUM($L301:M301),('RFM input'!$L$280*(1+vanilla5)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F301),('RFM input'!$L$280*(1+vanilla5)^0.5)-SUM($L301:N301),('RFM input'!$L$280*(1+vanilla5)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F301),('RFM input'!$L$280*(1+vanilla5)^0.5)-SUM($L301:O301),('RFM input'!$L$280*(1+vanilla5)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F301),('RFM input'!$L$280*(1+vanilla5)^0.5)-SUM($L301:P301),('RFM input'!$L$280*(1+vanilla5)^0.5)/A18stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F302),('RFM input'!$M$280*(1+vanilla6)^0.5)-SUM($M302:M302),('RFM input'!$M$280*(1+vanilla6)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F302),('RFM input'!$M$280*(1+vanilla6)^0.5)-SUM($M302:N302),('RFM input'!$M$280*(1+vanilla6)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F302),('RFM input'!$M$280*(1+vanilla6)^0.5)-SUM($M302:O302),('RFM input'!$M$280*(1+vanilla6)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F302),('RFM input'!$M$280*(1+vanilla6)^0.5)-SUM($M302:P302),('RFM input'!$M$280*(1+vanilla6)^0.5)/A18stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F303),('RFM input'!$N$280*(1+vanilla7)^0.5)-SUM($N303:N303),('RFM input'!$N$280*(1+vanilla7)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F303),('RFM input'!$N$280*(1+vanilla7)^0.5)-SUM($N303:O303),('RFM input'!$N$280*(1+vanilla7)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F303),('RFM input'!$N$280*(1+vanilla7)^0.5)-SUM($N303:P303),('RFM input'!$N$280*(1+vanilla7)^0.5)/A18stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F304),('RFM input'!$O$280*(1+vanilla8)^0.5)-SUM($O304:O304),('RFM input'!$O$280*(1+vanilla8)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F304),('RFM input'!$O$280*(1+vanilla8)^0.5)-SUM($O304:P304),('RFM input'!$O$280*(1+vanilla8)^0.5)/A18stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F305),('RFM input'!$P$280*(1+vanilla9)^0.5)-SUM($P305:P305),('RFM input'!$P$280*(1+vanilla9)^0.5)/A18stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H365,-SUM(H295:H306))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I365,-SUM(I295:I306))","v":0},{"$f":"IF(COUNT($H307:I307)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J365,-SUM(J295:J306)))","v":0},{"$f":"IF(COUNT($H307:J307)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K365,-SUM(K295:K306)))","v":0},{"$f":"IF(COUNT($H307:K307)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L365,-SUM(L295:L306)))","v":0},{"$f":"IF(COUNT($H307:L307)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M365,-SUM(M295:M306)))","v":0},{"$f":"IF(COUNT($H307:M307)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N365,-SUM(N295:N306)))","v":0},{"$f":"IF(COUNT($H307:N307)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O365,-SUM(O295:O306)))","v":0},{"$f":"IF(COUNT($H307:O307)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P365,-SUM(P295:P306)))","v":0},{"$f":"IF(COUNT($H307:P307)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q365,-SUM(Q295:Q306)))","v":0}]
[null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A19remlife,A19value-SUM($G308:G308),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(I$3>A19remlife,A19value-SUM($G308:H308),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(J$3>A19remlife,A19value-SUM($G308:I308),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(K$3>A19remlife,A19value-SUM($G308:J308),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(L$3>A19remlife,A19value-SUM($G308:K308),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(M$3>A19remlife,A19value-SUM($G308:L308),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(N$3>A19remlife,A19value-SUM($G308:M308),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(O$3>A19remlife,A19value-SUM($G308:N308),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(P$3>A19remlife,A19value-SUM($G308:O308),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(Q$3>A19remlife,A19value-SUM($G308:P308),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(I$3>(A19stdlife+$F310),('RFM input'!$H$281*(1+vanilla1)^0.5)-SUM($H310:H310),('RFM input'!$H$281*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F310),('RFM input'!$H$281*(1+vanilla1)^0.5)-SUM($H310:I310),('RFM input'!$H$281*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F310),('RFM input'!$H$281*(1+vanilla1)^0.5)-SUM($H310:J310),('RFM input'!$H$281*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F310),('RFM input'!$H$281*(1+vanilla1)^0.5)-SUM($H310:K310),('RFM input'!$H$281*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F310),('RFM input'!$H$281*(1+vanilla1)^0.5)-SUM($H310:L310),('RFM input'!$H$281*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F310),('RFM input'!$H$281*(1+vanilla1)^0.5)-SUM($H310:M310),('RFM input'!$H$281*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F310),('RFM input'!$H$281*(1+vanilla1)^0.5)-SUM($H310:N310),('RFM input'!$H$281*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F310),('RFM input'!$H$281*(1+vanilla1)^0.5)-SUM($H310:O310),('RFM input'!$H$281*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F310),('RFM input'!$H$281*(1+vanilla1)^0.5)-SUM($H310:P310),('RFM input'!$H$281*(1+vanilla1)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F311),('RFM input'!$I$281*(1+vanilla2)^0.5)-SUM($I311:I311),('RFM input'!$I$281*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F311),('RFM input'!$I$281*(1+vanilla2)^0.5)-SUM($I311:J311),('RFM input'!$I$281*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F311),('RFM input'!$I$281*(1+vanilla2)^0.5)-SUM($I311:K311),('RFM input'!$I$281*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F311),('RFM input'!$I$281*(1+vanilla2)^0.5)-SUM($I311:L311),('RFM input'!$I$281*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F311),('RFM input'!$I$281*(1+vanilla2)^0.5)-SUM($I311:M311),('RFM input'!$I$281*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F311),('RFM input'!$I$281*(1+vanilla2)^0.5)-SUM($I311:N311),('RFM input'!$I$281*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F311),('RFM input'!$I$281*(1+vanilla2)^0.5)-SUM($I311:O311),('RFM input'!$I$281*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F311),('RFM input'!$I$281*(1+vanilla2)^0.5)-SUM($I311:P311),('RFM input'!$I$281*(1+vanilla2)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F312),('RFM input'!$J$281*(1+vanilla3)^0.5)-SUM($J312:J312),('RFM input'!$J$281*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F312),('RFM input'!$J$281*(1+vanilla3)^0.5)-SUM($J312:K312),('RFM input'!$J$281*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F312),('RFM input'!$J$281*(1+vanilla3)^0.5)-SUM($J312:L312),('RFM input'!$J$281*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F312),('RFM input'!$J$281*(1+vanilla3)^0.5)-SUM($J312:M312),('RFM input'!$J$281*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F312),('RFM input'!$J$281*(1+vanilla3)^0.5)-SUM($J312:N312),('RFM input'!$J$281*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F312),('RFM input'!$J$281*(1+vanilla3)^0.5)-SUM($J312:O312),('RFM input'!$J$281*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F312),('RFM input'!$J$281*(1+vanilla3)^0.5)-SUM($J312:P312),('RFM input'!$J$281*(1+vanilla3)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F313),('RFM input'!$K$281*(1+vanilla4)^0.5)-SUM($K313:K313),('RFM input'!$K$281*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F313),('RFM input'!$K$281*(1+vanilla4)^0.5)-SUM($K313:L313),('RFM input'!$K$281*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F313),('RFM input'!$K$281*(1+vanilla4)^0.5)-SUM($K313:M313),('RFM input'!$K$281*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F313),('RFM input'!$K$281*(1+vanilla4)^0.5)-SUM($K313:N313),('RFM input'!$K$281*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F313),('RFM input'!$K$281*(1+vanilla4)^0.5)-SUM($K313:O313),('RFM input'!$K$281*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F313),('RFM input'!$K$281*(1+vanilla4)^0.5)-SUM($K313:P313),('RFM input'!$K$281*(1+vanilla4)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F314),('RFM input'!$L$281*(1+vanilla5)^0.5)-SUM($L314:L314),('RFM input'!$L$281*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F314),('RFM input'!$L$281*(1+vanilla5)^0.5)-SUM($L314:M314),('RFM input'!$L$281*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F314),('RFM input'!$L$281*(1+vanilla5)^0.5)-SUM($L314:N314),('RFM input'!$L$281*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F314),('RFM input'!$L$281*(1+vanilla5)^0.5)-SUM($L314:O314),('RFM input'!$L$281*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F314),('RFM input'!$L$281*(1+vanilla5)^0.5)-SUM($L314:P314),('RFM input'!$L$281*(1+vanilla5)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F315),('RFM input'!$M$281*(1+vanilla6)^0.5)-SUM($M315:M315),('RFM input'!$M$281*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F315),('RFM input'!$M$281*(1+vanilla6)^0.5)-SUM($M315:N315),('RFM input'!$M$281*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F315),('RFM input'!$M$281*(1+vanilla6)^0.5)-SUM($M315:O315),('RFM input'!$M$281*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F315),('RFM input'!$M$281*(1+vanilla6)^0.5)-SUM($M315:P315),('RFM input'!$M$281*(1+vanilla6)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F316),('RFM input'!$N$281*(1+vanilla7)^0.5)-SUM($N316:N316),('RFM input'!$N$281*(1+vanilla7)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F316),('RFM input'!$N$281*(1+vanilla7)^0.5)-SUM($N316:O316),('RFM input'!$N$281*(1+vanilla7)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F316),('RFM input'!$N$281*(1+vanilla7)^0.5)-SUM($N316:P316),('RFM input'!$N$281*(1+vanilla7)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F317),('RFM input'!$O$281*(1+vanilla8)^0.5)-SUM($O317:O317),('RFM input'!$O$281*(1+vanilla8)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F317),('RFM input'!$O$281*(1+vanilla8)^0.5)-SUM($O317:P317),('RFM input'!$O$281*(1+vanilla8)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F318),('RFM input'!$P$281*(1+vanilla9)^0.5)-SUM($P318:P318),('RFM input'!$P$281*(1+vanilla9)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H366,-SUM(H308:H319))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I366,-SUM(I308:I319))","v":0},{"$f":"IF(COUNT($H320:I320)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J366,-SUM(J308:J319)))","v":0},{"$f":"IF(COUNT($H320:J320)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K366,-SUM(K308:K319)))","v":0},{"$f":"IF(COUNT($H320:K320)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L366,-SUM(L308:L319)))","v":0},{"$f":"IF(COUNT($H320:L320)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M366,-SUM(M308:M319)))","v":0},{"$f":"IF(COUNT($H320:M320)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N366,-SUM(N308:N319)))","v":0},{"$f":"IF(COUNT($H320:N320)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O366,-SUM(O308:O319)))","v":0},{"$f":"IF(COUNT($H320:O320)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P366,-SUM(P308:P319)))","v":0},{"$f":"IF(COUNT($H320:P320)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q366,-SUM(Q308:Q319)))","v":0}]
[null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A20remlife,A20value-SUM($G321:G321),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(I$3>A20remlife,A20value-SUM($G321:H321),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(J$3>A20remlife,A20value-SUM($G321:I321),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(K$3>A20remlife,A20value-SUM($G321:J321),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(L$3>A20remlife,A20value-SUM($G321:K321),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(M$3>A20remlife,A20value-SUM($G321:L321),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(N$3>A20remlife,A20value-SUM($G321:M321),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(O$3>A20remlife,A20value-SUM($G321:N321),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(P$3>A20remlife,A20value-SUM($G321:O321),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(Q$3>A20remlife,A20value-SUM($G321:P321),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(I$3>(A20stdlife+$F323),('RFM input'!$H$282*(1+vanilla1)^0.5)-SUM($H323:H323),('RFM input'!$H$282*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F323),('RFM input'!$H$282*(1+vanilla1)^0.5)-SUM($H323:I323),('RFM input'!$H$282*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F323),('RFM input'!$H$282*(1+vanilla1)^0.5)-SUM($H323:J323),('RFM input'!$H$282*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F323),('RFM input'!$H$282*(1+vanilla1)^0.5)-SUM($H323:K323),('RFM input'!$H$282*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F323),('RFM input'!$H$282*(1+vanilla1)^0.5)-SUM($H323:L323),('RFM input'!$H$282*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F323),('RFM input'!$H$282*(1+vanilla1)^0.5)-SUM($H323:M323),('RFM input'!$H$282*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F323),('RFM input'!$H$282*(1+vanilla1)^0.5)-SUM($H323:N323),('RFM input'!$H$282*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F323),('RFM input'!$H$282*(1+vanilla1)^0.5)-SUM($H323:O323),('RFM input'!$H$282*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F323),('RFM input'!$H$282*(1+vanilla1)^0.5)-SUM($H323:P323),('RFM input'!$H$282*(1+vanilla1)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F324),('RFM input'!$I$282*(1+vanilla2)^0.5)-SUM($I324:I324),('RFM input'!$I$282*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F324),('RFM input'!$I$282*(1+vanilla2)^0.5)-SUM($I324:J324),('RFM input'!$I$282*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F324),('RFM input'!$I$282*(1+vanilla2)^0.5)-SUM($I324:K324),('RFM input'!$I$282*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F324),('RFM input'!$I$282*(1+vanilla2)^0.5)-SUM($I324:L324),('RFM input'!$I$282*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F324),('RFM input'!$I$282*(1+vanilla2)^0.5)-SUM($I324:M324),('RFM input'!$I$282*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F324),('RFM input'!$I$282*(1+vanilla2)^0.5)-SUM($I324:N324),('RFM input'!$I$282*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F324),('RFM input'!$I$282*(1+vanilla2)^0.5)-SUM($I324:O324),('RFM input'!$I$282*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F324),('RFM input'!$I$282*(1+vanilla2)^0.5)-SUM($I324:P324),('RFM input'!$I$282*(1+vanilla2)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F325),('RFM input'!$J$282*(1+vanilla3)^0.5)-SUM($J325:J325),('RFM input'!$J$282*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F325),('RFM input'!$J$282*(1+vanilla3)^0.5)-SUM($J325:K325),('RFM input'!$J$282*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F325),('RFM input'!$J$282*(1+vanilla3)^0.5)-SUM($J325:L325),('RFM input'!$J$282*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F325),('RFM input'!$J$282*(1+vanilla3)^0.5)-SUM($J325:M325),('RFM input'!$J$282*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F325),('RFM input'!$J$282*(1+vanilla3)^0.5)-SUM($J325:N325),('RFM input'!$J$282*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F325),('RFM input'!$J$282*(1+vanilla3)^0.5)-SUM($J325:O325),('RFM input'!$J$282*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F325),('RFM input'!$J$282*(1+vanilla3)^0.5)-SUM($J325:P325),('RFM input'!$J$282*(1+vanilla3)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F326),('RFM input'!$K$282*(1+vanilla4)^0.5)-SUM($K326:K326),('RFM input'!$K$282*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F326),('RFM input'!$K$282*(1+vanilla4)^0.5)-SUM($K326:L326),('RFM input'!$K$282*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F326),('RFM input'!$K$282*(1+vanilla4)^0.5)-SUM($K326:M326),('RFM input'!$K$282*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F326),('RFM input'!$K$282*(1+vanilla4)^0.5)-SUM($K326:N326),('RFM input'!$K$282*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F326),('RFM input'!$K$282*(1+vanilla4)^0.5)-SUM($K326:O326),('RFM input'!$K$282*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F326),('RFM input'!$K$282*(1+vanilla4)^0.5)-SUM($K326:P326),('RFM input'!$K$282*(1+vanilla4)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F327),('RFM input'!$L$282*(1+vanilla5)^0.5)-SUM($L327:L327),('RFM input'!$L$282*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F327),('RFM input'!$L$282*(1+vanilla5)^0.5)-SUM($L327:M327),('RFM input'!$L$282*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F327),('RFM input'!$L$282*(1+vanilla5)^0.5)-SUM($L327:N327),('RFM input'!$L$282*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F327),('RFM input'!$L$282*(1+vanilla5)^0.5)-SUM($L327:O327),('RFM input'!$L$282*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F327),('RFM input'!$L$282*(1+vanilla5)^0.5)-SUM($L327:P327),('RFM input'!$L$282*(1+vanilla5)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F328),('RFM input'!$M$282*(1+vanilla6)^0.5)-SUM($M328:M328),('RFM input'!$M$282*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F328),('RFM input'!$M$282*(1+vanilla6)^0.5)-SUM($M328:N328),('RFM input'!$M$282*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F328),('RFM input'!$M$282*(1+vanilla6)^0.5)-SUM($M328:O328),('RFM input'!$M$282*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F328),('RFM input'!$M$282*(1+vanilla6)^0.5)-SUM($M328:P328),('RFM input'!$M$282*(1+vanilla6)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F329),('RFM input'!N$282*(1+vanilla7)^0.5)-SUM($N329:N329),('RFM input'!$N$282*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F329),('RFM input'!O$282*(1+vanilla7)^0.5)-SUM($N329:O329),('RFM input'!$N$282*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F329),('RFM input'!P$282*(1+vanilla7)^0.5)-SUM($N329:P329),('RFM input'!$N$282*(1+vanilla7)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F330),('RFM input'!$O$282*(1+vanilla8)^0.5)-SUM($O330:O330),('RFM input'!$O$282*(1+vanilla8)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F330),('RFM input'!$O$282*(1+vanilla8)^0.5)-SUM($O330:P330),('RFM input'!$O$282*(1+vanilla8)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F331),('RFM input'!$P$282*(1+vanilla9)^0.5)-SUM($P331:P331),('RFM input'!$P$282*(1+vanilla9)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H367,-SUM(H321:H332))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I367,-SUM(I321:I332))","v":0},{"$f":"IF(COUNT($H333:I333)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J367,-SUM(J321:J332)))","v":0},{"$f":"IF(COUNT($H333:J333)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K367,-SUM(K321:K332)))","v":0},{"$f":"IF(COUNT($H333:K333)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L367,-SUM(L321:L332)))","v":0},{"$f":"IF(COUNT($H333:L333)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M367,-SUM(M321:M332)))","v":0},{"$f":"IF(COUNT($H333:M333)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N367,-SUM(N321:N332)))","v":0},{"$f":"IF(COUNT($H333:N333)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O367,-SUM(O321:O332)))","v":0},{"$f":"IF(COUNT($H333:O333)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P367,-SUM(P321:P332)))","v":0},{"$f":"IF(COUNT($H333:P333)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q367,-SUM(Q321:Q332)))","v":0}]
[null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A21remlife,A21value-SUM($G334:G334),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(I$3>A21remlife,A21value-SUM($G334:H334),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(J$3>A21remlife,A21value-SUM($G334:I334),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(K$3>A21remlife,A21value-SUM($G334:J334),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(L$3>A21remlife,A21value-SUM($G334:K334),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(M$3>A21remlife,A21value-SUM($G334:L334),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(N$3>A21remlife,A21value-SUM($G334:M334),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(O$3>A21remlife,A21value-SUM($G334:N334),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(P$3>A21remlife,A21value-SUM($G334:O334),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(Q$3>A21remlife,A21value-SUM($G334:P334),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(I$3>(A21stdlife+$F336),('RFM input'!$H$283*(1+vanilla1)^0.5)-SUM($H336:H336),('RFM input'!$H$283*(1+vanilla1)^0.5)/A21stdlife))","v":0.81880009219788852},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F336),('RFM input'!$H$283*(1+vanilla1)^0.5)-SUM($H336:I336),('RFM input'!$H$283*(1+vanilla1)^0.5)/A21stdlife))","v":0.81880009219788852},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F336),('RFM input'!$H$283*(1+vanilla1)^0.5)-SUM($H336:J336),('RFM input'!$H$283*(1+vanilla1)^0.5)/A21stdlife))","v":0.81880009219788852},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F336),('RFM input'!$H$283*(1+vanilla1)^0.5)-SUM($H336:K336),('RFM input'!$H$283*(1+vanilla1)^0.5)/A21stdlife))","v":0.81880009219788852},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F336),('RFM input'!$H$283*(1+vanilla1)^0.5)-SUM($H336:L336),('RFM input'!$H$283*(1+vanilla1)^0.5)/A21stdlife))","v":0.81880009219788852},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F336),('RFM input'!$H$283*(1+vanilla1)^0.5)-SUM($H336:M336),('RFM input'!$H$283*(1+vanilla1)^0.5)/A21stdlife))","v":0.81880009219788852},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F336),('RFM input'!$H$283*(1+vanilla1)^0.5)-SUM($H336:N336),('RFM input'!$H$283*(1+vanilla1)^0.5)/A21stdlife))","v":0.81880009219788852},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F336),('RFM input'!$H$283*(1+vanilla1)^0.5)-SUM($H336:O336),('RFM input'!$H$283*(1+vanilla1)^0.5)/A21stdlife))","v":0.81880009219788852},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F336),('RFM input'!$H$283*(1+vanilla1)^0.5)-SUM($H336:P336),('RFM input'!$H$283*(1+vanilla1)^0.5)/A21stdlife))","v":0.81880009219788852}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F337),('RFM input'!$I$283*(1+vanilla2)^0.5)-SUM($I337:I337),('RFM input'!$I$283*(1+vanilla2)^0.5)/A21stdlife))","v":0.50356778403603408},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F337),('RFM input'!$I$283*(1+vanilla2)^0.5)-SUM($I337:J337),('RFM input'!$I$283*(1+vanilla2)^0.5)/A21stdlife))","v":0.50356778403603408},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F337),('RFM input'!$I$283*(1+vanilla2)^0.5)-SUM($I337:K337),('RFM input'!$I$283*(1+vanilla2)^0.5)/A21stdlife))","v":0.50356778403603408},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F337),('RFM input'!$I$283*(1+vanilla2)^0.5)-SUM($I337:L337),('RFM input'!$I$283*(1+vanilla2)^0.5)/A21stdlife))","v":0.50356778403603408},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F337),('RFM input'!$I$283*(1+vanilla2)^0.5)-SUM($I337:M337),('RFM input'!$I$283*(1+vanilla2)^0.5)/A21stdlife))","v":0.50356778403603408},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F337),('RFM input'!$I$283*(1+vanilla2)^0.5)-SUM($I337:N337),('RFM input'!$I$283*(1+vanilla2)^0.5)/A21stdlife))","v":0.50356778403603408},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F337),('RFM input'!$I$283*(1+vanilla2)^0.5)-SUM($I337:O337),('RFM input'!$I$283*(1+vanilla2)^0.5)/A21stdlife))","v":0.50356778403603408},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F337),('RFM input'!$I$283*(1+vanilla2)^0.5)-SUM($I337:P337),('RFM input'!$I$283*(1+vanilla2)^0.5)/A21stdlife))","v":0.50356778403603408}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F338),('RFM input'!$J$283*(1+vanilla3)^0.5)-SUM($J338:J338),('RFM input'!$J$283*(1+vanilla3)^0.5)/A21stdlife))","v":0.66352531963194161},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F338),('RFM input'!$J$283*(1+vanilla3)^0.5)-SUM($J338:K338),('RFM input'!$J$283*(1+vanilla3)^0.5)/A21stdlife))","v":0.66352531963194161},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F338),('RFM input'!$J$283*(1+vanilla3)^0.5)-SUM($J338:L338),('RFM input'!$J$283*(1+vanilla3)^0.5)/A21stdlife))","v":0.66352531963194161},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F338),('RFM input'!$J$283*(1+vanilla3)^0.5)-SUM($J338:M338),('RFM input'!$J$283*(1+vanilla3)^0.5)/A21stdlife))","v":0.66352531963194161},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F338),('RFM input'!$J$283*(1+vanilla3)^0.5)-SUM($J338:N338),('RFM input'!$J$283*(1+vanilla3)^0.5)/A21stdlife))","v":0.66352531963194161},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F338),('RFM input'!$J$283*(1+vanilla3)^0.5)-SUM($J338:O338),('RFM input'!$J$283*(1+vanilla3)^0.5)/A21stdlife))","v":0.66352531963194161},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F338),('RFM input'!$J$283*(1+vanilla3)^0.5)-SUM($J338:P338),('RFM input'!$J$283*(1+vanilla3)^0.5)/A21stdlife))","v":0.66352531963194161}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F339),('RFM input'!$K$283*(1+vanilla4)^0.5)-SUM($K339:K339),('RFM input'!$K$283*(1+vanilla4)^0.5)/A21stdlife))","v":0.44354057750059767},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F339),('RFM input'!$K$283*(1+vanilla4)^0.5)-SUM($K339:L339),('RFM input'!$K$283*(1+vanilla4)^0.5)/A21stdlife))","v":0.44354057750059767},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F339),('RFM input'!$K$283*(1+vanilla4)^0.5)-SUM($K339:M339),('RFM input'!$K$283*(1+vanilla4)^0.5)/A21stdlife))","v":0.44354057750059767},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F339),('RFM input'!$K$283*(1+vanilla4)^0.5)-SUM($K339:N339),('RFM input'!$K$283*(1+vanilla4)^0.5)/A21stdlife))","v":0.44354057750059767},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F339),('RFM input'!$K$283*(1+vanilla4)^0.5)-SUM($K339:O339),('RFM input'!$K$283*(1+vanilla4)^0.5)/A21stdlife))","v":0.44354057750059767},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F339),('RFM input'!$K$283*(1+vanilla4)^0.5)-SUM($K339:P339),('RFM input'!$K$283*(1+vanilla4)^0.5)/A21stdlife))","v":0.44354057750059767}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F340),('RFM input'!$L$283*(1+vanilla5)^0.5)-SUM($L340:L340),('RFM input'!$L$283*(1+vanilla5)^0.5)/A21stdlife))","v":0.36680441148958748},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F340),('RFM input'!$L$283*(1+vanilla5)^0.5)-SUM($L340:M340),('RFM input'!$L$283*(1+vanilla5)^0.5)/A21stdlife))","v":0.36680441148958748},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F340),('RFM input'!$L$283*(1+vanilla5)^0.5)-SUM($L340:N340),('RFM input'!$L$283*(1+vanilla5)^0.5)/A21stdlife))","v":0.36680441148958748},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F340),('RFM input'!$L$283*(1+vanilla5)^0.5)-SUM($L340:O340),('RFM input'!$L$283*(1+vanilla5)^0.5)/A21stdlife))","v":0.36680441148958748},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F340),('RFM input'!$L$283*(1+vanilla5)^0.5)-SUM($L340:P340),('RFM input'!$L$283*(1+vanilla5)^0.5)/A21stdlife))","v":0.36680441148958748}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F341),('RFM input'!$M$283*(1+vanilla6)^0.5)-SUM($M341:M341),('RFM input'!$M$283*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F341),('RFM input'!$M$283*(1+vanilla6)^0.5)-SUM($M341:N341),('RFM input'!$M$283*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F341),('RFM input'!$M$283*(1+vanilla6)^0.5)-SUM($M341:O341),('RFM input'!$M$283*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F341),('RFM input'!$M$283*(1+vanilla6)^0.5)-SUM($M341:P341),('RFM input'!$M$283*(1+vanilla6)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F342),('RFM input'!N$283*(1+vanilla7)^0.5)-SUM($N342:N342),('RFM input'!$N$283*(1+vanilla7)^0.5)/A21stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F342),('RFM input'!O$283*(1+vanilla7)^0.5)-SUM($N342:O342),('RFM input'!$N$283*(1+vanilla7)^0.5)/A21stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F342),('RFM input'!P$283*(1+vanilla7)^0.5)-SUM($N342:P342),('RFM input'!$N$283*(1+vanilla7)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F343),('RFM input'!$O$283*(1+vanilla8)^0.5)-SUM($O343:O343),('RFM input'!$O$283*(1+vanilla8)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F343),('RFM input'!$O$283*(1+vanilla8)^0.5)-SUM($O343:P343),('RFM input'!$O$283*(1+vanilla8)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F344),('RFM input'!$P$283*(1+vanilla9)^0.5)-SUM($P344:P344),('RFM input'!$P$283*(1+vanilla9)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H368,-SUM(H334:H345))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I368,-SUM(I334:I345))","v":-1.4318915860090087},{"$f":"IF(COUNT($H346:I346)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J368,-SUM(J334:J345)))","v":-2.6397991361981177},{"$f":"IF(COUNT($H346:J346)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K368,-SUM(K334:K345)))","v":-3.4320127102463154},{"$f":"IF(COUNT($H346:K346)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L368,-SUM(L334:L345)))","v":-4.0584139119098843},{"$f":"IF(COUNT($H346:L346)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M368,-SUM(M334:M345)))","v":0},{"$f":"IF(COUNT($H346:M346)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N368,-SUM(N334:N345)))","v":0},{"$f":"IF(COUNT($H346:N346)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O368,-SUM(O334:O345)))","v":0},{"$f":"IF(COUNT($H346:O346)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P368,-SUM(P334:P345)))","v":0},{"$f":"IF(COUNT($H346:P346)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q368,-SUM(Q334:Q345)))","v":0}]
[null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A22remlife,A22value-SUM($G347:G347),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(I$3>A22remlife,A22value-SUM($G347:H347),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(J$3>A22remlife,A22value-SUM($G347:I347),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(K$3>A22remlife,A22value-SUM($G347:J347),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(L$3>A22remlife,A22value-SUM($G347:K347),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(M$3>A22remlife,A22value-SUM($G347:L347),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(N$3>A22remlife,A22value-SUM($G347:M347),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(O$3>A22remlife,A22value-SUM($G347:N347),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(P$3>A22remlife,A22value-SUM($G347:O347),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(Q$3>A22remlife,A22value-SUM($G347:P347),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(I$3>(A22stdlife+$F349),('RFM input'!$H$284*(1+vanilla1)^0.5)-SUM($H349:H349),('RFM input'!$H$284*(1+vanilla1)^0.5)/A22stdlife))","v":1.7172702293684001},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F349),('RFM input'!$H$284*(1+vanilla1)^0.5)-SUM($H349:I349),('RFM input'!$H$284*(1+vanilla1)^0.5)/A22stdlife))","v":1.7172702293684001},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F349),('RFM input'!$H$284*(1+vanilla1)^0.5)-SUM($H349:J349),('RFM input'!$H$284*(1+vanilla1)^0.5)/A22stdlife))","v":1.7172702293684001},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F349),('RFM input'!$H$284*(1+vanilla1)^0.5)-SUM($H349:K349),('RFM input'!$H$284*(1+vanilla1)^0.5)/A22stdlife))","v":1.7172702293684001},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F349),('RFM input'!$H$284*(1+vanilla1)^0.5)-SUM($H349:L349),('RFM input'!$H$284*(1+vanilla1)^0.5)/A22stdlife))","v":1.7172702293684001},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F349),('RFM input'!$H$284*(1+vanilla1)^0.5)-SUM($H349:M349),('RFM input'!$H$284*(1+vanilla1)^0.5)/A22stdlife))","v":1.7172702293684001},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F349),('RFM input'!$H$284*(1+vanilla1)^0.5)-SUM($H349:N349),('RFM input'!$H$284*(1+vanilla1)^0.5)/A22stdlife))","v":1.7172702293684001},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F349),('RFM input'!$H$284*(1+vanilla1)^0.5)-SUM($H349:O349),('RFM input'!$H$284*(1+vanilla1)^0.5)/A22stdlife))","v":1.7172702293684001},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F349),('RFM input'!$H$284*(1+vanilla1)^0.5)-SUM($H349:P349),('RFM input'!$H$284*(1+vanilla1)^0.5)/A22stdlife))","v":1.7172702293684001}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F350),('RFM input'!$I$284*(1+vanilla2)^0.5)-SUM($I350:I350),('RFM input'!$I$284*(1+vanilla2)^0.5)/A22stdlife))","v":0.89385327189233055},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F350),('RFM input'!$I$284*(1+vanilla2)^0.5)-SUM($I350:J350),('RFM input'!$I$284*(1+vanilla2)^0.5)/A22stdlife))","v":0.89385327189233055},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F350),('RFM input'!$I$284*(1+vanilla2)^0.5)-SUM($I350:K350),('RFM input'!$I$284*(1+vanilla2)^0.5)/A22stdlife))","v":0.89385327189233055},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F350),('RFM input'!$I$284*(1+vanilla2)^0.5)-SUM($I350:L350),('RFM input'!$I$284*(1+vanilla2)^0.5)/A22stdlife))","v":0.89385327189233055},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F350),('RFM input'!$I$284*(1+vanilla2)^0.5)-SUM($I350:M350),('RFM input'!$I$284*(1+vanilla2)^0.5)/A22stdlife))","v":0.89385327189233055},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F350),('RFM input'!$I$284*(1+vanilla2)^0.5)-SUM($I350:N350),('RFM input'!$I$284*(1+vanilla2)^0.5)/A22stdlife))","v":0.89385327189233055},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F350),('RFM input'!$I$284*(1+vanilla2)^0.5)-SUM($I350:O350),('RFM input'!$I$284*(1+vanilla2)^0.5)/A22stdlife))","v":0.89385327189233055},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F350),('RFM input'!$I$284*(1+vanilla2)^0.5)-SUM($I350:P350),('RFM input'!$I$284*(1+vanilla2)^0.5)/A22stdlife))","v":0.89385327189233055}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F351),('RFM input'!$J$284*(1+vanilla3)^0.5)-SUM($J351:J351),('RFM input'!$J$284*(1+vanilla3)^0.5)/A22stdlife))","v":0.96665224251284143},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F351),('RFM input'!$J$284*(1+vanilla3)^0.5)-SUM($J351:K351),('RFM input'!$J$284*(1+vanilla3)^0.5)/A22stdlife))","v":0.96665224251284143},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F351),('RFM input'!$J$284*(1+vanilla3)^0.5)-SUM($J351:L351),('RFM input'!$J$284*(1+vanilla3)^0.5)/A22stdlife))","v":0.96665224251284143},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F351),('RFM input'!$J$284*(1+vanilla3)^0.5)-SUM($J351:M351),('RFM input'!$J$284*(1+vanilla3)^0.5)/A22stdlife))","v":0.96665224251284143},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F351),('RFM input'!$J$284*(1+vanilla3)^0.5)-SUM($J351:N351),('RFM input'!$J$284*(1+vanilla3)^0.5)/A22stdlife))","v":0.96665224251284143},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F351),('RFM input'!$J$284*(1+vanilla3)^0.5)-SUM($J351:O351),('RFM input'!$J$284*(1+vanilla3)^0.5)/A22stdlife))","v":0.96665224251284143},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F351),('RFM input'!$J$284*(1+vanilla3)^0.5)-SUM($J351:P351),('RFM input'!$J$284*(1+vanilla3)^0.5)/A22stdlife))","v":0.96665224251284143}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F352),('RFM input'!$K$284*(1+vanilla4)^0.5)-SUM($K352:K352),('RFM input'!$K$284*(1+vanilla4)^0.5)/A22stdlife))","v":1.0553757864644175},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F352),('RFM input'!$K$284*(1+vanilla4)^0.5)-SUM($K352:L352),('RFM input'!$K$284*(1+vanilla4)^0.5)/A22stdlife))","v":1.0553757864644175},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F352),('RFM input'!$K$284*(1+vanilla4)^0.5)-SUM($K352:M352),('RFM input'!$K$284*(1+vanilla4)^0.5)/A22stdlife))","v":1.0553757864644175},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F352),('RFM input'!$K$284*(1+vanilla4)^0.5)-SUM($K352:N352),('RFM input'!$K$284*(1+vanilla4)^0.5)/A22stdlife))","v":1.0553757864644175},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F352),('RFM input'!$K$284*(1+vanilla4)^0.5)-SUM($K352:O352),('RFM input'!$K$284*(1+vanilla4)^0.5)/A22stdlife))","v":1.0553757864644175},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F352),('RFM input'!$K$284*(1+vanilla4)^0.5)-SUM($K352:P352),('RFM input'!$K$284*(1+vanilla4)^0.5)/A22stdlife))","v":1.0553757864644175}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F353),('RFM input'!$L$284*(1+vanilla5)^0.5)-SUM($L353:L353),('RFM input'!$L$284*(1+vanilla5)^0.5)/A22stdlife))","v":2.4387619296254965},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F353),('RFM input'!$L$284*(1+vanilla5)^0.5)-SUM($L353:M353),('RFM input'!$L$284*(1+vanilla5)^0.5)/A22stdlife))","v":2.4387619296254965},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F353),('RFM input'!$L$284*(1+vanilla5)^0.5)-SUM($L353:N353),('RFM input'!$L$284*(1+vanilla5)^0.5)/A22stdlife))","v":2.4387619296254965},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F353),('RFM input'!$L$284*(1+vanilla5)^0.5)-SUM($L353:O353),('RFM input'!$L$284*(1+vanilla5)^0.5)/A22stdlife))","v":2.4387619296254965},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F353),('RFM input'!$L$284*(1+vanilla5)^0.5)-SUM($L353:P353),('RFM input'!$L$284*(1+vanilla5)^0.5)/A22stdlife))","v":2.4387619296254965}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F354),('RFM input'!$M$284*(1+vanilla6)^0.5)-SUM($M354:M354),('RFM input'!$M$284*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F354),('RFM input'!$M$284*(1+vanilla6)^0.5)-SUM($M354:N354),('RFM input'!$M$284*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F354),('RFM input'!$M$284*(1+vanilla6)^0.5)-SUM($M354:O354),('RFM input'!$M$284*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F354),('RFM input'!$M$284*(1+vanilla6)^0.5)-SUM($M354:P354),('RFM input'!$M$284*(1+vanilla6)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F355),('RFM input'!N$284*(1+vanilla7)^0.5)-SUM($N355:N355),('RFM input'!$N$284*(1+vanilla7)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F355),('RFM input'!O$284*(1+vanilla7)^0.5)-SUM($N355:O355),('RFM input'!$N$284*(1+vanilla7)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F355),('RFM input'!P$284*(1+vanilla7)^0.5)-SUM($N355:P355),('RFM input'!$N$284*(1+vanilla7)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F356),('RFM input'!$O$284*(1+vanilla8)^0.5)-SUM($O356:O356),('RFM input'!$O$284*(1+vanilla8)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F356),('RFM input'!$O$284*(1+vanilla8)^0.5)-SUM($O356:P356),('RFM input'!$O$284*(1+vanilla8)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F357),('RFM input'!$P$284*(1+vanilla9)^0.5)-SUM($P357:P357),('RFM input'!$P$284*(1+vanilla9)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H369,-SUM(H347:H358))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I369,-SUM(I347:I358))","v":-2.3841555927311084},{"$f":"IF(COUNT($H359:I359)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J369,-SUM(J347:J358)))","v":-4.4797835677732571},{"$f":"IF(COUNT($H359:J359)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K369,-SUM(K347:K358)))","v":-6.5166411865559617},{"$f":"IF(COUNT($H359:K359)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L369,-SUM(L347:L358)))","v":-8.4414479544865522},{"$f":"IF(COUNT($H359:L359)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M369,-SUM(M347:M358)))","v":0},{"$f":"IF(COUNT($H359:M359)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N369,-SUM(N347:N358)))","v":0},{"$f":"IF(COUNT($H359:N359)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O369,-SUM(O347:O358)))","v":0},{"$f":"IF(COUNT($H359:O359)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P369,-SUM(P347:P358)))","v":0},{"$f":"IF(COUNT($H359:P359)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q369,-SUM(Q347:Q358)))","v":0}]
[null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A23remlife,A23value-SUM($G360:G360),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(I$3>A23remlife,A23value-SUM($G360:H360),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(J$3>A23remlife,A23value-SUM($G360:I360),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(K$3>A23remlife,A23value-SUM($G360:J360),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(L$3>A23remlife,A23value-SUM($G360:K360),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(M$3>A23remlife,A23value-SUM($G360:L360),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(N$3>A23remlife,A23value-SUM($G360:M360),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(O$3>A23remlife,A23value-SUM($G360:N360),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(P$3>A23remlife,A23value-SUM($G360:O360),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(Q$3>A23remlife,A23value-SUM($G360:P360),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(I$3>(A23stdlife+$F362),('RFM input'!$H$285*(1+vanilla1)^0.5)-SUM($H362:H362),('RFM input'!$H$285*(1+vanilla1)^0.5)/A23stdlife))","v":3.269711748773469},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F362),('RFM input'!$H$285*(1+vanilla1)^0.5)-SUM($H362:I362),('RFM input'!$H$285*(1+vanilla1)^0.5)/A23stdlife))","v":3.269711748773469},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F362),('RFM input'!$H$285*(1+vanilla1)^0.5)-SUM($H362:J362),('RFM input'!$H$285*(1+vanilla1)^0.5)/A23stdlife))","v":3.269711748773469},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F362),('RFM input'!$H$285*(1+vanilla1)^0.5)-SUM($H362:K362),('RFM input'!$H$285*(1+vanilla1)^0.5)/A23stdlife))","v":3.269711748773469},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F362),('RFM input'!$H$285*(1+vanilla1)^0.5)-SUM($H362:L362),('RFM input'!$H$285*(1+vanilla1)^0.5)/A23stdlife))","v":3.269711748773469},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F362),('RFM input'!$H$285*(1+vanilla1)^0.5)-SUM($H362:M362),('RFM input'!$H$285*(1+vanilla1)^0.5)/A23stdlife))","v":3.269711748773469},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F362),('RFM input'!$H$285*(1+vanilla1)^0.5)-SUM($H362:N362),('RFM input'!$H$285*(1+vanilla1)^0.5)/A23stdlife))","v":3.269711748773469},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F362),('RFM input'!$H$285*(1+vanilla1)^0.5)-SUM($H362:O362),('RFM input'!$H$285*(1+vanilla1)^0.5)/A23stdlife))","v":3.269711748773469},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F362),('RFM input'!$H$285*(1+vanilla1)^0.5)-SUM($H362:P362),('RFM input'!$H$285*(1+vanilla1)^0.5)/A23stdlife))","v":3.269711748773469}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F363),('RFM input'!$I$285*(1+vanilla2)^0.5)-SUM($I363:I363),('RFM input'!$I$285*(1+vanilla2)^0.5)/A23stdlife))","v":2.1310936251322703},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F363),('RFM input'!$I$285*(1+vanilla2)^0.5)-SUM($I363:J363),('RFM input'!$I$285*(1+vanilla2)^0.5)/A23stdlife))","v":2.1310936251322703},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F363),('RFM input'!$I$285*(1+vanilla2)^0.5)-SUM($I363:K363),('RFM input'!$I$285*(1+vanilla2)^0.5)/A23stdlife))","v":2.1310936251322703},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F363),('RFM input'!$I$285*(1+vanilla2)^0.5)-SUM($I363:L363),('RFM input'!$I$285*(1+vanilla2)^0.5)/A23stdlife))","v":2.1310936251322703},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F363),('RFM input'!$I$285*(1+vanilla2)^0.5)-SUM($I363:M363),('RFM input'!$I$285*(1+vanilla2)^0.5)/A23stdlife))","v":2.1310936251322703},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F363),('RFM input'!$I$285*(1+vanilla2)^0.5)-SUM($I363:N363),('RFM input'!$I$285*(1+vanilla2)^0.5)/A23stdlife))","v":2.1310936251322703},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F363),('RFM input'!$I$285*(1+vanilla2)^0.5)-SUM($I363:O363),('RFM input'!$I$285*(1+vanilla2)^0.5)/A23stdlife))","v":2.1310936251322703},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F363),('RFM input'!$I$285*(1+vanilla2)^0.5)-SUM($I363:P363),('RFM input'!$I$285*(1+vanilla2)^0.5)/A23stdlife))","v":2.1310936251322703}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F364),('RFM input'!$J$285*(1+vanilla3)^0.5)-SUM($J364:J364),('RFM input'!$J$285*(1+vanilla3)^0.5)/A23stdlife))","v":1.0515516156236786},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F364),('RFM input'!$J$285*(1+vanilla3)^0.5)-SUM($J364:K364),('RFM input'!$J$285*(1+vanilla3)^0.5)/A23stdlife))","v":1.0515516156236786},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F364),('RFM input'!$J$285*(1+vanilla3)^0.5)-SUM($J364:L364),('RFM input'!$J$285*(1+vanilla3)^0.5)/A23stdlife))","v":1.0515516156236786},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F364),('RFM input'!$J$285*(1+vanilla3)^0.5)-SUM($J364:M364),('RFM input'!$J$285*(1+vanilla3)^0.5)/A23stdlife))","v":1.0515516156236786},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F364),('RFM input'!$J$285*(1+vanilla3)^0.5)-SUM($J364:N364),('RFM input'!$J$285*(1+vanilla3)^0.5)/A23stdlife))","v":1.0515516156236786},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F364),('RFM input'!$J$285*(1+vanilla3)^0.5)-SUM($J364:O364),('RFM input'!$J$285*(1+vanilla3)^0.5)/A23stdlife))","v":1.0515516156236786},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F364),('RFM input'!$J$285*(1+vanilla3)^0.5)-SUM($J364:P364),('RFM input'!$J$285*(1+vanilla3)^0.5)/A23stdlife))","v":1.0515516156236786}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F365),('RFM input'!$K$285*(1+vanilla4)^0.5)-SUM($K365:K365),('RFM input'!$K$285*(1+vanilla4)^0.5)/A23stdlife))","v":2.7144894599289455},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F365),('RFM input'!$K$285*(1+vanilla4)^0.5)-SUM($K365:L365),('RFM input'!$K$285*(1+vanilla4)^0.5)/A23stdlife))","v":2.7144894599289455},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F365),('RFM input'!$K$285*(1+vanilla4)^0.5)-SUM($K365:M365),('RFM input'!$K$285*(1+vanilla4)^0.5)/A23stdlife))","v":2.7144894599289455},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F365),('RFM input'!$K$285*(1+vanilla4)^0.5)-SUM($K365:N365),('RFM input'!$K$285*(1+vanilla4)^0.5)/A23stdlife))","v":2.7144894599289455},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F365),('RFM input'!$K$285*(1+vanilla4)^0.5)-SUM($K365:O365),('RFM input'!$K$285*(1+vanilla4)^0.5)/A23stdlife))","v":2.7144894599289455},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F365),('RFM input'!$K$285*(1+vanilla4)^0.5)-SUM($K365:P365),('RFM input'!$K$285*(1+vanilla4)^0.5)/A23stdlife))","v":2.7144894599289455}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F366),('RFM input'!$L$285*(1+vanilla5)^0.5)-SUM($L366:L366),('RFM input'!$L$285*(1+vanilla5)^0.5)/A23stdlife))","v":3.40545959518863},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F366),('RFM input'!$L$285*(1+vanilla5)^0.5)-SUM($L366:M366),('RFM input'!$L$285*(1+vanilla5)^0.5)/A23stdlife))","v":3.40545959518863},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F366),('RFM input'!$L$285*(1+vanilla5)^0.5)-SUM($L366:N366),('RFM input'!$L$285*(1+vanilla5)^0.5)/A23stdlife))","v":3.40545959518863},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F366),('RFM input'!$L$285*(1+vanilla5)^0.5)-SUM($L366:O366),('RFM input'!$L$285*(1+vanilla5)^0.5)/A23stdlife))","v":3.40545959518863},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F366),('RFM input'!$L$285*(1+vanilla5)^0.5)-SUM($L366:P366),('RFM input'!$L$285*(1+vanilla5)^0.5)/A23stdlife))","v":3.40545959518863}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F367),('RFM input'!$M$285*(1+vanilla6)^0.5)-SUM($M367:M367),('RFM input'!$M$285*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F367),('RFM input'!$M$285*(1+vanilla6)^0.5)-SUM($M367:N367),('RFM input'!$M$285*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F367),('RFM input'!$M$285*(1+vanilla6)^0.5)-SUM($M367:O367),('RFM input'!$M$285*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F367),('RFM input'!$M$285*(1+vanilla6)^0.5)-SUM($M367:P367),('RFM input'!$M$285*(1+vanilla6)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F368),('RFM input'!N$285*(1+vanilla7)^0.5)-SUM($N368:N368),('RFM input'!$N$285*(1+vanilla7)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F368),('RFM input'!O$285*(1+vanilla7)^0.5)-SUM($N368:O368),('RFM input'!$N$285*(1+vanilla7)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F368),('RFM input'!P$285*(1+vanilla7)^0.5)-SUM($N368:P368),('RFM input'!$N$285*(1+vanilla7)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F369),('RFM input'!$O$285*(1+vanilla8)^0.5)-SUM($O369:O369),('RFM input'!$O$285*(1+vanilla8)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F369),('RFM input'!$O$285*(1+vanilla8)^0.5)-SUM($O369:P369),('RFM input'!$O$285*(1+vanilla8)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F370),('RFM input'!$P$285*(1+vanilla9)^0.5)-SUM($P370:P370),('RFM input'!$P$285*(1+vanilla9)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H370,-SUM(H360:H371))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I370,-SUM(I360:I371))","v":-3.752491035960773},{"$f":"IF(COUNT($H372:I372)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J370,-SUM(J360:J371)))","v":-6.4872887425718204},{"$f":"IF(COUNT($H372:J372)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K370,-SUM(K360:K371)))","v":-8.7921971718126031},{"$f":"IF(COUNT($H372:K372)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L370,-SUM(L360:L371)))","v":-11.357597914452199},{"$f":"IF(COUNT($H372:L372)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M370,-SUM(M360:M371)))","v":0},{"$f":"IF(COUNT($H372:M372)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N370,-SUM(N360:N371)))","v":0},{"$f":"IF(COUNT($H372:N372)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O370,-SUM(O360:O371)))","v":0},{"$f":"IF(COUNT($H372:O372)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P370,-SUM(P360:P371)))","v":0},{"$f":"IF(COUNT($H372:P372)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q370,-SUM(Q360:Q371)))","v":0}]
[null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A24remlife,A24value-SUM($G373:G373),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(I$3>A24remlife,A24value-SUM($G373:H373),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(J$3>A24remlife,A24value-SUM($G373:I373),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(K$3>A24remlife,A24value-SUM($G373:J373),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(L$3>A24remlife,A24value-SUM($G373:K373),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(M$3>A24remlife,A24value-SUM($G373:L373),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(N$3>A24remlife,A24value-SUM($G373:M373),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(O$3>A24remlife,A24value-SUM($G373:N373),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(P$3>A24remlife,A24value-SUM($G373:O373),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(Q$3>A24remlife,A24value-SUM($G373:P373),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(I$3>(A24stdlife+$F375),('RFM input'!$H$286*(1+vanilla1)^0.5)-SUM($H375:H375),('RFM input'!$H$286*(1+vanilla1)^0.5)/A24stdlife))","v":0.47431331267442139},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F375),('RFM input'!$H$286*(1+vanilla1)^0.5)-SUM($H375:I375),('RFM input'!$H$286*(1+vanilla1)^0.5)/A24stdlife))","v":0.47431331267442139},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F375),('RFM input'!$H$286*(1+vanilla1)^0.5)-SUM($H375:J375),('RFM input'!$H$286*(1+vanilla1)^0.5)/A24stdlife))","v":0.47431331267442139},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F375),('RFM input'!$H$286*(1+vanilla1)^0.5)-SUM($H375:K375),('RFM input'!$H$286*(1+vanilla1)^0.5)/A24stdlife))","v":0.47431331267442139},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F375),('RFM input'!$H$286*(1+vanilla1)^0.5)-SUM($H375:L375),('RFM input'!$H$286*(1+vanilla1)^0.5)/A24stdlife))","v":0.47431331267442139},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F375),('RFM input'!$H$286*(1+vanilla1)^0.5)-SUM($H375:M375),('RFM input'!$H$286*(1+vanilla1)^0.5)/A24stdlife))","v":0.47431331267442139},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F375),('RFM input'!$H$286*(1+vanilla1)^0.5)-SUM($H375:N375),('RFM input'!$H$286*(1+vanilla1)^0.5)/A24stdlife))","v":0.47431331267442139},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F375),('RFM input'!$H$286*(1+vanilla1)^0.5)-SUM($H375:O375),('RFM input'!$H$286*(1+vanilla1)^0.5)/A24stdlife))","v":0.47431331267442139},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F375),('RFM input'!$H$286*(1+vanilla1)^0.5)-SUM($H375:P375),('RFM input'!$H$286*(1+vanilla1)^0.5)/A24stdlife))","v":0.47431331267442139}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F376),('RFM input'!$I$286*(1+vanilla2)^0.5)-SUM($I376:I376),('RFM input'!$I$286*(1+vanilla2)^0.5)/A24stdlife))","v":0.387770188797881},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F376),('RFM input'!$I$286*(1+vanilla2)^0.5)-SUM($I376:J376),('RFM input'!$I$286*(1+vanilla2)^0.5)/A24stdlife))","v":0.387770188797881},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F376),('RFM input'!$I$286*(1+vanilla2)^0.5)-SUM($I376:K376),('RFM input'!$I$286*(1+vanilla2)^0.5)/A24stdlife))","v":0.387770188797881},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F376),('RFM input'!$I$286*(1+vanilla2)^0.5)-SUM($I376:L376),('RFM input'!$I$286*(1+vanilla2)^0.5)/A24stdlife))","v":0.387770188797881},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F376),('RFM input'!$I$286*(1+vanilla2)^0.5)-SUM($I376:M376),('RFM input'!$I$286*(1+vanilla2)^0.5)/A24stdlife))","v":0.387770188797881},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F376),('RFM input'!$I$286*(1+vanilla2)^0.5)-SUM($I376:N376),('RFM input'!$I$286*(1+vanilla2)^0.5)/A24stdlife))","v":0.387770188797881},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F376),('RFM input'!$I$286*(1+vanilla2)^0.5)-SUM($I376:O376),('RFM input'!$I$286*(1+vanilla2)^0.5)/A24stdlife))","v":0.387770188797881},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F376),('RFM input'!$I$286*(1+vanilla2)^0.5)-SUM($I376:P376),('RFM input'!$I$286*(1+vanilla2)^0.5)/A24stdlife))","v":0.387770188797881}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F377),('RFM input'!$J$286*(1+vanilla3)^0.5)-SUM($J377:J377),('RFM input'!$J$286*(1+vanilla3)^0.5)/A24stdlife))","v":0.30775379248906209},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F377),('RFM input'!$J$286*(1+vanilla3)^0.5)-SUM($J377:K377),('RFM input'!$J$286*(1+vanilla3)^0.5)/A24stdlife))","v":0.30775379248906209},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F377),('RFM input'!$J$286*(1+vanilla3)^0.5)-SUM($J377:L377),('RFM input'!$J$286*(1+vanilla3)^0.5)/A24stdlife))","v":0.30775379248906209},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F377),('RFM input'!$J$286*(1+vanilla3)^0.5)-SUM($J377:M377),('RFM input'!$J$286*(1+vanilla3)^0.5)/A24stdlife))","v":0.30775379248906209},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F377),('RFM input'!$J$286*(1+vanilla3)^0.5)-SUM($J377:N377),('RFM input'!$J$286*(1+vanilla3)^0.5)/A24stdlife))","v":0.30775379248906209},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F377),('RFM input'!$J$286*(1+vanilla3)^0.5)-SUM($J377:O377),('RFM input'!$J$286*(1+vanilla3)^0.5)/A24stdlife))","v":0.30775379248906209},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F377),('RFM input'!$J$286*(1+vanilla3)^0.5)-SUM($J377:P377),('RFM input'!$J$286*(1+vanilla3)^0.5)/A24stdlife))","v":0.30775379248906209}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F378),('RFM input'!$K$286*(1+vanilla4)^0.5)-SUM($K378:K378),('RFM input'!$K$286*(1+vanilla4)^0.5)/A24stdlife))","v":0.36003445735782053},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F378),('RFM input'!$K$286*(1+vanilla4)^0.5)-SUM($K378:L378),('RFM input'!$K$286*(1+vanilla4)^0.5)/A24stdlife))","v":0.36003445735782053},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F378),('RFM input'!$K$286*(1+vanilla4)^0.5)-SUM($K378:M378),('RFM input'!$K$286*(1+vanilla4)^0.5)/A24stdlife))","v":0.36003445735782053},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F378),('RFM input'!$K$286*(1+vanilla4)^0.5)-SUM($K378:N378),('RFM input'!$K$286*(1+vanilla4)^0.5)/A24stdlife))","v":0.36003445735782053},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F378),('RFM input'!$K$286*(1+vanilla4)^0.5)-SUM($K378:O378),('RFM input'!$K$286*(1+vanilla4)^0.5)/A24stdlife))","v":0.36003445735782053},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F378),('RFM input'!$K$286*(1+vanilla4)^0.5)-SUM($K378:P378),('RFM input'!$K$286*(1+vanilla4)^0.5)/A24stdlife))","v":0.36003445735782053}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F379),('RFM input'!$L$286*(1+vanilla5)^0.5)-SUM($L379:L379),('RFM input'!$L$286*(1+vanilla5)^0.5)/A24stdlife))","v":0.23275232480541205},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F379),('RFM input'!$L$286*(1+vanilla5)^0.5)-SUM($L379:M379),('RFM input'!$L$286*(1+vanilla5)^0.5)/A24stdlife))","v":0.23275232480541205},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F379),('RFM input'!$L$286*(1+vanilla5)^0.5)-SUM($L379:N379),('RFM input'!$L$286*(1+vanilla5)^0.5)/A24stdlife))","v":0.23275232480541205},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F379),('RFM input'!$L$286*(1+vanilla5)^0.5)-SUM($L379:O379),('RFM input'!$L$286*(1+vanilla5)^0.5)/A24stdlife))","v":0.23275232480541205},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F379),('RFM input'!$L$286*(1+vanilla5)^0.5)-SUM($L379:P379),('RFM input'!$L$286*(1+vanilla5)^0.5)/A24stdlife))","v":0.23275232480541205}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F380),('RFM input'!$M$286*(1+vanilla6)^0.5)-SUM($M380:M380),('RFM input'!$M$286*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F380),('RFM input'!$M$286*(1+vanilla6)^0.5)-SUM($M380:N380),('RFM input'!$M$286*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F380),('RFM input'!$M$286*(1+vanilla6)^0.5)-SUM($M380:O380),('RFM input'!$M$286*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F380),('RFM input'!$M$286*(1+vanilla6)^0.5)-SUM($M380:P380),('RFM input'!$M$286*(1+vanilla6)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F381),('RFM input'!N$286*(1+vanilla7)^0.5)-SUM($N381:N381),('RFM input'!$N$286*(1+vanilla7)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F381),('RFM input'!O$286*(1+vanilla7)^0.5)-SUM($N381:O381),('RFM input'!$N$286*(1+vanilla7)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F381),('RFM input'!P$286*(1+vanilla7)^0.5)-SUM($N381:P381),('RFM input'!$N$286*(1+vanilla7)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F382),('RFM input'!$O$286*(1+vanilla8)^0.5)-SUM($O382:O382),('RFM input'!$O$286*(1+vanilla8)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F382),('RFM input'!$O$286*(1+vanilla8)^0.5)-SUM($O382:P382),('RFM input'!$O$286*(1+vanilla8)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F383),('RFM input'!$P$286*(1+vanilla9)^0.5)-SUM($P383:P383),('RFM input'!$P$286*(1+vanilla9)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H371,-SUM(H373:H384))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I371,-SUM(I373:I384))","v":-7.0078466559824193E-2},{"$f":"IF(COUNT($H385:I385)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J371,-SUM(J373:J384)))","v":-0.30516882124791067},{"$f":"IF(COUNT($H385:J385)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K371,-SUM(K373:K384)))","v":-0.37537890878593316},{"$f":"IF(COUNT($H385:K385)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L371,-SUM(L373:L384)))","v":-0.39660079367931189},{"$f":"IF(COUNT($H385:L385)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M371,-SUM(M373:M384)))","v":0},{"$f":"IF(COUNT($H385:M385)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N371,-SUM(N373:N384)))","v":0},{"$f":"IF(COUNT($H385:N385)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O371,-SUM(O373:O384)))","v":0},{"$f":"IF(COUNT($H385:O385)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P371,-SUM(P373:P384)))","v":0},{"$f":"IF(COUNT($H385:P385)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q371,-SUM(Q373:Q384)))","v":0}]
[null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A25remlife,A25value-SUM($G386:G386),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(I$3>A25remlife,A25value-SUM($G386:H386),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(J$3>A25remlife,A25value-SUM($G386:I386),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(K$3>A25remlife,A25value-SUM($G386:J386),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(L$3>A25remlife,A25value-SUM($G386:K386),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(M$3>A25remlife,A25value-SUM($G386:L386),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(N$3>A25remlife,A25value-SUM($G386:M386),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(O$3>A25remlife,A25value-SUM($G386:N386),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(P$3>A25remlife,A25value-SUM($G386:O386),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(Q$3>A25remlife,A25value-SUM($G386:P386),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(I$3>(A25stdlife+$F388),('RFM input'!$H$287*(1+vanilla1)^0.5)-SUM($H388:H388),('RFM input'!$H$287*(1+vanilla1)^0.5)/A25stdlife))","v":0.87584828624943567},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F388),('RFM input'!$H$287*(1+vanilla1)^0.5)-SUM($H388:I388),('RFM input'!$H$287*(1+vanilla1)^0.5)/A25stdlife))","v":0.87584828624943567},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F388),('RFM input'!$H$287*(1+vanilla1)^0.5)-SUM($H388:J388),('RFM input'!$H$287*(1+vanilla1)^0.5)/A25stdlife))","v":0.87584828624943567},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F388),('RFM input'!$H$287*(1+vanilla1)^0.5)-SUM($H388:K388),('RFM input'!$H$287*(1+vanilla1)^0.5)/A25stdlife))","v":0.87584828624943567},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F388),('RFM input'!$H$287*(1+vanilla1)^0.5)-SUM($H388:L388),('RFM input'!$H$287*(1+vanilla1)^0.5)/A25stdlife))","v":0.87584828624943567},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F388),('RFM input'!$H$287*(1+vanilla1)^0.5)-SUM($H388:M388),('RFM input'!$H$287*(1+vanilla1)^0.5)/A25stdlife))","v":0.87584828624943567},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F388),('RFM input'!$H$287*(1+vanilla1)^0.5)-SUM($H388:N388),('RFM input'!$H$287*(1+vanilla1)^0.5)/A25stdlife))","v":0.87584828624943567},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F388),('RFM input'!$H$287*(1+vanilla1)^0.5)-SUM($H388:O388),('RFM input'!$H$287*(1+vanilla1)^0.5)/A25stdlife))","v":0.87584828624943567},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F388),('RFM input'!$H$287*(1+vanilla1)^0.5)-SUM($H388:P388),('RFM input'!$H$287*(1+vanilla1)^0.5)/A25stdlife))","v":0.87584828624943567}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F389),('RFM input'!$I$287*(1+vanilla2)^0.5)-SUM($I389:I389),('RFM input'!$I$287*(1+vanilla2)^0.5)/A25stdlife))","v":0.7684420114763435},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F389),('RFM input'!$I$287*(1+vanilla2)^0.5)-SUM($I389:J389),('RFM input'!$I$287*(1+vanilla2)^0.5)/A25stdlife))","v":0.7684420114763435},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F389),('RFM input'!$I$287*(1+vanilla2)^0.5)-SUM($I389:K389),('RFM input'!$I$287*(1+vanilla2)^0.5)/A25stdlife))","v":0.7684420114763435},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F389),('RFM input'!$I$287*(1+vanilla2)^0.5)-SUM($I389:L389),('RFM input'!$I$287*(1+vanilla2)^0.5)/A25stdlife))","v":0.7684420114763435},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F389),('RFM input'!$I$287*(1+vanilla2)^0.5)-SUM($I389:M389),('RFM input'!$I$287*(1+vanilla2)^0.5)/A25stdlife))","v":0.7684420114763435},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F389),('RFM input'!$I$287*(1+vanilla2)^0.5)-SUM($I389:N389),('RFM input'!$I$287*(1+vanilla2)^0.5)/A25stdlife))","v":0.7684420114763435},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F389),('RFM input'!$I$287*(1+vanilla2)^0.5)-SUM($I389:O389),('RFM input'!$I$287*(1+vanilla2)^0.5)/A25stdlife))","v":0.7684420114763435},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F389),('RFM input'!$I$287*(1+vanilla2)^0.5)-SUM($I389:P389),('RFM input'!$I$287*(1+vanilla2)^0.5)/A25stdlife))","v":0.7684420114763435}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F390),('RFM input'!$J$287*(1+vanilla3)^0.5)-SUM($J390:J390),('RFM input'!$J$287*(1+vanilla3)^0.5)/A25stdlife))","v":0.60421837869335937},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F390),('RFM input'!$J$287*(1+vanilla3)^0.5)-SUM($J390:K390),('RFM input'!$J$287*(1+vanilla3)^0.5)/A25stdlife))","v":0.60421837869335937},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F390),('RFM input'!$J$287*(1+vanilla3)^0.5)-SUM($J390:L390),('RFM input'!$J$287*(1+vanilla3)^0.5)/A25stdlife))","v":0.60421837869335937},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F390),('RFM input'!$J$287*(1+vanilla3)^0.5)-SUM($J390:M390),('RFM input'!$J$287*(1+vanilla3)^0.5)/A25stdlife))","v":0.60421837869335937},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F390),('RFM input'!$J$287*(1+vanilla3)^0.5)-SUM($J390:N390),('RFM input'!$J$287*(1+vanilla3)^0.5)/A25stdlife))","v":0.60421837869335937},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F390),('RFM input'!$J$287*(1+vanilla3)^0.5)-SUM($J390:O390),('RFM input'!$J$287*(1+vanilla3)^0.5)/A25stdlife))","v":0.60421837869335937},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F390),('RFM input'!$J$287*(1+vanilla3)^0.5)-SUM($J390:P390),('RFM input'!$J$287*(1+vanilla3)^0.5)/A25stdlife))","v":0.60421837869335937}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F391),('RFM input'!$K$287*(1+vanilla4)^0.5)-SUM($K391:K391),('RFM input'!$K$287*(1+vanilla4)^0.5)/A25stdlife))","v":1.3517834805690967},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F391),('RFM input'!$K$287*(1+vanilla4)^0.5)-SUM($K391:L391),('RFM input'!$K$287*(1+vanilla4)^0.5)/A25stdlife))","v":1.3517834805690967},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F391),('RFM input'!$K$287*(1+vanilla4)^0.5)-SUM($K391:M391),('RFM input'!$K$287*(1+vanilla4)^0.5)/A25stdlife))","v":1.3517834805690967},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F391),('RFM input'!$K$287*(1+vanilla4)^0.5)-SUM($K391:N391),('RFM input'!$K$287*(1+vanilla4)^0.5)/A25stdlife))","v":1.3517834805690967},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F391),('RFM input'!$K$287*(1+vanilla4)^0.5)-SUM($K391:O391),('RFM input'!$K$287*(1+vanilla4)^0.5)/A25stdlife))","v":1.3517834805690967},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F391),('RFM input'!$K$287*(1+vanilla4)^0.5)-SUM($K391:P391),('RFM input'!$K$287*(1+vanilla4)^0.5)/A25stdlife))","v":1.3517834805690967}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F392),('RFM input'!$L$287*(1+vanilla5)^0.5)-SUM($L392:L392),('RFM input'!$L$287*(1+vanilla5)^0.5)/A25stdlife))","v":0.24942207802781868},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F392),('RFM input'!$L$287*(1+vanilla5)^0.5)-SUM($L392:M392),('RFM input'!$L$287*(1+vanilla5)^0.5)/A25stdlife))","v":0.24942207802781868},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F392),('RFM input'!$L$287*(1+vanilla5)^0.5)-SUM($L392:N392),('RFM input'!$L$287*(1+vanilla5)^0.5)/A25stdlife))","v":0.24942207802781868},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F392),('RFM input'!$L$287*(1+vanilla5)^0.5)-SUM($L392:O392),('RFM input'!$L$287*(1+vanilla5)^0.5)/A25stdlife))","v":0.24942207802781868},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F392),('RFM input'!$L$287*(1+vanilla5)^0.5)-SUM($L392:P392),('RFM input'!$L$287*(1+vanilla5)^0.5)/A25stdlife))","v":0.24942207802781868}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F393),('RFM input'!$M$287*(1+vanilla6)^0.5)-SUM($M393:M393),('RFM input'!$M$287*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F393),('RFM input'!$M$287*(1+vanilla6)^0.5)-SUM($M393:N393),('RFM input'!$M$287*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F393),('RFM input'!$M$287*(1+vanilla6)^0.5)-SUM($M393:O393),('RFM input'!$M$287*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F393),('RFM input'!$M$287*(1+vanilla6)^0.5)-SUM($M393:P393),('RFM input'!$M$287*(1+vanilla6)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F394),('RFM input'!N$287*(1+vanilla7)^0.5)-SUM($N394:N394),('RFM input'!$N$287*(1+vanilla7)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F394),('RFM input'!O$287*(1+vanilla7)^0.5)-SUM($N394:O394),('RFM input'!$N$287*(1+vanilla7)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F394),('RFM input'!P$287*(1+vanilla7)^0.5)-SUM($N394:P394),('RFM input'!$N$287*(1+vanilla7)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F395),('RFM input'!$O$287*(1+vanilla8)^0.5)-SUM($O395:O395),('RFM input'!$O$287*(1+vanilla8)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F395),('RFM input'!$O$287*(1+vanilla8)^0.5)-SUM($O395:P395),('RFM input'!$O$287*(1+vanilla8)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F396),('RFM input'!$P$287*(1+vanilla9)^0.5)-SUM($P396:P396),('RFM input'!$P$287*(1+vanilla9)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H372,-SUM(H386:H397))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I372,-SUM(I386:I397))","v":-0.33443890420580757},{"$f":"IF(COUNT($H398:I398)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J372,-SUM(J386:J397)))","v":-0.80632249113753218},{"$f":"IF(COUNT($H398:J398)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K372,-SUM(K386:K397)))","v":-1.1170862550149607},{"$f":"IF(COUNT($H398:K398)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L372,-SUM(L386:L397)))","v":-1.4213325464863544},{"$f":"IF(COUNT($H398:L398)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M372,-SUM(M386:M397)))","v":0},{"$f":"IF(COUNT($H398:M398)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N372,-SUM(N386:N397)))","v":0},{"$f":"IF(COUNT($H398:N398)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O372,-SUM(O386:O397)))","v":0},{"$f":"IF(COUNT($H398:O398)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P372,-SUM(P386:P397)))","v":0},{"$f":"IF(COUNT($H398:P398)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q372,-SUM(Q386:Q397)))","v":0}]
[null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A26remlife,A26value-SUM($G399:G399),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(I$3>A26remlife,A26value-SUM($G399:H399),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(J$3>A26remlife,A26value-SUM($G399:I399),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(K$3>A26remlife,A26value-SUM($G399:J399),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(L$3>A26remlife,A26value-SUM($G399:K399),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(M$3>A26remlife,A26value-SUM($G399:L399),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(N$3>A26remlife,A26value-SUM($G399:M399),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(O$3>A26remlife,A26value-SUM($G399:N399),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(P$3>A26remlife,A26value-SUM($G399:O399),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(Q$3>A26remlife,A26value-SUM($G399:P399),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(I$3>(A26stdlife+$F401),('RFM input'!$H$288*(1+vanilla1)^0.5)-SUM($H401:H401),('RFM input'!$H$288*(1+vanilla1)^0.5)/A26stdlife))","v":3.1188539537293846E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F401),('RFM input'!$H$288*(1+vanilla1)^0.5)-SUM($H401:I401),('RFM input'!$H$288*(1+vanilla1)^0.5)/A26stdlife))","v":3.1188539537293846E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F401),('RFM input'!$H$288*(1+vanilla1)^0.5)-SUM($H401:J401),('RFM input'!$H$288*(1+vanilla1)^0.5)/A26stdlife))","v":3.1188539537293846E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F401),('RFM input'!$H$288*(1+vanilla1)^0.5)-SUM($H401:K401),('RFM input'!$H$288*(1+vanilla1)^0.5)/A26stdlife))","v":3.1188539537293846E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F401),('RFM input'!$H$288*(1+vanilla1)^0.5)-SUM($H401:L401),('RFM input'!$H$288*(1+vanilla1)^0.5)/A26stdlife))","v":3.1188539537293846E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F401),('RFM input'!$H$288*(1+vanilla1)^0.5)-SUM($H401:M401),('RFM input'!$H$288*(1+vanilla1)^0.5)/A26stdlife))","v":3.1188539537293846E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F401),('RFM input'!$H$288*(1+vanilla1)^0.5)-SUM($H401:N401),('RFM input'!$H$288*(1+vanilla1)^0.5)/A26stdlife))","v":3.1188539537293846E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F401),('RFM input'!$H$288*(1+vanilla1)^0.5)-SUM($H401:O401),('RFM input'!$H$288*(1+vanilla1)^0.5)/A26stdlife))","v":3.1188539537293846E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F401),('RFM input'!$H$288*(1+vanilla1)^0.5)-SUM($H401:P401),('RFM input'!$H$288*(1+vanilla1)^0.5)/A26stdlife))","v":3.1188539537293846E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F402),('RFM input'!$I$288*(1+vanilla2)^0.5)-SUM($I402:I402),('RFM input'!$I$288*(1+vanilla2)^0.5)/A26stdlife))","v":2.1183927410718305E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F402),('RFM input'!$I$288*(1+vanilla2)^0.5)-SUM($I402:J402),('RFM input'!$I$288*(1+vanilla2)^0.5)/A26stdlife))","v":2.1183927410718305E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F402),('RFM input'!$I$288*(1+vanilla2)^0.5)-SUM($I402:K402),('RFM input'!$I$288*(1+vanilla2)^0.5)/A26stdlife))","v":2.1183927410718305E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F402),('RFM input'!$I$288*(1+vanilla2)^0.5)-SUM($I402:L402),('RFM input'!$I$288*(1+vanilla2)^0.5)/A26stdlife))","v":2.1183927410718305E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F402),('RFM input'!$I$288*(1+vanilla2)^0.5)-SUM($I402:M402),('RFM input'!$I$288*(1+vanilla2)^0.5)/A26stdlife))","v":2.1183927410718305E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F402),('RFM input'!$I$288*(1+vanilla2)^0.5)-SUM($I402:N402),('RFM input'!$I$288*(1+vanilla2)^0.5)/A26stdlife))","v":2.1183927410718305E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F402),('RFM input'!$I$288*(1+vanilla2)^0.5)-SUM($I402:O402),('RFM input'!$I$288*(1+vanilla2)^0.5)/A26stdlife))","v":2.1183927410718305E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F402),('RFM input'!$I$288*(1+vanilla2)^0.5)-SUM($I402:P402),('RFM input'!$I$288*(1+vanilla2)^0.5)/A26stdlife))","v":2.1183927410718305E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F403),('RFM input'!$J$288*(1+vanilla3)^0.5)-SUM($J403:J403),('RFM input'!$J$288*(1+vanilla3)^0.5)/A26stdlife))","v":6.8272556718828439E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F403),('RFM input'!$J$288*(1+vanilla3)^0.5)-SUM($J403:K403),('RFM input'!$J$288*(1+vanilla3)^0.5)/A26stdlife))","v":6.8272556718828439E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F403),('RFM input'!$J$288*(1+vanilla3)^0.5)-SUM($J403:L403),('RFM input'!$J$288*(1+vanilla3)^0.5)/A26stdlife))","v":6.8272556718828439E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F403),('RFM input'!$J$288*(1+vanilla3)^0.5)-SUM($J403:M403),('RFM input'!$J$288*(1+vanilla3)^0.5)/A26stdlife))","v":6.8272556718828439E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F403),('RFM input'!$J$288*(1+vanilla3)^0.5)-SUM($J403:N403),('RFM input'!$J$288*(1+vanilla3)^0.5)/A26stdlife))","v":6.8272556718828439E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F403),('RFM input'!$J$288*(1+vanilla3)^0.5)-SUM($J403:O403),('RFM input'!$J$288*(1+vanilla3)^0.5)/A26stdlife))","v":6.8272556718828439E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F403),('RFM input'!$J$288*(1+vanilla3)^0.5)-SUM($J403:P403),('RFM input'!$J$288*(1+vanilla3)^0.5)/A26stdlife))","v":6.8272556718828439E-2}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F404),('RFM input'!$K$288*(1+vanilla4)^0.5)-SUM($K404:K404),('RFM input'!$K$288*(1+vanilla4)^0.5)/A26stdlife))","v":2.6592837962293961E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F404),('RFM input'!$K$288*(1+vanilla4)^0.5)-SUM($K404:L404),('RFM input'!$K$288*(1+vanilla4)^0.5)/A26stdlife))","v":2.6592837962293961E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F404),('RFM input'!$K$288*(1+vanilla4)^0.5)-SUM($K404:M404),('RFM input'!$K$288*(1+vanilla4)^0.5)/A26stdlife))","v":2.6592837962293961E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F404),('RFM input'!$K$288*(1+vanilla4)^0.5)-SUM($K404:N404),('RFM input'!$K$288*(1+vanilla4)^0.5)/A26stdlife))","v":2.6592837962293961E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F404),('RFM input'!$K$288*(1+vanilla4)^0.5)-SUM($K404:O404),('RFM input'!$K$288*(1+vanilla4)^0.5)/A26stdlife))","v":2.6592837962293961E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F404),('RFM input'!$K$288*(1+vanilla4)^0.5)-SUM($K404:P404),('RFM input'!$K$288*(1+vanilla4)^0.5)/A26stdlife))","v":2.6592837962293961E-2}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F405),('RFM input'!$L$288*(1+vanilla5)^0.5)-SUM($L405:L405),('RFM input'!$L$288*(1+vanilla5)^0.5)/A26stdlife))","v":2.6588634068325005E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F405),('RFM input'!$L$288*(1+vanilla5)^0.5)-SUM($L405:M405),('RFM input'!$L$288*(1+vanilla5)^0.5)/A26stdlife))","v":2.6588634068325005E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F405),('RFM input'!$L$288*(1+vanilla5)^0.5)-SUM($L405:N405),('RFM input'!$L$288*(1+vanilla5)^0.5)/A26stdlife))","v":2.6588634068325005E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F405),('RFM input'!$L$288*(1+vanilla5)^0.5)-SUM($L405:O405),('RFM input'!$L$288*(1+vanilla5)^0.5)/A26stdlife))","v":2.6588634068325005E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F405),('RFM input'!$L$288*(1+vanilla5)^0.5)-SUM($L405:P405),('RFM input'!$L$288*(1+vanilla5)^0.5)/A26stdlife))","v":2.6588634068325005E-2}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F406),('RFM input'!$M$288*(1+vanilla6)^0.5)-SUM($M406:M406),('RFM input'!$M$288*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F406),('RFM input'!$M$288*(1+vanilla6)^0.5)-SUM($M406:N406),('RFM input'!$M$288*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F406),('RFM input'!$M$288*(1+vanilla6)^0.5)-SUM($M406:O406),('RFM input'!$M$288*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F406),('RFM input'!$M$288*(1+vanilla6)^0.5)-SUM($M406:P406),('RFM input'!$M$288*(1+vanilla6)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F407),('RFM input'!N$288*(1+vanilla7)^0.5)-SUM($N407:N407),('RFM input'!$N$288*(1+vanilla7)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F407),('RFM input'!O$288*(1+vanilla7)^0.5)-SUM($N407:O407),('RFM input'!$N$288*(1+vanilla7)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F407),('RFM input'!P$288*(1+vanilla7)^0.5)-SUM($N407:P407),('RFM input'!$N$288*(1+vanilla7)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F408),('RFM input'!$O$288*(1+vanilla8)^0.5)-SUM($O408:O408),('RFM input'!$O$288*(1+vanilla8)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F408),('RFM input'!$O$288*(1+vanilla8)^0.5)-SUM($O408:P408),('RFM input'!$O$288*(1+vanilla8)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F409),('RFM input'!$P$288*(1+vanilla9)^0.5)-SUM($P409:P409),('RFM input'!$P$288*(1+vanilla9)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H373,-SUM(H399:H410))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I373,-SUM(I399:I410))","v":-2.0947719818412536E-2},{"$f":"IF(COUNT($H411:I411)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J373,-SUM(J399:J410)))","v":-3.9805997323686393E-2},{"$f":"IF(COUNT($H411:J411)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K373,-SUM(K399:K410)))","v":-6.0363131255341596E-2},{"$f":"IF(COUNT($H411:K411)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L373,-SUM(L399:L410)))","v":-7.8719138914575049E-2},{"$f":"IF(COUNT($H411:L411)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M373,-SUM(M399:M410)))","v":0},{"$f":"IF(COUNT($H411:M411)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N373,-SUM(N399:N410)))","v":0},{"$f":"IF(COUNT($H411:N411)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O373,-SUM(O399:O410)))","v":0},{"$f":"IF(COUNT($H411:O411)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P373,-SUM(P399:P410)))","v":0},{"$f":"IF(COUNT($H411:P411)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q373,-SUM(Q399:Q410)))","v":0}]
[null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A27remlife,A27value-SUM($G412:G412),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(I$3>A27remlife,A27value-SUM($G412:H412),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(J$3>A27remlife,A27value-SUM($G412:I412),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(K$3>A27remlife,A27value-SUM($G412:J412),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(L$3>A27remlife,A27value-SUM($G412:K412),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(M$3>A27remlife,A27value-SUM($G412:L412),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(N$3>A27remlife,A27value-SUM($G412:M412),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(O$3>A27remlife,A27value-SUM($G412:N412),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(P$3>A27remlife,A27value-SUM($G412:O412),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(Q$3>A27remlife,A27value-SUM($G412:P412),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(I$3>(A27stdlife+$F414),('RFM input'!$H$289*(1+vanilla1)^0.5)-SUM($H414:H414),('RFM input'!$H$289*(1+vanilla1)^0.5)/A27stdlife))","v":0.65295298259474399},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F414),('RFM input'!$H$289*(1+vanilla1)^0.5)-SUM($H414:I414),('RFM input'!$H$289*(1+vanilla1)^0.5)/A27stdlife))","v":0.65295298259474399},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F414),('RFM input'!$H$289*(1+vanilla1)^0.5)-SUM($H414:J414),('RFM input'!$H$289*(1+vanilla1)^0.5)/A27stdlife))","v":0.65295298259474399},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F414),('RFM input'!$H$289*(1+vanilla1)^0.5)-SUM($H414:K414),('RFM input'!$H$289*(1+vanilla1)^0.5)/A27stdlife))","v":0.65295298259474399},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F414),('RFM input'!$H$289*(1+vanilla1)^0.5)-SUM($H414:L414),('RFM input'!$H$289*(1+vanilla1)^0.5)/A27stdlife))","v":0.65295298259474399},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F414),('RFM input'!$H$289*(1+vanilla1)^0.5)-SUM($H414:M414),('RFM input'!$H$289*(1+vanilla1)^0.5)/A27stdlife))","v":0.65295298259474399},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F414),('RFM input'!$H$289*(1+vanilla1)^0.5)-SUM($H414:N414),('RFM input'!$H$289*(1+vanilla1)^0.5)/A27stdlife))","v":0.65295298259474399},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F414),('RFM input'!$H$289*(1+vanilla1)^0.5)-SUM($H414:O414),('RFM input'!$H$289*(1+vanilla1)^0.5)/A27stdlife))","v":0.65295298259474399},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F414),('RFM input'!$H$289*(1+vanilla1)^0.5)-SUM($H414:P414),('RFM input'!$H$289*(1+vanilla1)^0.5)/A27stdlife))","v":0.2622744879766552}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F415),('RFM input'!$I$289*(1+vanilla2)^0.5)-SUM($I415:I415),('RFM input'!$I$289*(1+vanilla2)^0.5)/A27stdlife))","v":0.52936991485483109},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F415),('RFM input'!$I$289*(1+vanilla2)^0.5)-SUM($I415:J415),('RFM input'!$I$289*(1+vanilla2)^0.5)/A27stdlife))","v":0.52936991485483109},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F415),('RFM input'!$I$289*(1+vanilla2)^0.5)-SUM($I415:K415),('RFM input'!$I$289*(1+vanilla2)^0.5)/A27stdlife))","v":0.52936991485483109},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F415),('RFM input'!$I$289*(1+vanilla2)^0.5)-SUM($I415:L415),('RFM input'!$I$289*(1+vanilla2)^0.5)/A27stdlife))","v":0.52936991485483109},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F415),('RFM input'!$I$289*(1+vanilla2)^0.5)-SUM($I415:M415),('RFM input'!$I$289*(1+vanilla2)^0.5)/A27stdlife))","v":0.52936991485483109},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F415),('RFM input'!$I$289*(1+vanilla2)^0.5)-SUM($I415:N415),('RFM input'!$I$289*(1+vanilla2)^0.5)/A27stdlife))","v":0.52936991485483109},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F415),('RFM input'!$I$289*(1+vanilla2)^0.5)-SUM($I415:O415),('RFM input'!$I$289*(1+vanilla2)^0.5)/A27stdlife))","v":0.52936991485483109},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F415),('RFM input'!$I$289*(1+vanilla2)^0.5)-SUM($I415:P415),('RFM input'!$I$289*(1+vanilla2)^0.5)/A27stdlife))","v":0.52936991485483109}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F416),('RFM input'!$J$289*(1+vanilla3)^0.5)-SUM($J416:J416),('RFM input'!$J$289*(1+vanilla3)^0.5)/A27stdlife))","v":0.79065161006169293},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F416),('RFM input'!$J$289*(1+vanilla3)^0.5)-SUM($J416:K416),('RFM input'!$J$289*(1+vanilla3)^0.5)/A27stdlife))","v":0.79065161006169293},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F416),('RFM input'!$J$289*(1+vanilla3)^0.5)-SUM($J416:L416),('RFM input'!$J$289*(1+vanilla3)^0.5)/A27stdlife))","v":0.79065161006169293},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F416),('RFM input'!$J$289*(1+vanilla3)^0.5)-SUM($J416:M416),('RFM input'!$J$289*(1+vanilla3)^0.5)/A27stdlife))","v":0.79065161006169293},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F416),('RFM input'!$J$289*(1+vanilla3)^0.5)-SUM($J416:N416),('RFM input'!$J$289*(1+vanilla3)^0.5)/A27stdlife))","v":0.79065161006169293},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F416),('RFM input'!$J$289*(1+vanilla3)^0.5)-SUM($J416:O416),('RFM input'!$J$289*(1+vanilla3)^0.5)/A27stdlife))","v":0.79065161006169293},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F416),('RFM input'!$J$289*(1+vanilla3)^0.5)-SUM($J416:P416),('RFM input'!$J$289*(1+vanilla3)^0.5)/A27stdlife))","v":0.79065161006169293}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F417),('RFM input'!$K$289*(1+vanilla4)^0.5)-SUM($K417:K417),('RFM input'!$K$289*(1+vanilla4)^0.5)/A27stdlife))","v":0.94179226415958051},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F417),('RFM input'!$K$289*(1+vanilla4)^0.5)-SUM($K417:L417),('RFM input'!$K$289*(1+vanilla4)^0.5)/A27stdlife))","v":0.94179226415958051},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F417),('RFM input'!$K$289*(1+vanilla4)^0.5)-SUM($K417:M417),('RFM input'!$K$289*(1+vanilla4)^0.5)/A27stdlife))","v":0.94179226415958051},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F417),('RFM input'!$K$289*(1+vanilla4)^0.5)-SUM($K417:N417),('RFM input'!$K$289*(1+vanilla4)^0.5)/A27stdlife))","v":0.94179226415958051},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F417),('RFM input'!$K$289*(1+vanilla4)^0.5)-SUM($K417:O417),('RFM input'!$K$289*(1+vanilla4)^0.5)/A27stdlife))","v":0.94179226415958051},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F417),('RFM input'!$K$289*(1+vanilla4)^0.5)-SUM($K417:P417),('RFM input'!$K$289*(1+vanilla4)^0.5)/A27stdlife))","v":0.94179226415958051}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F418),('RFM input'!$L$289*(1+vanilla5)^0.5)-SUM($L418:L418),('RFM input'!$L$289*(1+vanilla5)^0.5)/A27stdlife))","v":1.9983803644851228},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F418),('RFM input'!$L$289*(1+vanilla5)^0.5)-SUM($L418:M418),('RFM input'!$L$289*(1+vanilla5)^0.5)/A27stdlife))","v":1.9983803644851228},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F418),('RFM input'!$L$289*(1+vanilla5)^0.5)-SUM($L418:N418),('RFM input'!$L$289*(1+vanilla5)^0.5)/A27stdlife))","v":1.9983803644851228},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F418),('RFM input'!$L$289*(1+vanilla5)^0.5)-SUM($L418:O418),('RFM input'!$L$289*(1+vanilla5)^0.5)/A27stdlife))","v":1.9983803644851228},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F418),('RFM input'!$L$289*(1+vanilla5)^0.5)-SUM($L418:P418),('RFM input'!$L$289*(1+vanilla5)^0.5)/A27stdlife))","v":1.9983803644851228}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F419),('RFM input'!$M$289*(1+vanilla6)^0.5)-SUM($M419:M419),('RFM input'!$M$289*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F419),('RFM input'!$M$289*(1+vanilla6)^0.5)-SUM($M419:N419),('RFM input'!$M$289*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F419),('RFM input'!$M$289*(1+vanilla6)^0.5)-SUM($M419:O419),('RFM input'!$M$289*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F419),('RFM input'!$M$289*(1+vanilla6)^0.5)-SUM($M419:P419),('RFM input'!$M$289*(1+vanilla6)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F420),('RFM input'!N$289*(1+vanilla7)^0.5)-SUM($N420:N420),('RFM input'!$N$289*(1+vanilla7)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F420),('RFM input'!O$289*(1+vanilla7)^0.5)-SUM($N420:O420),('RFM input'!$N$289*(1+vanilla7)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F420),('RFM input'!P$289*(1+vanilla7)^0.5)-SUM($N420:P420),('RFM input'!$N$289*(1+vanilla7)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F421),('RFM input'!$O$289*(1+vanilla8)^0.5)-SUM($O421:O421),('RFM input'!$O$289*(1+vanilla8)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F421),('RFM input'!$O$289*(1+vanilla8)^0.5)-SUM($O421:P421),('RFM input'!$O$289*(1+vanilla8)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F422),('RFM input'!$P$289*(1+vanilla9)^0.5)-SUM($P422:P422),('RFM input'!$P$289*(1+vanilla9)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H374,-SUM(H412:H423))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I374,-SUM(I412:I423))","v":-0.26934283029342954},{"$f":"IF(COUNT($H424:I424)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J374,-SUM(J412:J423)))","v":-0.68468022770174297},{"$f":"IF(COUNT($H424:J424)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K374,-SUM(K412:K423)))","v":-1.2510244159903889},{"$f":"IF(COUNT($H424:K424)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L374,-SUM(L412:L423)))","v":-1.7579044372008505},{"$f":"IF(COUNT($H424:L424)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M374,-SUM(M412:M423)))","v":0},{"$f":"IF(COUNT($H424:M424)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N374,-SUM(N412:N423)))","v":0},{"$f":"IF(COUNT($H424:N424)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O374,-SUM(O412:O423)))","v":0},{"$f":"IF(COUNT($H424:O424)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P374,-SUM(P412:P423)))","v":0},{"$f":"IF(COUNT($H424:P424)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q374,-SUM(Q412:Q423)))","v":0}]
[null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A28remlife,A28value-SUM($G425:G425),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(I$3>A28remlife,A28value-SUM($G425:H425),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(J$3>A28remlife,A28value-SUM($G425:I425),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(K$3>A28remlife,A28value-SUM($G425:J425),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(L$3>A28remlife,A28value-SUM($G425:K425),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(M$3>A28remlife,A28value-SUM($G425:L425),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(N$3>A28remlife,A28value-SUM($G425:M425),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(O$3>A28remlife,A28value-SUM($G425:N425),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(P$3>A28remlife,A28value-SUM($G425:O425),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(Q$3>A28remlife,A28value-SUM($G425:P425),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(I$3>(A28stdlife+$F427),('RFM input'!$H$290*(1+vanilla1)^0.5)-SUM($H427:H427),('RFM input'!$H$290*(1+vanilla1)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F427),('RFM input'!$H$290*(1+vanilla1)^0.5)-SUM($H427:I427),('RFM input'!$H$290*(1+vanilla1)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F427),('RFM input'!$H$290*(1+vanilla1)^0.5)-SUM($H427:J427),('RFM input'!$H$290*(1+vanilla1)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F427),('RFM input'!$H$290*(1+vanilla1)^0.5)-SUM($H427:K427),('RFM input'!$H$290*(1+vanilla1)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F427),('RFM input'!$H$290*(1+vanilla1)^0.5)-SUM($H427:L427),('RFM input'!$H$290*(1+vanilla1)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F427),('RFM input'!$H$290*(1+vanilla1)^0.5)-SUM($H427:M427),('RFM input'!$H$290*(1+vanilla1)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F427),('RFM input'!$H$290*(1+vanilla1)^0.5)-SUM($H427:N427),('RFM input'!$H$290*(1+vanilla1)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F427),('RFM input'!$H$290*(1+vanilla1)^0.5)-SUM($H427:O427),('RFM input'!$H$290*(1+vanilla1)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F427),('RFM input'!$H$290*(1+vanilla1)^0.5)-SUM($H427:P427),('RFM input'!$H$290*(1+vanilla1)^0.5)/A28stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F428),('RFM input'!$I$290*(1+vanilla2)^0.5)-SUM($I428:I428),('RFM input'!$I$290*(1+vanilla2)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F428),('RFM input'!$I$290*(1+vanilla2)^0.5)-SUM($I428:J428),('RFM input'!$I$290*(1+vanilla2)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F428),('RFM input'!$I$290*(1+vanilla2)^0.5)-SUM($I428:K428),('RFM input'!$I$290*(1+vanilla2)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F428),('RFM input'!$I$290*(1+vanilla2)^0.5)-SUM($I428:L428),('RFM input'!$I$290*(1+vanilla2)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F428),('RFM input'!$I$290*(1+vanilla2)^0.5)-SUM($I428:M428),('RFM input'!$I$290*(1+vanilla2)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F428),('RFM input'!$I$290*(1+vanilla2)^0.5)-SUM($I428:N428),('RFM input'!$I$290*(1+vanilla2)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F428),('RFM input'!$I$290*(1+vanilla2)^0.5)-SUM($I428:O428),('RFM input'!$I$290*(1+vanilla2)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F428),('RFM input'!$I$290*(1+vanilla2)^0.5)-SUM($I428:P428),('RFM input'!$I$290*(1+vanilla2)^0.5)/A28stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F429),('RFM input'!$J$290*(1+vanilla3)^0.5)-SUM($J429:J429),('RFM input'!$J$290*(1+vanilla3)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F429),('RFM input'!$J$290*(1+vanilla3)^0.5)-SUM($J429:K429),('RFM input'!$J$290*(1+vanilla3)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F429),('RFM input'!$J$290*(1+vanilla3)^0.5)-SUM($J429:L429),('RFM input'!$J$290*(1+vanilla3)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F429),('RFM input'!$J$290*(1+vanilla3)^0.5)-SUM($J429:M429),('RFM input'!$J$290*(1+vanilla3)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F429),('RFM input'!$J$290*(1+vanilla3)^0.5)-SUM($J429:N429),('RFM input'!$J$290*(1+vanilla3)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F429),('RFM input'!$J$290*(1+vanilla3)^0.5)-SUM($J429:O429),('RFM input'!$J$290*(1+vanilla3)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F429),('RFM input'!$J$290*(1+vanilla3)^0.5)-SUM($J429:P429),('RFM input'!$J$290*(1+vanilla3)^0.5)/A28stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F430),('RFM input'!$K$290*(1+vanilla4)^0.5)-SUM($K430:K430),('RFM input'!$K$290*(1+vanilla4)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F430),('RFM input'!$K$290*(1+vanilla4)^0.5)-SUM($K430:L430),('RFM input'!$K$290*(1+vanilla4)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F430),('RFM input'!$K$290*(1+vanilla4)^0.5)-SUM($K430:M430),('RFM input'!$K$290*(1+vanilla4)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F430),('RFM input'!$K$290*(1+vanilla4)^0.5)-SUM($K430:N430),('RFM input'!$K$290*(1+vanilla4)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F430),('RFM input'!$K$290*(1+vanilla4)^0.5)-SUM($K430:O430),('RFM input'!$K$290*(1+vanilla4)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F430),('RFM input'!$K$290*(1+vanilla4)^0.5)-SUM($K430:P430),('RFM input'!$K$290*(1+vanilla4)^0.5)/A28stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F431),('RFM input'!$L$290*(1+vanilla5)^0.5)-SUM($L431:L431),('RFM input'!$L$290*(1+vanilla5)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F431),('RFM input'!$L$290*(1+vanilla5)^0.5)-SUM($L431:M431),('RFM input'!$L$290*(1+vanilla5)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F431),('RFM input'!$L$290*(1+vanilla5)^0.5)-SUM($L431:N431),('RFM input'!$L$290*(1+vanilla5)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F431),('RFM input'!$L$290*(1+vanilla5)^0.5)-SUM($L431:O431),('RFM input'!$L$290*(1+vanilla5)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F431),('RFM input'!$L$290*(1+vanilla5)^0.5)-SUM($L431:P431),('RFM input'!$L$290*(1+vanilla5)^0.5)/A28stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F432),('RFM input'!$M$290*(1+vanilla6)^0.5)-SUM($M432:M432),('RFM input'!$M$290*(1+vanilla6)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F432),('RFM input'!$M$290*(1+vanilla6)^0.5)-SUM($M432:N432),('RFM input'!$M$290*(1+vanilla6)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F432),('RFM input'!$M$290*(1+vanilla6)^0.5)-SUM($M432:O432),('RFM input'!$M$290*(1+vanilla6)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F432),('RFM input'!$M$290*(1+vanilla6)^0.5)-SUM($M432:P432),('RFM input'!$M$290*(1+vanilla6)^0.5)/A28stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F433),('RFM input'!N$290*(1+vanilla7)^0.5)-SUM($N433:N433),('RFM input'!$N$290*(1+vanilla7)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F433),('RFM input'!O$290*(1+vanilla7)^0.5)-SUM($N433:O433),('RFM input'!$N$290*(1+vanilla7)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F433),('RFM input'!P$290*(1+vanilla7)^0.5)-SUM($N433:P433),('RFM input'!$N$290*(1+vanilla7)^0.5)/A28stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F434),('RFM input'!$O$290*(1+vanilla8)^0.5)-SUM($O434:O434),('RFM input'!$O$290*(1+vanilla8)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F434),('RFM input'!$O$290*(1+vanilla8)^0.5)-SUM($O434:P434),('RFM input'!$O$290*(1+vanilla8)^0.5)/A28stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F435),('RFM input'!$P$290*(1+vanilla9)^0.5)-SUM($P435:P435),('RFM input'!$P$290*(1+vanilla9)^0.5)/A28stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H375,-SUM(H425:H436))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I375,-SUM(I425:I436))","v":0},{"$f":"IF(COUNT($H437:I437)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J375,-SUM(J425:J436)))","v":0},{"$f":"IF(COUNT($H437:J437)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K375,-SUM(K425:K436)))","v":0},{"$f":"IF(COUNT($H437:K437)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L375,-SUM(L425:L436)))","v":0},{"$f":"IF(COUNT($H437:L437)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M375,-SUM(M425:M436)))","v":0},{"$f":"IF(COUNT($H437:M437)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N375,-SUM(N425:N436)))","v":0},{"$f":"IF(COUNT($H437:N437)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O375,-SUM(O425:O436)))","v":0},{"$f":"IF(COUNT($H437:O437)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P375,-SUM(P425:P436)))","v":0},{"$f":"IF(COUNT($H437:P437)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q375,-SUM(Q425:Q436)))","v":0}]
[null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A29remlife,A29value-SUM($G438:G438),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":"n/a"},{"$f":"IF(I$3>A29remlife,A29value-SUM($G438:H438),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":"n/a"},{"$f":"IF(J$3>A29remlife,A29value-SUM($G438:I438),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":"n/a"},{"$f":"IF(K$3>A29remlife,A29value-SUM($G438:J438),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":"n/a"},{"$f":"IF(L$3>A29remlife,A29value-SUM($G438:K438),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":"n/a"},{"$f":"IF(M$3>A29remlife,A29value-SUM($G438:L438),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":"n/a"},{"$f":"IF(N$3>A29remlife,A29value-SUM($G438:M438),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":"n/a"},{"$f":"IF(O$3>A29remlife,A29value-SUM($G438:N438),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":"n/a"},{"$f":"IF(P$3>A29remlife,A29value-SUM($G438:O438),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":"n/a"},{"$f":"IF(Q$3>A29remlife,A29value-SUM($G438:P438),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(I$3>(A29stdlife+$F440),('RFM input'!$H$291*(1+vanilla1)^0.5)-SUM($H440:H440),('RFM input'!$H$291*(1+vanilla1)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F440),('RFM input'!$H$291*(1+vanilla1)^0.5)-SUM($H440:I440),('RFM input'!$H$291*(1+vanilla1)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F440),('RFM input'!$H$291*(1+vanilla1)^0.5)-SUM($H440:J440),('RFM input'!$H$291*(1+vanilla1)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F440),('RFM input'!$H$291*(1+vanilla1)^0.5)-SUM($H440:K440),('RFM input'!$H$291*(1+vanilla1)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F440),('RFM input'!$H$291*(1+vanilla1)^0.5)-SUM($H440:L440),('RFM input'!$H$291*(1+vanilla1)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F440),('RFM input'!$H$291*(1+vanilla1)^0.5)-SUM($H440:M440),('RFM input'!$H$291*(1+vanilla1)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F440),('RFM input'!$H$291*(1+vanilla1)^0.5)-SUM($H440:N440),('RFM input'!$H$291*(1+vanilla1)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F440),('RFM input'!$H$291*(1+vanilla1)^0.5)-SUM($H440:O440),('RFM input'!$H$291*(1+vanilla1)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F440),('RFM input'!$H$291*(1+vanilla1)^0.5)-SUM($H440:P440),('RFM input'!$H$291*(1+vanilla1)^0.5)/A29stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F441),('RFM input'!$I$291*(1+vanilla2)^0.5)-SUM($I441:I441),('RFM input'!$I$291*(1+vanilla2)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F441),('RFM input'!$I$291*(1+vanilla2)^0.5)-SUM($I441:J441),('RFM input'!$I$291*(1+vanilla2)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F441),('RFM input'!$I$291*(1+vanilla2)^0.5)-SUM($I441:K441),('RFM input'!$I$291*(1+vanilla2)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F441),('RFM input'!$I$291*(1+vanilla2)^0.5)-SUM($I441:L441),('RFM input'!$I$291*(1+vanilla2)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F441),('RFM input'!$I$291*(1+vanilla2)^0.5)-SUM($I441:M441),('RFM input'!$I$291*(1+vanilla2)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F441),('RFM input'!$I$291*(1+vanilla2)^0.5)-SUM($I441:N441),('RFM input'!$I$291*(1+vanilla2)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F441),('RFM input'!$I$291*(1+vanilla2)^0.5)-SUM($I441:O441),('RFM input'!$I$291*(1+vanilla2)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F441),('RFM input'!$I$291*(1+vanilla2)^0.5)-SUM($I441:P441),('RFM input'!$I$291*(1+vanilla2)^0.5)/A29stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F442),('RFM input'!$J$291*(1+vanilla3)^0.5)-SUM($J442:J442),('RFM input'!$J$291*(1+vanilla3)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F442),('RFM input'!$J$291*(1+vanilla3)^0.5)-SUM($J442:K442),('RFM input'!$J$291*(1+vanilla3)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F442),('RFM input'!$J$291*(1+vanilla3)^0.5)-SUM($J442:L442),('RFM input'!$J$291*(1+vanilla3)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F442),('RFM input'!$J$291*(1+vanilla3)^0.5)-SUM($J442:M442),('RFM input'!$J$291*(1+vanilla3)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F442),('RFM input'!$J$291*(1+vanilla3)^0.5)-SUM($J442:N442),('RFM input'!$J$291*(1+vanilla3)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F442),('RFM input'!$J$291*(1+vanilla3)^0.5)-SUM($J442:O442),('RFM input'!$J$291*(1+vanilla3)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F442),('RFM input'!$J$291*(1+vanilla3)^0.5)-SUM($J442:P442),('RFM input'!$J$291*(1+vanilla3)^0.5)/A29stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F443),('RFM input'!$K$291*(1+vanilla4)^0.5)-SUM($K443:K443),('RFM input'!$K$291*(1+vanilla4)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F443),('RFM input'!$K$291*(1+vanilla4)^0.5)-SUM($K443:L443),('RFM input'!$K$291*(1+vanilla4)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F443),('RFM input'!$K$291*(1+vanilla4)^0.5)-SUM($K443:M443),('RFM input'!$K$291*(1+vanilla4)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F443),('RFM input'!$K$291*(1+vanilla4)^0.5)-SUM($K443:N443),('RFM input'!$K$291*(1+vanilla4)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F443),('RFM input'!$K$291*(1+vanilla4)^0.5)-SUM($K443:O443),('RFM input'!$K$291*(1+vanilla4)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F443),('RFM input'!$K$291*(1+vanilla4)^0.5)-SUM($K443:P443),('RFM input'!$K$291*(1+vanilla4)^0.5)/A29stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F444),('RFM input'!$L$291*(1+vanilla5)^0.5)-SUM($L444:L444),('RFM input'!$L$291*(1+vanilla5)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F444),('RFM input'!$L$291*(1+vanilla5)^0.5)-SUM($L444:M444),('RFM input'!$L$291*(1+vanilla5)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F444),('RFM input'!$L$291*(1+vanilla5)^0.5)-SUM($L444:N444),('RFM input'!$L$291*(1+vanilla5)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F444),('RFM input'!$L$291*(1+vanilla5)^0.5)-SUM($L444:O444),('RFM input'!$L$291*(1+vanilla5)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F444),('RFM input'!$L$291*(1+vanilla5)^0.5)-SUM($L444:P444),('RFM input'!$L$291*(1+vanilla5)^0.5)/A29stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F445),('RFM input'!$M$291*(1+vanilla6)^0.5)-SUM($M445:M445),('RFM input'!$M$291*(1+vanilla6)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F445),('RFM input'!$M$291*(1+vanilla6)^0.5)-SUM($M445:N445),('RFM input'!$M$291*(1+vanilla6)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F445),('RFM input'!$M$291*(1+vanilla6)^0.5)-SUM($M445:O445),('RFM input'!$M$291*(1+vanilla6)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F445),('RFM input'!$M$291*(1+vanilla6)^0.5)-SUM($M445:P445),('RFM input'!$M$291*(1+vanilla6)^0.5)/A29stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F446),('RFM input'!N$291*(1+vanilla7)^0.5)-SUM($N446:N446),('RFM input'!$N$291*(1+vanilla7)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F446),('RFM input'!O$291*(1+vanilla7)^0.5)-SUM($N446:O446),('RFM input'!$N$291*(1+vanilla7)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F446),('RFM input'!P$291*(1+vanilla7)^0.5)-SUM($N446:P446),('RFM input'!$N$291*(1+vanilla7)^0.5)/A29stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F447),('RFM input'!$O$291*(1+vanilla8)^0.5)-SUM($O447:O447),('RFM input'!$O$291*(1+vanilla8)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F447),('RFM input'!$O$291*(1+vanilla8)^0.5)-SUM($O447:P447),('RFM input'!$O$291*(1+vanilla8)^0.5)/A29stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F448),('RFM input'!$P$291*(1+vanilla9)^0.5)-SUM($P448:P448),('RFM input'!$P$291*(1+vanilla9)^0.5)/A29stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$376,-SUM(H438:H449))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$376,-SUM(I438:I449))","v":0},{"$f":"IF(COUNT($H450:I450)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$376,-SUM(J438:J449)))","v":0},{"$f":"IF(COUNT($H450:J450)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$376,-SUM(K438:K449)))","v":0},{"$f":"IF(COUNT($H450:K450)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$376,-SUM(L438:L449)))","v":0},{"$f":"IF(COUNT($H450:L450)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$376,-SUM(M438:M449)))","v":0},{"$f":"IF(COUNT($H450:M450)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$376,-SUM(N438:N449)))","v":0},{"$f":"IF(COUNT($H450:N450)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$376,-SUM(O438:O449)))","v":0},{"$f":"IF(COUNT($H450:O450)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$376,-SUM(P438:P449)))","v":0},{"$f":"IF(COUNT($H450:P450)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$376,-SUM(Q438:Q449)))","v":0}]
[null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A30remlife,A30value-SUM($G451:G451),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(I$3>A30remlife,A30value-SUM($G451:H451),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(J$3>A30remlife,A30value-SUM($G451:I451),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(K$3>A30remlife,A30value-SUM($G451:J451),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(L$3>A30remlife,A30value-SUM($G451:K451),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(M$3>A30remlife,A30value-SUM($G451:L451),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(N$3>A30remlife,A30value-SUM($G451:M451),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(O$3>A30remlife,A30value-SUM($G451:N451),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(P$3>A30remlife,A30value-SUM($G451:O451),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(Q$3>A30remlife,A30value-SUM($G451:P451),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(I$3>(A30stdlife+$F453),('RFM input'!$H$292*(1+vanilla1)^0.5)-SUM($H453:H453),('RFM input'!$H$292*(1+vanilla1)^0.5)/A30stdlife))","v":5.1173496884285019E-2},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F453),('RFM input'!$H$292*(1+vanilla1)^0.5)-SUM($H453:I453),('RFM input'!$H$292*(1+vanilla1)^0.5)/A30stdlife))","v":5.1173496884285019E-2},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F453),('RFM input'!$H$292*(1+vanilla1)^0.5)-SUM($H453:J453),('RFM input'!$H$292*(1+vanilla1)^0.5)/A30stdlife))","v":5.1173496884285019E-2},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F453),('RFM input'!$H$292*(1+vanilla1)^0.5)-SUM($H453:K453),('RFM input'!$H$292*(1+vanilla1)^0.5)/A30stdlife))","v":5.1173496884285019E-2},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F453),('RFM input'!$H$292*(1+vanilla1)^0.5)-SUM($H453:L453),('RFM input'!$H$292*(1+vanilla1)^0.5)/A30stdlife))","v":5.1173496884285019E-2},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F453),('RFM input'!$H$292*(1+vanilla1)^0.5)-SUM($H453:M453),('RFM input'!$H$292*(1+vanilla1)^0.5)/A30stdlife))","v":5.1173496884285019E-2},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F453),('RFM input'!$H$292*(1+vanilla1)^0.5)-SUM($H453:N453),('RFM input'!$H$292*(1+vanilla1)^0.5)/A30stdlife))","v":5.1173496884285019E-2},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F453),('RFM input'!$H$292*(1+vanilla1)^0.5)-SUM($H453:O453),('RFM input'!$H$292*(1+vanilla1)^0.5)/A30stdlife))","v":5.1173496884285019E-2},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F453),('RFM input'!$H$292*(1+vanilla1)^0.5)-SUM($H453:P453),('RFM input'!$H$292*(1+vanilla1)^0.5)/A30stdlife))","v":5.1173496884285019E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F454),('RFM input'!$I$292*(1+vanilla2)^0.5)-SUM($I454:I454),('RFM input'!$I$292*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F454),('RFM input'!$I$292*(1+vanilla2)^0.5)-SUM($I454:J454),('RFM input'!$I$292*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F454),('RFM input'!$I$292*(1+vanilla2)^0.5)-SUM($I454:K454),('RFM input'!$I$292*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F454),('RFM input'!$I$292*(1+vanilla2)^0.5)-SUM($I454:L454),('RFM input'!$I$292*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F454),('RFM input'!$I$292*(1+vanilla2)^0.5)-SUM($I454:M454),('RFM input'!$I$292*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F454),('RFM input'!$I$292*(1+vanilla2)^0.5)-SUM($I454:N454),('RFM input'!$I$292*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F454),('RFM input'!$I$292*(1+vanilla2)^0.5)-SUM($I454:O454),('RFM input'!$I$292*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F454),('RFM input'!$I$292*(1+vanilla2)^0.5)-SUM($I454:P454),('RFM input'!$I$292*(1+vanilla2)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F455),('RFM input'!$J$292*(1+vanilla3)^0.5)-SUM($J455:J455),('RFM input'!$J$292*(1+vanilla3)^0.5)/A30stdlife))","v":-2.1641311421374216E-8},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F455),('RFM input'!$J$292*(1+vanilla3)^0.5)-SUM($J455:K455),('RFM input'!$J$292*(1+vanilla3)^0.5)/A30stdlife))","v":-2.1641311421374216E-8},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F455),('RFM input'!$J$292*(1+vanilla3)^0.5)-SUM($J455:L455),('RFM input'!$J$292*(1+vanilla3)^0.5)/A30stdlife))","v":-2.1641311421374216E-8},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F455),('RFM input'!$J$292*(1+vanilla3)^0.5)-SUM($J455:M455),('RFM input'!$J$292*(1+vanilla3)^0.5)/A30stdlife))","v":-2.1641311421374216E-8},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F455),('RFM input'!$J$292*(1+vanilla3)^0.5)-SUM($J455:N455),('RFM input'!$J$292*(1+vanilla3)^0.5)/A30stdlife))","v":-2.1641311421374216E-8},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F455),('RFM input'!$J$292*(1+vanilla3)^0.5)-SUM($J455:O455),('RFM input'!$J$292*(1+vanilla3)^0.5)/A30stdlife))","v":-2.1641311421374216E-8},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F455),('RFM input'!$J$292*(1+vanilla3)^0.5)-SUM($J455:P455),('RFM input'!$J$292*(1+vanilla3)^0.5)/A30stdlife))","v":-2.1641311421374216E-8}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F456),('RFM input'!$K$292*(1+vanilla4)^0.5)-SUM($K456:K456),('RFM input'!$K$292*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F456),('RFM input'!$K$292*(1+vanilla4)^0.5)-SUM($K456:L456),('RFM input'!$K$292*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F456),('RFM input'!$K$292*(1+vanilla4)^0.5)-SUM($K456:M456),('RFM input'!$K$292*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F456),('RFM input'!$K$292*(1+vanilla4)^0.5)-SUM($K456:N456),('RFM input'!$K$292*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F456),('RFM input'!$K$292*(1+vanilla4)^0.5)-SUM($K456:O456),('RFM input'!$K$292*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F456),('RFM input'!$K$292*(1+vanilla4)^0.5)-SUM($K456:P456),('RFM input'!$K$292*(1+vanilla4)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F457),('RFM input'!$L$292*(1+vanilla5)^0.5)-SUM($L457:L457),('RFM input'!$L$292*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F457),('RFM input'!$L$292*(1+vanilla5)^0.5)-SUM($L457:M457),('RFM input'!$L$292*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F457),('RFM input'!$L$292*(1+vanilla5)^0.5)-SUM($L457:N457),('RFM input'!$L$292*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F457),('RFM input'!$L$292*(1+vanilla5)^0.5)-SUM($L457:O457),('RFM input'!$L$292*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F457),('RFM input'!$L$292*(1+vanilla5)^0.5)-SUM($L457:P457),('RFM input'!$L$292*(1+vanilla5)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F458),('RFM input'!$M$292*(1+vanilla6)^0.5)-SUM($M458:M458),('RFM input'!$M$292*(1+vanilla6)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F458),('RFM input'!$M$292*(1+vanilla6)^0.5)-SUM($M458:N458),('RFM input'!$M$292*(1+vanilla6)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F458),('RFM input'!$M$292*(1+vanilla6)^0.5)-SUM($M458:O458),('RFM input'!$M$292*(1+vanilla6)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F458),('RFM input'!$M$292*(1+vanilla6)^0.5)-SUM($M458:P458),('RFM input'!$M$292*(1+vanilla6)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F459),('RFM input'!N$292*(1+vanilla7)^0.5)-SUM($N459:N459),('RFM input'!$N$292*(1+vanilla7)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F459),('RFM input'!O$292*(1+vanilla7)^0.5)-SUM($N459:O459),('RFM input'!$N$292*(1+vanilla7)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F459),('RFM input'!P$292*(1+vanilla7)^0.5)-SUM($N459:P459),('RFM input'!$N$292*(1+vanilla7)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F460),('RFM input'!$O$292*(1+vanilla8)^0.5)-SUM($O460:O460),('RFM input'!$O$292*(1+vanilla8)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F460),('RFM input'!$O$292*(1+vanilla8)^0.5)-SUM($O460:P460),('RFM input'!$O$292*(1+vanilla8)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F461),('RFM input'!$P$292*(1+vanilla9)^0.5)-SUM($P461:P461),('RFM input'!$P$292*(1+vanilla9)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$377,-SUM(H451:H462))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$377,-SUM(I451:I462))","v":-5.1154506002252048E-2},{"$f":"IF(COUNT($H463:I463)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$377,-SUM(J451:J462)))","v":-5.1154506002252048E-2},{"$f":"IF(COUNT($H463:J463)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$377,-SUM(K451:K462)))","v":-5.1154506002252048E-2},{"$f":"IF(COUNT($H463:K463)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$377,-SUM(L451:L462)))","v":-5.1154506002252048E-2},{"$f":"IF(COUNT($H463:L463)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$377,-SUM(M451:M462)))","v":0},{"$f":"IF(COUNT($H463:M463)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$377,-SUM(N451:N462)))","v":0},{"$f":"IF(COUNT($H463:N463)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$377,-SUM(O451:O462)))","v":0},{"$f":"IF(COUNT($H463:O463)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$377,-SUM(P451:P462)))","v":0},{"$f":"IF(COUNT($H463:P463)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$377,-SUM(Q451:Q462)))","v":0}]
[null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A31remlife,A31Value-SUM($G464:G464),IF(A31remlife=\"N/A\",\"n/a\",A31Value/A31remlife))","v":"n/a"},{"$f":"IF(I$3>A31remlife,A31Value-SUM($G464:H464),IF(A31remlife=\"N/A\",\"n/a\",A31Value/A31remlife))","v":"n/a"},{"$f":"IF(J$3>A31remlife,A31Value-SUM($G464:I464),IF(A31remlife=\"N/A\",\"n/a\",A31Value/A31remlife))","v":"n/a"},{"$f":"IF(K$3>A31remlife,A31Value-SUM($G464:J464),IF(A31remlife=\"N/A\",\"n/a\",A31Value/A31remlife))","v":"n/a"},{"$f":"IF(L$3>A31remlife,A31Value-SUM($G464:K464),IF(A31remlife=\"N/A\",\"n/a\",A31Value/A31remlife))","v":"n/a"},{"$f":"IF(M$3>A31remlife,A31Value-SUM($G464:L464),IF(A31remlife=\"N/A\",\"n/a\",A31Value/A31remlife))","v":"n/a"},{"$f":"IF(N$3>A31remlife,A31Value-SUM($G464:M464),IF(A31remlife=\"N/A\",\"n/a\",A31Value/A31remlife))","v":"n/a"},{"$f":"IF(O$3>A31remlife,A31Value-SUM($G464:N464),IF(A31remlife=\"N/A\",\"n/a\",A31Value/A31remlife))","v":"n/a"},{"$f":"IF(P$3>A31remlife,A31Value-SUM($G464:O464),IF(A31remlife=\"N/A\",\"n/a\",A31Value/A31remlife))","v":"n/a"},{"$f":"IF(Q$3>A31remlife,A31Value-SUM($G464:P464),IF(A31remlife=\"N/A\",\"n/a\",A31Value/A31remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(I$3>(A31stdlife+$F466),('RFM input'!$H$293*(1+vanilla1)^0.5)-SUM($H466:H466),('RFM input'!$H$293*(1+vanilla1)^0.5)/A31stdlife))","v":1.0532016359380668E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(J$3>(A31stdlife+$F466),('RFM input'!$H$293*(1+vanilla1)^0.5)-SUM($H466:I466),('RFM input'!$H$293*(1+vanilla1)^0.5)/A31stdlife))","v":1.0532016359380668E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F466),('RFM input'!$H$293*(1+vanilla1)^0.5)-SUM($H466:J466),('RFM input'!$H$293*(1+vanilla1)^0.5)/A31stdlife))","v":1.0532016359380668E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F466),('RFM input'!$H$293*(1+vanilla1)^0.5)-SUM($H466:K466),('RFM input'!$H$293*(1+vanilla1)^0.5)/A31stdlife))","v":1.0532016359380668E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F466),('RFM input'!$H$293*(1+vanilla1)^0.5)-SUM($H466:L466),('RFM input'!$H$293*(1+vanilla1)^0.5)/A31stdlife))","v":1.0532016359380668E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F466),('RFM input'!$H$293*(1+vanilla1)^0.5)-SUM($H466:M466),('RFM input'!$H$293*(1+vanilla1)^0.5)/A31stdlife))","v":1.0532016359380668E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F466),('RFM input'!$H$293*(1+vanilla1)^0.5)-SUM($H466:N466),('RFM input'!$H$293*(1+vanilla1)^0.5)/A31stdlife))","v":1.0532016359380668E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F466),('RFM input'!$H$293*(1+vanilla1)^0.5)-SUM($H466:O466),('RFM input'!$H$293*(1+vanilla1)^0.5)/A31stdlife))","v":1.0532016359380668E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F466),('RFM input'!$H$293*(1+vanilla1)^0.5)-SUM($H466:P466),('RFM input'!$H$293*(1+vanilla1)^0.5)/A31stdlife))","v":1.0532016359380668E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(J$3>(A31stdlife+$F467),('RFM input'!$I$293*(1+vanilla2)^0.5)-SUM($I467:I467),('RFM input'!$I$293*(1+vanilla2)^0.5)/A31stdlife))","v":5.5029078325819179E-3},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F467),('RFM input'!$I$293*(1+vanilla2)^0.5)-SUM($I467:J467),('RFM input'!$I$293*(1+vanilla2)^0.5)/A31stdlife))","v":5.5029078325819179E-3},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F467),('RFM input'!$I$293*(1+vanilla2)^0.5)-SUM($I467:K467),('RFM input'!$I$293*(1+vanilla2)^0.5)/A31stdlife))","v":5.5029078325819179E-3},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F467),('RFM input'!$I$293*(1+vanilla2)^0.5)-SUM($I467:L467),('RFM input'!$I$293*(1+vanilla2)^0.5)/A31stdlife))","v":5.5029078325819179E-3},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F467),('RFM input'!$I$293*(1+vanilla2)^0.5)-SUM($I467:M467),('RFM input'!$I$293*(1+vanilla2)^0.5)/A31stdlife))","v":5.5029078325819179E-3},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F467),('RFM input'!$I$293*(1+vanilla2)^0.5)-SUM($I467:N467),('RFM input'!$I$293*(1+vanilla2)^0.5)/A31stdlife))","v":5.5029078325819179E-3},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F467),('RFM input'!$I$293*(1+vanilla2)^0.5)-SUM($I467:O467),('RFM input'!$I$293*(1+vanilla2)^0.5)/A31stdlife))","v":5.5029078325819179E-3},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F467),('RFM input'!$I$293*(1+vanilla2)^0.5)-SUM($I467:P467),('RFM input'!$I$293*(1+vanilla2)^0.5)/A31stdlife))","v":5.5029078325819179E-3}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F468),('RFM input'!$J$293*(1+vanilla3)^0.5)-SUM($J468:J468),('RFM input'!$J$293*(1+vanilla3)^0.5)/A31stdlife))","v":1.1857258343224538E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F468),('RFM input'!$J$293*(1+vanilla3)^0.5)-SUM($J468:K468),('RFM input'!$J$293*(1+vanilla3)^0.5)/A31stdlife))","v":1.1857258343224538E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F468),('RFM input'!$J$293*(1+vanilla3)^0.5)-SUM($J468:L468),('RFM input'!$J$293*(1+vanilla3)^0.5)/A31stdlife))","v":1.1857258343224538E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F468),('RFM input'!$J$293*(1+vanilla3)^0.5)-SUM($J468:M468),('RFM input'!$J$293*(1+vanilla3)^0.5)/A31stdlife))","v":1.1857258343224538E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F468),('RFM input'!$J$293*(1+vanilla3)^0.5)-SUM($J468:N468),('RFM input'!$J$293*(1+vanilla3)^0.5)/A31stdlife))","v":1.1857258343224538E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F468),('RFM input'!$J$293*(1+vanilla3)^0.5)-SUM($J468:O468),('RFM input'!$J$293*(1+vanilla3)^0.5)/A31stdlife))","v":1.1857258343224538E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F468),('RFM input'!$J$293*(1+vanilla3)^0.5)-SUM($J468:P468),('RFM input'!$J$293*(1+vanilla3)^0.5)/A31stdlife))","v":1.1857258343224538E-2}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F469),('RFM input'!$K$293*(1+vanilla4)^0.5)-SUM($K469:K469),('RFM input'!$K$293*(1+vanilla4)^0.5)/A31stdlife))","v":4.7855706857374662E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F469),('RFM input'!$K$293*(1+vanilla4)^0.5)-SUM($K469:L469),('RFM input'!$K$293*(1+vanilla4)^0.5)/A31stdlife))","v":4.7855706857374662E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F469),('RFM input'!$K$293*(1+vanilla4)^0.5)-SUM($K469:M469),('RFM input'!$K$293*(1+vanilla4)^0.5)/A31stdlife))","v":4.7855706857374662E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F469),('RFM input'!$K$293*(1+vanilla4)^0.5)-SUM($K469:N469),('RFM input'!$K$293*(1+vanilla4)^0.5)/A31stdlife))","v":4.7855706857374662E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F469),('RFM input'!$K$293*(1+vanilla4)^0.5)-SUM($K469:O469),('RFM input'!$K$293*(1+vanilla4)^0.5)/A31stdlife))","v":4.7855706857374662E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F469),('RFM input'!$K$293*(1+vanilla4)^0.5)-SUM($K469:P469),('RFM input'!$K$293*(1+vanilla4)^0.5)/A31stdlife))","v":4.7855706857374662E-2}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F470),('RFM input'!$L$293*(1+vanilla5)^0.5)-SUM($L470:L470),('RFM input'!$L$293*(1+vanilla5)^0.5)/A31stdlife))","v":6.2102169034504981E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F470),('RFM input'!$L$293*(1+vanilla5)^0.5)-SUM($L470:M470),('RFM input'!$L$293*(1+vanilla5)^0.5)/A31stdlife))","v":6.2102169034504981E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F470),('RFM input'!$L$293*(1+vanilla5)^0.5)-SUM($L470:N470),('RFM input'!$L$293*(1+vanilla5)^0.5)/A31stdlife))","v":6.2102169034504981E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F470),('RFM input'!$L$293*(1+vanilla5)^0.5)-SUM($L470:O470),('RFM input'!$L$293*(1+vanilla5)^0.5)/A31stdlife))","v":6.2102169034504981E-2},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F470),('RFM input'!$L$293*(1+vanilla5)^0.5)-SUM($L470:P470),('RFM input'!$L$293*(1+vanilla5)^0.5)/A31stdlife))","v":6.2102169034504981E-2}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F471),('RFM input'!$M$293*(1+vanilla6)^0.5)-SUM($M471:M471),('RFM input'!$M$293*(1+vanilla6)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F471),('RFM input'!$M$293*(1+vanilla6)^0.5)-SUM($M471:N471),('RFM input'!$M$293*(1+vanilla6)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F471),('RFM input'!$M$293*(1+vanilla6)^0.5)-SUM($M471:O471),('RFM input'!$M$293*(1+vanilla6)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F471),('RFM input'!$M$293*(1+vanilla6)^0.5)-SUM($M471:P471),('RFM input'!$M$293*(1+vanilla6)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F472),('RFM input'!N$293*(1+vanilla7)^0.5)-SUM($N472:N472),('RFM input'!$N$293*(1+vanilla7)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F472),('RFM input'!O$293*(1+vanilla7)^0.5)-SUM($N472:O472),('RFM input'!$N$293*(1+vanilla7)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F472),('RFM input'!P$293*(1+vanilla7)^0.5)-SUM($N472:P472),('RFM input'!$N$293*(1+vanilla7)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F473),('RFM input'!$O$293*(1+vanilla8)^0.5)-SUM($O473:O473),('RFM input'!$O$293*(1+vanilla8)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F473),('RFM input'!$O$293*(1+vanilla8)^0.5)-SUM($O473:P473),('RFM input'!$O$293*(1+vanilla8)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F474),('RFM input'!$P$293*(1+vanilla9)^0.5)-SUM($P474:P474),('RFM input'!$P$293*(1+vanilla9)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$378,-SUM(H464:H475))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$378,-SUM(I464:I475))","v":-6.2809162222554393E-2},{"$f":"IF(COUNT($H476:I476)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$378,-SUM(J464:J475)))","v":-0.14551991446653734},{"$f":"IF(COUNT($H476:J476)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$378,-SUM(K464:K475)))","v":-0.23225318631410108},{"$f":"IF(COUNT($H476:K476)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$378,-SUM(L464:L475)))","v":-0.30266374625635994},{"$f":"IF(COUNT($H476:L476)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$378,-SUM(M464:M475)))","v":0},{"$f":"IF(COUNT($H476:M476)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$378,-SUM(N464:N475)))","v":0},{"$f":"IF(COUNT($H476:N476)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$378,-SUM(O464:O475)))","v":0},{"$f":"IF(COUNT($H476:O476)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$378,-SUM(P464:P475)))","v":0},{"$f":"IF(COUNT($H476:P476)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$378,-SUM(Q464:Q475)))","v":0}]
[null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A32remlife,A32Value-SUM($G477:G477),IF(A32remlife=\"N/A\",\"n/a\",A32Value/A32remlife))","v":"n/a"},{"$f":"IF(I$3>A32remlife,A32Value-SUM($G477:H477),IF(A32remlife=\"N/A\",\"n/a\",A32Value/A32remlife))","v":"n/a"},{"$f":"IF(J$3>A32remlife,A32Value-SUM($G477:I477),IF(A32remlife=\"N/A\",\"n/a\",A32Value/A32remlife))","v":"n/a"},{"$f":"IF(K$3>A32remlife,A32Value-SUM($G477:J477),IF(A32remlife=\"N/A\",\"n/a\",A32Value/A32remlife))","v":"n/a"},{"$f":"IF(L$3>A32remlife,A32Value-SUM($G477:K477),IF(A32remlife=\"N/A\",\"n/a\",A32Value/A32remlife))","v":"n/a"},{"$f":"IF(M$3>A32remlife,A32Value-SUM($G477:L477),IF(A32remlife=\"N/A\",\"n/a\",A32Value/A32remlife))","v":"n/a"},{"$f":"IF(N$3>A32remlife,A32Value-SUM($G477:M477),IF(A32remlife=\"N/A\",\"n/a\",A32Value/A32remlife))","v":"n/a"},{"$f":"IF(O$3>A32remlife,A32Value-SUM($G477:N477),IF(A32remlife=\"N/A\",\"n/a\",A32Value/A32remlife))","v":"n/a"},{"$f":"IF(P$3>A32remlife,A32Value-SUM($G477:O477),IF(A32remlife=\"N/A\",\"n/a\",A32Value/A32remlife))","v":"n/a"},{"$f":"IF(Q$3>A32remlife,A32Value-SUM($G477:P477),IF(A32remlife=\"N/A\",\"n/a\",A32Value/A32remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(I$3>(A32stdlife+$F479),('RFM input'!$H$294*(1+vanilla1)^0.5)-SUM($H479:H479),('RFM input'!$H$294*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(J$3>(A32stdlife+$F479),('RFM input'!$H$294*(1+vanilla1)^0.5)-SUM($H479:I479),('RFM input'!$H$294*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F479),('RFM input'!$H$294*(1+vanilla1)^0.5)-SUM($H479:J479),('RFM input'!$H$294*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F479),('RFM input'!$H$294*(1+vanilla1)^0.5)-SUM($H479:K479),('RFM input'!$H$294*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F479),('RFM input'!$H$294*(1+vanilla1)^0.5)-SUM($H479:L479),('RFM input'!$H$294*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F479),('RFM input'!$H$294*(1+vanilla1)^0.5)-SUM($H479:M479),('RFM input'!$H$294*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F479),('RFM input'!$H$294*(1+vanilla1)^0.5)-SUM($H479:N479),('RFM input'!$H$294*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F479),('RFM input'!$H$294*(1+vanilla1)^0.5)-SUM($H479:O479),('RFM input'!$H$294*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F479),('RFM input'!$H$294*(1+vanilla1)^0.5)-SUM($H479:P479),('RFM input'!$H$294*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(J$3>(A32stdlife+$F480),('RFM input'!$I$294*(1+vanilla2)^0.5)-SUM($I480:I480),('RFM input'!$I$294*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F480),('RFM input'!$I$294*(1+vanilla2)^0.5)-SUM($I480:J480),('RFM input'!$I$294*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F480),('RFM input'!$I$294*(1+vanilla2)^0.5)-SUM($I480:K480),('RFM input'!$I$294*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F480),('RFM input'!$I$294*(1+vanilla2)^0.5)-SUM($I480:L480),('RFM input'!$I$294*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F480),('RFM input'!$I$294*(1+vanilla2)^0.5)-SUM($I480:M480),('RFM input'!$I$294*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F480),('RFM input'!$I$294*(1+vanilla2)^0.5)-SUM($I480:N480),('RFM input'!$I$294*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F480),('RFM input'!$I$294*(1+vanilla2)^0.5)-SUM($I480:O480),('RFM input'!$I$294*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F480),('RFM input'!$I$294*(1+vanilla2)^0.5)-SUM($I480:P480),('RFM input'!$I$294*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F481),('RFM input'!$J$294*(1+vanilla3)^0.5)-SUM($J481:J481),('RFM input'!$J$294*(1+vanilla3)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F481),('RFM input'!$J$294*(1+vanilla3)^0.5)-SUM($J481:K481),('RFM input'!$J$294*(1+vanilla3)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F481),('RFM input'!$J$294*(1+vanilla3)^0.5)-SUM($J481:L481),('RFM input'!$J$294*(1+vanilla3)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F481),('RFM input'!$J$294*(1+vanilla3)^0.5)-SUM($J481:M481),('RFM input'!$J$294*(1+vanilla3)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F481),('RFM input'!$J$294*(1+vanilla3)^0.5)-SUM($J481:N481),('RFM input'!$J$294*(1+vanilla3)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F481),('RFM input'!$J$294*(1+vanilla3)^0.5)-SUM($J481:O481),('RFM input'!$J$294*(1+vanilla3)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F481),('RFM input'!$J$294*(1+vanilla3)^0.5)-SUM($J481:P481),('RFM input'!$J$294*(1+vanilla3)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F482),('RFM input'!$K$294*(1+vanilla4)^0.5)-SUM($K482:K482),('RFM input'!$K$294*(1+vanilla4)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F482),('RFM input'!$K$294*(1+vanilla4)^0.5)-SUM($K482:L482),('RFM input'!$K$294*(1+vanilla4)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F482),('RFM input'!$K$294*(1+vanilla4)^0.5)-SUM($K482:M482),('RFM input'!$K$294*(1+vanilla4)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F482),('RFM input'!$K$294*(1+vanilla4)^0.5)-SUM($K482:N482),('RFM input'!$K$294*(1+vanilla4)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F482),('RFM input'!$K$294*(1+vanilla4)^0.5)-SUM($K482:O482),('RFM input'!$K$294*(1+vanilla4)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F482),('RFM input'!$K$294*(1+vanilla4)^0.5)-SUM($K482:P482),('RFM input'!$K$294*(1+vanilla4)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F483),('RFM input'!$L$294*(1+vanilla5)^0.5)-SUM($L483:L483),('RFM input'!$L$294*(1+vanilla5)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F483),('RFM input'!$L$294*(1+vanilla5)^0.5)-SUM($L483:M483),('RFM input'!$L$294*(1+vanilla5)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F483),('RFM input'!$L$294*(1+vanilla5)^0.5)-SUM($L483:N483),('RFM input'!$L$294*(1+vanilla5)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F483),('RFM input'!$L$294*(1+vanilla5)^0.5)-SUM($L483:O483),('RFM input'!$L$294*(1+vanilla5)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F483),('RFM input'!$L$294*(1+vanilla5)^0.5)-SUM($L483:P483),('RFM input'!$L$294*(1+vanilla5)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F484),('RFM input'!$M$294*(1+vanilla6)^0.5)-SUM($M484:M484),('RFM input'!$M$294*(1+vanilla6)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F484),('RFM input'!$M$294*(1+vanilla6)^0.5)-SUM($M484:N484),('RFM input'!$M$294*(1+vanilla6)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F484),('RFM input'!$M$294*(1+vanilla6)^0.5)-SUM($M484:O484),('RFM input'!$M$294*(1+vanilla6)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F484),('RFM input'!$M$294*(1+vanilla6)^0.5)-SUM($M484:P484),('RFM input'!$M$294*(1+vanilla6)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F485),('RFM input'!N$294*(1+vanilla7)^0.5)-SUM($N485:N485),('RFM input'!$N$294*(1+vanilla7)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F485),('RFM input'!O$294*(1+vanilla7)^0.5)-SUM($N485:O485),('RFM input'!$N$294*(1+vanilla7)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F485),('RFM input'!P$294*(1+vanilla7)^0.5)-SUM($N485:P485),('RFM input'!$N$294*(1+vanilla7)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F486),('RFM input'!$O$294*(1+vanilla8)^0.5)-SUM($O486:O486),('RFM input'!$O$294*(1+vanilla8)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F486),('RFM input'!$O$294*(1+vanilla8)^0.5)-SUM($O486:P486),('RFM input'!$O$294*(1+vanilla8)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F487),('RFM input'!$P$294*(1+vanilla9)^0.5)-SUM($P487:P487),('RFM input'!$P$294*(1+vanilla9)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$379,-SUM(H477:H488))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$379,-SUM(I477:I488))","v":0},{"$f":"IF(COUNT($H489:I489)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$379,-SUM(J477:J488)))","v":0},{"$f":"IF(COUNT($H489:J489)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$379,-SUM(K477:K488)))","v":0},{"$f":"IF(COUNT($H489:K489)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$379,-SUM(L477:L488)))","v":0},{"$f":"IF(COUNT($H489:L489)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$379,-SUM(M477:M488)))","v":0},{"$f":"IF(COUNT($H489:M489)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$379,-SUM(N477:N488)))","v":0},{"$f":"IF(COUNT($H489:N489)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$379,-SUM(O477:O488)))","v":0},{"$f":"IF(COUNT($H489:O489)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$379,-SUM(P477:P488)))","v":0},{"$f":"IF(COUNT($H489:P489)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$379,-SUM(Q477:Q488)))","v":0}]
[null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A33remlife,A33Value-SUM($G490:G490),IF(A33remlife=\"N/A\",\"n/a\",A33Value/A33remlife))","v":"n/a"},{"$f":"IF(I$3>A33remlife,A33Value-SUM($G490:H490),IF(A33remlife=\"N/A\",\"n/a\",A33Value/A33remlife))","v":"n/a"},{"$f":"IF(J$3>A33remlife,A33Value-SUM($G490:I490),IF(A33remlife=\"N/A\",\"n/a\",A33Value/A33remlife))","v":"n/a"},{"$f":"IF(K$3>A33remlife,A33Value-SUM($G490:J490),IF(A33remlife=\"N/A\",\"n/a\",A33Value/A33remlife))","v":"n/a"},{"$f":"IF(L$3>A33remlife,A33Value-SUM($G490:K490),IF(A33remlife=\"N/A\",\"n/a\",A33Value/A33remlife))","v":"n/a"},{"$f":"IF(M$3>A33remlife,A33Value-SUM($G490:L490),IF(A33remlife=\"N/A\",\"n/a\",A33Value/A33remlife))","v":"n/a"},{"$f":"IF(N$3>A33remlife,A33Value-SUM($G490:M490),IF(A33remlife=\"N/A\",\"n/a\",A33Value/A33remlife))","v":"n/a"},{"$f":"IF(O$3>A33remlife,A33Value-SUM($G490:N490),IF(A33remlife=\"N/A\",\"n/a\",A33Value/A33remlife))","v":"n/a"},{"$f":"IF(P$3>A33remlife,A33Value-SUM($G490:O490),IF(A33remlife=\"N/A\",\"n/a\",A33Value/A33remlife))","v":"n/a"},{"$f":"IF(Q$3>A33remlife,A33Value-SUM($G490:P490),IF(A33remlife=\"N/A\",\"n/a\",A33Value/A33remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(I$3>(A33stdlife+$F492),('RFM input'!$H$295*(1+vanilla1)^0.5)-SUM($H492:H492),('RFM input'!$H$295*(1+vanilla1)^0.5)/A33stdlife))","v":2.3868675486870243},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(J$3>(A33stdlife+$F492),('RFM input'!$H$295*(1+vanilla1)^0.5)-SUM($H492:I492),('RFM input'!$H$295*(1+vanilla1)^0.5)/A33stdlife))","v":2.3868675486870243},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F492),('RFM input'!$H$295*(1+vanilla1)^0.5)-SUM($H492:J492),('RFM input'!$H$295*(1+vanilla1)^0.5)/A33stdlife))","v":2.3868675486870243},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F492),('RFM input'!$H$295*(1+vanilla1)^0.5)-SUM($H492:K492),('RFM input'!$H$295*(1+vanilla1)^0.5)/A33stdlife))","v":2.3868675486870243},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F492),('RFM input'!$H$295*(1+vanilla1)^0.5)-SUM($H492:L492),('RFM input'!$H$295*(1+vanilla1)^0.5)/A33stdlife))","v":2.3868675486870243},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F492),('RFM input'!$H$295*(1+vanilla1)^0.5)-SUM($H492:M492),('RFM input'!$H$295*(1+vanilla1)^0.5)/A33stdlife))","v":-1.7763568394002505E-15},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F492),('RFM input'!$H$295*(1+vanilla1)^0.5)-SUM($H492:N492),('RFM input'!$H$295*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F492),('RFM input'!$H$295*(1+vanilla1)^0.5)-SUM($H492:O492),('RFM input'!$H$295*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F492),('RFM input'!$H$295*(1+vanilla1)^0.5)-SUM($H492:P492),('RFM input'!$H$295*(1+vanilla1)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(J$3>(A33stdlife+$F493),('RFM input'!$I$295*(1+vanilla2)^0.5)-SUM($I493:I493),('RFM input'!$I$295*(1+vanilla2)^0.5)/A33stdlife))","v":1.8737243956255138},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F493),('RFM input'!$I$295*(1+vanilla2)^0.5)-SUM($I493:J493),('RFM input'!$I$295*(1+vanilla2)^0.5)/A33stdlife))","v":1.8737243956255138},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F493),('RFM input'!$I$295*(1+vanilla2)^0.5)-SUM($I493:K493),('RFM input'!$I$295*(1+vanilla2)^0.5)/A33stdlife))","v":1.8737243956255138},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F493),('RFM input'!$I$295*(1+vanilla2)^0.5)-SUM($I493:L493),('RFM input'!$I$295*(1+vanilla2)^0.5)/A33stdlife))","v":1.8737243956255138},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F493),('RFM input'!$I$295*(1+vanilla2)^0.5)-SUM($I493:M493),('RFM input'!$I$295*(1+vanilla2)^0.5)/A33stdlife))","v":1.8737243956255138},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F493),('RFM input'!$I$295*(1+vanilla2)^0.5)-SUM($I493:N493),('RFM input'!$I$295*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F493),('RFM input'!$I$295*(1+vanilla2)^0.5)-SUM($I493:O493),('RFM input'!$I$295*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F493),('RFM input'!$I$295*(1+vanilla2)^0.5)-SUM($I493:P493),('RFM input'!$I$295*(1+vanilla2)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F494),('RFM input'!$J$295*(1+vanilla3)^0.5)-SUM($J494:J494),('RFM input'!$J$295*(1+vanilla3)^0.5)/A33stdlife))","v":1.6421276470825297},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F494),('RFM input'!$J$295*(1+vanilla3)^0.5)-SUM($J494:K494),('RFM input'!$J$295*(1+vanilla3)^0.5)/A33stdlife))","v":1.6421276470825297},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F494),('RFM input'!$J$295*(1+vanilla3)^0.5)-SUM($J494:L494),('RFM input'!$J$295*(1+vanilla3)^0.5)/A33stdlife))","v":1.6421276470825297},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F494),('RFM input'!$J$295*(1+vanilla3)^0.5)-SUM($J494:M494),('RFM input'!$J$295*(1+vanilla3)^0.5)/A33stdlife))","v":1.6421276470825297},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F494),('RFM input'!$J$295*(1+vanilla3)^0.5)-SUM($J494:N494),('RFM input'!$J$295*(1+vanilla3)^0.5)/A33stdlife))","v":1.6421276470825297},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F494),('RFM input'!$J$295*(1+vanilla3)^0.5)-SUM($J494:O494),('RFM input'!$J$295*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F494),('RFM input'!$J$295*(1+vanilla3)^0.5)-SUM($J494:P494),('RFM input'!$J$295*(1+vanilla3)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F495),('RFM input'!$K$295*(1+vanilla4)^0.5)-SUM($K495:K495),('RFM input'!$K$295*(1+vanilla4)^0.5)/A33stdlife))","v":9.4734785413996843},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F495),('RFM input'!$K$295*(1+vanilla4)^0.5)-SUM($K495:L495),('RFM input'!$K$295*(1+vanilla4)^0.5)/A33stdlife))","v":9.4734785413996843},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F495),('RFM input'!$K$295*(1+vanilla4)^0.5)-SUM($K495:M495),('RFM input'!$K$295*(1+vanilla4)^0.5)/A33stdlife))","v":9.4734785413996843},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F495),('RFM input'!$K$295*(1+vanilla4)^0.5)-SUM($K495:N495),('RFM input'!$K$295*(1+vanilla4)^0.5)/A33stdlife))","v":9.4734785413996843},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F495),('RFM input'!$K$295*(1+vanilla4)^0.5)-SUM($K495:O495),('RFM input'!$K$295*(1+vanilla4)^0.5)/A33stdlife))","v":9.4734785413996843},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F495),('RFM input'!$K$295*(1+vanilla4)^0.5)-SUM($K495:P495),('RFM input'!$K$295*(1+vanilla4)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F496),('RFM input'!$L$295*(1+vanilla5)^0.5)-SUM($L496:L496),('RFM input'!$L$295*(1+vanilla5)^0.5)/A33stdlife))","v":7.6051728873811371},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F496),('RFM input'!$L$295*(1+vanilla5)^0.5)-SUM($L496:M496),('RFM input'!$L$295*(1+vanilla5)^0.5)/A33stdlife))","v":7.6051728873811371},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F496),('RFM input'!$L$295*(1+vanilla5)^0.5)-SUM($L496:N496),('RFM input'!$L$295*(1+vanilla5)^0.5)/A33stdlife))","v":7.6051728873811371},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F496),('RFM input'!$L$295*(1+vanilla5)^0.5)-SUM($L496:O496),('RFM input'!$L$295*(1+vanilla5)^0.5)/A33stdlife))","v":7.6051728873811371},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F496),('RFM input'!$L$295*(1+vanilla5)^0.5)-SUM($L496:P496),('RFM input'!$L$295*(1+vanilla5)^0.5)/A33stdlife))","v":7.6051728873811371}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F497),('RFM input'!$M$295*(1+vanilla6)^0.5)-SUM($M497:M497),('RFM input'!$M$295*(1+vanilla6)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F497),('RFM input'!$M$295*(1+vanilla6)^0.5)-SUM($M497:N497),('RFM input'!$M$295*(1+vanilla6)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F497),('RFM input'!$M$295*(1+vanilla6)^0.5)-SUM($M497:O497),('RFM input'!$M$295*(1+vanilla6)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F497),('RFM input'!$M$295*(1+vanilla6)^0.5)-SUM($M497:P497),('RFM input'!$M$295*(1+vanilla6)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F498),('RFM input'!N$295*(1+vanilla7)^0.5)-SUM($N498:N498),('RFM input'!$N$295*(1+vanilla7)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F498),('RFM input'!O$295*(1+vanilla7)^0.5)-SUM($N498:O498),('RFM input'!$N$295*(1+vanilla7)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F498),('RFM input'!P$295*(1+vanilla7)^0.5)-SUM($N498:P498),('RFM input'!$N$295*(1+vanilla7)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F499),('RFM input'!$O$295*(1+vanilla8)^0.5)-SUM($O499:O499),('RFM input'!$O$295*(1+vanilla8)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F499),('RFM input'!$O$295*(1+vanilla8)^0.5)-SUM($O499:P499),('RFM input'!$O$295*(1+vanilla8)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F500),('RFM input'!$P$295*(1+vanilla9)^0.5)-SUM($P500:P500),('RFM input'!$P$295*(1+vanilla9)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$380,-SUM(H490:H501))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$380,-SUM(I490:I501))","v":-3.1097144385792301},{"$f":"IF(COUNT($H502:I502)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$380,-SUM(J490:J501)))","v":-6.2733738707908291},{"$f":"IF(COUNT($H502:J502)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$380,-SUM(K490:K501)))","v":-9.6845945678852239},{"$f":"IF(COUNT($H502:K502)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$380,-SUM(L490:L501)))","v":-13.64747341565419},{"$f":"IF(COUNT($H502:L502)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$380,-SUM(M490:M501)))","v":0},{"$f":"IF(COUNT($H502:M502)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$380,-SUM(N490:N501)))","v":0},{"$f":"IF(COUNT($H502:N502)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$380,-SUM(O490:O501)))","v":0},{"$f":"IF(COUNT($H502:O502)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$380,-SUM(P490:P501)))","v":0},{"$f":"IF(COUNT($H502:P502)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$380,-SUM(Q490:Q501)))","v":0}]
[null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A34remlife,A34Value-SUM($G503:G503),IF(A34remlife=\"N/A\",\"n/a\",A34Value/A34remlife))","v":"n/a"},{"$f":"IF(I$3>A34remlife,A34Value-SUM($G503:H503),IF(A34remlife=\"N/A\",\"n/a\",A34Value/A34remlife))","v":"n/a"},{"$f":"IF(J$3>A34remlife,A34Value-SUM($G503:I503),IF(A34remlife=\"N/A\",\"n/a\",A34Value/A34remlife))","v":"n/a"},{"$f":"IF(K$3>A34remlife,A34Value-SUM($G503:J503),IF(A34remlife=\"N/A\",\"n/a\",A34Value/A34remlife))","v":"n/a"},{"$f":"IF(L$3>A34remlife,A34Value-SUM($G503:K503),IF(A34remlife=\"N/A\",\"n/a\",A34Value/A34remlife))","v":"n/a"},{"$f":"IF(M$3>A34remlife,A34Value-SUM($G503:L503),IF(A34remlife=\"N/A\",\"n/a\",A34Value/A34remlife))","v":"n/a"},{"$f":"IF(N$3>A34remlife,A34Value-SUM($G503:M503),IF(A34remlife=\"N/A\",\"n/a\",A34Value/A34remlife))","v":"n/a"},{"$f":"IF(O$3>A34remlife,A34Value-SUM($G503:N503),IF(A34remlife=\"N/A\",\"n/a\",A34Value/A34remlife))","v":"n/a"},{"$f":"IF(P$3>A34remlife,A34Value-SUM($G503:O503),IF(A34remlife=\"N/A\",\"n/a\",A34Value/A34remlife))","v":"n/a"},{"$f":"IF(Q$3>A34remlife,A34Value-SUM($G503:P503),IF(A34remlife=\"N/A\",\"n/a\",A34Value/A34remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(I$3>(A34stdlife+$F505),('RFM input'!$H$296*(1+vanilla1)^0.5)-SUM($H505:H505),('RFM input'!$H$296*(1+vanilla1)^0.5)/A34stdlife))","v":0.17852463056973861},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(J$3>(A34stdlife+$F505),('RFM input'!$H$296*(1+vanilla1)^0.5)-SUM($H505:I505),('RFM input'!$H$296*(1+vanilla1)^0.5)/A34stdlife))","v":0.17852463056973861},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F505),('RFM input'!$H$296*(1+vanilla1)^0.5)-SUM($H505:J505),('RFM input'!$H$296*(1+vanilla1)^0.5)/A34stdlife))","v":0.17852463056973861},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F505),('RFM input'!$H$296*(1+vanilla1)^0.5)-SUM($H505:K505),('RFM input'!$H$296*(1+vanilla1)^0.5)/A34stdlife))","v":0.17852463056973861},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F505),('RFM input'!$H$296*(1+vanilla1)^0.5)-SUM($H505:L505),('RFM input'!$H$296*(1+vanilla1)^0.5)/A34stdlife))","v":0.17852463056973861},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F505),('RFM input'!$H$296*(1+vanilla1)^0.5)-SUM($H505:M505),('RFM input'!$H$296*(1+vanilla1)^0.5)/A34stdlife))","v":0.17852463056973861},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F505),('RFM input'!$H$296*(1+vanilla1)^0.5)-SUM($H505:N505),('RFM input'!$H$296*(1+vanilla1)^0.5)/A34stdlife))","v":0.17852463056973861},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F505),('RFM input'!$H$296*(1+vanilla1)^0.5)-SUM($H505:O505),('RFM input'!$H$296*(1+vanilla1)^0.5)/A34stdlife))","v":0.17852463056973861},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F505),('RFM input'!$H$296*(1+vanilla1)^0.5)-SUM($H505:P505),('RFM input'!$H$296*(1+vanilla1)^0.5)/A34stdlife))","v":0.17852463056973861}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(J$3>(A34stdlife+$F506),('RFM input'!$I$296*(1+vanilla2)^0.5)-SUM($I506:I506),('RFM input'!$I$296*(1+vanilla2)^0.5)/A34stdlife))","v":0.18367570317079762},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F506),('RFM input'!$I$296*(1+vanilla2)^0.5)-SUM($I506:J506),('RFM input'!$I$296*(1+vanilla2)^0.5)/A34stdlife))","v":0.18367570317079762},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F506),('RFM input'!$I$296*(1+vanilla2)^0.5)-SUM($I506:K506),('RFM input'!$I$296*(1+vanilla2)^0.5)/A34stdlife))","v":0.18367570317079762},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F506),('RFM input'!$I$296*(1+vanilla2)^0.5)-SUM($I506:L506),('RFM input'!$I$296*(1+vanilla2)^0.5)/A34stdlife))","v":0.18367570317079762},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F506),('RFM input'!$I$296*(1+vanilla2)^0.5)-SUM($I506:M506),('RFM input'!$I$296*(1+vanilla2)^0.5)/A34stdlife))","v":0.18367570317079762},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F506),('RFM input'!$I$296*(1+vanilla2)^0.5)-SUM($I506:N506),('RFM input'!$I$296*(1+vanilla2)^0.5)/A34stdlife))","v":0.18367570317079762},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F506),('RFM input'!$I$296*(1+vanilla2)^0.5)-SUM($I506:O506),('RFM input'!$I$296*(1+vanilla2)^0.5)/A34stdlife))","v":0.18367570317079762},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F506),('RFM input'!$I$296*(1+vanilla2)^0.5)-SUM($I506:P506),('RFM input'!$I$296*(1+vanilla2)^0.5)/A34stdlife))","v":0.18367570317079762}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F507),('RFM input'!$J$296*(1+vanilla3)^0.5)-SUM($J507:J507),('RFM input'!$J$296*(1+vanilla3)^0.5)/A34stdlife))","v":2.2176682964692059E-2},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F507),('RFM input'!$J$296*(1+vanilla3)^0.5)-SUM($J507:K507),('RFM input'!$J$296*(1+vanilla3)^0.5)/A34stdlife))","v":2.2176682964692059E-2},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F507),('RFM input'!$J$296*(1+vanilla3)^0.5)-SUM($J507:L507),('RFM input'!$J$296*(1+vanilla3)^0.5)/A34stdlife))","v":2.2176682964692059E-2},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F507),('RFM input'!$J$296*(1+vanilla3)^0.5)-SUM($J507:M507),('RFM input'!$J$296*(1+vanilla3)^0.5)/A34stdlife))","v":2.2176682964692059E-2},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F507),('RFM input'!$J$296*(1+vanilla3)^0.5)-SUM($J507:N507),('RFM input'!$J$296*(1+vanilla3)^0.5)/A34stdlife))","v":2.2176682964692059E-2},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F507),('RFM input'!$J$296*(1+vanilla3)^0.5)-SUM($J507:O507),('RFM input'!$J$296*(1+vanilla3)^0.5)/A34stdlife))","v":2.2176682964692059E-2},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F507),('RFM input'!$J$296*(1+vanilla3)^0.5)-SUM($J507:P507),('RFM input'!$J$296*(1+vanilla3)^0.5)/A34stdlife))","v":2.2176682964692059E-2}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F508),('RFM input'!$K$296*(1+vanilla4)^0.5)-SUM($K508:K508),('RFM input'!$K$296*(1+vanilla4)^0.5)/A34stdlife))","v":0.26317259896758033},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F508),('RFM input'!$K$296*(1+vanilla4)^0.5)-SUM($K508:L508),('RFM input'!$K$296*(1+vanilla4)^0.5)/A34stdlife))","v":0.26317259896758033},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F508),('RFM input'!$K$296*(1+vanilla4)^0.5)-SUM($K508:M508),('RFM input'!$K$296*(1+vanilla4)^0.5)/A34stdlife))","v":0.26317259896758033},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F508),('RFM input'!$K$296*(1+vanilla4)^0.5)-SUM($K508:N508),('RFM input'!$K$296*(1+vanilla4)^0.5)/A34stdlife))","v":0.26317259896758033},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F508),('RFM input'!$K$296*(1+vanilla4)^0.5)-SUM($K508:O508),('RFM input'!$K$296*(1+vanilla4)^0.5)/A34stdlife))","v":0.26317259896758033},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F508),('RFM input'!$K$296*(1+vanilla4)^0.5)-SUM($K508:P508),('RFM input'!$K$296*(1+vanilla4)^0.5)/A34stdlife))","v":0.26317259896758033}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F509),('RFM input'!$L$296*(1+vanilla5)^0.5)-SUM($L509:L509),('RFM input'!$L$296*(1+vanilla5)^0.5)/A34stdlife))","v":0.25532299133932618},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F509),('RFM input'!$L$296*(1+vanilla5)^0.5)-SUM($L509:M509),('RFM input'!$L$296*(1+vanilla5)^0.5)/A34stdlife))","v":0.25532299133932618},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F509),('RFM input'!$L$296*(1+vanilla5)^0.5)-SUM($L509:N509),('RFM input'!$L$296*(1+vanilla5)^0.5)/A34stdlife))","v":0.25532299133932618},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F509),('RFM input'!$L$296*(1+vanilla5)^0.5)-SUM($L509:O509),('RFM input'!$L$296*(1+vanilla5)^0.5)/A34stdlife))","v":0.25532299133932618},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F509),('RFM input'!$L$296*(1+vanilla5)^0.5)-SUM($L509:P509),('RFM input'!$L$296*(1+vanilla5)^0.5)/A34stdlife))","v":0.25532299133932618}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F510),('RFM input'!$M$296*(1+vanilla6)^0.5)-SUM($M510:M510),('RFM input'!$M$296*(1+vanilla6)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F510),('RFM input'!$M$296*(1+vanilla6)^0.5)-SUM($M510:N510),('RFM input'!$M$296*(1+vanilla6)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F510),('RFM input'!$M$296*(1+vanilla6)^0.5)-SUM($M510:O510),('RFM input'!$M$296*(1+vanilla6)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F510),('RFM input'!$M$296*(1+vanilla6)^0.5)-SUM($M510:P510),('RFM input'!$M$296*(1+vanilla6)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F511),('RFM input'!N$296*(1+vanilla7)^0.5)-SUM($N511:N511),('RFM input'!$N$296*(1+vanilla7)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F511),('RFM input'!O$296*(1+vanilla7)^0.5)-SUM($N511:O511),('RFM input'!$N$296*(1+vanilla7)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F511),('RFM input'!P$296*(1+vanilla7)^0.5)-SUM($N511:P511),('RFM input'!$N$296*(1+vanilla7)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F512),('RFM input'!$O$296*(1+vanilla8)^0.5)-SUM($O512:O512),('RFM input'!$O$296*(1+vanilla8)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F512),('RFM input'!$O$296*(1+vanilla8)^0.5)-SUM($O512:P512),('RFM input'!$O$296*(1+vanilla8)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F513),('RFM input'!$P$296*(1+vanilla9)^0.5)-SUM($P513:P513),('RFM input'!$P$296*(1+vanilla9)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$381,-SUM(H503:H514))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$381,-SUM(I503:I514))","v":-0.30613866825658764},{"$f":"IF(COUNT($H515:I515)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$381,-SUM(J503:J514)))","v":-0.55563450312228646},{"$f":"IF(COUNT($H515:J515)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$381,-SUM(K503:K514)))","v":-0.80634485877221618},{"$f":"IF(COUNT($H515:K515)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$381,-SUM(L503:L514)))","v":-1.0579127931592254},{"$f":"IF(COUNT($H515:L515)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$381,-SUM(M503:M514)))","v":0},{"$f":"IF(COUNT($H515:M515)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$381,-SUM(N503:N514)))","v":0},{"$f":"IF(COUNT($H515:N515)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$381,-SUM(O503:O514)))","v":0},{"$f":"IF(COUNT($H515:O515)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$381,-SUM(P503:P514)))","v":0},{"$f":"IF(COUNT($H515:P515)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$381,-SUM(Q503:Q514)))","v":0}]
[null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A35remlife,A35Value-SUM($G516:G516),IF(A35remlife=\"N/A\",\"n/a\",A35Value/A35remlife))","v":"n/a"},{"$f":"IF(I$3>A35remlife,A35Value-SUM($G516:H516),IF(A35remlife=\"N/A\",\"n/a\",A35Value/A35remlife))","v":"n/a"},{"$f":"IF(J$3>A35remlife,A35Value-SUM($G516:I516),IF(A35remlife=\"N/A\",\"n/a\",A35Value/A35remlife))","v":"n/a"},{"$f":"IF(K$3>A35remlife,A35Value-SUM($G516:J516),IF(A35remlife=\"N/A\",\"n/a\",A35Value/A35remlife))","v":"n/a"},{"$f":"IF(L$3>A35remlife,A35Value-SUM($G516:K516),IF(A35remlife=\"N/A\",\"n/a\",A35Value/A35remlife))","v":"n/a"},{"$f":"IF(M$3>A35remlife,A35Value-SUM($G516:L516),IF(A35remlife=\"N/A\",\"n/a\",A35Value/A35remlife))","v":"n/a"},{"$f":"IF(N$3>A35remlife,A35Value-SUM($G516:M516),IF(A35remlife=\"N/A\",\"n/a\",A35Value/A35remlife))","v":"n/a"},{"$f":"IF(O$3>A35remlife,A35Value-SUM($G516:N516),IF(A35remlife=\"N/A\",\"n/a\",A35Value/A35remlife))","v":"n/a"},{"$f":"IF(P$3>A35remlife,A35Value-SUM($G516:O516),IF(A35remlife=\"N/A\",\"n/a\",A35Value/A35remlife))","v":"n/a"},{"$f":"IF(Q$3>A35remlife,A35Value-SUM($G516:P516),IF(A35remlife=\"N/A\",\"n/a\",A35Value/A35remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(I$3>(A35stdlife+$F518),('RFM input'!$H$297*(1+vanilla1)^0.5)-SUM($H518:H518),('RFM input'!$H$297*(1+vanilla1)^0.5)/A35stdlife))","v":0.1071999431806238},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(J$3>(A35stdlife+$F518),('RFM input'!$H$297*(1+vanilla1)^0.5)-SUM($H518:I518),('RFM input'!$H$297*(1+vanilla1)^0.5)/A35stdlife))","v":0.1071999431806238},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F518),('RFM input'!$H$297*(1+vanilla1)^0.5)-SUM($H518:J518),('RFM input'!$H$297*(1+vanilla1)^0.5)/A35stdlife))","v":0.1071999431806238},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F518),('RFM input'!$H$297*(1+vanilla1)^0.5)-SUM($H518:K518),('RFM input'!$H$297*(1+vanilla1)^0.5)/A35stdlife))","v":0.1071999431806238},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F518),('RFM input'!$H$297*(1+vanilla1)^0.5)-SUM($H518:L518),('RFM input'!$H$297*(1+vanilla1)^0.5)/A35stdlife))","v":0.1071999431806238},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F518),('RFM input'!$H$297*(1+vanilla1)^0.5)-SUM($H518:M518),('RFM input'!$H$297*(1+vanilla1)^0.5)/A35stdlife))","v":0.1071999431806238},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F518),('RFM input'!$H$297*(1+vanilla1)^0.5)-SUM($H518:N518),('RFM input'!$H$297*(1+vanilla1)^0.5)/A35stdlife))","v":0.1071999431806238},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F518),('RFM input'!$H$297*(1+vanilla1)^0.5)-SUM($H518:O518),('RFM input'!$H$297*(1+vanilla1)^0.5)/A35stdlife))","v":0.1071999431806238},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F518),('RFM input'!$H$297*(1+vanilla1)^0.5)-SUM($H518:P518),('RFM input'!$H$297*(1+vanilla1)^0.5)/A35stdlife))","v":1.1102230246251565E-16}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(J$3>(A35stdlife+$F519),('RFM input'!$I$297*(1+vanilla2)^0.5)-SUM($I519:I519),('RFM input'!$I$297*(1+vanilla2)^0.5)/A35stdlife))","v":1.6829320452275361E-2},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F519),('RFM input'!$I$297*(1+vanilla2)^0.5)-SUM($I519:J519),('RFM input'!$I$297*(1+vanilla2)^0.5)/A35stdlife))","v":1.6829320452275361E-2},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F519),('RFM input'!$I$297*(1+vanilla2)^0.5)-SUM($I519:K519),('RFM input'!$I$297*(1+vanilla2)^0.5)/A35stdlife))","v":1.6829320452275361E-2},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F519),('RFM input'!$I$297*(1+vanilla2)^0.5)-SUM($I519:L519),('RFM input'!$I$297*(1+vanilla2)^0.5)/A35stdlife))","v":1.6829320452275361E-2},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F519),('RFM input'!$I$297*(1+vanilla2)^0.5)-SUM($I519:M519),('RFM input'!$I$297*(1+vanilla2)^0.5)/A35stdlife))","v":1.6829320452275361E-2},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F519),('RFM input'!$I$297*(1+vanilla2)^0.5)-SUM($I519:N519),('RFM input'!$I$297*(1+vanilla2)^0.5)/A35stdlife))","v":1.6829320452275361E-2},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F519),('RFM input'!$I$297*(1+vanilla2)^0.5)-SUM($I519:O519),('RFM input'!$I$297*(1+vanilla2)^0.5)/A35stdlife))","v":1.6829320452275361E-2},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F519),('RFM input'!$I$297*(1+vanilla2)^0.5)-SUM($I519:P519),('RFM input'!$I$297*(1+vanilla2)^0.5)/A35stdlife))","v":1.6829320452275361E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F520),('RFM input'!$J$297*(1+vanilla3)^0.5)-SUM($J520:J520),('RFM input'!$J$297*(1+vanilla3)^0.5)/A35stdlife))","v":-2.576949560676043E-2},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F520),('RFM input'!$J$297*(1+vanilla3)^0.5)-SUM($J520:K520),('RFM input'!$J$297*(1+vanilla3)^0.5)/A35stdlife))","v":-2.576949560676043E-2},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F520),('RFM input'!$J$297*(1+vanilla3)^0.5)-SUM($J520:L520),('RFM input'!$J$297*(1+vanilla3)^0.5)/A35stdlife))","v":-2.576949560676043E-2},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F520),('RFM input'!$J$297*(1+vanilla3)^0.5)-SUM($J520:M520),('RFM input'!$J$297*(1+vanilla3)^0.5)/A35stdlife))","v":-2.576949560676043E-2},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F520),('RFM input'!$J$297*(1+vanilla3)^0.5)-SUM($J520:N520),('RFM input'!$J$297*(1+vanilla3)^0.5)/A35stdlife))","v":-2.576949560676043E-2},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F520),('RFM input'!$J$297*(1+vanilla3)^0.5)-SUM($J520:O520),('RFM input'!$J$297*(1+vanilla3)^0.5)/A35stdlife))","v":-2.576949560676043E-2},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F520),('RFM input'!$J$297*(1+vanilla3)^0.5)-SUM($J520:P520),('RFM input'!$J$297*(1+vanilla3)^0.5)/A35stdlife))","v":-2.576949560676043E-2}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F521),('RFM input'!$K$297*(1+vanilla4)^0.5)-SUM($K521:K521),('RFM input'!$K$297*(1+vanilla4)^0.5)/A35stdlife))","v":0.64099686526952104},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F521),('RFM input'!$K$297*(1+vanilla4)^0.5)-SUM($K521:L521),('RFM input'!$K$297*(1+vanilla4)^0.5)/A35stdlife))","v":0.64099686526952104},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F521),('RFM input'!$K$297*(1+vanilla4)^0.5)-SUM($K521:M521),('RFM input'!$K$297*(1+vanilla4)^0.5)/A35stdlife))","v":0.64099686526952104},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F521),('RFM input'!$K$297*(1+vanilla4)^0.5)-SUM($K521:N521),('RFM input'!$K$297*(1+vanilla4)^0.5)/A35stdlife))","v":0.64099686526952104},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F521),('RFM input'!$K$297*(1+vanilla4)^0.5)-SUM($K521:O521),('RFM input'!$K$297*(1+vanilla4)^0.5)/A35stdlife))","v":0.64099686526952104},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F521),('RFM input'!$K$297*(1+vanilla4)^0.5)-SUM($K521:P521),('RFM input'!$K$297*(1+vanilla4)^0.5)/A35stdlife))","v":0.64099686526952104}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F522),('RFM input'!$L$297*(1+vanilla5)^0.5)-SUM($L522:L522),('RFM input'!$L$297*(1+vanilla5)^0.5)/A35stdlife))","v":0.39353976145526115},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F522),('RFM input'!$L$297*(1+vanilla5)^0.5)-SUM($L522:M522),('RFM input'!$L$297*(1+vanilla5)^0.5)/A35stdlife))","v":0.39353976145526115},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F522),('RFM input'!$L$297*(1+vanilla5)^0.5)-SUM($L522:N522),('RFM input'!$L$297*(1+vanilla5)^0.5)/A35stdlife))","v":0.39353976145526115},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F522),('RFM input'!$L$297*(1+vanilla5)^0.5)-SUM($L522:O522),('RFM input'!$L$297*(1+vanilla5)^0.5)/A35stdlife))","v":0.39353976145526115},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F522),('RFM input'!$L$297*(1+vanilla5)^0.5)-SUM($L522:P522),('RFM input'!$L$297*(1+vanilla5)^0.5)/A35stdlife))","v":0.39353976145526115}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F523),('RFM input'!$M$297*(1+vanilla6)^0.5)-SUM($M523:M523),('RFM input'!$M$297*(1+vanilla6)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F523),('RFM input'!$M$297*(1+vanilla6)^0.5)-SUM($M523:N523),('RFM input'!$M$297*(1+vanilla6)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F523),('RFM input'!$M$297*(1+vanilla6)^0.5)-SUM($M523:O523),('RFM input'!$M$297*(1+vanilla6)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F523),('RFM input'!$M$297*(1+vanilla6)^0.5)-SUM($M523:P523),('RFM input'!$M$297*(1+vanilla6)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F524),('RFM input'!N$297*(1+vanilla7)^0.5)-SUM($N524:N524),('RFM input'!$N$297*(1+vanilla7)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F524),('RFM input'!O$297*(1+vanilla7)^0.5)-SUM($N524:O524),('RFM input'!$N$297*(1+vanilla7)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F524),('RFM input'!P$297*(1+vanilla7)^0.5)-SUM($N524:P524),('RFM input'!$N$297*(1+vanilla7)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F525),('RFM input'!$O$297*(1+vanilla8)^0.5)-SUM($O525:O525),('RFM input'!$O$297*(1+vanilla8)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F525),('RFM input'!$O$297*(1+vanilla8)^0.5)-SUM($O525:P525),('RFM input'!$O$297*(1+vanilla8)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F526),('RFM input'!$P$297*(1+vanilla9)^0.5)-SUM($P526:P526),('RFM input'!$P$297*(1+vanilla9)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$382,-SUM(H516:H527))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$382,-SUM(I516:I527))","v":-0.51830885427380213},{"$f":"IF(COUNT($H528:I528)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$382,-SUM(J516:J527)))","v":-1.0909165057526771},{"$f":"IF(COUNT($H528:J528)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$382,-SUM(K516:K527)))","v":-1.7130324984814491},{"$f":"IF(COUNT($H528:K528)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$382,-SUM(L516:L527)))","v":-2.0731710919347277},{"$f":"IF(COUNT($H528:L528)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$382,-SUM(M516:M527)))","v":0},{"$f":"IF(COUNT($H528:M528)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$382,-SUM(N516:N527)))","v":0},{"$f":"IF(COUNT($H528:N528)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$382,-SUM(O516:O527)))","v":0},{"$f":"IF(COUNT($H528:O528)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$382,-SUM(P516:P527)))","v":0},{"$f":"IF(COUNT($H528:P528)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$382,-SUM(Q516:Q527)))","v":0}]
[null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A36remlife,A36Value-SUM($G529:G529),IF(A36remlife=\"N/A\",\"n/a\",A36Value/A36remlife))","v":"n/a"},{"$f":"IF(I$3>A36remlife,A36Value-SUM($G529:H529),IF(A36remlife=\"N/A\",\"n/a\",A36Value/A36remlife))","v":"n/a"},{"$f":"IF(J$3>A36remlife,A36Value-SUM($G529:I529),IF(A36remlife=\"N/A\",\"n/a\",A36Value/A36remlife))","v":"n/a"},{"$f":"IF(K$3>A36remlife,A36Value-SUM($G529:J529),IF(A36remlife=\"N/A\",\"n/a\",A36Value/A36remlife))","v":"n/a"},{"$f":"IF(L$3>A36remlife,A36Value-SUM($G529:K529),IF(A36remlife=\"N/A\",\"n/a\",A36Value/A36remlife))","v":"n/a"},{"$f":"IF(M$3>A36remlife,A36Value-SUM($G529:L529),IF(A36remlife=\"N/A\",\"n/a\",A36Value/A36remlife))","v":"n/a"},{"$f":"IF(N$3>A36remlife,A36Value-SUM($G529:M529),IF(A36remlife=\"N/A\",\"n/a\",A36Value/A36remlife))","v":"n/a"},{"$f":"IF(O$3>A36remlife,A36Value-SUM($G529:N529),IF(A36remlife=\"N/A\",\"n/a\",A36Value/A36remlife))","v":"n/a"},{"$f":"IF(P$3>A36remlife,A36Value-SUM($G529:O529),IF(A36remlife=\"N/A\",\"n/a\",A36Value/A36remlife))","v":"n/a"},{"$f":"IF(Q$3>A36remlife,A36Value-SUM($G529:P529),IF(A36remlife=\"N/A\",\"n/a\",A36Value/A36remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(I$3>(A36stdlife+$F531),('RFM input'!$H$298*(1+vanilla1)^0.5)-SUM($H531:H531),('RFM input'!$H$298*(1+vanilla1)^0.5)/A36stdlife))","v":0.42460034404545843},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(J$3>(A36stdlife+$F531),('RFM input'!$H$298*(1+vanilla1)^0.5)-SUM($H531:I531),('RFM input'!$H$298*(1+vanilla1)^0.5)/A36stdlife))","v":0.42460034404545843},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F531),('RFM input'!$H$298*(1+vanilla1)^0.5)-SUM($H531:J531),('RFM input'!$H$298*(1+vanilla1)^0.5)/A36stdlife))","v":0.42460034404545843},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F531),('RFM input'!$H$298*(1+vanilla1)^0.5)-SUM($H531:K531),('RFM input'!$H$298*(1+vanilla1)^0.5)/A36stdlife))","v":0.42460034404545843},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F531),('RFM input'!$H$298*(1+vanilla1)^0.5)-SUM($H531:L531),('RFM input'!$H$298*(1+vanilla1)^0.5)/A36stdlife))","v":0.42460034404545843},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F531),('RFM input'!$H$298*(1+vanilla1)^0.5)-SUM($H531:M531),('RFM input'!$H$298*(1+vanilla1)^0.5)/A36stdlife))","v":0.42460034404545843},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F531),('RFM input'!$H$298*(1+vanilla1)^0.5)-SUM($H531:N531),('RFM input'!$H$298*(1+vanilla1)^0.5)/A36stdlife))","v":0.42460034404545843},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F531),('RFM input'!$H$298*(1+vanilla1)^0.5)-SUM($H531:O531),('RFM input'!$H$298*(1+vanilla1)^0.5)/A36stdlife))","v":0.42460034404545843},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F531),('RFM input'!$H$298*(1+vanilla1)^0.5)-SUM($H531:P531),('RFM input'!$H$298*(1+vanilla1)^0.5)/A36stdlife))","v":0.42460034404545843}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(J$3>(A36stdlife+$F532),('RFM input'!$I$298*(1+vanilla2)^0.5)-SUM($I532:I532),('RFM input'!$I$298*(1+vanilla2)^0.5)/A36stdlife))","v":8.9213735238955566E-2},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F532),('RFM input'!$I$298*(1+vanilla2)^0.5)-SUM($I532:J532),('RFM input'!$I$298*(1+vanilla2)^0.5)/A36stdlife))","v":8.9213735238955566E-2},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F532),('RFM input'!$I$298*(1+vanilla2)^0.5)-SUM($I532:K532),('RFM input'!$I$298*(1+vanilla2)^0.5)/A36stdlife))","v":8.9213735238955566E-2},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F532),('RFM input'!$I$298*(1+vanilla2)^0.5)-SUM($I532:L532),('RFM input'!$I$298*(1+vanilla2)^0.5)/A36stdlife))","v":8.9213735238955566E-2},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F532),('RFM input'!$I$298*(1+vanilla2)^0.5)-SUM($I532:M532),('RFM input'!$I$298*(1+vanilla2)^0.5)/A36stdlife))","v":8.9213735238955566E-2},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F532),('RFM input'!$I$298*(1+vanilla2)^0.5)-SUM($I532:N532),('RFM input'!$I$298*(1+vanilla2)^0.5)/A36stdlife))","v":8.9213735238955566E-2},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F532),('RFM input'!$I$298*(1+vanilla2)^0.5)-SUM($I532:O532),('RFM input'!$I$298*(1+vanilla2)^0.5)/A36stdlife))","v":8.9213735238955566E-2},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F532),('RFM input'!$I$298*(1+vanilla2)^0.5)-SUM($I532:P532),('RFM input'!$I$298*(1+vanilla2)^0.5)/A36stdlife))","v":8.9213735238955566E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F533),('RFM input'!$J$298*(1+vanilla3)^0.5)-SUM($J533:J533),('RFM input'!$J$298*(1+vanilla3)^0.5)/A36stdlife))","v":6.7890649214193632E-2},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F533),('RFM input'!$J$298*(1+vanilla3)^0.5)-SUM($J533:K533),('RFM input'!$J$298*(1+vanilla3)^0.5)/A36stdlife))","v":6.7890649214193632E-2},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F533),('RFM input'!$J$298*(1+vanilla3)^0.5)-SUM($J533:L533),('RFM input'!$J$298*(1+vanilla3)^0.5)/A36stdlife))","v":6.7890649214193632E-2},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F533),('RFM input'!$J$298*(1+vanilla3)^0.5)-SUM($J533:M533),('RFM input'!$J$298*(1+vanilla3)^0.5)/A36stdlife))","v":6.7890649214193632E-2},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F533),('RFM input'!$J$298*(1+vanilla3)^0.5)-SUM($J533:N533),('RFM input'!$J$298*(1+vanilla3)^0.5)/A36stdlife))","v":6.7890649214193632E-2},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F533),('RFM input'!$J$298*(1+vanilla3)^0.5)-SUM($J533:O533),('RFM input'!$J$298*(1+vanilla3)^0.5)/A36stdlife))","v":6.7890649214193632E-2},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F533),('RFM input'!$J$298*(1+vanilla3)^0.5)-SUM($J533:P533),('RFM input'!$J$298*(1+vanilla3)^0.5)/A36stdlife))","v":6.7890649214193632E-2}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F534),('RFM input'!$K$298*(1+vanilla4)^0.5)-SUM($K534:K534),('RFM input'!$K$298*(1+vanilla4)^0.5)/A36stdlife))","v":0.12418691901360758},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F534),('RFM input'!$K$298*(1+vanilla4)^0.5)-SUM($K534:L534),('RFM input'!$K$298*(1+vanilla4)^0.5)/A36stdlife))","v":0.12418691901360758},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F534),('RFM input'!$K$298*(1+vanilla4)^0.5)-SUM($K534:M534),('RFM input'!$K$298*(1+vanilla4)^0.5)/A36stdlife))","v":0.12418691901360758},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F534),('RFM input'!$K$298*(1+vanilla4)^0.5)-SUM($K534:N534),('RFM input'!$K$298*(1+vanilla4)^0.5)/A36stdlife))","v":0.12418691901360758},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F534),('RFM input'!$K$298*(1+vanilla4)^0.5)-SUM($K534:O534),('RFM input'!$K$298*(1+vanilla4)^0.5)/A36stdlife))","v":0.12418691901360758},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F534),('RFM input'!$K$298*(1+vanilla4)^0.5)-SUM($K534:P534),('RFM input'!$K$298*(1+vanilla4)^0.5)/A36stdlife))","v":0.12418691901360758}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F535),('RFM input'!$L$298*(1+vanilla5)^0.5)-SUM($L535:L535),('RFM input'!$L$298*(1+vanilla5)^0.5)/A36stdlife))","v":6.9001937434070293E-2},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F535),('RFM input'!$L$298*(1+vanilla5)^0.5)-SUM($L535:M535),('RFM input'!$L$298*(1+vanilla5)^0.5)/A36stdlife))","v":6.9001937434070293E-2},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F535),('RFM input'!$L$298*(1+vanilla5)^0.5)-SUM($L535:N535),('RFM input'!$L$298*(1+vanilla5)^0.5)/A36stdlife))","v":6.9001937434070293E-2},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F535),('RFM input'!$L$298*(1+vanilla5)^0.5)-SUM($L535:O535),('RFM input'!$L$298*(1+vanilla5)^0.5)/A36stdlife))","v":6.9001937434070293E-2},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F535),('RFM input'!$L$298*(1+vanilla5)^0.5)-SUM($L535:P535),('RFM input'!$L$298*(1+vanilla5)^0.5)/A36stdlife))","v":6.9001937434070293E-2}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F536),('RFM input'!$M$298*(1+vanilla6)^0.5)-SUM($M536:M536),('RFM input'!$M$298*(1+vanilla6)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F536),('RFM input'!$M$298*(1+vanilla6)^0.5)-SUM($M536:N536),('RFM input'!$M$298*(1+vanilla6)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F536),('RFM input'!$M$298*(1+vanilla6)^0.5)-SUM($M536:O536),('RFM input'!$M$298*(1+vanilla6)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F536),('RFM input'!$M$298*(1+vanilla6)^0.5)-SUM($M536:P536),('RFM input'!$M$298*(1+vanilla6)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F537),('RFM input'!N$298*(1+vanilla7)^0.5)-SUM($N537:N537),('RFM input'!$N$298*(1+vanilla7)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F537),('RFM input'!O$298*(1+vanilla7)^0.5)-SUM($N537:O537),('RFM input'!$N$298*(1+vanilla7)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F537),('RFM input'!P$298*(1+vanilla7)^0.5)-SUM($N537:P537),('RFM input'!$N$298*(1+vanilla7)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F538),('RFM input'!$O$298*(1+vanilla8)^0.5)-SUM($O538:O538),('RFM input'!$O$298*(1+vanilla8)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F538),('RFM input'!$O$298*(1+vanilla8)^0.5)-SUM($O538:P538),('RFM input'!$O$298*(1+vanilla8)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F539),('RFM input'!$P$298*(1+vanilla9)^0.5)-SUM($P539:P539),('RFM input'!$P$298*(1+vanilla9)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$383,-SUM(H529:H540))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$383,-SUM(I529:I540))","v":-0.51517235196497335},{"$f":"IF(COUNT($H541:I541)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$383,-SUM(J529:J540)))","v":-0.60245004400190183},{"$f":"IF(COUNT($H541:J541)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$383,-SUM(K529:K540)))","v":-0.68150479325530888},{"$f":"IF(COUNT($H541:K541)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$383,-SUM(L529:L540)))","v":-0.74785917815345027},{"$f":"IF(COUNT($H541:L541)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$383,-SUM(M529:M540)))","v":0},{"$f":"IF(COUNT($H541:M541)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$383,-SUM(N529:N540)))","v":0},{"$f":"IF(COUNT($H541:N541)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$383,-SUM(O529:O540)))","v":0},{"$f":"IF(COUNT($H541:O541)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$383,-SUM(P529:P540)))","v":0},{"$f":"IF(COUNT($H541:P541)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$383,-SUM(Q529:Q540)))","v":0}]
[null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A37remlife,A37Value-SUM($G542:G542),IF(A37remlife=\"N/A\",\"n/a\",A37Value/A37remlife))","v":"n/a"},{"$f":"IF(I$3>A37remlife,A37Value-SUM($G542:H542),IF(A37remlife=\"N/A\",\"n/a\",A37Value/A37remlife))","v":"n/a"},{"$f":"IF(J$3>A37remlife,A37Value-SUM($G542:I542),IF(A37remlife=\"N/A\",\"n/a\",A37Value/A37remlife))","v":"n/a"},{"$f":"IF(K$3>A37remlife,A37Value-SUM($G542:J542),IF(A37remlife=\"N/A\",\"n/a\",A37Value/A37remlife))","v":"n/a"},{"$f":"IF(L$3>A37remlife,A37Value-SUM($G542:K542),IF(A37remlife=\"N/A\",\"n/a\",A37Value/A37remlife))","v":"n/a"},{"$f":"IF(M$3>A37remlife,A37Value-SUM($G542:L542),IF(A37remlife=\"N/A\",\"n/a\",A37Value/A37remlife))","v":"n/a"},{"$f":"IF(N$3>A37remlife,A37Value-SUM($G542:M542),IF(A37remlife=\"N/A\",\"n/a\",A37Value/A37remlife))","v":"n/a"},{"$f":"IF(O$3>A37remlife,A37Value-SUM($G542:N542),IF(A37remlife=\"N/A\",\"n/a\",A37Value/A37remlife))","v":"n/a"},{"$f":"IF(P$3>A37remlife,A37Value-SUM($G542:O542),IF(A37remlife=\"N/A\",\"n/a\",A37Value/A37remlife))","v":"n/a"},{"$f":"IF(Q$3>A37remlife,A37Value-SUM($G542:P542),IF(A37remlife=\"N/A\",\"n/a\",A37Value/A37remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(I$3>(A37stdlife+$F544),('RFM input'!$H$299*(1+vanilla1)^0.5)-SUM($H544:H544),('RFM input'!$H$299*(1+vanilla1)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(J$3>(A37stdlife+$F544),('RFM input'!$H$299*(1+vanilla1)^0.5)-SUM($H544:I544),('RFM input'!$H$299*(1+vanilla1)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F544),('RFM input'!$H$299*(1+vanilla1)^0.5)-SUM($H544:J544),('RFM input'!$H$299*(1+vanilla1)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F544),('RFM input'!$H$299*(1+vanilla1)^0.5)-SUM($H544:K544),('RFM input'!$H$299*(1+vanilla1)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F544),('RFM input'!$H$299*(1+vanilla1)^0.5)-SUM($H544:L544),('RFM input'!$H$299*(1+vanilla1)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F544),('RFM input'!$H$299*(1+vanilla1)^0.5)-SUM($H544:M544),('RFM input'!$H$299*(1+vanilla1)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F544),('RFM input'!$H$299*(1+vanilla1)^0.5)-SUM($H544:N544),('RFM input'!$H$299*(1+vanilla1)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F544),('RFM input'!$H$299*(1+vanilla1)^0.5)-SUM($H544:O544),('RFM input'!$H$299*(1+vanilla1)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F544),('RFM input'!$H$299*(1+vanilla1)^0.5)-SUM($H544:P544),('RFM input'!$H$299*(1+vanilla1)^0.5)/A37stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(J$3>(A37stdlife+$F545),('RFM input'!$I$299*(1+vanilla2)^0.5)-SUM($I545:I545),('RFM input'!$I$299*(1+vanilla2)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F545),('RFM input'!$I$299*(1+vanilla2)^0.5)-SUM($I545:J545),('RFM input'!$I$299*(1+vanilla2)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F545),('RFM input'!$I$299*(1+vanilla2)^0.5)-SUM($I545:K545),('RFM input'!$I$299*(1+vanilla2)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F545),('RFM input'!$I$299*(1+vanilla2)^0.5)-SUM($I545:L545),('RFM input'!$I$299*(1+vanilla2)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F545),('RFM input'!$I$299*(1+vanilla2)^0.5)-SUM($I545:M545),('RFM input'!$I$299*(1+vanilla2)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F545),('RFM input'!$I$299*(1+vanilla2)^0.5)-SUM($I545:N545),('RFM input'!$I$299*(1+vanilla2)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F545),('RFM input'!$I$299*(1+vanilla2)^0.5)-SUM($I545:O545),('RFM input'!$I$299*(1+vanilla2)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F545),('RFM input'!$I$299*(1+vanilla2)^0.5)-SUM($I545:P545),('RFM input'!$I$299*(1+vanilla2)^0.5)/A37stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F546),('RFM input'!$J$299*(1+vanilla3)^0.5)-SUM($J546:J546),('RFM input'!$J$299*(1+vanilla3)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F546),('RFM input'!$J$299*(1+vanilla3)^0.5)-SUM($J546:K546),('RFM input'!$J$299*(1+vanilla3)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F546),('RFM input'!$J$299*(1+vanilla3)^0.5)-SUM($J546:L546),('RFM input'!$J$299*(1+vanilla3)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F546),('RFM input'!$J$299*(1+vanilla3)^0.5)-SUM($J546:M546),('RFM input'!$J$299*(1+vanilla3)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F546),('RFM input'!$J$299*(1+vanilla3)^0.5)-SUM($J546:N546),('RFM input'!$J$299*(1+vanilla3)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F546),('RFM input'!$J$299*(1+vanilla3)^0.5)-SUM($J546:O546),('RFM input'!$J$299*(1+vanilla3)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F546),('RFM input'!$J$299*(1+vanilla3)^0.5)-SUM($J546:P546),('RFM input'!$J$299*(1+vanilla3)^0.5)/A37stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F547),('RFM input'!$K$299*(1+vanilla4)^0.5)-SUM($K547:K547),('RFM input'!$K$299*(1+vanilla4)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F547),('RFM input'!$K$299*(1+vanilla4)^0.5)-SUM($K547:L547),('RFM input'!$K$299*(1+vanilla4)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F547),('RFM input'!$K$299*(1+vanilla4)^0.5)-SUM($K547:M547),('RFM input'!$K$299*(1+vanilla4)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F547),('RFM input'!$K$299*(1+vanilla4)^0.5)-SUM($K547:N547),('RFM input'!$K$299*(1+vanilla4)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F547),('RFM input'!$K$299*(1+vanilla4)^0.5)-SUM($K547:O547),('RFM input'!$K$299*(1+vanilla4)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F547),('RFM input'!$K$299*(1+vanilla4)^0.5)-SUM($K547:P547),('RFM input'!$K$299*(1+vanilla4)^0.5)/A37stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F548),('RFM input'!$L$299*(1+vanilla5)^0.5)-SUM($L548:L548),('RFM input'!$L$299*(1+vanilla5)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F548),('RFM input'!$L$299*(1+vanilla5)^0.5)-SUM($L548:M548),('RFM input'!$L$299*(1+vanilla5)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F548),('RFM input'!$L$299*(1+vanilla5)^0.5)-SUM($L548:N548),('RFM input'!$L$299*(1+vanilla5)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F548),('RFM input'!$L$299*(1+vanilla5)^0.5)-SUM($L548:O548),('RFM input'!$L$299*(1+vanilla5)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F548),('RFM input'!$L$299*(1+vanilla5)^0.5)-SUM($L548:P548),('RFM input'!$L$299*(1+vanilla5)^0.5)/A37stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F549),('RFM input'!$M$299*(1+vanilla6)^0.5)-SUM($M549:M549),('RFM input'!$M$299*(1+vanilla6)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F549),('RFM input'!$M$299*(1+vanilla6)^0.5)-SUM($M549:N549),('RFM input'!$M$299*(1+vanilla6)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F549),('RFM input'!$M$299*(1+vanilla6)^0.5)-SUM($M549:O549),('RFM input'!$M$299*(1+vanilla6)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F549),('RFM input'!$M$299*(1+vanilla6)^0.5)-SUM($M549:P549),('RFM input'!$M$299*(1+vanilla6)^0.5)/A37stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F550),('RFM input'!N$299*(1+vanilla7)^0.5)-SUM($N550:N550),('RFM input'!$N$299*(1+vanilla7)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F550),('RFM input'!O$299*(1+vanilla7)^0.5)-SUM($N550:O550),('RFM input'!$N$299*(1+vanilla7)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F550),('RFM input'!P$299*(1+vanilla7)^0.5)-SUM($N550:P550),('RFM input'!$N$299*(1+vanilla7)^0.5)/A37stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F551),('RFM input'!$O$299*(1+vanilla8)^0.5)-SUM($O551:O551),('RFM input'!$O$299*(1+vanilla8)^0.5)/A37stdlife))","v":"n/a"},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F551),('RFM input'!$O$299*(1+vanilla8)^0.5)-SUM($O551:P551),('RFM input'!$O$299*(1+vanilla8)^0.5)/A37stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F552),('RFM input'!$P$299*(1+vanilla9)^0.5)-SUM($P552:P552),('RFM input'!$P$299*(1+vanilla9)^0.5)/A37stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$384,-SUM(H542:H553))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$384,-SUM(I542:I553))","v":0},{"$f":"IF(COUNT($H554:I554)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$384,-SUM(J542:J553)))","v":0},{"$f":"IF(COUNT($H554:J554)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$384,-SUM(K542:K553)))","v":0},{"$f":"IF(COUNT($H554:K554)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$384,-SUM(L542:L553)))","v":0},{"$f":"IF(COUNT($H554:L554)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$384,-SUM(M542:M553)))","v":0},{"$f":"IF(COUNT($H554:M554)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$384,-SUM(N542:N553)))","v":0},{"$f":"IF(COUNT($H554:N554)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$384,-SUM(O542:O553)))","v":0},{"$f":"IF(COUNT($H554:O554)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$384,-SUM(P542:P553)))","v":0},{"$f":"IF(COUNT($H554:P554)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$384,-SUM(Q542:Q553)))","v":0}]
[null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A38remlife,A38Value-SUM($G555:G555),IF(A38remlife=\"N/A\",\"n/a\",A38Value/A38remlife))","v":"n/a"},{"$f":"IF(I$3>A38remlife,A38Value-SUM($G555:H555),IF(A38remlife=\"N/A\",\"n/a\",A38Value/A38remlife))","v":"n/a"},{"$f":"IF(J$3>A38remlife,A38Value-SUM($G555:I555),IF(A38remlife=\"N/A\",\"n/a\",A38Value/A38remlife))","v":"n/a"},{"$f":"IF(K$3>A38remlife,A38Value-SUM($G555:J555),IF(A38remlife=\"N/A\",\"n/a\",A38Value/A38remlife))","v":"n/a"},{"$f":"IF(L$3>A38remlife,A38Value-SUM($G555:K555),IF(A38remlife=\"N/A\",\"n/a\",A38Value/A38remlife))","v":"n/a"},{"$f":"IF(M$3>A38remlife,A38Value-SUM($G555:L555),IF(A38remlife=\"N/A\",\"n/a\",A38Value/A38remlife))","v":"n/a"},{"$f":"IF(N$3>A38remlife,A38Value-SUM($G555:M555),IF(A38remlife=\"N/A\",\"n/a\",A38Value/A38remlife))","v":"n/a"},{"$f":"IF(O$3>A38remlife,A38Value-SUM($G555:N555),IF(A38remlife=\"N/A\",\"n/a\",A38Value/A38remlife))","v":"n/a"},{"$f":"IF(P$3>A38remlife,A38Value-SUM($G555:O555),IF(A38remlife=\"N/A\",\"n/a\",A38Value/A38remlife))","v":"n/a"},{"$f":"IF(Q$3>A38remlife,A38Value-SUM($G555:P555),IF(A38remlife=\"N/A\",\"n/a\",A38Value/A38remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(I$3>(A38stdlife+$F557),('RFM input'!$H$300*(1+vanilla1)^0.5)-SUM($H557:H557),('RFM input'!$H$300*(1+vanilla1)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(J$3>(A38stdlife+$F557),('RFM input'!$H$300*(1+vanilla1)^0.5)-SUM($H557:I557),('RFM input'!$H$300*(1+vanilla1)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F557),('RFM input'!$H$300*(1+vanilla1)^0.5)-SUM($H557:J557),('RFM input'!$H$300*(1+vanilla1)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F557),('RFM input'!$H$300*(1+vanilla1)^0.5)-SUM($H557:K557),('RFM input'!$H$300*(1+vanilla1)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F557),('RFM input'!$H$300*(1+vanilla1)^0.5)-SUM($H557:L557),('RFM input'!$H$300*(1+vanilla1)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F557),('RFM input'!$H$300*(1+vanilla1)^0.5)-SUM($H557:M557),('RFM input'!$H$300*(1+vanilla1)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F557),('RFM input'!$H$300*(1+vanilla1)^0.5)-SUM($H557:N557),('RFM input'!$H$300*(1+vanilla1)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F557),('RFM input'!$H$300*(1+vanilla1)^0.5)-SUM($H557:O557),('RFM input'!$H$300*(1+vanilla1)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F557),('RFM input'!$H$300*(1+vanilla1)^0.5)-SUM($H557:P557),('RFM input'!$H$300*(1+vanilla1)^0.5)/A38stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(J$3>(A38stdlife+$F558),('RFM input'!$I$300*(1+vanilla2)^0.5)-SUM($I558:I558),('RFM input'!$I$300*(1+vanilla2)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F558),('RFM input'!$I$300*(1+vanilla2)^0.5)-SUM($I558:J558),('RFM input'!$I$300*(1+vanilla2)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F558),('RFM input'!$I$300*(1+vanilla2)^0.5)-SUM($I558:K558),('RFM input'!$I$300*(1+vanilla2)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F558),('RFM input'!$I$300*(1+vanilla2)^0.5)-SUM($I558:L558),('RFM input'!$I$300*(1+vanilla2)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F558),('RFM input'!$I$300*(1+vanilla2)^0.5)-SUM($I558:M558),('RFM input'!$I$300*(1+vanilla2)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F558),('RFM input'!$I$300*(1+vanilla2)^0.5)-SUM($I558:N558),('RFM input'!$I$300*(1+vanilla2)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F558),('RFM input'!$I$300*(1+vanilla2)^0.5)-SUM($I558:O558),('RFM input'!$I$300*(1+vanilla2)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F558),('RFM input'!$I$300*(1+vanilla2)^0.5)-SUM($I558:P558),('RFM input'!$I$300*(1+vanilla2)^0.5)/A38stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F559),('RFM input'!$J$300*(1+vanilla3)^0.5)-SUM($J559:J559),('RFM input'!$J$300*(1+vanilla3)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F559),('RFM input'!$J$300*(1+vanilla3)^0.5)-SUM($J559:K559),('RFM input'!$J$300*(1+vanilla3)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F559),('RFM input'!$J$300*(1+vanilla3)^0.5)-SUM($J559:L559),('RFM input'!$J$300*(1+vanilla3)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F559),('RFM input'!$J$300*(1+vanilla3)^0.5)-SUM($J559:M559),('RFM input'!$J$300*(1+vanilla3)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F559),('RFM input'!$J$300*(1+vanilla3)^0.5)-SUM($J559:N559),('RFM input'!$J$300*(1+vanilla3)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F559),('RFM input'!$J$300*(1+vanilla3)^0.5)-SUM($J559:O559),('RFM input'!$J$300*(1+vanilla3)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F559),('RFM input'!$J$300*(1+vanilla3)^0.5)-SUM($J559:P559),('RFM input'!$J$300*(1+vanilla3)^0.5)/A38stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F560),('RFM input'!$K$300*(1+vanilla4)^0.5)-SUM($K560:K560),('RFM input'!$K$300*(1+vanilla4)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F560),('RFM input'!$K$300*(1+vanilla4)^0.5)-SUM($K560:L560),('RFM input'!$K$300*(1+vanilla4)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F560),('RFM input'!$K$300*(1+vanilla4)^0.5)-SUM($K560:M560),('RFM input'!$K$300*(1+vanilla4)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F560),('RFM input'!$K$300*(1+vanilla4)^0.5)-SUM($K560:N560),('RFM input'!$K$300*(1+vanilla4)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F560),('RFM input'!$K$300*(1+vanilla4)^0.5)-SUM($K560:O560),('RFM input'!$K$300*(1+vanilla4)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F560),('RFM input'!$K$300*(1+vanilla4)^0.5)-SUM($K560:P560),('RFM input'!$K$300*(1+vanilla4)^0.5)/A38stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F561),('RFM input'!$L$300*(1+vanilla5)^0.5)-SUM($L561:L561),('RFM input'!$L$300*(1+vanilla5)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F561),('RFM input'!$L$300*(1+vanilla5)^0.5)-SUM($L561:M561),('RFM input'!$L$300*(1+vanilla5)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F561),('RFM input'!$L$300*(1+vanilla5)^0.5)-SUM($L561:N561),('RFM input'!$L$300*(1+vanilla5)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F561),('RFM input'!$L$300*(1+vanilla5)^0.5)-SUM($L561:O561),('RFM input'!$L$300*(1+vanilla5)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F561),('RFM input'!$L$300*(1+vanilla5)^0.5)-SUM($L561:P561),('RFM input'!$L$300*(1+vanilla5)^0.5)/A38stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F562),('RFM input'!$M$300*(1+vanilla6)^0.5)-SUM($M562:M562),('RFM input'!$M$300*(1+vanilla6)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F562),('RFM input'!$M$300*(1+vanilla6)^0.5)-SUM($M562:N562),('RFM input'!$M$300*(1+vanilla6)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F562),('RFM input'!$M$300*(1+vanilla6)^0.5)-SUM($M562:O562),('RFM input'!$M$300*(1+vanilla6)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F562),('RFM input'!$M$300*(1+vanilla6)^0.5)-SUM($M562:P562),('RFM input'!$M$300*(1+vanilla6)^0.5)/A38stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F563),('RFM input'!N$300*(1+vanilla7)^0.5)-SUM($N563:N563),('RFM input'!$N$300*(1+vanilla7)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F563),('RFM input'!O$300*(1+vanilla7)^0.5)-SUM($N563:O563),('RFM input'!$N$300*(1+vanilla7)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F563),('RFM input'!P$300*(1+vanilla7)^0.5)-SUM($N563:P563),('RFM input'!$N$300*(1+vanilla7)^0.5)/A38stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F564),('RFM input'!$O$300*(1+vanilla8)^0.5)-SUM($O564:O564),('RFM input'!$O$300*(1+vanilla8)^0.5)/A38stdlife))","v":"n/a"},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F564),('RFM input'!$O$300*(1+vanilla8)^0.5)-SUM($O564:P564),('RFM input'!$O$300*(1+vanilla8)^0.5)/A38stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F565),('RFM input'!$P$300*(1+vanilla9)^0.5)-SUM($P565:P565),('RFM input'!$P$300*(1+vanilla9)^0.5)/A38stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$385,-SUM(H555:H566))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$385,-SUM(I555:I566))","v":0},{"$f":"IF(COUNT($H567:I567)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$385,-SUM(J555:J566)))","v":0},{"$f":"IF(COUNT($H567:J567)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$385,-SUM(K555:K566)))","v":0},{"$f":"IF(COUNT($H567:K567)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$385,-SUM(L555:L566)))","v":0},{"$f":"IF(COUNT($H567:L567)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$385,-SUM(M555:M566)))","v":0},{"$f":"IF(COUNT($H567:M567)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$385,-SUM(N555:N566)))","v":0},{"$f":"IF(COUNT($H567:N567)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$385,-SUM(O555:O566)))","v":0},{"$f":"IF(COUNT($H567:O567)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$385,-SUM(P555:P566)))","v":0},{"$f":"IF(COUNT($H567:P567)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$385,-SUM(Q555:Q566)))","v":0}]
[null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A39remlife,A39Value-SUM($G568:G568),IF(A39remlife=\"N/A\",\"n/a\",A39Value/A39remlife))","v":"n/a"},{"$f":"IF(I$3>A39remlife,A39Value-SUM($G568:H568),IF(A39remlife=\"N/A\",\"n/a\",A39Value/A39remlife))","v":"n/a"},{"$f":"IF(J$3>A39remlife,A39Value-SUM($G568:I568),IF(A39remlife=\"N/A\",\"n/a\",A39Value/A39remlife))","v":"n/a"},{"$f":"IF(K$3>A39remlife,A39Value-SUM($G568:J568),IF(A39remlife=\"N/A\",\"n/a\",A39Value/A39remlife))","v":"n/a"},{"$f":"IF(L$3>A39remlife,A39Value-SUM($G568:K568),IF(A39remlife=\"N/A\",\"n/a\",A39Value/A39remlife))","v":"n/a"},{"$f":"IF(M$3>A39remlife,A39Value-SUM($G568:L568),IF(A39remlife=\"N/A\",\"n/a\",A39Value/A39remlife))","v":"n/a"},{"$f":"IF(N$3>A39remlife,A39Value-SUM($G568:M568),IF(A39remlife=\"N/A\",\"n/a\",A39Value/A39remlife))","v":"n/a"},{"$f":"IF(O$3>A39remlife,A39Value-SUM($G568:N568),IF(A39remlife=\"N/A\",\"n/a\",A39Value/A39remlife))","v":"n/a"},{"$f":"IF(P$3>A39remlife,A39Value-SUM($G568:O568),IF(A39remlife=\"N/A\",\"n/a\",A39Value/A39remlife))","v":"n/a"},{"$f":"IF(Q$3>A39remlife,A39Value-SUM($G568:P568),IF(A39remlife=\"N/A\",\"n/a\",A39Value/A39remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(I$3>(A39stdlife+$F570),('RFM input'!$H$301*(1+vanilla1)^0.5)-SUM($H570:H570),('RFM input'!$H$301*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(J$3>(A39stdlife+$F570),('RFM input'!$H$301*(1+vanilla1)^0.5)-SUM($H570:I570),('RFM input'!$H$301*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F570),('RFM input'!$H$301*(1+vanilla1)^0.5)-SUM($H570:J570),('RFM input'!$H$301*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F570),('RFM input'!$H$301*(1+vanilla1)^0.5)-SUM($H570:K570),('RFM input'!$H$301*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F570),('RFM input'!$H$301*(1+vanilla1)^0.5)-SUM($H570:L570),('RFM input'!$H$301*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F570),('RFM input'!$H$301*(1+vanilla1)^0.5)-SUM($H570:M570),('RFM input'!$H$301*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F570),('RFM input'!$H$301*(1+vanilla1)^0.5)-SUM($H570:N570),('RFM input'!$H$301*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F570),('RFM input'!$H$301*(1+vanilla1)^0.5)-SUM($H570:O570),('RFM input'!$H$301*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F570),('RFM input'!$H$301*(1+vanilla1)^0.5)-SUM($H570:P570),('RFM input'!$H$301*(1+vanilla1)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(J$3>(A39stdlife+$F571),('RFM input'!$I$301*(1+vanilla2)^0.5)-SUM($I571:I571),('RFM input'!$I$301*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F571),('RFM input'!$I$301*(1+vanilla2)^0.5)-SUM($I571:J571),('RFM input'!$I$301*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F571),('RFM input'!$I$301*(1+vanilla2)^0.5)-SUM($I571:K571),('RFM input'!$I$301*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F571),('RFM input'!$I$301*(1+vanilla2)^0.5)-SUM($I571:L571),('RFM input'!$I$301*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F571),('RFM input'!$I$301*(1+vanilla2)^0.5)-SUM($I571:M571),('RFM input'!$I$301*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F571),('RFM input'!$I$301*(1+vanilla2)^0.5)-SUM($I571:N571),('RFM input'!$I$301*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F571),('RFM input'!$I$301*(1+vanilla2)^0.5)-SUM($I571:O571),('RFM input'!$I$301*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F571),('RFM input'!$I$301*(1+vanilla2)^0.5)-SUM($I571:P571),('RFM input'!$I$301*(1+vanilla2)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F572),('RFM input'!$J$301*(1+vanilla3)^0.5)-SUM($J572:J572),('RFM input'!$J$301*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F572),('RFM input'!$J$301*(1+vanilla3)^0.5)-SUM($J572:K572),('RFM input'!$J$301*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F572),('RFM input'!$J$301*(1+vanilla3)^0.5)-SUM($J572:L572),('RFM input'!$J$301*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F572),('RFM input'!$J$301*(1+vanilla3)^0.5)-SUM($J572:M572),('RFM input'!$J$301*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F572),('RFM input'!$J$301*(1+vanilla3)^0.5)-SUM($J572:N572),('RFM input'!$J$301*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F572),('RFM input'!$J$301*(1+vanilla3)^0.5)-SUM($J572:O572),('RFM input'!$J$301*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F572),('RFM input'!$J$301*(1+vanilla3)^0.5)-SUM($J572:P572),('RFM input'!$J$301*(1+vanilla3)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F573),('RFM input'!$K$301*(1+vanilla4)^0.5)-SUM($K573:K573),('RFM input'!$K$301*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F573),('RFM input'!$K$301*(1+vanilla4)^0.5)-SUM($K573:L573),('RFM input'!$K$301*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F573),('RFM input'!$K$301*(1+vanilla4)^0.5)-SUM($K573:M573),('RFM input'!$K$301*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F573),('RFM input'!$K$301*(1+vanilla4)^0.5)-SUM($K573:N573),('RFM input'!$K$301*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F573),('RFM input'!$K$301*(1+vanilla4)^0.5)-SUM($K573:O573),('RFM input'!$K$301*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F573),('RFM input'!$K$301*(1+vanilla4)^0.5)-SUM($K573:P573),('RFM input'!$K$301*(1+vanilla4)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F574),('RFM input'!$L$301*(1+vanilla5)^0.5)-SUM($L574:L574),('RFM input'!$L$301*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F574),('RFM input'!$L$301*(1+vanilla5)^0.5)-SUM($L574:M574),('RFM input'!$L$301*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F574),('RFM input'!$L$301*(1+vanilla5)^0.5)-SUM($L574:N574),('RFM input'!$L$301*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F574),('RFM input'!$L$301*(1+vanilla5)^0.5)-SUM($L574:O574),('RFM input'!$L$301*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F574),('RFM input'!$L$301*(1+vanilla5)^0.5)-SUM($L574:P574),('RFM input'!$L$301*(1+vanilla5)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F575),('RFM input'!$M$301*(1+vanilla6)^0.5)-SUM($M575:M575),('RFM input'!$M$301*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F575),('RFM input'!$M$301*(1+vanilla6)^0.5)-SUM($M575:N575),('RFM input'!$M$301*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F575),('RFM input'!$M$301*(1+vanilla6)^0.5)-SUM($M575:O575),('RFM input'!$M$301*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F575),('RFM input'!$M$301*(1+vanilla6)^0.5)-SUM($M575:P575),('RFM input'!$M$301*(1+vanilla6)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F576),('RFM input'!N$301*(1+vanilla7)^0.5)-SUM($N576:N576),('RFM input'!$N$301*(1+vanilla7)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F576),('RFM input'!O$301*(1+vanilla7)^0.5)-SUM($N576:O576),('RFM input'!$N$301*(1+vanilla7)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F576),('RFM input'!P$301*(1+vanilla7)^0.5)-SUM($N576:P576),('RFM input'!$N$301*(1+vanilla7)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F577),('RFM input'!$O$301*(1+vanilla8)^0.5)-SUM($O577:O577),('RFM input'!$O$301*(1+vanilla8)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F577),('RFM input'!$O$301*(1+vanilla8)^0.5)-SUM($O577:P577),('RFM input'!$O$301*(1+vanilla8)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F578),('RFM input'!$P$301*(1+vanilla9)^0.5)-SUM($P578:P578),('RFM input'!$P$301*(1+vanilla9)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$386,-SUM(H568:H579))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$386,-SUM(I568:I579))","v":0},{"$f":"IF(COUNT($H580:I580)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$386,-SUM(J568:J579)))","v":0},{"$f":"IF(COUNT($H580:J580)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$386,-SUM(K568:K579)))","v":0},{"$f":"IF(COUNT($H580:K580)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$386,-SUM(L568:L579)))","v":0},{"$f":"IF(COUNT($H580:L580)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$386,-SUM(M568:M579)))","v":0},{"$f":"IF(COUNT($H580:M580)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$386,-SUM(N568:N579)))","v":0},{"$f":"IF(COUNT($H580:N580)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$386,-SUM(O568:O579)))","v":0},{"$f":"IF(COUNT($H580:O580)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$386,-SUM(P568:P579)))","v":0},{"$f":"IF(COUNT($H580:P580)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$386,-SUM(Q568:Q579)))","v":0}]
[null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A40remlife,A40Value-SUM($G581:G581),IF(A40remlife=\"N/A\",\"n/a\",A40Value/A40remlife))","v":"n/a"},{"$f":"IF(I$3>A40remlife,A40Value-SUM($G581:H581),IF(A40remlife=\"N/A\",\"n/a\",A40Value/A40remlife))","v":"n/a"},{"$f":"IF(J$3>A40remlife,A40Value-SUM($G581:I581),IF(A40remlife=\"N/A\",\"n/a\",A40Value/A40remlife))","v":"n/a"},{"$f":"IF(K$3>A40remlife,A40Value-SUM($G581:J581),IF(A40remlife=\"N/A\",\"n/a\",A40Value/A40remlife))","v":"n/a"},{"$f":"IF(L$3>A40remlife,A40Value-SUM($G581:K581),IF(A40remlife=\"N/A\",\"n/a\",A40Value/A40remlife))","v":"n/a"},{"$f":"IF(M$3>A40remlife,A40Value-SUM($G581:L581),IF(A40remlife=\"N/A\",\"n/a\",A40Value/A40remlife))","v":"n/a"},{"$f":"IF(N$3>A40remlife,A40Value-SUM($G581:M581),IF(A40remlife=\"N/A\",\"n/a\",A40Value/A40remlife))","v":"n/a"},{"$f":"IF(O$3>A40remlife,A40Value-SUM($G581:N581),IF(A40remlife=\"N/A\",\"n/a\",A40Value/A40remlife))","v":"n/a"},{"$f":"IF(P$3>A40remlife,A40Value-SUM($G581:O581),IF(A40remlife=\"N/A\",\"n/a\",A40Value/A40remlife))","v":"n/a"},{"$f":"IF(Q$3>A40remlife,A40Value-SUM($G581:P581),IF(A40remlife=\"N/A\",\"n/a\",A40Value/A40remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(I$3>(A40stdlife+$F583),('RFM input'!$H$302*(1+vanilla1)^0.5)-SUM($H583:H583),('RFM input'!$H$302*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(J$3>(A40stdlife+$F583),('RFM input'!$H$302*(1+vanilla1)^0.5)-SUM($H583:I583),('RFM input'!$H$302*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F583),('RFM input'!$H$302*(1+vanilla1)^0.5)-SUM($H583:J583),('RFM input'!$H$302*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F583),('RFM input'!$H$302*(1+vanilla1)^0.5)-SUM($H583:K583),('RFM input'!$H$302*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F583),('RFM input'!$H$302*(1+vanilla1)^0.5)-SUM($H583:L583),('RFM input'!$H$302*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F583),('RFM input'!$H$302*(1+vanilla1)^0.5)-SUM($H583:M583),('RFM input'!$H$302*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F583),('RFM input'!$H$302*(1+vanilla1)^0.5)-SUM($H583:N583),('RFM input'!$H$302*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F583),('RFM input'!$H$302*(1+vanilla1)^0.5)-SUM($H583:O583),('RFM input'!$H$302*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F583),('RFM input'!$H$302*(1+vanilla1)^0.5)-SUM($H583:P583),('RFM input'!$H$302*(1+vanilla1)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(J$3>(A40stdlife+$F584),('RFM input'!$I$302*(1+vanilla2)^0.5)-SUM($I584:I584),('RFM input'!$I$302*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F584),('RFM input'!$I$302*(1+vanilla2)^0.5)-SUM($I584:J584),('RFM input'!$I$302*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F584),('RFM input'!$I$302*(1+vanilla2)^0.5)-SUM($I584:K584),('RFM input'!$I$302*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F584),('RFM input'!$I$302*(1+vanilla2)^0.5)-SUM($I584:L584),('RFM input'!$I$302*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F584),('RFM input'!$I$302*(1+vanilla2)^0.5)-SUM($I584:M584),('RFM input'!$I$302*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F584),('RFM input'!$I$302*(1+vanilla2)^0.5)-SUM($I584:N584),('RFM input'!$I$302*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F584),('RFM input'!$I$302*(1+vanilla2)^0.5)-SUM($I584:O584),('RFM input'!$I$302*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F584),('RFM input'!$I$302*(1+vanilla2)^0.5)-SUM($I584:P584),('RFM input'!$I$302*(1+vanilla2)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F585),('RFM input'!$J$302*(1+vanilla3)^0.5)-SUM($J585:J585),('RFM input'!$J$302*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F585),('RFM input'!$J$302*(1+vanilla3)^0.5)-SUM($J585:K585),('RFM input'!$J$302*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F585),('RFM input'!$J$302*(1+vanilla3)^0.5)-SUM($J585:L585),('RFM input'!$J$302*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F585),('RFM input'!$J$302*(1+vanilla3)^0.5)-SUM($J585:M585),('RFM input'!$J$302*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F585),('RFM input'!$J$302*(1+vanilla3)^0.5)-SUM($J585:N585),('RFM input'!$J$302*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F585),('RFM input'!$J$302*(1+vanilla3)^0.5)-SUM($J585:O585),('RFM input'!$J$302*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F585),('RFM input'!$J$302*(1+vanilla3)^0.5)-SUM($J585:P585),('RFM input'!$J$302*(1+vanilla3)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F586),('RFM input'!$K$302*(1+vanilla4)^0.5)-SUM($K586:K586),('RFM input'!$K$302*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F586),('RFM input'!$K$302*(1+vanilla4)^0.5)-SUM($K586:L586),('RFM input'!$K$302*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F586),('RFM input'!$K$302*(1+vanilla4)^0.5)-SUM($K586:M586),('RFM input'!$K$302*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F586),('RFM input'!$K$302*(1+vanilla4)^0.5)-SUM($K586:N586),('RFM input'!$K$302*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F586),('RFM input'!$K$302*(1+vanilla4)^0.5)-SUM($K586:O586),('RFM input'!$K$302*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F586),('RFM input'!$K$302*(1+vanilla4)^0.5)-SUM($K586:P586),('RFM input'!$K$302*(1+vanilla4)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F587),('RFM input'!$L$302*(1+vanilla5)^0.5)-SUM($L587:L587),('RFM input'!$L$302*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F587),('RFM input'!$L$302*(1+vanilla5)^0.5)-SUM($L587:M587),('RFM input'!$L$302*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F587),('RFM input'!$L$302*(1+vanilla5)^0.5)-SUM($L587:N587),('RFM input'!$L$302*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F587),('RFM input'!$L$302*(1+vanilla5)^0.5)-SUM($L587:O587),('RFM input'!$L$302*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F587),('RFM input'!$L$302*(1+vanilla5)^0.5)-SUM($L587:P587),('RFM input'!$L$302*(1+vanilla5)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F588),('RFM input'!$M$302*(1+vanilla6)^0.5)-SUM($M588:M588),('RFM input'!$M$302*(1+vanilla6)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F588),('RFM input'!$M$302*(1+vanilla6)^0.5)-SUM($M588:N588),('RFM input'!$M$302*(1+vanilla6)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F588),('RFM input'!$M$302*(1+vanilla6)^0.5)-SUM($M588:O588),('RFM input'!$M$302*(1+vanilla6)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F588),('RFM input'!$M$302*(1+vanilla6)^0.5)-SUM($M588:P588),('RFM input'!$M$302*(1+vanilla6)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F589),('RFM input'!N$302*(1+vanilla7)^0.5)-SUM($N589:N589),('RFM input'!$N$302*(1+vanilla7)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F589),('RFM input'!O$302*(1+vanilla7)^0.5)-SUM($N589:O589),('RFM input'!$N$302*(1+vanilla7)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F589),('RFM input'!P$302*(1+vanilla7)^0.5)-SUM($N589:P589),('RFM input'!$N$302*(1+vanilla7)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F590),('RFM input'!$O$302*(1+vanilla8)^0.5)-SUM($O590:O590),('RFM input'!$O$302*(1+vanilla8)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F590),('RFM input'!$O$302*(1+vanilla8)^0.5)-SUM($O590:P590),('RFM input'!$O$302*(1+vanilla8)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F591),('RFM input'!$P$302*(1+vanilla9)^0.5)-SUM($P591:P591),('RFM input'!$P$302*(1+vanilla9)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$387,-SUM(H581:H592))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$387,-SUM(I581:I592))","v":0},{"$f":"IF(COUNT($H593:I593)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$387,-SUM(J581:J592)))","v":0},{"$f":"IF(COUNT($H593:J593)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$387,-SUM(K581:K592)))","v":0},{"$f":"IF(COUNT($H593:K593)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$387,-SUM(L581:L592)))","v":0},{"$f":"IF(COUNT($H593:L593)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$387,-SUM(M581:M592)))","v":0},{"$f":"IF(COUNT($H593:M593)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$387,-SUM(N581:N592)))","v":0},{"$f":"IF(COUNT($H593:N593)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$387,-SUM(O581:O592)))","v":0},{"$f":"IF(COUNT($H593:O593)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$387,-SUM(P581:P592)))","v":0},{"$f":"IF(COUNT($H593:P593)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$387,-SUM(Q581:Q592)))","v":0}]
[null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A41remlife,A41Value-SUM($G594:G594),IF(A41remlife=\"N/A\",\"n/a\",A41Value/A41remlife))","v":"n/a"},{"$f":"IF(I$3>A41remlife,A41Value-SUM($G594:H594),IF(A41remlife=\"N/A\",\"n/a\",A41Value/A41remlife))","v":"n/a"},{"$f":"IF(J$3>A41remlife,A41Value-SUM($G594:I594),IF(A41remlife=\"N/A\",\"n/a\",A41Value/A41remlife))","v":"n/a"},{"$f":"IF(K$3>A41remlife,A41Value-SUM($G594:J594),IF(A41remlife=\"N/A\",\"n/a\",A41Value/A41remlife))","v":"n/a"},{"$f":"IF(L$3>A41remlife,A41Value-SUM($G594:K594),IF(A41remlife=\"N/A\",\"n/a\",A41Value/A41remlife))","v":"n/a"},{"$f":"IF(M$3>A41remlife,A41Value-SUM($G594:L594),IF(A41remlife=\"N/A\",\"n/a\",A41Value/A41remlife))","v":"n/a"},{"$f":"IF(N$3>A41remlife,A41Value-SUM($G594:M594),IF(A41remlife=\"N/A\",\"n/a\",A41Value/A41remlife))","v":"n/a"},{"$f":"IF(O$3>A41remlife,A41Value-SUM($G594:N594),IF(A41remlife=\"N/A\",\"n/a\",A41Value/A41remlife))","v":"n/a"},{"$f":"IF(P$3>A41remlife,A41Value-SUM($G594:O594),IF(A41remlife=\"N/A\",\"n/a\",A41Value/A41remlife))","v":"n/a"},{"$f":"IF(Q$3>A41remlife,A41Value-SUM($G594:P594),IF(A41remlife=\"N/A\",\"n/a\",A41Value/A41remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(I$3>(A41stdlife+$F596),('RFM input'!$H$303*(1+vanilla1)^0.5)-SUM($H596:H596),('RFM input'!$H$303*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(J$3>(A41stdlife+$F596),('RFM input'!$H$303*(1+vanilla1)^0.5)-SUM($H596:I596),('RFM input'!$H$303*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F596),('RFM input'!$H$303*(1+vanilla1)^0.5)-SUM($H596:J596),('RFM input'!$H$303*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F596),('RFM input'!$H$303*(1+vanilla1)^0.5)-SUM($H596:K596),('RFM input'!$H$303*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F596),('RFM input'!$H$303*(1+vanilla1)^0.5)-SUM($H596:L596),('RFM input'!$H$303*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F596),('RFM input'!$H$303*(1+vanilla1)^0.5)-SUM($H596:M596),('RFM input'!$H$303*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F596),('RFM input'!$H$303*(1+vanilla1)^0.5)-SUM($H596:N596),('RFM input'!$H$303*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F596),('RFM input'!$H$303*(1+vanilla1)^0.5)-SUM($H596:O596),('RFM input'!$H$303*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F596),('RFM input'!$H$303*(1+vanilla1)^0.5)-SUM($H596:P596),('RFM input'!$H$303*(1+vanilla1)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(J$3>(A41stdlife+$F597),('RFM input'!$I$303*(1+vanilla2)^0.5)-SUM($I597:I597),('RFM input'!$I$303*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F597),('RFM input'!$I$303*(1+vanilla2)^0.5)-SUM($I597:J597),('RFM input'!$I$303*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F597),('RFM input'!$I$303*(1+vanilla2)^0.5)-SUM($I597:K597),('RFM input'!$I$303*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F597),('RFM input'!$I$303*(1+vanilla2)^0.5)-SUM($I597:L597),('RFM input'!$I$303*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F597),('RFM input'!$I$303*(1+vanilla2)^0.5)-SUM($I597:M597),('RFM input'!$I$303*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F597),('RFM input'!$I$303*(1+vanilla2)^0.5)-SUM($I597:N597),('RFM input'!$I$303*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F597),('RFM input'!$I$303*(1+vanilla2)^0.5)-SUM($I597:O597),('RFM input'!$I$303*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F597),('RFM input'!$I$303*(1+vanilla2)^0.5)-SUM($I597:P597),('RFM input'!$I$303*(1+vanilla2)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F598),('RFM input'!$J$303*(1+vanilla3)^0.5)-SUM($J598:J598),('RFM input'!$J$303*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F598),('RFM input'!$J$303*(1+vanilla3)^0.5)-SUM($J598:K598),('RFM input'!$J$303*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F598),('RFM input'!$J$303*(1+vanilla3)^0.5)-SUM($J598:L598),('RFM input'!$J$303*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F598),('RFM input'!$J$303*(1+vanilla3)^0.5)-SUM($J598:M598),('RFM input'!$J$303*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F598),('RFM input'!$J$303*(1+vanilla3)^0.5)-SUM($J598:N598),('RFM input'!$J$303*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F598),('RFM input'!$J$303*(1+vanilla3)^0.5)-SUM($J598:O598),('RFM input'!$J$303*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F598),('RFM input'!$J$303*(1+vanilla3)^0.5)-SUM($J598:P598),('RFM input'!$J$303*(1+vanilla3)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F599),('RFM input'!$K$303*(1+vanilla4)^0.5)-SUM($K599:K599),('RFM input'!$K$303*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F599),('RFM input'!$K$303*(1+vanilla4)^0.5)-SUM($K599:L599),('RFM input'!$K$303*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F599),('RFM input'!$K$303*(1+vanilla4)^0.5)-SUM($K599:M599),('RFM input'!$K$303*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F599),('RFM input'!$K$303*(1+vanilla4)^0.5)-SUM($K599:N599),('RFM input'!$K$303*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F599),('RFM input'!$K$303*(1+vanilla4)^0.5)-SUM($K599:O599),('RFM input'!$K$303*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F599),('RFM input'!$K$303*(1+vanilla4)^0.5)-SUM($K599:P599),('RFM input'!$K$303*(1+vanilla4)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F600),('RFM input'!$L$303*(1+vanilla5)^0.5)-SUM($L600:L600),('RFM input'!$L$303*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F600),('RFM input'!$L$303*(1+vanilla5)^0.5)-SUM($L600:M600),('RFM input'!$L$303*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F600),('RFM input'!$L$303*(1+vanilla5)^0.5)-SUM($L600:N600),('RFM input'!$L$303*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F600),('RFM input'!$L$303*(1+vanilla5)^0.5)-SUM($L600:O600),('RFM input'!$L$303*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F600),('RFM input'!$L$303*(1+vanilla5)^0.5)-SUM($L600:P600),('RFM input'!$L$303*(1+vanilla5)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F601),('RFM input'!$M$303*(1+vanilla6)^0.5)-SUM($M601:M601),('RFM input'!$M$303*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F601),('RFM input'!$M$303*(1+vanilla6)^0.5)-SUM($M601:N601),('RFM input'!$M$303*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F601),('RFM input'!$M$303*(1+vanilla6)^0.5)-SUM($M601:O601),('RFM input'!$M$303*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F601),('RFM input'!$M$303*(1+vanilla6)^0.5)-SUM($M601:P601),('RFM input'!$M$303*(1+vanilla6)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F602),('RFM input'!N$303*(1+vanilla7)^0.5)-SUM($N602:N602),('RFM input'!$N$303*(1+vanilla7)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F602),('RFM input'!O$303*(1+vanilla7)^0.5)-SUM($N602:O602),('RFM input'!$N$303*(1+vanilla7)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F602),('RFM input'!P$303*(1+vanilla7)^0.5)-SUM($N602:P602),('RFM input'!$N$303*(1+vanilla7)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F603),('RFM input'!$O$303*(1+vanilla8)^0.5)-SUM($O603:O603),('RFM input'!$O$303*(1+vanilla8)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F603),('RFM input'!$O$303*(1+vanilla8)^0.5)-SUM($O603:P603),('RFM input'!$O$303*(1+vanilla8)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F604),('RFM input'!$P$303*(1+vanilla9)^0.5)-SUM($P604:P604),('RFM input'!$P$303*(1+vanilla9)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$388,-SUM(H594:H605))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$388,-SUM(I594:I605))","v":0},{"$f":"IF(COUNT($H606:I606)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$388,-SUM(J594:J605)))","v":0},{"$f":"IF(COUNT($H606:J606)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$388,-SUM(K594:K605)))","v":0},{"$f":"IF(COUNT($H606:K606)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$388,-SUM(L594:L605)))","v":0},{"$f":"IF(COUNT($H606:L606)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$388,-SUM(M594:M605)))","v":0},{"$f":"IF(COUNT($H606:M606)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$388,-SUM(N594:N605)))","v":0},{"$f":"IF(COUNT($H606:N606)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$388,-SUM(O594:O605)))","v":0},{"$f":"IF(COUNT($H606:O606)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$388,-SUM(P594:P605)))","v":0},{"$f":"IF(COUNT($H606:P606)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$388,-SUM(Q594:Q605)))","v":0}]
[null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A42remlife,A42Value-SUM($G607:G607),IF(A42remlife=\"N/A\",\"n/a\",A42Value/A42remlife))","v":"n/a"},{"$f":"IF(I$3>A42remlife,A42Value-SUM($G607:H607),IF(A42remlife=\"N/A\",\"n/a\",A42Value/A42remlife))","v":"n/a"},{"$f":"IF(J$3>A42remlife,A42Value-SUM($G607:I607),IF(A42remlife=\"N/A\",\"n/a\",A42Value/A42remlife))","v":"n/a"},{"$f":"IF(K$3>A42remlife,A42Value-SUM($G607:J607),IF(A42remlife=\"N/A\",\"n/a\",A42Value/A42remlife))","v":"n/a"},{"$f":"IF(L$3>A42remlife,A42Value-SUM($G607:K607),IF(A42remlife=\"N/A\",\"n/a\",A42Value/A42remlife))","v":"n/a"},{"$f":"IF(M$3>A42remlife,A42Value-SUM($G607:L607),IF(A42remlife=\"N/A\",\"n/a\",A42Value/A42remlife))","v":"n/a"},{"$f":"IF(N$3>A42remlife,A42Value-SUM($G607:M607),IF(A42remlife=\"N/A\",\"n/a\",A42Value/A42remlife))","v":"n/a"},{"$f":"IF(O$3>A42remlife,A42Value-SUM($G607:N607),IF(A42remlife=\"N/A\",\"n/a\",A42Value/A42remlife))","v":"n/a"},{"$f":"IF(P$3>A42remlife,A42Value-SUM($G607:O607),IF(A42remlife=\"N/A\",\"n/a\",A42Value/A42remlife))","v":"n/a"},{"$f":"IF(Q$3>A42remlife,A42Value-SUM($G607:P607),IF(A42remlife=\"N/A\",\"n/a\",A42Value/A42remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(I$3>(A42stdlife+$F609),('RFM input'!$H$304*(1+vanilla1)^0.5)-SUM($H609:H609),('RFM input'!$H$304*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(J$3>(A42stdlife+$F609),('RFM input'!$H$304*(1+vanilla1)^0.5)-SUM($H609:I609),('RFM input'!$H$304*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F609),('RFM input'!$H$304*(1+vanilla1)^0.5)-SUM($H609:J609),('RFM input'!$H$304*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F609),('RFM input'!$H$304*(1+vanilla1)^0.5)-SUM($H609:K609),('RFM input'!$H$304*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F609),('RFM input'!$H$304*(1+vanilla1)^0.5)-SUM($H609:L609),('RFM input'!$H$304*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F609),('RFM input'!$H$304*(1+vanilla1)^0.5)-SUM($H609:M609),('RFM input'!$H$304*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F609),('RFM input'!$H$304*(1+vanilla1)^0.5)-SUM($H609:N609),('RFM input'!$H$304*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F609),('RFM input'!$H$304*(1+vanilla1)^0.5)-SUM($H609:O609),('RFM input'!$H$304*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F609),('RFM input'!$H$304*(1+vanilla1)^0.5)-SUM($H609:P609),('RFM input'!$H$304*(1+vanilla1)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(J$3>(A42stdlife+$F610),('RFM input'!$I$304*(1+vanilla2)^0.5)-SUM($I610:I610),('RFM input'!$I$304*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F610),('RFM input'!$I$304*(1+vanilla2)^0.5)-SUM($I610:J610),('RFM input'!$I$304*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F610),('RFM input'!$I$304*(1+vanilla2)^0.5)-SUM($I610:K610),('RFM input'!$I$304*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F610),('RFM input'!$I$304*(1+vanilla2)^0.5)-SUM($I610:L610),('RFM input'!$I$304*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F610),('RFM input'!$I$304*(1+vanilla2)^0.5)-SUM($I610:M610),('RFM input'!$I$304*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F610),('RFM input'!$I$304*(1+vanilla2)^0.5)-SUM($I610:N610),('RFM input'!$I$304*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F610),('RFM input'!$I$304*(1+vanilla2)^0.5)-SUM($I610:O610),('RFM input'!$I$304*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F610),('RFM input'!$I$304*(1+vanilla2)^0.5)-SUM($I610:P610),('RFM input'!$I$304*(1+vanilla2)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F611),('RFM input'!$J$304*(1+vanilla3)^0.5)-SUM($J611:J611),('RFM input'!$J$304*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F611),('RFM input'!$J$304*(1+vanilla3)^0.5)-SUM($J611:K611),('RFM input'!$J$304*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F611),('RFM input'!$J$304*(1+vanilla3)^0.5)-SUM($J611:L611),('RFM input'!$J$304*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F611),('RFM input'!$J$304*(1+vanilla3)^0.5)-SUM($J611:M611),('RFM input'!$J$304*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F611),('RFM input'!$J$304*(1+vanilla3)^0.5)-SUM($J611:N611),('RFM input'!$J$304*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F611),('RFM input'!$J$304*(1+vanilla3)^0.5)-SUM($J611:O611),('RFM input'!$J$304*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F611),('RFM input'!$J$304*(1+vanilla3)^0.5)-SUM($J611:P611),('RFM input'!$J$304*(1+vanilla3)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F612),('RFM input'!$K$304*(1+vanilla4)^0.5)-SUM($K612:K612),('RFM input'!$K$304*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F612),('RFM input'!$K$304*(1+vanilla4)^0.5)-SUM($K612:L612),('RFM input'!$K$304*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F612),('RFM input'!$K$304*(1+vanilla4)^0.5)-SUM($K612:M612),('RFM input'!$K$304*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F612),('RFM input'!$K$304*(1+vanilla4)^0.5)-SUM($K612:N612),('RFM input'!$K$304*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F612),('RFM input'!$K$304*(1+vanilla4)^0.5)-SUM($K612:O612),('RFM input'!$K$304*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F612),('RFM input'!$K$304*(1+vanilla4)^0.5)-SUM($K612:P612),('RFM input'!$K$304*(1+vanilla4)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F613),('RFM input'!$L$304*(1+vanilla5)^0.5)-SUM($L613:L613),('RFM input'!$L$304*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F613),('RFM input'!$L$304*(1+vanilla5)^0.5)-SUM($L613:M613),('RFM input'!$L$304*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F613),('RFM input'!$L$304*(1+vanilla5)^0.5)-SUM($L613:N613),('RFM input'!$L$304*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F613),('RFM input'!$L$304*(1+vanilla5)^0.5)-SUM($L613:O613),('RFM input'!$L$304*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F613),('RFM input'!$L$304*(1+vanilla5)^0.5)-SUM($L613:P613),('RFM input'!$L$304*(1+vanilla5)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F614),('RFM input'!$M$304*(1+vanilla6)^0.5)-SUM($M614:M614),('RFM input'!$M$304*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F614),('RFM input'!$M$304*(1+vanilla6)^0.5)-SUM($M614:N614),('RFM input'!$M$304*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F614),('RFM input'!$M$304*(1+vanilla6)^0.5)-SUM($M614:O614),('RFM input'!$M$304*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F614),('RFM input'!$M$304*(1+vanilla6)^0.5)-SUM($M614:P614),('RFM input'!$M$304*(1+vanilla6)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F615),('RFM input'!N$304*(1+vanilla7)^0.5)-SUM($N615:N615),('RFM input'!$N$304*(1+vanilla7)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F615),('RFM input'!O$304*(1+vanilla7)^0.5)-SUM($N615:O615),('RFM input'!$N$304*(1+vanilla7)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F615),('RFM input'!P$304*(1+vanilla7)^0.5)-SUM($N615:P615),('RFM input'!$N$304*(1+vanilla7)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F616),('RFM input'!$O$304*(1+vanilla8)^0.5)-SUM($O616:O616),('RFM input'!$O$304*(1+vanilla8)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F616),('RFM input'!$O$304*(1+vanilla8)^0.5)-SUM($O616:P616),('RFM input'!$O$304*(1+vanilla8)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F617),('RFM input'!$P$304*(1+vanilla9)^0.5)-SUM($P617:P617),('RFM input'!$P$304*(1+vanilla9)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$389,-SUM(H607:H618))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$389,-SUM(I607:I618))","v":0},{"$f":"IF(COUNT($H619:I619)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$389,-SUM(J607:J618)))","v":0},{"$f":"IF(COUNT($H619:J619)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$389,-SUM(K607:K618)))","v":0},{"$f":"IF(COUNT($H619:K619)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$389,-SUM(L607:L618)))","v":0},{"$f":"IF(COUNT($H619:L619)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$389,-SUM(M607:M618)))","v":0},{"$f":"IF(COUNT($H619:M619)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$389,-SUM(N607:N618)))","v":0},{"$f":"IF(COUNT($H619:N619)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$389,-SUM(O607:O618)))","v":0},{"$f":"IF(COUNT($H619:O619)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$389,-SUM(P607:P618)))","v":0},{"$f":"IF(COUNT($H619:P619)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$389,-SUM(Q607:Q618)))","v":0}]
[null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A43remlife,A43Value-SUM($G620:G620),IF(A43remlife=\"N/A\",\"n/a\",A43Value/A43remlife))","v":"n/a"},{"$f":"IF(I$3>A43remlife,A43Value-SUM($G620:H620),IF(A43remlife=\"N/A\",\"n/a\",A43Value/A43remlife))","v":"n/a"},{"$f":"IF(J$3>A43remlife,A43Value-SUM($G620:I620),IF(A43remlife=\"N/A\",\"n/a\",A43Value/A43remlife))","v":"n/a"},{"$f":"IF(K$3>A43remlife,A43Value-SUM($G620:J620),IF(A43remlife=\"N/A\",\"n/a\",A43Value/A43remlife))","v":"n/a"},{"$f":"IF(L$3>A43remlife,A43Value-SUM($G620:K620),IF(A43remlife=\"N/A\",\"n/a\",A43Value/A43remlife))","v":"n/a"},{"$f":"IF(M$3>A43remlife,A43Value-SUM($G620:L620),IF(A43remlife=\"N/A\",\"n/a\",A43Value/A43remlife))","v":"n/a"},{"$f":"IF(N$3>A43remlife,A43Value-SUM($G620:M620),IF(A43remlife=\"N/A\",\"n/a\",A43Value/A43remlife))","v":"n/a"},{"$f":"IF(O$3>A43remlife,A43Value-SUM($G620:N620),IF(A43remlife=\"N/A\",\"n/a\",A43Value/A43remlife))","v":"n/a"},{"$f":"IF(P$3>A43remlife,A43Value-SUM($G620:O620),IF(A43remlife=\"N/A\",\"n/a\",A43Value/A43remlife))","v":"n/a"},{"$f":"IF(Q$3>A43remlife,A43Value-SUM($G620:P620),IF(A43remlife=\"N/A\",\"n/a\",A43Value/A43remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(I$3>(A43stdlife+$F622),('RFM input'!$H$305*(1+vanilla1)^0.5)-SUM($H622:H622),('RFM input'!$H$305*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(J$3>(A43stdlife+$F622),('RFM input'!$H$305*(1+vanilla1)^0.5)-SUM($H622:I622),('RFM input'!$H$305*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F622),('RFM input'!$H$305*(1+vanilla1)^0.5)-SUM($H622:J622),('RFM input'!$H$305*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F622),('RFM input'!$H$305*(1+vanilla1)^0.5)-SUM($H622:K622),('RFM input'!$H$305*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F622),('RFM input'!$H$305*(1+vanilla1)^0.5)-SUM($H622:L622),('RFM input'!$H$305*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F622),('RFM input'!$H$305*(1+vanilla1)^0.5)-SUM($H622:M622),('RFM input'!$H$305*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F622),('RFM input'!$H$305*(1+vanilla1)^0.5)-SUM($H622:N622),('RFM input'!$H$305*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F622),('RFM input'!$H$305*(1+vanilla1)^0.5)-SUM($H622:O622),('RFM input'!$H$305*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F622),('RFM input'!$H$305*(1+vanilla1)^0.5)-SUM($H622:P622),('RFM input'!$H$305*(1+vanilla1)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(J$3>(A43stdlife+$F623),('RFM input'!$I$305*(1+vanilla2)^0.5)-SUM($I623:I623),('RFM input'!$I$305*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F623),('RFM input'!$I$305*(1+vanilla2)^0.5)-SUM($I623:J623),('RFM input'!$I$305*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F623),('RFM input'!$I$305*(1+vanilla2)^0.5)-SUM($I623:K623),('RFM input'!$I$305*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F623),('RFM input'!$I$305*(1+vanilla2)^0.5)-SUM($I623:L623),('RFM input'!$I$305*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F623),('RFM input'!$I$305*(1+vanilla2)^0.5)-SUM($I623:M623),('RFM input'!$I$305*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F623),('RFM input'!$I$305*(1+vanilla2)^0.5)-SUM($I623:N623),('RFM input'!$I$305*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F623),('RFM input'!$I$305*(1+vanilla2)^0.5)-SUM($I623:O623),('RFM input'!$I$305*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F623),('RFM input'!$I$305*(1+vanilla2)^0.5)-SUM($I623:P623),('RFM input'!$I$305*(1+vanilla2)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F624),('RFM input'!$J$305*(1+vanilla3)^0.5)-SUM($J624:J624),('RFM input'!$J$305*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F624),('RFM input'!$J$305*(1+vanilla3)^0.5)-SUM($J624:K624),('RFM input'!$J$305*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F624),('RFM input'!$J$305*(1+vanilla3)^0.5)-SUM($J624:L624),('RFM input'!$J$305*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F624),('RFM input'!$J$305*(1+vanilla3)^0.5)-SUM($J624:M624),('RFM input'!$J$305*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F624),('RFM input'!$J$305*(1+vanilla3)^0.5)-SUM($J624:N624),('RFM input'!$J$305*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F624),('RFM input'!$J$305*(1+vanilla3)^0.5)-SUM($J624:O624),('RFM input'!$J$305*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F624),('RFM input'!$J$305*(1+vanilla3)^0.5)-SUM($J624:P624),('RFM input'!$J$305*(1+vanilla3)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F625),('RFM input'!$K$305*(1+vanilla4)^0.5)-SUM($K625:K625),('RFM input'!$K$305*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F625),('RFM input'!$K$305*(1+vanilla4)^0.5)-SUM($K625:L625),('RFM input'!$K$305*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F625),('RFM input'!$K$305*(1+vanilla4)^0.5)-SUM($K625:M625),('RFM input'!$K$305*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F625),('RFM input'!$K$305*(1+vanilla4)^0.5)-SUM($K625:N625),('RFM input'!$K$305*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F625),('RFM input'!$K$305*(1+vanilla4)^0.5)-SUM($K625:O625),('RFM input'!$K$305*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F625),('RFM input'!$K$305*(1+vanilla4)^0.5)-SUM($K625:P625),('RFM input'!$K$305*(1+vanilla4)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F626),('RFM input'!$L$305*(1+vanilla5)^0.5)-SUM($L626:L626),('RFM input'!$L$305*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F626),('RFM input'!$L$305*(1+vanilla5)^0.5)-SUM($L626:M626),('RFM input'!$L$305*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F626),('RFM input'!$L$305*(1+vanilla5)^0.5)-SUM($L626:N626),('RFM input'!$L$305*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F626),('RFM input'!$L$305*(1+vanilla5)^0.5)-SUM($L626:O626),('RFM input'!$L$305*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F626),('RFM input'!$L$305*(1+vanilla5)^0.5)-SUM($L626:P626),('RFM input'!$L$305*(1+vanilla5)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F627),('RFM input'!$M$305*(1+vanilla6)^0.5)-SUM($M627:M627),('RFM input'!$M$305*(1+vanilla6)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F627),('RFM input'!$M$305*(1+vanilla6)^0.5)-SUM($M627:N627),('RFM input'!$M$305*(1+vanilla6)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F627),('RFM input'!$M$305*(1+vanilla6)^0.5)-SUM($M627:O627),('RFM input'!$M$305*(1+vanilla6)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F627),('RFM input'!$M$305*(1+vanilla6)^0.5)-SUM($M627:P627),('RFM input'!$M$305*(1+vanilla6)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F628),('RFM input'!N$305*(1+vanilla7)^0.5)-SUM($N628:N628),('RFM input'!$N$305*(1+vanilla7)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F628),('RFM input'!O$305*(1+vanilla7)^0.5)-SUM($N628:O628),('RFM input'!$N$305*(1+vanilla7)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F628),('RFM input'!P$305*(1+vanilla7)^0.5)-SUM($N628:P628),('RFM input'!$N$305*(1+vanilla7)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F629),('RFM input'!$O$305*(1+vanilla8)^0.5)-SUM($O629:O629),('RFM input'!$O$305*(1+vanilla8)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F629),('RFM input'!$O$305*(1+vanilla8)^0.5)-SUM($O629:P629),('RFM input'!$O$305*(1+vanilla8)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F630),('RFM input'!$P$305*(1+vanilla9)^0.5)-SUM($P630:P630),('RFM input'!$P$305*(1+vanilla9)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$390,-SUM(H620:H631))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$390,-SUM(I620:I631))","v":0},{"$f":"IF(COUNT($H632:I632)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$390,-SUM(J620:J631)))","v":0},{"$f":"IF(COUNT($H632:J632)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$390,-SUM(K620:K631)))","v":0},{"$f":"IF(COUNT($H632:K632)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$390,-SUM(L620:L631)))","v":0},{"$f":"IF(COUNT($H632:L632)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$390,-SUM(M620:M631)))","v":0},{"$f":"IF(COUNT($H632:M632)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$390,-SUM(N620:N631)))","v":0},{"$f":"IF(COUNT($H632:N632)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$390,-SUM(O620:O631)))","v":0},{"$f":"IF(COUNT($H632:O632)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$390,-SUM(P620:P631)))","v":0},{"$f":"IF(COUNT($H632:P632)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$390,-SUM(Q620:Q631)))","v":0}]
[null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A44remlife,A44Value-SUM($G633:G633),IF(A44remlife=\"N/A\",\"n/a\",A44Value/A44remlife))","v":"n/a"},{"$f":"IF(I$3>A44remlife,A44Value-SUM($G633:H633),IF(A44remlife=\"N/A\",\"n/a\",A44Value/A44remlife))","v":"n/a"},{"$f":"IF(J$3>A44remlife,A44Value-SUM($G633:I633),IF(A44remlife=\"N/A\",\"n/a\",A44Value/A44remlife))","v":"n/a"},{"$f":"IF(K$3>A44remlife,A44Value-SUM($G633:J633),IF(A44remlife=\"N/A\",\"n/a\",A44Value/A44remlife))","v":"n/a"},{"$f":"IF(L$3>A44remlife,A44Value-SUM($G633:K633),IF(A44remlife=\"N/A\",\"n/a\",A44Value/A44remlife))","v":"n/a"},{"$f":"IF(M$3>A44remlife,A44Value-SUM($G633:L633),IF(A44remlife=\"N/A\",\"n/a\",A44Value/A44remlife))","v":"n/a"},{"$f":"IF(N$3>A44remlife,A44Value-SUM($G633:M633),IF(A44remlife=\"N/A\",\"n/a\",A44Value/A44remlife))","v":"n/a"},{"$f":"IF(O$3>A44remlife,A44Value-SUM($G633:N633),IF(A44remlife=\"N/A\",\"n/a\",A44Value/A44remlife))","v":"n/a"},{"$f":"IF(P$3>A44remlife,A44Value-SUM($G633:O633),IF(A44remlife=\"N/A\",\"n/a\",A44Value/A44remlife))","v":"n/a"},{"$f":"IF(Q$3>A44remlife,A44Value-SUM($G633:P633),IF(A44remlife=\"N/A\",\"n/a\",A44Value/A44remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(I$3>(A44stdlife+$F635),('RFM input'!$H$306*(1+vanilla1)^0.5)-SUM($H635:H635),('RFM input'!$H$306*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(J$3>(A44stdlife+$F635),('RFM input'!$H$306*(1+vanilla1)^0.5)-SUM($H635:I635),('RFM input'!$H$306*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F635),('RFM input'!$H$306*(1+vanilla1)^0.5)-SUM($H635:J635),('RFM input'!$H$306*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F635),('RFM input'!$H$306*(1+vanilla1)^0.5)-SUM($H635:K635),('RFM input'!$H$306*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F635),('RFM input'!$H$306*(1+vanilla1)^0.5)-SUM($H635:L635),('RFM input'!$H$306*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F635),('RFM input'!$H$306*(1+vanilla1)^0.5)-SUM($H635:M635),('RFM input'!$H$306*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F635),('RFM input'!$H$306*(1+vanilla1)^0.5)-SUM($H635:N635),('RFM input'!$H$306*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F635),('RFM input'!$H$306*(1+vanilla1)^0.5)-SUM($H635:O635),('RFM input'!$H$306*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F635),('RFM input'!$H$306*(1+vanilla1)^0.5)-SUM($H635:P635),('RFM input'!$H$306*(1+vanilla1)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(J$3>(A44stdlife+$F636),('RFM input'!$I$306*(1+vanilla2)^0.5)-SUM($I636:I636),('RFM input'!$I$306*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F636),('RFM input'!$I$306*(1+vanilla2)^0.5)-SUM($I636:J636),('RFM input'!$I$306*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F636),('RFM input'!$I$306*(1+vanilla2)^0.5)-SUM($I636:K636),('RFM input'!$I$306*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F636),('RFM input'!$I$306*(1+vanilla2)^0.5)-SUM($I636:L636),('RFM input'!$I$306*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F636),('RFM input'!$I$306*(1+vanilla2)^0.5)-SUM($I636:M636),('RFM input'!$I$306*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F636),('RFM input'!$I$306*(1+vanilla2)^0.5)-SUM($I636:N636),('RFM input'!$I$306*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F636),('RFM input'!$I$306*(1+vanilla2)^0.5)-SUM($I636:O636),('RFM input'!$I$306*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F636),('RFM input'!$I$306*(1+vanilla2)^0.5)-SUM($I636:P636),('RFM input'!$I$306*(1+vanilla2)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F637),('RFM input'!$J$306*(1+vanilla3)^0.5)-SUM($J637:J637),('RFM input'!$J$306*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F637),('RFM input'!$J$306*(1+vanilla3)^0.5)-SUM($J637:K637),('RFM input'!$J$306*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F637),('RFM input'!$J$306*(1+vanilla3)^0.5)-SUM($J637:L637),('RFM input'!$J$306*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F637),('RFM input'!$J$306*(1+vanilla3)^0.5)-SUM($J637:M637),('RFM input'!$J$306*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F637),('RFM input'!$J$306*(1+vanilla3)^0.5)-SUM($J637:N637),('RFM input'!$J$306*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F637),('RFM input'!$J$306*(1+vanilla3)^0.5)-SUM($J637:O637),('RFM input'!$J$306*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F637),('RFM input'!$J$306*(1+vanilla3)^0.5)-SUM($J637:P637),('RFM input'!$J$306*(1+vanilla3)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F638),('RFM input'!$K$306*(1+vanilla4)^0.5)-SUM($K638:K638),('RFM input'!$K$306*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F638),('RFM input'!$K$306*(1+vanilla4)^0.5)-SUM($K638:L638),('RFM input'!$K$306*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F638),('RFM input'!$K$306*(1+vanilla4)^0.5)-SUM($K638:M638),('RFM input'!$K$306*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F638),('RFM input'!$K$306*(1+vanilla4)^0.5)-SUM($K638:N638),('RFM input'!$K$306*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F638),('RFM input'!$K$306*(1+vanilla4)^0.5)-SUM($K638:O638),('RFM input'!$K$306*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F638),('RFM input'!$K$306*(1+vanilla4)^0.5)-SUM($K638:P638),('RFM input'!$K$306*(1+vanilla4)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F639),('RFM input'!$L$306*(1+vanilla5)^0.5)-SUM($L639:L639),('RFM input'!$L$306*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F639),('RFM input'!$L$306*(1+vanilla5)^0.5)-SUM($L639:M639),('RFM input'!$L$306*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F639),('RFM input'!$L$306*(1+vanilla5)^0.5)-SUM($L639:N639),('RFM input'!$L$306*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F639),('RFM input'!$L$306*(1+vanilla5)^0.5)-SUM($L639:O639),('RFM input'!$L$306*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F639),('RFM input'!$L$306*(1+vanilla5)^0.5)-SUM($L639:P639),('RFM input'!$L$306*(1+vanilla5)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F640),('RFM input'!$M$306*(1+vanilla6)^0.5)-SUM($M640:M640),('RFM input'!$M$306*(1+vanilla6)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F640),('RFM input'!$M$306*(1+vanilla6)^0.5)-SUM($M640:N640),('RFM input'!$M$306*(1+vanilla6)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F640),('RFM input'!$M$306*(1+vanilla6)^0.5)-SUM($M640:O640),('RFM input'!$M$306*(1+vanilla6)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F640),('RFM input'!$M$306*(1+vanilla6)^0.5)-SUM($M640:P640),('RFM input'!$M$306*(1+vanilla6)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F641),('RFM input'!N$306*(1+vanilla7)^0.5)-SUM($N641:N641),('RFM input'!$N$306*(1+vanilla7)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F641),('RFM input'!O$306*(1+vanilla7)^0.5)-SUM($N641:O641),('RFM input'!$N$306*(1+vanilla7)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F641),('RFM input'!P$306*(1+vanilla7)^0.5)-SUM($N641:P641),('RFM input'!$N$306*(1+vanilla7)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F642),('RFM input'!$O$306*(1+vanilla8)^0.5)-SUM($O642:O642),('RFM input'!$O$306*(1+vanilla8)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F642),('RFM input'!$O$306*(1+vanilla8)^0.5)-SUM($O642:P642),('RFM input'!$O$306*(1+vanilla8)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F643),('RFM input'!$P$306*(1+vanilla9)^0.5)-SUM($P643:P643),('RFM input'!$P$306*(1+vanilla9)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$391,-SUM(H633:H644))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$391,-SUM(I633:I644))","v":0},{"$f":"IF(COUNT($H645:I645)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$391,-SUM(J633:J644)))","v":0},{"$f":"IF(COUNT($H645:J645)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$391,-SUM(K633:K644)))","v":0},{"$f":"IF(COUNT($H645:K645)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$391,-SUM(L633:L644)))","v":0},{"$f":"IF(COUNT($H645:L645)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$391,-SUM(M633:M644)))","v":0},{"$f":"IF(COUNT($H645:M645)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$391,-SUM(N633:N644)))","v":0},{"$f":"IF(COUNT($H645:N645)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$391,-SUM(O633:O644)))","v":0},{"$f":"IF(COUNT($H645:O645)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$391,-SUM(P633:P644)))","v":0},{"$f":"IF(COUNT($H645:P645)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$391,-SUM(Q633:Q644)))","v":0}]
[null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A45remlife,A45Value-SUM($G646:G646),IF(A45remlife=\"N/A\",\"n/a\",A45Value/A45remlife))","v":"n/a"},{"$f":"IF(I$3>A45remlife,A45Value-SUM($G646:H646),IF(A45remlife=\"N/A\",\"n/a\",A45Value/A45remlife))","v":"n/a"},{"$f":"IF(J$3>A45remlife,A45Value-SUM($G646:I646),IF(A45remlife=\"N/A\",\"n/a\",A45Value/A45remlife))","v":"n/a"},{"$f":"IF(K$3>A45remlife,A45Value-SUM($G646:J646),IF(A45remlife=\"N/A\",\"n/a\",A45Value/A45remlife))","v":"n/a"},{"$f":"IF(L$3>A45remlife,A45Value-SUM($G646:K646),IF(A45remlife=\"N/A\",\"n/a\",A45Value/A45remlife))","v":"n/a"},{"$f":"IF(M$3>A45remlife,A45Value-SUM($G646:L646),IF(A45remlife=\"N/A\",\"n/a\",A45Value/A45remlife))","v":"n/a"},{"$f":"IF(N$3>A45remlife,A45Value-SUM($G646:M646),IF(A45remlife=\"N/A\",\"n/a\",A45Value/A45remlife))","v":"n/a"},{"$f":"IF(O$3>A45remlife,A45Value-SUM($G646:N646),IF(A45remlife=\"N/A\",\"n/a\",A45Value/A45remlife))","v":"n/a"},{"$f":"IF(P$3>A45remlife,A45Value-SUM($G646:O646),IF(A45remlife=\"N/A\",\"n/a\",A45Value/A45remlife))","v":"n/a"},{"$f":"IF(Q$3>A45remlife,A45Value-SUM($G646:P646),IF(A45remlife=\"N/A\",\"n/a\",A45Value/A45remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(I$3>(A45stdlife+$F648),('RFM input'!$H$307*(1+vanilla1)^0.5)-SUM($H648:H648),('RFM input'!$H$307*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(J$3>(A45stdlife+$F648),('RFM input'!$H$307*(1+vanilla1)^0.5)-SUM($H648:I648),('RFM input'!$H$307*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F648),('RFM input'!$H$307*(1+vanilla1)^0.5)-SUM($H648:J648),('RFM input'!$H$307*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F648),('RFM input'!$H$307*(1+vanilla1)^0.5)-SUM($H648:K648),('RFM input'!$H$307*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F648),('RFM input'!$H$307*(1+vanilla1)^0.5)-SUM($H648:L648),('RFM input'!$H$307*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F648),('RFM input'!$H$307*(1+vanilla1)^0.5)-SUM($H648:M648),('RFM input'!$H$307*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F648),('RFM input'!$H$307*(1+vanilla1)^0.5)-SUM($H648:N648),('RFM input'!$H$307*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F648),('RFM input'!$H$307*(1+vanilla1)^0.5)-SUM($H648:O648),('RFM input'!$H$307*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F648),('RFM input'!$H$307*(1+vanilla1)^0.5)-SUM($H648:P648),('RFM input'!$H$307*(1+vanilla1)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(J$3>(A45stdlife+$F649),('RFM input'!$I$307*(1+vanilla2)^0.5)-SUM($I649:I649),('RFM input'!$I$307*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F649),('RFM input'!$I$307*(1+vanilla2)^0.5)-SUM($I649:J649),('RFM input'!$I$307*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F649),('RFM input'!$I$307*(1+vanilla2)^0.5)-SUM($I649:K649),('RFM input'!$I$307*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F649),('RFM input'!$I$307*(1+vanilla2)^0.5)-SUM($I649:L649),('RFM input'!$I$307*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F649),('RFM input'!$I$307*(1+vanilla2)^0.5)-SUM($I649:M649),('RFM input'!$I$307*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F649),('RFM input'!$I$307*(1+vanilla2)^0.5)-SUM($I649:N649),('RFM input'!$I$307*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F649),('RFM input'!$I$307*(1+vanilla2)^0.5)-SUM($I649:O649),('RFM input'!$I$307*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F649),('RFM input'!$I$307*(1+vanilla2)^0.5)-SUM($I649:P649),('RFM input'!$I$307*(1+vanilla2)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F650),('RFM input'!$J$307*(1+vanilla3)^0.5)-SUM($J650:J650),('RFM input'!$J$307*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F650),('RFM input'!$J$307*(1+vanilla3)^0.5)-SUM($J650:K650),('RFM input'!$J$307*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F650),('RFM input'!$J$307*(1+vanilla3)^0.5)-SUM($J650:L650),('RFM input'!$J$307*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F650),('RFM input'!$J$307*(1+vanilla3)^0.5)-SUM($J650:M650),('RFM input'!$J$307*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F650),('RFM input'!$J$307*(1+vanilla3)^0.5)-SUM($J650:N650),('RFM input'!$J$307*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F650),('RFM input'!$J$307*(1+vanilla3)^0.5)-SUM($J650:O650),('RFM input'!$J$307*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F650),('RFM input'!$J$307*(1+vanilla3)^0.5)-SUM($J650:P650),('RFM input'!$J$307*(1+vanilla3)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F651),('RFM input'!$K$307*(1+vanilla4)^0.5)-SUM($K651:K651),('RFM input'!$K$307*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F651),('RFM input'!$K$307*(1+vanilla4)^0.5)-SUM($K651:L651),('RFM input'!$K$307*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F651),('RFM input'!$K$307*(1+vanilla4)^0.5)-SUM($K651:M651),('RFM input'!$K$307*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F651),('RFM input'!$K$307*(1+vanilla4)^0.5)-SUM($K651:N651),('RFM input'!$K$307*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F651),('RFM input'!$K$307*(1+vanilla4)^0.5)-SUM($K651:O651),('RFM input'!$K$307*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F651),('RFM input'!$K$307*(1+vanilla4)^0.5)-SUM($K651:P651),('RFM input'!$K$307*(1+vanilla4)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F652),('RFM input'!$L$307*(1+vanilla5)^0.5)-SUM($L652:L652),('RFM input'!$L$307*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F652),('RFM input'!$L$307*(1+vanilla5)^0.5)-SUM($L652:M652),('RFM input'!$L$307*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F652),('RFM input'!$L$307*(1+vanilla5)^0.5)-SUM($L652:N652),('RFM input'!$L$307*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F652),('RFM input'!$L$307*(1+vanilla5)^0.5)-SUM($L652:O652),('RFM input'!$L$307*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F652),('RFM input'!$L$307*(1+vanilla5)^0.5)-SUM($L652:P652),('RFM input'!$L$307*(1+vanilla5)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F653),('RFM input'!$M$307*(1+vanilla6)^0.5)-SUM($M653:M653),('RFM input'!$M$307*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F653),('RFM input'!$M$307*(1+vanilla6)^0.5)-SUM($M653:N653),('RFM input'!$M$307*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F653),('RFM input'!$M$307*(1+vanilla6)^0.5)-SUM($M653:O653),('RFM input'!$M$307*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F653),('RFM input'!$M$307*(1+vanilla6)^0.5)-SUM($M653:P653),('RFM input'!$M$307*(1+vanilla6)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F654),('RFM input'!N$307*(1+vanilla7)^0.5)-SUM($N654:N654),('RFM input'!$N$307*(1+vanilla7)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F654),('RFM input'!O$307*(1+vanilla7)^0.5)-SUM($N654:O654),('RFM input'!$N$307*(1+vanilla7)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F654),('RFM input'!P$307*(1+vanilla7)^0.5)-SUM($N654:P654),('RFM input'!$N$307*(1+vanilla7)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F655),('RFM input'!$O$307*(1+vanilla8)^0.5)-SUM($O655:O655),('RFM input'!$O$307*(1+vanilla8)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F655),('RFM input'!$O$307*(1+vanilla8)^0.5)-SUM($O655:P655),('RFM input'!$O$307*(1+vanilla8)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F656),('RFM input'!$P$307*(1+vanilla9)^0.5)-SUM($P656:P656),('RFM input'!$P$307*(1+vanilla9)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$392,-SUM(H646:H657))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$392,-SUM(I646:I657))","v":0},{"$f":"IF(COUNT($H658:I658)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$392,-SUM(J646:J657)))","v":0},{"$f":"IF(COUNT($H658:J658)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$392,-SUM(K646:K657)))","v":0},{"$f":"IF(COUNT($H658:K658)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$392,-SUM(L646:L657)))","v":0},{"$f":"IF(COUNT($H658:L658)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$392,-SUM(M646:M657)))","v":0},{"$f":"IF(COUNT($H658:M658)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$392,-SUM(N646:N657)))","v":0},{"$f":"IF(COUNT($H658:N658)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$392,-SUM(O646:O657)))","v":0},{"$f":"IF(COUNT($H658:O658)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$392,-SUM(P646:P657)))","v":0},{"$f":"IF(COUNT($H658:P658)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$392,-SUM(Q646:Q657)))","v":0}]
[null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A46remlife,A46Value-SUM($G659:G659),IF(A46remlife=\"N/A\",\"n/a\",A46Value/A46remlife))","v":"n/a"},{"$f":"IF(I$3>A46remlife,A46Value-SUM($G659:H659),IF(A46remlife=\"N/A\",\"n/a\",A46Value/A46remlife))","v":"n/a"},{"$f":"IF(J$3>A46remlife,A46Value-SUM($G659:I659),IF(A46remlife=\"N/A\",\"n/a\",A46Value/A46remlife))","v":"n/a"},{"$f":"IF(K$3>A46remlife,A46Value-SUM($G659:J659),IF(A46remlife=\"N/A\",\"n/a\",A46Value/A46remlife))","v":"n/a"},{"$f":"IF(L$3>A46remlife,A46Value-SUM($G659:K659),IF(A46remlife=\"N/A\",\"n/a\",A46Value/A46remlife))","v":"n/a"},{"$f":"IF(M$3>A46remlife,A46Value-SUM($G659:L659),IF(A46remlife=\"N/A\",\"n/a\",A46Value/A46remlife))","v":"n/a"},{"$f":"IF(N$3>A46remlife,A46Value-SUM($G659:M659),IF(A46remlife=\"N/A\",\"n/a\",A46Value/A46remlife))","v":"n/a"},{"$f":"IF(O$3>A46remlife,A46Value-SUM($G659:N659),IF(A46remlife=\"N/A\",\"n/a\",A46Value/A46remlife))","v":"n/a"},{"$f":"IF(P$3>A46remlife,A46Value-SUM($G659:O659),IF(A46remlife=\"N/A\",\"n/a\",A46Value/A46remlife))","v":"n/a"},{"$f":"IF(Q$3>A46remlife,A46Value-SUM($G659:P659),IF(A46remlife=\"N/A\",\"n/a\",A46Value/A46remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(I$3>(A46stdlife+$F661),('RFM input'!$H$308*(1+vanilla1)^0.5)-SUM($H661:H661),('RFM input'!$H$308*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(J$3>(A46stdlife+$F661),('RFM input'!$H$308*(1+vanilla1)^0.5)-SUM($H661:I661),('RFM input'!$H$308*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$F661),('RFM input'!$H$308*(1+vanilla1)^0.5)-SUM($H661:J661),('RFM input'!$H$308*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F661),('RFM input'!$H$308*(1+vanilla1)^0.5)-SUM($H661:K661),('RFM input'!$H$308*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F661),('RFM input'!$H$308*(1+vanilla1)^0.5)-SUM($H661:L661),('RFM input'!$H$308*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F661),('RFM input'!$H$308*(1+vanilla1)^0.5)-SUM($H661:M661),('RFM input'!$H$308*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F661),('RFM input'!$H$308*(1+vanilla1)^0.5)-SUM($H661:N661),('RFM input'!$H$308*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F661),('RFM input'!$H$308*(1+vanilla1)^0.5)-SUM($H661:O661),('RFM input'!$H$308*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F661),('RFM input'!$H$308*(1+vanilla1)^0.5)-SUM($H661:P661),('RFM input'!$H$308*(1+vanilla1)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(J$3>(A46stdlife+$F662),('RFM input'!$I$308*(1+vanilla2)^0.5)-SUM($I662:I662),('RFM input'!$I$308*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$F662),('RFM input'!$I$308*(1+vanilla2)^0.5)-SUM($I662:J662),('RFM input'!$I$308*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F662),('RFM input'!$I$308*(1+vanilla2)^0.5)-SUM($I662:K662),('RFM input'!$I$308*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F662),('RFM input'!$I$308*(1+vanilla2)^0.5)-SUM($I662:L662),('RFM input'!$I$308*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F662),('RFM input'!$I$308*(1+vanilla2)^0.5)-SUM($I662:M662),('RFM input'!$I$308*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F662),('RFM input'!$I$308*(1+vanilla2)^0.5)-SUM($I662:N662),('RFM input'!$I$308*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F662),('RFM input'!$I$308*(1+vanilla2)^0.5)-SUM($I662:O662),('RFM input'!$I$308*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F662),('RFM input'!$I$308*(1+vanilla2)^0.5)-SUM($I662:P662),('RFM input'!$I$308*(1+vanilla2)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$F663),('RFM input'!$J$308*(1+vanilla3)^0.5)-SUM($J663:J663),('RFM input'!$J$308*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F663),('RFM input'!$J$308*(1+vanilla3)^0.5)-SUM($J663:K663),('RFM input'!$J$308*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F663),('RFM input'!$J$308*(1+vanilla3)^0.5)-SUM($J663:L663),('RFM input'!$J$308*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F663),('RFM input'!$J$308*(1+vanilla3)^0.5)-SUM($J663:M663),('RFM input'!$J$308*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F663),('RFM input'!$J$308*(1+vanilla3)^0.5)-SUM($J663:N663),('RFM input'!$J$308*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F663),('RFM input'!$J$308*(1+vanilla3)^0.5)-SUM($J663:O663),('RFM input'!$J$308*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F663),('RFM input'!$J$308*(1+vanilla3)^0.5)-SUM($J663:P663),('RFM input'!$J$308*(1+vanilla3)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F664),('RFM input'!$K$308*(1+vanilla4)^0.5)-SUM($K664:K664),('RFM input'!$K$308*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F664),('RFM input'!$K$308*(1+vanilla4)^0.5)-SUM($K664:L664),('RFM input'!$K$308*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F664),('RFM input'!$K$308*(1+vanilla4)^0.5)-SUM($K664:M664),('RFM input'!$K$308*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F664),('RFM input'!$K$308*(1+vanilla4)^0.5)-SUM($K664:N664),('RFM input'!$K$308*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F664),('RFM input'!$K$308*(1+vanilla4)^0.5)-SUM($K664:O664),('RFM input'!$K$308*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F664),('RFM input'!$K$308*(1+vanilla4)^0.5)-SUM($K664:P664),('RFM input'!$K$308*(1+vanilla4)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F665),('RFM input'!$L$308*(1+vanilla5)^0.5)-SUM($L665:L665),('RFM input'!$L$308*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F665),('RFM input'!$L$308*(1+vanilla5)^0.5)-SUM($L665:M665),('RFM input'!$L$308*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F665),('RFM input'!$L$308*(1+vanilla5)^0.5)-SUM($L665:N665),('RFM input'!$L$308*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F665),('RFM input'!$L$308*(1+vanilla5)^0.5)-SUM($L665:O665),('RFM input'!$L$308*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F665),('RFM input'!$L$308*(1+vanilla5)^0.5)-SUM($L665:P665),('RFM input'!$L$308*(1+vanilla5)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F666),('RFM input'!$M$308*(1+vanilla6)^0.5)-SUM($M666:M666),('RFM input'!$M$308*(1+vanilla6)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F666),('RFM input'!$M$308*(1+vanilla6)^0.5)-SUM($M666:N666),('RFM input'!$M$308*(1+vanilla6)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F666),('RFM input'!$M$308*(1+vanilla6)^0.5)-SUM($M666:O666),('RFM input'!$M$308*(1+vanilla6)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F666),('RFM input'!$M$308*(1+vanilla6)^0.5)-SUM($M666:P666),('RFM input'!$M$308*(1+vanilla6)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F667),('RFM input'!N$308*(1+vanilla7)^0.5)-SUM($N667:N667),('RFM input'!$N$308*(1+vanilla7)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F667),('RFM input'!O$308*(1+vanilla7)^0.5)-SUM($N667:O667),('RFM input'!$N$308*(1+vanilla7)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F667),('RFM input'!P$308*(1+vanilla7)^0.5)-SUM($N667:P667),('RFM input'!$N$308*(1+vanilla7)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F668),('RFM input'!$O$308*(1+vanilla8)^0.5)-SUM($O668:O668),('RFM input'!$O$308*(1+vanilla8)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F668),('RFM input'!$O$308*(1+vanilla8)^0.5)-SUM($O668:P668),('RFM input'!$O$308*(1+vanilla8)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F669),('RFM input'!$P$308*(1+vanilla9)^0.5)-SUM($P669:P669),('RFM input'!$P$308*(1+vanilla9)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$393,-SUM(H659:H670))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$393,-SUM(I659:I670))","v":0},{"$f":"IF(COUNT($H671:I671)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$393,-SUM(J659:J670)))","v":0},{"$f":"IF(COUNT($H671:J671)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$393,-SUM(K659:K670)))","v":0},{"$f":"IF(COUNT($H671:K671)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$393,-SUM(L659:L670)))","v":0},{"$f":"IF(COUNT($H671:L671)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$393,-SUM(M659:M670)))","v":0},{"$f":"IF(COUNT($H671:M671)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$393,-SUM(N659:N670)))","v":0},{"$f":"IF(COUNT($H671:N671)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$393,-SUM(O659:O670)))","v":0},{"$f":"IF(COUNT($H671:O671)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$393,-SUM(P659:P670)))","v":0},{"$f":"IF(COUNT($H671:P671)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$393,-SUM(Q659:Q670)))","v":0}]
[null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A47remlife,A47Value-SUM($G672:G672),IF(A47remlife=\"N/A\",\"n/a\",A47Value/A47remlife))","v":"n/a"},{"$f":"IF(I$3>A47remlife,A47Value-SUM($G672:H672),IF(A47remlife=\"N/A\",\"n/a\",A47Value/A47remlife))","v":"n/a"},{"$f":"IF(J$3>A47remlife,A47Value-SUM($G672:I672),IF(A47remlife=\"N/A\",\"n/a\",A47Value/A47remlife))","v":"n/a"},{"$f":"IF(K$3>A47remlife,A47Value-SUM($G672:J672),IF(A47remlife=\"N/A\",\"n/a\",A47Value/A47remlife))","v":"n/a"},{"$f":"IF(L$3>A47remlife,A47Value-SUM($G672:K672),IF(A47remlife=\"N/A\",\"n/a\",A47Value/A47remlife))","v":"n/a"},{"$f":"IF(M$3>A47remlife,A47Value-SUM($G672:L672),IF(A47remlife=\"N/A\",\"n/a\",A47Value/A47remlife))","v":"n/a"},{"$f":"IF(N$3>A47remlife,A47Value-SUM($G672:M672),IF(A47remlife=\"N/A\",\"n/a\",A47Value/A47remlife))","v":"n/a"},{"$f":"IF(O$3>A47remlife,A47Value-SUM($G672:N672),IF(A47remlife=\"N/A\",\"n/a\",A47Value/A47remlife))","v":"n/a"},{"$f":"IF(P$3>A47remlife,A47Value-SUM($G672:O672),IF(A47remlife=\"N/A\",\"n/a\",A47Value/A47remlife))","v":"n/a"},{"$f":"IF(Q$3>A47remlife,A47Value-SUM($G672:P672),IF(A47remlife=\"N/A\",\"n/a\",A47Value/A47remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(I$3>(A47stdlife+$F674),('RFM input'!$H$309*(1+vanilla1)^0.5)-SUM($H674:H674),('RFM input'!$H$309*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(J$3>(A47stdlife+$F674),('RFM input'!$H$309*(1+vanilla1)^0.5)-SUM($H674:I674),('RFM input'!$H$309*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$F674),('RFM input'!$H$309*(1+vanilla1)^0.5)-SUM($H674:J674),('RFM input'!$H$309*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F674),('RFM input'!$H$309*(1+vanilla1)^0.5)-SUM($H674:K674),('RFM input'!$H$309*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F674),('RFM input'!$H$309*(1+vanilla1)^0.5)-SUM($H674:L674),('RFM input'!$H$309*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F674),('RFM input'!$H$309*(1+vanilla1)^0.5)-SUM($H674:M674),('RFM input'!$H$309*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F674),('RFM input'!$H$309*(1+vanilla1)^0.5)-SUM($H674:N674),('RFM input'!$H$309*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F674),('RFM input'!$H$309*(1+vanilla1)^0.5)-SUM($H674:O674),('RFM input'!$H$309*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F674),('RFM input'!$H$309*(1+vanilla1)^0.5)-SUM($H674:P674),('RFM input'!$H$309*(1+vanilla1)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(J$3>(A47stdlife+$F675),('RFM input'!$I$309*(1+vanilla2)^0.5)-SUM($I675:I675),('RFM input'!$I$309*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$F675),('RFM input'!$I$309*(1+vanilla2)^0.5)-SUM($I675:J675),('RFM input'!$I$309*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F675),('RFM input'!$I$309*(1+vanilla2)^0.5)-SUM($I675:K675),('RFM input'!$I$309*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F675),('RFM input'!$I$309*(1+vanilla2)^0.5)-SUM($I675:L675),('RFM input'!$I$309*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F675),('RFM input'!$I$309*(1+vanilla2)^0.5)-SUM($I675:M675),('RFM input'!$I$309*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F675),('RFM input'!$I$309*(1+vanilla2)^0.5)-SUM($I675:N675),('RFM input'!$I$309*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F675),('RFM input'!$I$309*(1+vanilla2)^0.5)-SUM($I675:O675),('RFM input'!$I$309*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F675),('RFM input'!$I$309*(1+vanilla2)^0.5)-SUM($I675:P675),('RFM input'!$I$309*(1+vanilla2)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$F676),('RFM input'!$J$309*(1+vanilla3)^0.5)-SUM($J676:J676),('RFM input'!$J$309*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F676),('RFM input'!$J$309*(1+vanilla3)^0.5)-SUM($J676:K676),('RFM input'!$J$309*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F676),('RFM input'!$J$309*(1+vanilla3)^0.5)-SUM($J676:L676),('RFM input'!$J$309*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F676),('RFM input'!$J$309*(1+vanilla3)^0.5)-SUM($J676:M676),('RFM input'!$J$309*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F676),('RFM input'!$J$309*(1+vanilla3)^0.5)-SUM($J676:N676),('RFM input'!$J$309*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F676),('RFM input'!$J$309*(1+vanilla3)^0.5)-SUM($J676:O676),('RFM input'!$J$309*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F676),('RFM input'!$J$309*(1+vanilla3)^0.5)-SUM($J676:P676),('RFM input'!$J$309*(1+vanilla3)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F677),('RFM input'!$K$309*(1+vanilla4)^0.5)-SUM($K677:K677),('RFM input'!$K$309*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F677),('RFM input'!$K$309*(1+vanilla4)^0.5)-SUM($K677:L677),('RFM input'!$K$309*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F677),('RFM input'!$K$309*(1+vanilla4)^0.5)-SUM($K677:M677),('RFM input'!$K$309*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F677),('RFM input'!$K$309*(1+vanilla4)^0.5)-SUM($K677:N677),('RFM input'!$K$309*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F677),('RFM input'!$K$309*(1+vanilla4)^0.5)-SUM($K677:O677),('RFM input'!$K$309*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F677),('RFM input'!$K$309*(1+vanilla4)^0.5)-SUM($K677:P677),('RFM input'!$K$309*(1+vanilla4)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F678),('RFM input'!$L$309*(1+vanilla5)^0.5)-SUM($L678:L678),('RFM input'!$L$309*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F678),('RFM input'!$L$309*(1+vanilla5)^0.5)-SUM($L678:M678),('RFM input'!$L$309*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F678),('RFM input'!$L$309*(1+vanilla5)^0.5)-SUM($L678:N678),('RFM input'!$L$309*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F678),('RFM input'!$L$309*(1+vanilla5)^0.5)-SUM($L678:O678),('RFM input'!$L$309*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F678),('RFM input'!$L$309*(1+vanilla5)^0.5)-SUM($L678:P678),('RFM input'!$L$309*(1+vanilla5)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F679),('RFM input'!$M$309*(1+vanilla6)^0.5)-SUM($M679:M679),('RFM input'!$M$309*(1+vanilla6)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F679),('RFM input'!$M$309*(1+vanilla6)^0.5)-SUM($M679:N679),('RFM input'!$M$309*(1+vanilla6)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F679),('RFM input'!$M$309*(1+vanilla6)^0.5)-SUM($M679:O679),('RFM input'!$M$309*(1+vanilla6)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F679),('RFM input'!$M$309*(1+vanilla6)^0.5)-SUM($M679:P679),('RFM input'!$M$309*(1+vanilla6)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F680),('RFM input'!N$309*(1+vanilla7)^0.5)-SUM($N680:N680),('RFM input'!$N$309*(1+vanilla7)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F680),('RFM input'!O$309*(1+vanilla7)^0.5)-SUM($N680:O680),('RFM input'!$N$309*(1+vanilla7)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F680),('RFM input'!P$309*(1+vanilla7)^0.5)-SUM($N680:P680),('RFM input'!$N$309*(1+vanilla7)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F681),('RFM input'!$O$309*(1+vanilla8)^0.5)-SUM($O681:O681),('RFM input'!$O$309*(1+vanilla8)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F681),('RFM input'!$O$309*(1+vanilla8)^0.5)-SUM($O681:P681),('RFM input'!$O$309*(1+vanilla8)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F682),('RFM input'!$P$309*(1+vanilla9)^0.5)-SUM($P682:P682),('RFM input'!$P$309*(1+vanilla9)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$394,-SUM(H672:H683))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$394,-SUM(I672:I683))","v":0},{"$f":"IF(COUNT($H684:I684)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$394,-SUM(J672:J683)))","v":0},{"$f":"IF(COUNT($H684:J684)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$394,-SUM(K672:K683)))","v":0},{"$f":"IF(COUNT($H684:K684)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$394,-SUM(L672:L683)))","v":0},{"$f":"IF(COUNT($H684:L684)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$394,-SUM(M672:M683)))","v":0},{"$f":"IF(COUNT($H684:M684)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$394,-SUM(N672:N683)))","v":0},{"$f":"IF(COUNT($H684:N684)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$394,-SUM(O672:O683)))","v":0},{"$f":"IF(COUNT($H684:O684)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$394,-SUM(P672:P683)))","v":0},{"$f":"IF(COUNT($H684:P684)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$394,-SUM(Q672:Q683)))","v":0}]
[null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A48remlife,A48Value-SUM($G685:G685),IF(A48remlife=\"N/A\",\"n/a\",A48Value/A48remlife))","v":"n/a"},{"$f":"IF(I$3>A48remlife,A48Value-SUM($G685:H685),IF(A48remlife=\"N/A\",\"n/a\",A48Value/A48remlife))","v":"n/a"},{"$f":"IF(J$3>A48remlife,A48Value-SUM($G685:I685),IF(A48remlife=\"N/A\",\"n/a\",A48Value/A48remlife))","v":"n/a"},{"$f":"IF(K$3>A48remlife,A48Value-SUM($G685:J685),IF(A48remlife=\"N/A\",\"n/a\",A48Value/A48remlife))","v":"n/a"},{"$f":"IF(L$3>A48remlife,A48Value-SUM($G685:K685),IF(A48remlife=\"N/A\",\"n/a\",A48Value/A48remlife))","v":"n/a"},{"$f":"IF(M$3>A48remlife,A48Value-SUM($G685:L685),IF(A48remlife=\"N/A\",\"n/a\",A48Value/A48remlife))","v":"n/a"},{"$f":"IF(N$3>A48remlife,A48Value-SUM($G685:M685),IF(A48remlife=\"N/A\",\"n/a\",A48Value/A48remlife))","v":"n/a"},{"$f":"IF(O$3>A48remlife,A48Value-SUM($G685:N685),IF(A48remlife=\"N/A\",\"n/a\",A48Value/A48remlife))","v":"n/a"},{"$f":"IF(P$3>A48remlife,A48Value-SUM($G685:O685),IF(A48remlife=\"N/A\",\"n/a\",A48Value/A48remlife))","v":"n/a"},{"$f":"IF(Q$3>A48remlife,A48Value-SUM($G685:P685),IF(A48remlife=\"N/A\",\"n/a\",A48Value/A48remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(I$3>(A48stdlife+$F687),('RFM input'!$H$310*(1+vanilla1)^0.5)-SUM($H687:H687),('RFM input'!$H$310*(1+vanilla1)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(J$3>(A48stdlife+$F687),('RFM input'!$H$310*(1+vanilla1)^0.5)-SUM($H687:I687),('RFM input'!$H$310*(1+vanilla1)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$F687),('RFM input'!$H$310*(1+vanilla1)^0.5)-SUM($H687:J687),('RFM input'!$H$310*(1+vanilla1)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F687),('RFM input'!$H$310*(1+vanilla1)^0.5)-SUM($H687:K687),('RFM input'!$H$310*(1+vanilla1)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F687),('RFM input'!$H$310*(1+vanilla1)^0.5)-SUM($H687:L687),('RFM input'!$H$310*(1+vanilla1)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F687),('RFM input'!$H$310*(1+vanilla1)^0.5)-SUM($H687:M687),('RFM input'!$H$310*(1+vanilla1)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F687),('RFM input'!$H$310*(1+vanilla1)^0.5)-SUM($H687:N687),('RFM input'!$H$310*(1+vanilla1)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F687),('RFM input'!$H$310*(1+vanilla1)^0.5)-SUM($H687:O687),('RFM input'!$H$310*(1+vanilla1)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F687),('RFM input'!$H$310*(1+vanilla1)^0.5)-SUM($H687:P687),('RFM input'!$H$310*(1+vanilla1)^0.5)/A48stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(J$3>(A48stdlife+$F688),('RFM input'!$I$310*(1+vanilla2)^0.5)-SUM($I688:I688),('RFM input'!$I$310*(1+vanilla2)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$F688),('RFM input'!$I$310*(1+vanilla2)^0.5)-SUM($I688:J688),('RFM input'!$I$310*(1+vanilla2)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F688),('RFM input'!$I$310*(1+vanilla2)^0.5)-SUM($I688:K688),('RFM input'!$I$310*(1+vanilla2)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F688),('RFM input'!$I$310*(1+vanilla2)^0.5)-SUM($I688:L688),('RFM input'!$I$310*(1+vanilla2)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F688),('RFM input'!$I$310*(1+vanilla2)^0.5)-SUM($I688:M688),('RFM input'!$I$310*(1+vanilla2)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F688),('RFM input'!$I$310*(1+vanilla2)^0.5)-SUM($I688:N688),('RFM input'!$I$310*(1+vanilla2)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F688),('RFM input'!$I$310*(1+vanilla2)^0.5)-SUM($I688:O688),('RFM input'!$I$310*(1+vanilla2)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F688),('RFM input'!$I$310*(1+vanilla2)^0.5)-SUM($I688:P688),('RFM input'!$I$310*(1+vanilla2)^0.5)/A48stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$F689),('RFM input'!$J$310*(1+vanilla3)^0.5)-SUM($J689:J689),('RFM input'!$J$310*(1+vanilla3)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F689),('RFM input'!$J$310*(1+vanilla3)^0.5)-SUM($J689:K689),('RFM input'!$J$310*(1+vanilla3)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F689),('RFM input'!$J$310*(1+vanilla3)^0.5)-SUM($J689:L689),('RFM input'!$J$310*(1+vanilla3)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F689),('RFM input'!$J$310*(1+vanilla3)^0.5)-SUM($J689:M689),('RFM input'!$J$310*(1+vanilla3)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F689),('RFM input'!$J$310*(1+vanilla3)^0.5)-SUM($J689:N689),('RFM input'!$J$310*(1+vanilla3)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F689),('RFM input'!$J$310*(1+vanilla3)^0.5)-SUM($J689:O689),('RFM input'!$J$310*(1+vanilla3)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F689),('RFM input'!$J$310*(1+vanilla3)^0.5)-SUM($J689:P689),('RFM input'!$J$310*(1+vanilla3)^0.5)/A48stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F690),('RFM input'!$K$310*(1+vanilla4)^0.5)-SUM($K690:K690),('RFM input'!$K$310*(1+vanilla4)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F690),('RFM input'!$K$310*(1+vanilla4)^0.5)-SUM($K690:L690),('RFM input'!$K$310*(1+vanilla4)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F690),('RFM input'!$K$310*(1+vanilla4)^0.5)-SUM($K690:M690),('RFM input'!$K$310*(1+vanilla4)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F690),('RFM input'!$K$310*(1+vanilla4)^0.5)-SUM($K690:N690),('RFM input'!$K$310*(1+vanilla4)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F690),('RFM input'!$K$310*(1+vanilla4)^0.5)-SUM($K690:O690),('RFM input'!$K$310*(1+vanilla4)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F690),('RFM input'!$K$310*(1+vanilla4)^0.5)-SUM($K690:P690),('RFM input'!$K$310*(1+vanilla4)^0.5)/A48stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F691),('RFM input'!$L$310*(1+vanilla5)^0.5)-SUM($L691:L691),('RFM input'!$L$310*(1+vanilla5)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F691),('RFM input'!$L$310*(1+vanilla5)^0.5)-SUM($L691:M691),('RFM input'!$L$310*(1+vanilla5)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F691),('RFM input'!$L$310*(1+vanilla5)^0.5)-SUM($L691:N691),('RFM input'!$L$310*(1+vanilla5)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F691),('RFM input'!$L$310*(1+vanilla5)^0.5)-SUM($L691:O691),('RFM input'!$L$310*(1+vanilla5)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F691),('RFM input'!$L$310*(1+vanilla5)^0.5)-SUM($L691:P691),('RFM input'!$L$310*(1+vanilla5)^0.5)/A48stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F692),('RFM input'!$M$310*(1+vanilla6)^0.5)-SUM($M692:M692),('RFM input'!$M$310*(1+vanilla6)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F692),('RFM input'!$M$310*(1+vanilla6)^0.5)-SUM($M692:N692),('RFM input'!$M$310*(1+vanilla6)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F692),('RFM input'!$M$310*(1+vanilla6)^0.5)-SUM($M692:O692),('RFM input'!$M$310*(1+vanilla6)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F692),('RFM input'!$M$310*(1+vanilla6)^0.5)-SUM($M692:P692),('RFM input'!$M$310*(1+vanilla6)^0.5)/A48stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F693),('RFM input'!N$310*(1+vanilla7)^0.5)-SUM($N693:N693),('RFM input'!$N$310*(1+vanilla7)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F693),('RFM input'!O$310*(1+vanilla7)^0.5)-SUM($N693:O693),('RFM input'!$N$310*(1+vanilla7)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F693),('RFM input'!P$310*(1+vanilla7)^0.5)-SUM($N693:P693),('RFM input'!$N$310*(1+vanilla7)^0.5)/A48stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F694),('RFM input'!$O$310*(1+vanilla8)^0.5)-SUM($O694:O694),('RFM input'!$O$310*(1+vanilla8)^0.5)/A48stdlife))","v":"n/a"},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F694),('RFM input'!$O$310*(1+vanilla8)^0.5)-SUM($O694:P694),('RFM input'!$O$310*(1+vanilla8)^0.5)/A48stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F695),('RFM input'!$P$310*(1+vanilla9)^0.5)-SUM($P695:P695),('RFM input'!$P$310*(1+vanilla9)^0.5)/A48stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$395,-SUM(H685:H696))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$395,-SUM(I685:I696))","v":0},{"$f":"IF(COUNT($H697:I697)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$395,-SUM(J685:J696)))","v":0},{"$f":"IF(COUNT($H697:J697)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$395,-SUM(K685:K696)))","v":0},{"$f":"IF(COUNT($H697:K697)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$395,-SUM(L685:L696)))","v":0},{"$f":"IF(COUNT($H697:L697)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$395,-SUM(M685:M696)))","v":0},{"$f":"IF(COUNT($H697:M697)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$395,-SUM(N685:N696)))","v":0},{"$f":"IF(COUNT($H697:N697)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$395,-SUM(O685:O696)))","v":0},{"$f":"IF(COUNT($H697:O697)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$395,-SUM(P685:P696)))","v":0},{"$f":"IF(COUNT($H697:P697)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$395,-SUM(Q685:Q696)))","v":0}]
[null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A49remlife,A49Value-SUM($G698:G698),IF(A49remlife=\"N/A\",\"n/a\",A49Value/A49remlife))","v":"n/a"},{"$f":"IF(I$3>A49remlife,A49Value-SUM($G698:H698),IF(A49remlife=\"N/A\",\"n/a\",A49Value/A49remlife))","v":"n/a"},{"$f":"IF(J$3>A49remlife,A49Value-SUM($G698:I698),IF(A49remlife=\"N/A\",\"n/a\",A49Value/A49remlife))","v":"n/a"},{"$f":"IF(K$3>A49remlife,A49Value-SUM($G698:J698),IF(A49remlife=\"N/A\",\"n/a\",A49Value/A49remlife))","v":"n/a"},{"$f":"IF(L$3>A49remlife,A49Value-SUM($G698:K698),IF(A49remlife=\"N/A\",\"n/a\",A49Value/A49remlife))","v":"n/a"},{"$f":"IF(M$3>A49remlife,A49Value-SUM($G698:L698),IF(A49remlife=\"N/A\",\"n/a\",A49Value/A49remlife))","v":"n/a"},{"$f":"IF(N$3>A49remlife,A49Value-SUM($G698:M698),IF(A49remlife=\"N/A\",\"n/a\",A49Value/A49remlife))","v":"n/a"},{"$f":"IF(O$3>A49remlife,A49Value-SUM($G698:N698),IF(A49remlife=\"N/A\",\"n/a\",A49Value/A49remlife))","v":"n/a"},{"$f":"IF(P$3>A49remlife,A49Value-SUM($G698:O698),IF(A49remlife=\"N/A\",\"n/a\",A49Value/A49remlife))","v":"n/a"},{"$f":"IF(Q$3>A49remlife,A49Value-SUM($G698:P698),IF(A49remlife=\"N/A\",\"n/a\",A49Value/A49remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(I$3>(A49stdlife+$F700),('RFM input'!$H$311*(1+vanilla1)^0.5)-SUM($H700:H700),('RFM input'!$H$311*(1+vanilla1)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(J$3>(A49stdlife+$F700),('RFM input'!$H$311*(1+vanilla1)^0.5)-SUM($H700:I700),('RFM input'!$H$311*(1+vanilla1)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$F700),('RFM input'!$H$311*(1+vanilla1)^0.5)-SUM($H700:J700),('RFM input'!$H$311*(1+vanilla1)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F700),('RFM input'!$H$311*(1+vanilla1)^0.5)-SUM($H700:K700),('RFM input'!$H$311*(1+vanilla1)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F700),('RFM input'!$H$311*(1+vanilla1)^0.5)-SUM($H700:L700),('RFM input'!$H$311*(1+vanilla1)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F700),('RFM input'!$H$311*(1+vanilla1)^0.5)-SUM($H700:M700),('RFM input'!$H$311*(1+vanilla1)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F700),('RFM input'!$H$311*(1+vanilla1)^0.5)-SUM($H700:N700),('RFM input'!$H$311*(1+vanilla1)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F700),('RFM input'!$H$311*(1+vanilla1)^0.5)-SUM($H700:O700),('RFM input'!$H$311*(1+vanilla1)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F700),('RFM input'!$H$311*(1+vanilla1)^0.5)-SUM($H700:P700),('RFM input'!$H$311*(1+vanilla1)^0.5)/A49stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(J$3>(A49stdlife+$F701),('RFM input'!$I$311*(1+vanilla2)^0.5)-SUM($I701:I701),('RFM input'!$I$311*(1+vanilla2)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$F701),('RFM input'!$I$311*(1+vanilla2)^0.5)-SUM($I701:J701),('RFM input'!$I$311*(1+vanilla2)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F701),('RFM input'!$I$311*(1+vanilla2)^0.5)-SUM($I701:K701),('RFM input'!$I$311*(1+vanilla2)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F701),('RFM input'!$I$311*(1+vanilla2)^0.5)-SUM($I701:L701),('RFM input'!$I$311*(1+vanilla2)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F701),('RFM input'!$I$311*(1+vanilla2)^0.5)-SUM($I701:M701),('RFM input'!$I$311*(1+vanilla2)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F701),('RFM input'!$I$311*(1+vanilla2)^0.5)-SUM($I701:N701),('RFM input'!$I$311*(1+vanilla2)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F701),('RFM input'!$I$311*(1+vanilla2)^0.5)-SUM($I701:O701),('RFM input'!$I$311*(1+vanilla2)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F701),('RFM input'!$I$311*(1+vanilla2)^0.5)-SUM($I701:P701),('RFM input'!$I$311*(1+vanilla2)^0.5)/A49stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$F702),('RFM input'!$J$311*(1+vanilla3)^0.5)-SUM($J702:J702),('RFM input'!$J$311*(1+vanilla3)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F702),('RFM input'!$J$311*(1+vanilla3)^0.5)-SUM($J702:K702),('RFM input'!$J$311*(1+vanilla3)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F702),('RFM input'!$J$311*(1+vanilla3)^0.5)-SUM($J702:L702),('RFM input'!$J$311*(1+vanilla3)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F702),('RFM input'!$J$311*(1+vanilla3)^0.5)-SUM($J702:M702),('RFM input'!$J$311*(1+vanilla3)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F702),('RFM input'!$J$311*(1+vanilla3)^0.5)-SUM($J702:N702),('RFM input'!$J$311*(1+vanilla3)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F702),('RFM input'!$J$311*(1+vanilla3)^0.5)-SUM($J702:O702),('RFM input'!$J$311*(1+vanilla3)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F702),('RFM input'!$J$311*(1+vanilla3)^0.5)-SUM($J702:P702),('RFM input'!$J$311*(1+vanilla3)^0.5)/A49stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F703),('RFM input'!$K$311*(1+vanilla4)^0.5)-SUM($K703:K703),('RFM input'!$K$311*(1+vanilla4)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F703),('RFM input'!$K$311*(1+vanilla4)^0.5)-SUM($K703:L703),('RFM input'!$K$311*(1+vanilla4)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F703),('RFM input'!$K$311*(1+vanilla4)^0.5)-SUM($K703:M703),('RFM input'!$K$311*(1+vanilla4)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F703),('RFM input'!$K$311*(1+vanilla4)^0.5)-SUM($K703:N703),('RFM input'!$K$311*(1+vanilla4)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F703),('RFM input'!$K$311*(1+vanilla4)^0.5)-SUM($K703:O703),('RFM input'!$K$311*(1+vanilla4)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F703),('RFM input'!$K$311*(1+vanilla4)^0.5)-SUM($K703:P703),('RFM input'!$K$311*(1+vanilla4)^0.5)/A49stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F704),('RFM input'!$L$311*(1+vanilla5)^0.5)-SUM($L704:L704),('RFM input'!$L$311*(1+vanilla5)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F704),('RFM input'!$L$311*(1+vanilla5)^0.5)-SUM($L704:M704),('RFM input'!$L$311*(1+vanilla5)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F704),('RFM input'!$L$311*(1+vanilla5)^0.5)-SUM($L704:N704),('RFM input'!$L$311*(1+vanilla5)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F704),('RFM input'!$L$311*(1+vanilla5)^0.5)-SUM($L704:O704),('RFM input'!$L$311*(1+vanilla5)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F704),('RFM input'!$L$311*(1+vanilla5)^0.5)-SUM($L704:P704),('RFM input'!$L$311*(1+vanilla5)^0.5)/A49stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F705),('RFM input'!$M$311*(1+vanilla6)^0.5)-SUM($M705:M705),('RFM input'!$M$311*(1+vanilla6)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F705),('RFM input'!$M$311*(1+vanilla6)^0.5)-SUM($M705:N705),('RFM input'!$M$311*(1+vanilla6)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F705),('RFM input'!$M$311*(1+vanilla6)^0.5)-SUM($M705:O705),('RFM input'!$M$311*(1+vanilla6)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F705),('RFM input'!$M$311*(1+vanilla6)^0.5)-SUM($M705:P705),('RFM input'!$M$311*(1+vanilla6)^0.5)/A49stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F706),('RFM input'!N$311*(1+vanilla7)^0.5)-SUM($N706:N706),('RFM input'!$N$311*(1+vanilla7)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F706),('RFM input'!O$311*(1+vanilla7)^0.5)-SUM($N706:O706),('RFM input'!$N$311*(1+vanilla7)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F706),('RFM input'!P$311*(1+vanilla7)^0.5)-SUM($N706:P706),('RFM input'!$N$311*(1+vanilla7)^0.5)/A49stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F707),('RFM input'!$O$311*(1+vanilla8)^0.5)-SUM($O707:O707),('RFM input'!$O$311*(1+vanilla8)^0.5)/A49stdlife))","v":"n/a"},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F707),('RFM input'!$O$311*(1+vanilla8)^0.5)-SUM($O707:P707),('RFM input'!$O$311*(1+vanilla8)^0.5)/A49stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F708),('RFM input'!$P$311*(1+vanilla9)^0.5)-SUM($P708:P708),('RFM input'!$P$311*(1+vanilla9)^0.5)/A49stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$396,-SUM(H698:H709))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$396,-SUM(I698:I709))","v":0},{"$f":"IF(COUNT($H710:I710)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$396,-SUM(J698:J709)))","v":0},{"$f":"IF(COUNT($H710:J710)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$396,-SUM(K698:K709)))","v":0},{"$f":"IF(COUNT($H710:K710)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$396,-SUM(L698:L709)))","v":0},{"$f":"IF(COUNT($H710:L710)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$396,-SUM(M698:M709)))","v":0},{"$f":"IF(COUNT($H710:M710)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$396,-SUM(N698:N709)))","v":0},{"$f":"IF(COUNT($H710:N710)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$396,-SUM(O698:O709)))","v":0},{"$f":"IF(COUNT($H710:O710)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$396,-SUM(P698:P709)))","v":0},{"$f":"IF(COUNT($H710:P710)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$396,-SUM(Q698:Q709)))","v":0}]
[null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A50remlife,A50Value-SUM($G711:G711),IF(A50remlife=\"N/A\",\"n/a\",A50Value/A50remlife))","v":"n/a"},{"$f":"IF(I$3>A50remlife,A50Value-SUM($G711:H711),IF(A50remlife=\"N/A\",\"n/a\",A50Value/A50remlife))","v":"n/a"},{"$f":"IF(J$3>A50remlife,A50Value-SUM($G711:I711),IF(A50remlife=\"N/A\",\"n/a\",A50Value/A50remlife))","v":"n/a"},{"$f":"IF(K$3>A50remlife,A50Value-SUM($G711:J711),IF(A50remlife=\"N/A\",\"n/a\",A50Value/A50remlife))","v":"n/a"},{"$f":"IF(L$3>A50remlife,A50Value-SUM($G711:K711),IF(A50remlife=\"N/A\",\"n/a\",A50Value/A50remlife))","v":"n/a"},{"$f":"IF(M$3>A50remlife,A50Value-SUM($G711:L711),IF(A50remlife=\"N/A\",\"n/a\",A50Value/A50remlife))","v":"n/a"},{"$f":"IF(N$3>A50remlife,A50Value-SUM($G711:M711),IF(A50remlife=\"N/A\",\"n/a\",A50Value/A50remlife))","v":"n/a"},{"$f":"IF(O$3>A50remlife,A50Value-SUM($G711:N711),IF(A50remlife=\"N/A\",\"n/a\",A50Value/A50remlife))","v":"n/a"},{"$f":"IF(P$3>A50remlife,A50Value-SUM($G711:O711),IF(A50remlife=\"N/A\",\"n/a\",A50Value/A50remlife))","v":"n/a"},{"$f":"IF(Q$3>A50remlife,A50Value-SUM($G711:P711),IF(A50remlife=\"N/A\",\"n/a\",A50Value/A50remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(I$3>(A50stdlife+$F713),('RFM input'!$H$312*(1+vanilla1)^0.5)-SUM($H713:H713),('RFM input'!$H$312*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(J$3>(A50stdlife+$F713),('RFM input'!$H$312*(1+vanilla1)^0.5)-SUM($H713:I713),('RFM input'!$H$312*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$F713),('RFM input'!$H$312*(1+vanilla1)^0.5)-SUM($H713:J713),('RFM input'!$H$312*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F713),('RFM input'!$H$312*(1+vanilla1)^0.5)-SUM($H713:K713),('RFM input'!$H$312*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F713),('RFM input'!$H$312*(1+vanilla1)^0.5)-SUM($H713:L713),('RFM input'!$H$312*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F713),('RFM input'!$H$312*(1+vanilla1)^0.5)-SUM($H713:M713),('RFM input'!$H$312*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F713),('RFM input'!$H$312*(1+vanilla1)^0.5)-SUM($H713:N713),('RFM input'!$H$312*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F713),('RFM input'!$H$312*(1+vanilla1)^0.5)-SUM($H713:O713),('RFM input'!$H$312*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F713),('RFM input'!$H$312*(1+vanilla1)^0.5)-SUM($H713:P713),('RFM input'!$H$312*(1+vanilla1)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(J$3>(A50stdlife+$F714),('RFM input'!$I$312*(1+vanilla2)^0.5)-SUM($I714:I714),('RFM input'!$I$312*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$F714),('RFM input'!$I$312*(1+vanilla2)^0.5)-SUM($I714:J714),('RFM input'!$I$312*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F714),('RFM input'!$I$312*(1+vanilla2)^0.5)-SUM($I714:K714),('RFM input'!$I$312*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F714),('RFM input'!$I$312*(1+vanilla2)^0.5)-SUM($I714:L714),('RFM input'!$I$312*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F714),('RFM input'!$I$312*(1+vanilla2)^0.5)-SUM($I714:M714),('RFM input'!$I$312*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F714),('RFM input'!$I$312*(1+vanilla2)^0.5)-SUM($I714:N714),('RFM input'!$I$312*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F714),('RFM input'!$I$312*(1+vanilla2)^0.5)-SUM($I714:O714),('RFM input'!$I$312*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F714),('RFM input'!$I$312*(1+vanilla2)^0.5)-SUM($I714:P714),('RFM input'!$I$312*(1+vanilla2)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$F715),('RFM input'!$J$312*(1+vanilla3)^0.5)-SUM($J715:J715),('RFM input'!$J$312*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F715),('RFM input'!$J$312*(1+vanilla3)^0.5)-SUM($J715:K715),('RFM input'!$J$312*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F715),('RFM input'!$J$312*(1+vanilla3)^0.5)-SUM($J715:L715),('RFM input'!$J$312*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F715),('RFM input'!$J$312*(1+vanilla3)^0.5)-SUM($J715:M715),('RFM input'!$J$312*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F715),('RFM input'!$J$312*(1+vanilla3)^0.5)-SUM($J715:N715),('RFM input'!$J$312*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F715),('RFM input'!$J$312*(1+vanilla3)^0.5)-SUM($J715:O715),('RFM input'!$J$312*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F715),('RFM input'!$J$312*(1+vanilla3)^0.5)-SUM($J715:P715),('RFM input'!$J$312*(1+vanilla3)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F716),('RFM input'!$K$312*(1+vanilla4)^0.5)-SUM($K716:K716),('RFM input'!$K$312*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F716),('RFM input'!$K$312*(1+vanilla4)^0.5)-SUM($K716:L716),('RFM input'!$K$312*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F716),('RFM input'!$K$312*(1+vanilla4)^0.5)-SUM($K716:M716),('RFM input'!$K$312*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F716),('RFM input'!$K$312*(1+vanilla4)^0.5)-SUM($K716:N716),('RFM input'!$K$312*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F716),('RFM input'!$K$312*(1+vanilla4)^0.5)-SUM($K716:O716),('RFM input'!$K$312*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F716),('RFM input'!$K$312*(1+vanilla4)^0.5)-SUM($K716:P716),('RFM input'!$K$312*(1+vanilla4)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F717),('RFM input'!$L$312*(1+vanilla5)^0.5)-SUM($L717:L717),('RFM input'!$L$312*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F717),('RFM input'!$L$312*(1+vanilla5)^0.5)-SUM($L717:M717),('RFM input'!$L$312*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F717),('RFM input'!$L$312*(1+vanilla5)^0.5)-SUM($L717:N717),('RFM input'!$L$312*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F717),('RFM input'!$L$312*(1+vanilla5)^0.5)-SUM($L717:O717),('RFM input'!$L$312*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F717),('RFM input'!$L$312*(1+vanilla5)^0.5)-SUM($L717:P717),('RFM input'!$L$312*(1+vanilla5)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F718),('RFM input'!$M$312*(1+vanilla6)^0.5)-SUM($M718:M718),('RFM input'!$M$312*(1+vanilla6)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F718),('RFM input'!$M$312*(1+vanilla6)^0.5)-SUM($M718:N718),('RFM input'!$M$312*(1+vanilla6)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F718),('RFM input'!$M$312*(1+vanilla6)^0.5)-SUM($M718:O718),('RFM input'!$M$312*(1+vanilla6)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F718),('RFM input'!$M$312*(1+vanilla6)^0.5)-SUM($M718:P718),('RFM input'!$M$312*(1+vanilla6)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F719),('RFM input'!N$312*(1+vanilla7)^0.5)-SUM($N719:N719),('RFM input'!$N$312*(1+vanilla7)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F719),('RFM input'!O$312*(1+vanilla7)^0.5)-SUM($N719:O719),('RFM input'!$N$312*(1+vanilla7)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F719),('RFM input'!P$312*(1+vanilla7)^0.5)-SUM($N719:P719),('RFM input'!$N$312*(1+vanilla7)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F720),('RFM input'!$O$312*(1+vanilla8)^0.5)-SUM($O720:O720),('RFM input'!$O$312*(1+vanilla8)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F720),('RFM input'!$O$312*(1+vanilla8)^0.5)-SUM($O720:P720),('RFM input'!$O$312*(1+vanilla8)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F721),('RFM input'!$P$312*(1+vanilla9)^0.5)-SUM($P721:P721),('RFM input'!$P$312*(1+vanilla9)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$397,-SUM(H711:H722))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$397,-SUM(I711:I722))","v":0},{"$f":"IF(COUNT($H723:I723)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$397,-SUM(J711:J722)))","v":0},{"$f":"IF(COUNT($H723:J723)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$397,-SUM(K711:K722)))","v":0},{"$f":"IF(COUNT($H723:K723)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$397,-SUM(L711:L722)))","v":0},{"$f":"IF(COUNT($H723:L723)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$397,-SUM(M711:M722)))","v":0},{"$f":"IF(COUNT($H723:M723)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$397,-SUM(N711:N722)))","v":0},{"$f":"IF(COUNT($H723:N723)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$397,-SUM(O711:O722)))","v":0},{"$f":"IF(COUNT($H723:O723)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$397,-SUM(P711:P722)))","v":0},{"$f":"IF(COUNT($H723:P723)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$397,-SUM(Q711:Q722)))","v":0}]
[null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A51remlife,A51Value-SUM($G724:G724),IF(A51remlife=\"N/A\",\"n/a\",A51Value/A51remlife))","v":"n/a"},{"$f":"IF(I$3>A51remlife,A51Value-SUM($G724:H724),IF(A51remlife=\"N/A\",\"n/a\",A51Value/A51remlife))","v":"n/a"},{"$f":"IF(J$3>A51remlife,A51Value-SUM($G724:I724),IF(A51remlife=\"N/A\",\"n/a\",A51Value/A51remlife))","v":"n/a"},{"$f":"IF(K$3>A51remlife,A51Value-SUM($G724:J724),IF(A51remlife=\"N/A\",\"n/a\",A51Value/A51remlife))","v":"n/a"},{"$f":"IF(L$3>A51remlife,A51Value-SUM($G724:K724),IF(A51remlife=\"N/A\",\"n/a\",A51Value/A51remlife))","v":"n/a"},{"$f":"IF(M$3>A51remlife,A51Value-SUM($G724:L724),IF(A51remlife=\"N/A\",\"n/a\",A51Value/A51remlife))","v":"n/a"},{"$f":"IF(N$3>A51remlife,A51Value-SUM($G724:M724),IF(A51remlife=\"N/A\",\"n/a\",A51Value/A51remlife))","v":"n/a"},{"$f":"IF(O$3>A51remlife,A51Value-SUM($G724:N724),IF(A51remlife=\"N/A\",\"n/a\",A51Value/A51remlife))","v":"n/a"},{"$f":"IF(P$3>A51remlife,A51Value-SUM($G724:O724),IF(A51remlife=\"N/A\",\"n/a\",A51Value/A51remlife))","v":"n/a"},{"$f":"IF(Q$3>A51remlife,A51Value-SUM($G724:P724),IF(A51remlife=\"N/A\",\"n/a\",A51Value/A51remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(I$3>(A51stdlife+$F726),('RFM input'!$H$313*(1+vanilla1)^0.5)-SUM($H726:H726),('RFM input'!$H$313*(1+vanilla1)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(J$3>(A51stdlife+$F726),('RFM input'!$H$313*(1+vanilla1)^0.5)-SUM($H726:I726),('RFM input'!$H$313*(1+vanilla1)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(K$3>(A51stdlife+$F726),('RFM input'!$H$313*(1+vanilla1)^0.5)-SUM($H726:J726),('RFM input'!$H$313*(1+vanilla1)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(L$3>(A51stdlife+$F726),('RFM input'!$H$313*(1+vanilla1)^0.5)-SUM($H726:K726),('RFM input'!$H$313*(1+vanilla1)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(M$3>(A51stdlife+$F726),('RFM input'!$H$313*(1+vanilla1)^0.5)-SUM($H726:L726),('RFM input'!$H$313*(1+vanilla1)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(N$3>(A51stdlife+$F726),('RFM input'!$H$313*(1+vanilla1)^0.5)-SUM($H726:M726),('RFM input'!$H$313*(1+vanilla1)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(O$3>(A51stdlife+$F726),('RFM input'!$H$313*(1+vanilla1)^0.5)-SUM($H726:N726),('RFM input'!$H$313*(1+vanilla1)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(P$3>(A51stdlife+$F726),('RFM input'!$H$313*(1+vanilla1)^0.5)-SUM($H726:O726),('RFM input'!$H$313*(1+vanilla1)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(Q$3>(A51stdlife+$F726),('RFM input'!$H$313*(1+vanilla1)^0.5)-SUM($H726:P726),('RFM input'!$H$313*(1+vanilla1)^0.5)/A51stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(J$3>(A51stdlife+$F727),('RFM input'!$I$313*(1+vanilla2)^0.5)-SUM($I727:I727),('RFM input'!$I$313*(1+vanilla2)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(K$3>(A51stdlife+$F727),('RFM input'!$I$313*(1+vanilla2)^0.5)-SUM($I727:J727),('RFM input'!$I$313*(1+vanilla2)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(L$3>(A51stdlife+$F727),('RFM input'!$I$313*(1+vanilla2)^0.5)-SUM($I727:K727),('RFM input'!$I$313*(1+vanilla2)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(M$3>(A51stdlife+$F727),('RFM input'!$I$313*(1+vanilla2)^0.5)-SUM($I727:L727),('RFM input'!$I$313*(1+vanilla2)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(N$3>(A51stdlife+$F727),('RFM input'!$I$313*(1+vanilla2)^0.5)-SUM($I727:M727),('RFM input'!$I$313*(1+vanilla2)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(O$3>(A51stdlife+$F727),('RFM input'!$I$313*(1+vanilla2)^0.5)-SUM($I727:N727),('RFM input'!$I$313*(1+vanilla2)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(P$3>(A51stdlife+$F727),('RFM input'!$I$313*(1+vanilla2)^0.5)-SUM($I727:O727),('RFM input'!$I$313*(1+vanilla2)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(Q$3>(A51stdlife+$F727),('RFM input'!$I$313*(1+vanilla2)^0.5)-SUM($I727:P727),('RFM input'!$I$313*(1+vanilla2)^0.5)/A51stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(K$3>(A51stdlife+$F728),('RFM input'!$J$313*(1+vanilla3)^0.5)-SUM($J728:J728),('RFM input'!$J$313*(1+vanilla3)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(L$3>(A51stdlife+$F728),('RFM input'!$J$313*(1+vanilla3)^0.5)-SUM($J728:K728),('RFM input'!$J$313*(1+vanilla3)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(M$3>(A51stdlife+$F728),('RFM input'!$J$313*(1+vanilla3)^0.5)-SUM($J728:L728),('RFM input'!$J$313*(1+vanilla3)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(N$3>(A51stdlife+$F728),('RFM input'!$J$313*(1+vanilla3)^0.5)-SUM($J728:M728),('RFM input'!$J$313*(1+vanilla3)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(O$3>(A51stdlife+$F728),('RFM input'!$J$313*(1+vanilla3)^0.5)-SUM($J728:N728),('RFM input'!$J$313*(1+vanilla3)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(P$3>(A51stdlife+$F728),('RFM input'!$J$313*(1+vanilla3)^0.5)-SUM($J728:O728),('RFM input'!$J$313*(1+vanilla3)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(Q$3>(A51stdlife+$F728),('RFM input'!$J$313*(1+vanilla3)^0.5)-SUM($J728:P728),('RFM input'!$J$313*(1+vanilla3)^0.5)/A51stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(L$3>(A51stdlife+$F729),('RFM input'!$K$313*(1+vanilla4)^0.5)-SUM($K729:K729),('RFM input'!$K$313*(1+vanilla4)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(M$3>(A51stdlife+$F729),('RFM input'!$K$313*(1+vanilla4)^0.5)-SUM($K729:L729),('RFM input'!$K$313*(1+vanilla4)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(N$3>(A51stdlife+$F729),('RFM input'!$K$313*(1+vanilla4)^0.5)-SUM($K729:M729),('RFM input'!$K$313*(1+vanilla4)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(O$3>(A51stdlife+$F729),('RFM input'!$K$313*(1+vanilla4)^0.5)-SUM($K729:N729),('RFM input'!$K$313*(1+vanilla4)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(P$3>(A51stdlife+$F729),('RFM input'!$K$313*(1+vanilla4)^0.5)-SUM($K729:O729),('RFM input'!$K$313*(1+vanilla4)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(Q$3>(A51stdlife+$F729),('RFM input'!$K$313*(1+vanilla4)^0.5)-SUM($K729:P729),('RFM input'!$K$313*(1+vanilla4)^0.5)/A51stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(M$3>(A51stdlife+$F730),('RFM input'!$L$313*(1+vanilla5)^0.5)-SUM($L730:L730),('RFM input'!$L$313*(1+vanilla5)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(N$3>(A51stdlife+$F730),('RFM input'!$L$313*(1+vanilla5)^0.5)-SUM($L730:M730),('RFM input'!$L$313*(1+vanilla5)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(O$3>(A51stdlife+$F730),('RFM input'!$L$313*(1+vanilla5)^0.5)-SUM($L730:N730),('RFM input'!$L$313*(1+vanilla5)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(P$3>(A51stdlife+$F730),('RFM input'!$L$313*(1+vanilla5)^0.5)-SUM($L730:O730),('RFM input'!$L$313*(1+vanilla5)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(Q$3>(A51stdlife+$F730),('RFM input'!$L$313*(1+vanilla5)^0.5)-SUM($L730:P730),('RFM input'!$L$313*(1+vanilla5)^0.5)/A51stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(N$3>(A51stdlife+$F731),('RFM input'!$M$313*(1+vanilla6)^0.5)-SUM($M731:M731),('RFM input'!$M$313*(1+vanilla6)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(O$3>(A51stdlife+$F731),('RFM input'!$M$313*(1+vanilla6)^0.5)-SUM($M731:N731),('RFM input'!$M$313*(1+vanilla6)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(P$3>(A51stdlife+$F731),('RFM input'!$M$313*(1+vanilla6)^0.5)-SUM($M731:O731),('RFM input'!$M$313*(1+vanilla6)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(Q$3>(A51stdlife+$F731),('RFM input'!$M$313*(1+vanilla6)^0.5)-SUM($M731:P731),('RFM input'!$M$313*(1+vanilla6)^0.5)/A51stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(O$3>(A51stdlife+$F732),('RFM input'!N$313*(1+vanilla7)^0.5)-SUM($N732:N732),('RFM input'!$N$313*(1+vanilla7)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(P$3>(A51stdlife+$F732),('RFM input'!O$313*(1+vanilla7)^0.5)-SUM($N732:O732),('RFM input'!$N$313*(1+vanilla7)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(Q$3>(A51stdlife+$F732),('RFM input'!P$313*(1+vanilla7)^0.5)-SUM($N732:P732),('RFM input'!$N$313*(1+vanilla7)^0.5)/A51stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(P$3>(A51stdlife+$F733),('RFM input'!$O$313*(1+vanilla8)^0.5)-SUM($O733:O733),('RFM input'!$O$313*(1+vanilla8)^0.5)/A51stdlife))","v":0},{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(Q$3>(A51stdlife+$F733),('RFM input'!$O$313*(1+vanilla8)^0.5)-SUM($O733:P733),('RFM input'!$O$313*(1+vanilla8)^0.5)/A51stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A51stdlife=\"n/a\",\"n/a\",IF(Q$3>(A51stdlife+$F734),('RFM input'!$P$313*(1+vanilla9)^0.5)-SUM($P734:P734),('RFM input'!$P$313*(1+vanilla9)^0.5)/A51stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$398,-SUM(H724:H735))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$398,-SUM(I724:I735))","v":0},{"$f":"IF(COUNT($H736:I736)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$398,-SUM(J724:J735)))","v":0},{"$f":"IF(COUNT($H736:J736)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$398,-SUM(K724:K735)))","v":0},{"$f":"IF(COUNT($H736:K736)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$398,-SUM(L724:L735)))","v":0},{"$f":"IF(COUNT($H736:L736)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$398,-SUM(M724:M735)))","v":0},{"$f":"IF(COUNT($H736:M736)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$398,-SUM(N724:N735)))","v":0},{"$f":"IF(COUNT($H736:N736)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$398,-SUM(O724:O735)))","v":0},{"$f":"IF(COUNT($H736:O736)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$398,-SUM(P724:P735)))","v":0},{"$f":"IF(COUNT($H736:P736)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$398,-SUM(Q724:Q735)))","v":0}]
[null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A52remlife,A52Value-SUM($G737:G737),IF(A52remlife=\"N/A\",\"n/a\",A52Value/A52remlife))","v":"n/a"},{"$f":"IF(I$3>A52remlife,A52Value-SUM($G737:H737),IF(A52remlife=\"N/A\",\"n/a\",A52Value/A52remlife))","v":"n/a"},{"$f":"IF(J$3>A52remlife,A52Value-SUM($G737:I737),IF(A52remlife=\"N/A\",\"n/a\",A52Value/A52remlife))","v":"n/a"},{"$f":"IF(K$3>A52remlife,A52Value-SUM($G737:J737),IF(A52remlife=\"N/A\",\"n/a\",A52Value/A52remlife))","v":"n/a"},{"$f":"IF(L$3>A52remlife,A52Value-SUM($G737:K737),IF(A52remlife=\"N/A\",\"n/a\",A52Value/A52remlife))","v":"n/a"},{"$f":"IF(M$3>A52remlife,A52Value-SUM($G737:L737),IF(A52remlife=\"N/A\",\"n/a\",A52Value/A52remlife))","v":"n/a"},{"$f":"IF(N$3>A52remlife,A52Value-SUM($G737:M737),IF(A52remlife=\"N/A\",\"n/a\",A52Value/A52remlife))","v":"n/a"},{"$f":"IF(O$3>A52remlife,A52Value-SUM($G737:N737),IF(A52remlife=\"N/A\",\"n/a\",A52Value/A52remlife))","v":"n/a"},{"$f":"IF(P$3>A52remlife,A52Value-SUM($G737:O737),IF(A52remlife=\"N/A\",\"n/a\",A52Value/A52remlife))","v":"n/a"},{"$f":"IF(Q$3>A52remlife,A52Value-SUM($G737:P737),IF(A52remlife=\"N/A\",\"n/a\",A52Value/A52remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(I$3>(A52stdlife+$F739),('RFM input'!$H$314*(1+vanilla1)^0.5)-SUM($H739:H739),('RFM input'!$H$314*(1+vanilla1)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(J$3>(A52stdlife+$F739),('RFM input'!$H$314*(1+vanilla1)^0.5)-SUM($H739:I739),('RFM input'!$H$314*(1+vanilla1)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(K$3>(A52stdlife+$F739),('RFM input'!$H$314*(1+vanilla1)^0.5)-SUM($H739:J739),('RFM input'!$H$314*(1+vanilla1)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(L$3>(A52stdlife+$F739),('RFM input'!$H$314*(1+vanilla1)^0.5)-SUM($H739:K739),('RFM input'!$H$314*(1+vanilla1)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(M$3>(A52stdlife+$F739),('RFM input'!$H$314*(1+vanilla1)^0.5)-SUM($H739:L739),('RFM input'!$H$314*(1+vanilla1)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(N$3>(A52stdlife+$F739),('RFM input'!$H$314*(1+vanilla1)^0.5)-SUM($H739:M739),('RFM input'!$H$314*(1+vanilla1)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(O$3>(A52stdlife+$F739),('RFM input'!$H$314*(1+vanilla1)^0.5)-SUM($H739:N739),('RFM input'!$H$314*(1+vanilla1)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(P$3>(A52stdlife+$F739),('RFM input'!$H$314*(1+vanilla1)^0.5)-SUM($H739:O739),('RFM input'!$H$314*(1+vanilla1)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(Q$3>(A52stdlife+$F739),('RFM input'!$H$314*(1+vanilla1)^0.5)-SUM($H739:P739),('RFM input'!$H$314*(1+vanilla1)^0.5)/A52stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(J$3>(A52stdlife+$F740),('RFM input'!$I$314*(1+vanilla2)^0.5)-SUM($I740:I740),('RFM input'!$I$314*(1+vanilla2)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(K$3>(A52stdlife+$F740),('RFM input'!$I$314*(1+vanilla2)^0.5)-SUM($I740:J740),('RFM input'!$I$314*(1+vanilla2)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(L$3>(A52stdlife+$F740),('RFM input'!$I$314*(1+vanilla2)^0.5)-SUM($I740:K740),('RFM input'!$I$314*(1+vanilla2)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(M$3>(A52stdlife+$F740),('RFM input'!$I$314*(1+vanilla2)^0.5)-SUM($I740:L740),('RFM input'!$I$314*(1+vanilla2)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(N$3>(A52stdlife+$F740),('RFM input'!$I$314*(1+vanilla2)^0.5)-SUM($I740:M740),('RFM input'!$I$314*(1+vanilla2)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(O$3>(A52stdlife+$F740),('RFM input'!$I$314*(1+vanilla2)^0.5)-SUM($I740:N740),('RFM input'!$I$314*(1+vanilla2)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(P$3>(A52stdlife+$F740),('RFM input'!$I$314*(1+vanilla2)^0.5)-SUM($I740:O740),('RFM input'!$I$314*(1+vanilla2)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(Q$3>(A52stdlife+$F740),('RFM input'!$I$314*(1+vanilla2)^0.5)-SUM($I740:P740),('RFM input'!$I$314*(1+vanilla2)^0.5)/A52stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(K$3>(A52stdlife+$F741),('RFM input'!$J$314*(1+vanilla3)^0.5)-SUM($J741:J741),('RFM input'!$J$314*(1+vanilla3)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(L$3>(A52stdlife+$F741),('RFM input'!$J$314*(1+vanilla3)^0.5)-SUM($J741:K741),('RFM input'!$J$314*(1+vanilla3)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(M$3>(A52stdlife+$F741),('RFM input'!$J$314*(1+vanilla3)^0.5)-SUM($J741:L741),('RFM input'!$J$314*(1+vanilla3)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(N$3>(A52stdlife+$F741),('RFM input'!$J$314*(1+vanilla3)^0.5)-SUM($J741:M741),('RFM input'!$J$314*(1+vanilla3)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(O$3>(A52stdlife+$F741),('RFM input'!$J$314*(1+vanilla3)^0.5)-SUM($J741:N741),('RFM input'!$J$314*(1+vanilla3)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(P$3>(A52stdlife+$F741),('RFM input'!$J$314*(1+vanilla3)^0.5)-SUM($J741:O741),('RFM input'!$J$314*(1+vanilla3)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(Q$3>(A52stdlife+$F741),('RFM input'!$J$314*(1+vanilla3)^0.5)-SUM($J741:P741),('RFM input'!$J$314*(1+vanilla3)^0.5)/A52stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(L$3>(A52stdlife+$F742),('RFM input'!$K$314*(1+vanilla4)^0.5)-SUM($K742:K742),('RFM input'!$K$314*(1+vanilla4)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(M$3>(A52stdlife+$F742),('RFM input'!$K$314*(1+vanilla4)^0.5)-SUM($K742:L742),('RFM input'!$K$314*(1+vanilla4)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(N$3>(A52stdlife+$F742),('RFM input'!$K$314*(1+vanilla4)^0.5)-SUM($K742:M742),('RFM input'!$K$314*(1+vanilla4)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(O$3>(A52stdlife+$F742),('RFM input'!$K$314*(1+vanilla4)^0.5)-SUM($K742:N742),('RFM input'!$K$314*(1+vanilla4)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(P$3>(A52stdlife+$F742),('RFM input'!$K$314*(1+vanilla4)^0.5)-SUM($K742:O742),('RFM input'!$K$314*(1+vanilla4)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(Q$3>(A52stdlife+$F742),('RFM input'!$K$314*(1+vanilla4)^0.5)-SUM($K742:P742),('RFM input'!$K$314*(1+vanilla4)^0.5)/A52stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(M$3>(A52stdlife+$F743),('RFM input'!$L$314*(1+vanilla5)^0.5)-SUM($L743:L743),('RFM input'!$L$314*(1+vanilla5)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(N$3>(A52stdlife+$F743),('RFM input'!$L$314*(1+vanilla5)^0.5)-SUM($L743:M743),('RFM input'!$L$314*(1+vanilla5)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(O$3>(A52stdlife+$F743),('RFM input'!$L$314*(1+vanilla5)^0.5)-SUM($L743:N743),('RFM input'!$L$314*(1+vanilla5)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(P$3>(A52stdlife+$F743),('RFM input'!$L$314*(1+vanilla5)^0.5)-SUM($L743:O743),('RFM input'!$L$314*(1+vanilla5)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(Q$3>(A52stdlife+$F743),('RFM input'!$L$314*(1+vanilla5)^0.5)-SUM($L743:P743),('RFM input'!$L$314*(1+vanilla5)^0.5)/A52stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(N$3>(A52stdlife+$F744),('RFM input'!$M$314*(1+vanilla6)^0.5)-SUM($M744:M744),('RFM input'!$M$314*(1+vanilla6)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(O$3>(A52stdlife+$F744),('RFM input'!$M$314*(1+vanilla6)^0.5)-SUM($M744:N744),('RFM input'!$M$314*(1+vanilla6)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(P$3>(A52stdlife+$F744),('RFM input'!$M$314*(1+vanilla6)^0.5)-SUM($M744:O744),('RFM input'!$M$314*(1+vanilla6)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(Q$3>(A52stdlife+$F744),('RFM input'!$M$314*(1+vanilla6)^0.5)-SUM($M744:P744),('RFM input'!$M$314*(1+vanilla6)^0.5)/A52stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(O$3>(A52stdlife+$F745),('RFM input'!N$314*(1+vanilla7)^0.5)-SUM($N745:N745),('RFM input'!$N$314*(1+vanilla7)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(P$3>(A52stdlife+$F745),('RFM input'!O$314*(1+vanilla7)^0.5)-SUM($N745:O745),('RFM input'!$N$314*(1+vanilla7)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(Q$3>(A52stdlife+$F745),('RFM input'!P$314*(1+vanilla7)^0.5)-SUM($N745:P745),('RFM input'!$N$314*(1+vanilla7)^0.5)/A52stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(P$3>(A52stdlife+$F746),('RFM input'!$O$314*(1+vanilla8)^0.5)-SUM($O746:O746),('RFM input'!$O$314*(1+vanilla8)^0.5)/A52stdlife))","v":"n/a"},{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(Q$3>(A52stdlife+$F746),('RFM input'!$O$314*(1+vanilla8)^0.5)-SUM($O746:P746),('RFM input'!$O$314*(1+vanilla8)^0.5)/A52stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A52stdlife=\"n/a\",\"n/a\",IF(Q$3>(A52stdlife+$F747),('RFM input'!$P$314*(1+vanilla9)^0.5)-SUM($P747:P747),('RFM input'!$P$314*(1+vanilla9)^0.5)/A52stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$399,-SUM(H737:H748))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$399,-SUM(I737:I748))","v":0},{"$f":"IF(COUNT($H749:I749)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$399,-SUM(J737:J748)))","v":0},{"$f":"IF(COUNT($H749:J749)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$399,-SUM(K737:K748)))","v":0},{"$f":"IF(COUNT($H749:K749)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$399,-SUM(L737:L748)))","v":0},{"$f":"IF(COUNT($H749:L749)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$399,-SUM(M737:M748)))","v":0},{"$f":"IF(COUNT($H749:M749)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$399,-SUM(N737:N748)))","v":0},{"$f":"IF(COUNT($H749:N749)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$399,-SUM(O737:O748)))","v":0},{"$f":"IF(COUNT($H749:O749)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$399,-SUM(P737:P748)))","v":0},{"$f":"IF(COUNT($H749:P749)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$399,-SUM(Q737:Q748)))","v":0}]
[null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A53remlife,A53Value-SUM($G750:G750),IF(A53remlife=\"N/A\",\"n/a\",A53Value/A53remlife))","v":"n/a"},{"$f":"IF(I$3>A53remlife,A53Value-SUM($G750:H750),IF(A53remlife=\"N/A\",\"n/a\",A53Value/A53remlife))","v":"n/a"},{"$f":"IF(J$3>A53remlife,A53Value-SUM($G750:I750),IF(A53remlife=\"N/A\",\"n/a\",A53Value/A53remlife))","v":"n/a"},{"$f":"IF(K$3>A53remlife,A53Value-SUM($G750:J750),IF(A53remlife=\"N/A\",\"n/a\",A53Value/A53remlife))","v":"n/a"},{"$f":"IF(L$3>A53remlife,A53Value-SUM($G750:K750),IF(A53remlife=\"N/A\",\"n/a\",A53Value/A53remlife))","v":"n/a"},{"$f":"IF(M$3>A53remlife,A53Value-SUM($G750:L750),IF(A53remlife=\"N/A\",\"n/a\",A53Value/A53remlife))","v":"n/a"},{"$f":"IF(N$3>A53remlife,A53Value-SUM($G750:M750),IF(A53remlife=\"N/A\",\"n/a\",A53Value/A53remlife))","v":"n/a"},{"$f":"IF(O$3>A53remlife,A53Value-SUM($G750:N750),IF(A53remlife=\"N/A\",\"n/a\",A53Value/A53remlife))","v":"n/a"},{"$f":"IF(P$3>A53remlife,A53Value-SUM($G750:O750),IF(A53remlife=\"N/A\",\"n/a\",A53Value/A53remlife))","v":"n/a"},{"$f":"IF(Q$3>A53remlife,A53Value-SUM($G750:P750),IF(A53remlife=\"N/A\",\"n/a\",A53Value/A53remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(I$3>(A53stdlife+$F752),('RFM input'!$H$315*(1+vanilla1)^0.5)-SUM($H752:H752),('RFM input'!$H$315*(1+vanilla1)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(J$3>(A53stdlife+$F752),('RFM input'!$H$315*(1+vanilla1)^0.5)-SUM($H752:I752),('RFM input'!$H$315*(1+vanilla1)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(K$3>(A53stdlife+$F752),('RFM input'!$H$315*(1+vanilla1)^0.5)-SUM($H752:J752),('RFM input'!$H$315*(1+vanilla1)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(L$3>(A53stdlife+$F752),('RFM input'!$H$315*(1+vanilla1)^0.5)-SUM($H752:K752),('RFM input'!$H$315*(1+vanilla1)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(M$3>(A53stdlife+$F752),('RFM input'!$H$315*(1+vanilla1)^0.5)-SUM($H752:L752),('RFM input'!$H$315*(1+vanilla1)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(N$3>(A53stdlife+$F752),('RFM input'!$H$315*(1+vanilla1)^0.5)-SUM($H752:M752),('RFM input'!$H$315*(1+vanilla1)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(O$3>(A53stdlife+$F752),('RFM input'!$H$315*(1+vanilla1)^0.5)-SUM($H752:N752),('RFM input'!$H$315*(1+vanilla1)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(P$3>(A53stdlife+$F752),('RFM input'!$H$315*(1+vanilla1)^0.5)-SUM($H752:O752),('RFM input'!$H$315*(1+vanilla1)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(Q$3>(A53stdlife+$F752),('RFM input'!$H$315*(1+vanilla1)^0.5)-SUM($H752:P752),('RFM input'!$H$315*(1+vanilla1)^0.5)/A53stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(J$3>(A53stdlife+$F753),('RFM input'!$I$315*(1+vanilla2)^0.5)-SUM($I753:I753),('RFM input'!$I$315*(1+vanilla2)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(K$3>(A53stdlife+$F753),('RFM input'!$I$315*(1+vanilla2)^0.5)-SUM($I753:J753),('RFM input'!$I$315*(1+vanilla2)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(L$3>(A53stdlife+$F753),('RFM input'!$I$315*(1+vanilla2)^0.5)-SUM($I753:K753),('RFM input'!$I$315*(1+vanilla2)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(M$3>(A53stdlife+$F753),('RFM input'!$I$315*(1+vanilla2)^0.5)-SUM($I753:L753),('RFM input'!$I$315*(1+vanilla2)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(N$3>(A53stdlife+$F753),('RFM input'!$I$315*(1+vanilla2)^0.5)-SUM($I753:M753),('RFM input'!$I$315*(1+vanilla2)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(O$3>(A53stdlife+$F753),('RFM input'!$I$315*(1+vanilla2)^0.5)-SUM($I753:N753),('RFM input'!$I$315*(1+vanilla2)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(P$3>(A53stdlife+$F753),('RFM input'!$I$315*(1+vanilla2)^0.5)-SUM($I753:O753),('RFM input'!$I$315*(1+vanilla2)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(Q$3>(A53stdlife+$F753),('RFM input'!$I$315*(1+vanilla2)^0.5)-SUM($I753:P753),('RFM input'!$I$315*(1+vanilla2)^0.5)/A53stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(K$3>(A53stdlife+$F754),('RFM input'!$J$315*(1+vanilla3)^0.5)-SUM($J754:J754),('RFM input'!$J$315*(1+vanilla3)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(L$3>(A53stdlife+$F754),('RFM input'!$J$315*(1+vanilla3)^0.5)-SUM($J754:K754),('RFM input'!$J$315*(1+vanilla3)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(M$3>(A53stdlife+$F754),('RFM input'!$J$315*(1+vanilla3)^0.5)-SUM($J754:L754),('RFM input'!$J$315*(1+vanilla3)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(N$3>(A53stdlife+$F754),('RFM input'!$J$315*(1+vanilla3)^0.5)-SUM($J754:M754),('RFM input'!$J$315*(1+vanilla3)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(O$3>(A53stdlife+$F754),('RFM input'!$J$315*(1+vanilla3)^0.5)-SUM($J754:N754),('RFM input'!$J$315*(1+vanilla3)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(P$3>(A53stdlife+$F754),('RFM input'!$J$315*(1+vanilla3)^0.5)-SUM($J754:O754),('RFM input'!$J$315*(1+vanilla3)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(Q$3>(A53stdlife+$F754),('RFM input'!$J$315*(1+vanilla3)^0.5)-SUM($J754:P754),('RFM input'!$J$315*(1+vanilla3)^0.5)/A53stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(L$3>(A53stdlife+$F755),('RFM input'!$K$315*(1+vanilla4)^0.5)-SUM($K755:K755),('RFM input'!$K$315*(1+vanilla4)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(M$3>(A53stdlife+$F755),('RFM input'!$K$315*(1+vanilla4)^0.5)-SUM($K755:L755),('RFM input'!$K$315*(1+vanilla4)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(N$3>(A53stdlife+$F755),('RFM input'!$K$315*(1+vanilla4)^0.5)-SUM($K755:M755),('RFM input'!$K$315*(1+vanilla4)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(O$3>(A53stdlife+$F755),('RFM input'!$K$315*(1+vanilla4)^0.5)-SUM($K755:N755),('RFM input'!$K$315*(1+vanilla4)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(P$3>(A53stdlife+$F755),('RFM input'!$K$315*(1+vanilla4)^0.5)-SUM($K755:O755),('RFM input'!$K$315*(1+vanilla4)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(Q$3>(A53stdlife+$F755),('RFM input'!$K$315*(1+vanilla4)^0.5)-SUM($K755:P755),('RFM input'!$K$315*(1+vanilla4)^0.5)/A53stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(M$3>(A53stdlife+$F756),('RFM input'!$L$315*(1+vanilla5)^0.5)-SUM($L756:L756),('RFM input'!$L$315*(1+vanilla5)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(N$3>(A53stdlife+$F756),('RFM input'!$L$315*(1+vanilla5)^0.5)-SUM($L756:M756),('RFM input'!$L$315*(1+vanilla5)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(O$3>(A53stdlife+$F756),('RFM input'!$L$315*(1+vanilla5)^0.5)-SUM($L756:N756),('RFM input'!$L$315*(1+vanilla5)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(P$3>(A53stdlife+$F756),('RFM input'!$L$315*(1+vanilla5)^0.5)-SUM($L756:O756),('RFM input'!$L$315*(1+vanilla5)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(Q$3>(A53stdlife+$F756),('RFM input'!$L$315*(1+vanilla5)^0.5)-SUM($L756:P756),('RFM input'!$L$315*(1+vanilla5)^0.5)/A53stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(N$3>(A53stdlife+$F757),('RFM input'!$M$315*(1+vanilla6)^0.5)-SUM($M757:M757),('RFM input'!$M$315*(1+vanilla6)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(O$3>(A53stdlife+$F757),('RFM input'!$M$315*(1+vanilla6)^0.5)-SUM($M757:N757),('RFM input'!$M$315*(1+vanilla6)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(P$3>(A53stdlife+$F757),('RFM input'!$M$315*(1+vanilla6)^0.5)-SUM($M757:O757),('RFM input'!$M$315*(1+vanilla6)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(Q$3>(A53stdlife+$F757),('RFM input'!$M$315*(1+vanilla6)^0.5)-SUM($M757:P757),('RFM input'!$M$315*(1+vanilla6)^0.5)/A53stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(O$3>(A53stdlife+$F758),('RFM input'!N$315*(1+vanilla7)^0.5)-SUM($N758:N758),('RFM input'!$N$315*(1+vanilla7)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(P$3>(A53stdlife+$F758),('RFM input'!O$315*(1+vanilla7)^0.5)-SUM($N758:O758),('RFM input'!$N$315*(1+vanilla7)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(Q$3>(A53stdlife+$F758),('RFM input'!P$315*(1+vanilla7)^0.5)-SUM($N758:P758),('RFM input'!$N$315*(1+vanilla7)^0.5)/A53stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(P$3>(A53stdlife+$F759),('RFM input'!$O$315*(1+vanilla8)^0.5)-SUM($O759:O759),('RFM input'!$O$315*(1+vanilla8)^0.5)/A53stdlife))","v":0},{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(Q$3>(A53stdlife+$F759),('RFM input'!$O$315*(1+vanilla8)^0.5)-SUM($O759:P759),('RFM input'!$O$315*(1+vanilla8)^0.5)/A53stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A53stdlife=\"n/a\",\"n/a\",IF(Q$3>(A53stdlife+$F760),('RFM input'!$P$315*(1+vanilla9)^0.5)-SUM($P760:P760),('RFM input'!$P$315*(1+vanilla9)^0.5)/A53stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$400,-SUM(H750:H761))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$400,-SUM(I750:I761))","v":0},{"$f":"IF(COUNT($H762:I762)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$400,-SUM(J750:J761)))","v":0},{"$f":"IF(COUNT($H762:J762)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$400,-SUM(K750:K761)))","v":0},{"$f":"IF(COUNT($H762:K762)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$400,-SUM(L750:L761)))","v":0},{"$f":"IF(COUNT($H762:L762)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$400,-SUM(M750:M761)))","v":0},{"$f":"IF(COUNT($H762:M762)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$400,-SUM(N750:N761)))","v":0},{"$f":"IF(COUNT($H762:N762)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$400,-SUM(O750:O761)))","v":0},{"$f":"IF(COUNT($H762:O762)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$400,-SUM(P750:P761)))","v":0},{"$f":"IF(COUNT($H762:P762)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$400,-SUM(Q750:Q761)))","v":0}]
[null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A54remlife,A54Value-SUM($G763:G763),IF(A54remlife=\"N/A\",\"n/a\",A54Value/A54remlife))","v":"n/a"},{"$f":"IF(I$3>A54remlife,A54Value-SUM($G763:H763),IF(A54remlife=\"N/A\",\"n/a\",A54Value/A54remlife))","v":"n/a"},{"$f":"IF(J$3>A54remlife,A54Value-SUM($G763:I763),IF(A54remlife=\"N/A\",\"n/a\",A54Value/A54remlife))","v":"n/a"},{"$f":"IF(K$3>A54remlife,A54Value-SUM($G763:J763),IF(A54remlife=\"N/A\",\"n/a\",A54Value/A54remlife))","v":"n/a"},{"$f":"IF(L$3>A54remlife,A54Value-SUM($G763:K763),IF(A54remlife=\"N/A\",\"n/a\",A54Value/A54remlife))","v":"n/a"},{"$f":"IF(M$3>A54remlife,A54Value-SUM($G763:L763),IF(A54remlife=\"N/A\",\"n/a\",A54Value/A54remlife))","v":"n/a"},{"$f":"IF(N$3>A54remlife,A54Value-SUM($G763:M763),IF(A54remlife=\"N/A\",\"n/a\",A54Value/A54remlife))","v":"n/a"},{"$f":"IF(O$3>A54remlife,A54Value-SUM($G763:N763),IF(A54remlife=\"N/A\",\"n/a\",A54Value/A54remlife))","v":"n/a"},{"$f":"IF(P$3>A54remlife,A54Value-SUM($G763:O763),IF(A54remlife=\"N/A\",\"n/a\",A54Value/A54remlife))","v":"n/a"},{"$f":"IF(Q$3>A54remlife,A54Value-SUM($G763:P763),IF(A54remlife=\"N/A\",\"n/a\",A54Value/A54remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(I$3>(A54stdlife+$F765),('RFM input'!$H$316*(1+vanilla1)^0.5)-SUM($H765:H765),('RFM input'!$H$316*(1+vanilla1)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(J$3>(A54stdlife+$F765),('RFM input'!$H$316*(1+vanilla1)^0.5)-SUM($H765:I765),('RFM input'!$H$316*(1+vanilla1)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(K$3>(A54stdlife+$F765),('RFM input'!$H$316*(1+vanilla1)^0.5)-SUM($H765:J765),('RFM input'!$H$316*(1+vanilla1)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(L$3>(A54stdlife+$F765),('RFM input'!$H$316*(1+vanilla1)^0.5)-SUM($H765:K765),('RFM input'!$H$316*(1+vanilla1)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(M$3>(A54stdlife+$F765),('RFM input'!$H$316*(1+vanilla1)^0.5)-SUM($H765:L765),('RFM input'!$H$316*(1+vanilla1)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(N$3>(A54stdlife+$F765),('RFM input'!$H$316*(1+vanilla1)^0.5)-SUM($H765:M765),('RFM input'!$H$316*(1+vanilla1)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(O$3>(A54stdlife+$F765),('RFM input'!$H$316*(1+vanilla1)^0.5)-SUM($H765:N765),('RFM input'!$H$316*(1+vanilla1)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(P$3>(A54stdlife+$F765),('RFM input'!$H$316*(1+vanilla1)^0.5)-SUM($H765:O765),('RFM input'!$H$316*(1+vanilla1)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(Q$3>(A54stdlife+$F765),('RFM input'!$H$316*(1+vanilla1)^0.5)-SUM($H765:P765),('RFM input'!$H$316*(1+vanilla1)^0.5)/A54stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(J$3>(A54stdlife+$F766),('RFM input'!$I$316*(1+vanilla2)^0.5)-SUM($I766:I766),('RFM input'!$I$316*(1+vanilla2)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(K$3>(A54stdlife+$F766),('RFM input'!$I$316*(1+vanilla2)^0.5)-SUM($I766:J766),('RFM input'!$I$316*(1+vanilla2)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(L$3>(A54stdlife+$F766),('RFM input'!$I$316*(1+vanilla2)^0.5)-SUM($I766:K766),('RFM input'!$I$316*(1+vanilla2)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(M$3>(A54stdlife+$F766),('RFM input'!$I$316*(1+vanilla2)^0.5)-SUM($I766:L766),('RFM input'!$I$316*(1+vanilla2)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(N$3>(A54stdlife+$F766),('RFM input'!$I$316*(1+vanilla2)^0.5)-SUM($I766:M766),('RFM input'!$I$316*(1+vanilla2)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(O$3>(A54stdlife+$F766),('RFM input'!$I$316*(1+vanilla2)^0.5)-SUM($I766:N766),('RFM input'!$I$316*(1+vanilla2)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(P$3>(A54stdlife+$F766),('RFM input'!$I$316*(1+vanilla2)^0.5)-SUM($I766:O766),('RFM input'!$I$316*(1+vanilla2)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(Q$3>(A54stdlife+$F766),('RFM input'!$I$316*(1+vanilla2)^0.5)-SUM($I766:P766),('RFM input'!$I$316*(1+vanilla2)^0.5)/A54stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(K$3>(A54stdlife+$F767),('RFM input'!$J$316*(1+vanilla3)^0.5)-SUM($J767:J767),('RFM input'!$J$316*(1+vanilla3)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(L$3>(A54stdlife+$F767),('RFM input'!$J$316*(1+vanilla3)^0.5)-SUM($J767:K767),('RFM input'!$J$316*(1+vanilla3)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(M$3>(A54stdlife+$F767),('RFM input'!$J$316*(1+vanilla3)^0.5)-SUM($J767:L767),('RFM input'!$J$316*(1+vanilla3)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(N$3>(A54stdlife+$F767),('RFM input'!$J$316*(1+vanilla3)^0.5)-SUM($J767:M767),('RFM input'!$J$316*(1+vanilla3)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(O$3>(A54stdlife+$F767),('RFM input'!$J$316*(1+vanilla3)^0.5)-SUM($J767:N767),('RFM input'!$J$316*(1+vanilla3)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(P$3>(A54stdlife+$F767),('RFM input'!$J$316*(1+vanilla3)^0.5)-SUM($J767:O767),('RFM input'!$J$316*(1+vanilla3)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(Q$3>(A54stdlife+$F767),('RFM input'!$J$316*(1+vanilla3)^0.5)-SUM($J767:P767),('RFM input'!$J$316*(1+vanilla3)^0.5)/A54stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(L$3>(A54stdlife+$F768),('RFM input'!$K$316*(1+vanilla4)^0.5)-SUM($K768:K768),('RFM input'!$K$316*(1+vanilla4)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(M$3>(A54stdlife+$F768),('RFM input'!$K$316*(1+vanilla4)^0.5)-SUM($K768:L768),('RFM input'!$K$316*(1+vanilla4)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(N$3>(A54stdlife+$F768),('RFM input'!$K$316*(1+vanilla4)^0.5)-SUM($K768:M768),('RFM input'!$K$316*(1+vanilla4)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(O$3>(A54stdlife+$F768),('RFM input'!$K$316*(1+vanilla4)^0.5)-SUM($K768:N768),('RFM input'!$K$316*(1+vanilla4)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(P$3>(A54stdlife+$F768),('RFM input'!$K$316*(1+vanilla4)^0.5)-SUM($K768:O768),('RFM input'!$K$316*(1+vanilla4)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(Q$3>(A54stdlife+$F768),('RFM input'!$K$316*(1+vanilla4)^0.5)-SUM($K768:P768),('RFM input'!$K$316*(1+vanilla4)^0.5)/A54stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(M$3>(A54stdlife+$F769),('RFM input'!$L$316*(1+vanilla5)^0.5)-SUM($L769:L769),('RFM input'!$L$316*(1+vanilla5)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(N$3>(A54stdlife+$F769),('RFM input'!$L$316*(1+vanilla5)^0.5)-SUM($L769:M769),('RFM input'!$L$316*(1+vanilla5)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(O$3>(A54stdlife+$F769),('RFM input'!$L$316*(1+vanilla5)^0.5)-SUM($L769:N769),('RFM input'!$L$316*(1+vanilla5)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(P$3>(A54stdlife+$F769),('RFM input'!$L$316*(1+vanilla5)^0.5)-SUM($L769:O769),('RFM input'!$L$316*(1+vanilla5)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(Q$3>(A54stdlife+$F769),('RFM input'!$L$316*(1+vanilla5)^0.5)-SUM($L769:P769),('RFM input'!$L$316*(1+vanilla5)^0.5)/A54stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(N$3>(A54stdlife+$F770),('RFM input'!$M$316*(1+vanilla6)^0.5)-SUM($M770:M770),('RFM input'!$M$316*(1+vanilla6)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(O$3>(A54stdlife+$F770),('RFM input'!$M$316*(1+vanilla6)^0.5)-SUM($M770:N770),('RFM input'!$M$316*(1+vanilla6)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(P$3>(A54stdlife+$F770),('RFM input'!$M$316*(1+vanilla6)^0.5)-SUM($M770:O770),('RFM input'!$M$316*(1+vanilla6)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(Q$3>(A54stdlife+$F770),('RFM input'!$M$316*(1+vanilla6)^0.5)-SUM($M770:P770),('RFM input'!$M$316*(1+vanilla6)^0.5)/A54stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(O$3>(A54stdlife+$F771),('RFM input'!N$316*(1+vanilla7)^0.5)-SUM($N771:N771),('RFM input'!$N$316*(1+vanilla7)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(P$3>(A54stdlife+$F771),('RFM input'!O$316*(1+vanilla7)^0.5)-SUM($N771:O771),('RFM input'!$N$316*(1+vanilla7)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(Q$3>(A54stdlife+$F771),('RFM input'!P$316*(1+vanilla7)^0.5)-SUM($N771:P771),('RFM input'!$N$316*(1+vanilla7)^0.5)/A54stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(P$3>(A54stdlife+$F772),('RFM input'!$O$316*(1+vanilla8)^0.5)-SUM($O772:O772),('RFM input'!$O$316*(1+vanilla8)^0.5)/A54stdlife))","v":0},{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(Q$3>(A54stdlife+$F772),('RFM input'!$O$316*(1+vanilla8)^0.5)-SUM($O772:P772),('RFM input'!$O$316*(1+vanilla8)^0.5)/A54stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A54stdlife=\"n/a\",\"n/a\",IF(Q$3>(A54stdlife+$F773),('RFM input'!$P$316*(1+vanilla9)^0.5)-SUM($P773:P773),('RFM input'!$P$316*(1+vanilla9)^0.5)/A54stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$401,-SUM(H763:H774))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$401,-SUM(I763:I774))","v":0},{"$f":"IF(COUNT($H775:I775)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$401,-SUM(J763:J774)))","v":0},{"$f":"IF(COUNT($H775:J775)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$401,-SUM(K763:K774)))","v":0},{"$f":"IF(COUNT($H775:K775)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$401,-SUM(L763:L774)))","v":0},{"$f":"IF(COUNT($H775:L775)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$401,-SUM(M763:M774)))","v":0},{"$f":"IF(COUNT($H775:M775)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$401,-SUM(N763:N774)))","v":0},{"$f":"IF(COUNT($H775:N775)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$401,-SUM(O763:O774)))","v":0},{"$f":"IF(COUNT($H775:O775)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$401,-SUM(P763:P774)))","v":0},{"$f":"IF(COUNT($H775:P775)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$401,-SUM(Q763:Q774)))","v":0}]
[null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A55remlife,A55Value-SUM($G776:G776),IF(A55remlife=\"N/A\",\"n/a\",A55Value/A55remlife))","v":"n/a"},{"$f":"IF(I$3>A55remlife,A55Value-SUM($G776:H776),IF(A55remlife=\"N/A\",\"n/a\",A55Value/A55remlife))","v":"n/a"},{"$f":"IF(J$3>A55remlife,A55Value-SUM($G776:I776),IF(A55remlife=\"N/A\",\"n/a\",A55Value/A55remlife))","v":"n/a"},{"$f":"IF(K$3>A55remlife,A55Value-SUM($G776:J776),IF(A55remlife=\"N/A\",\"n/a\",A55Value/A55remlife))","v":"n/a"},{"$f":"IF(L$3>A55remlife,A55Value-SUM($G776:K776),IF(A55remlife=\"N/A\",\"n/a\",A55Value/A55remlife))","v":"n/a"},{"$f":"IF(M$3>A55remlife,A55Value-SUM($G776:L776),IF(A55remlife=\"N/A\",\"n/a\",A55Value/A55remlife))","v":"n/a"},{"$f":"IF(N$3>A55remlife,A55Value-SUM($G776:M776),IF(A55remlife=\"N/A\",\"n/a\",A55Value/A55remlife))","v":"n/a"},{"$f":"IF(O$3>A55remlife,A55Value-SUM($G776:N776),IF(A55remlife=\"N/A\",\"n/a\",A55Value/A55remlife))","v":"n/a"},{"$f":"IF(P$3>A55remlife,A55Value-SUM($G776:O776),IF(A55remlife=\"N/A\",\"n/a\",A55Value/A55remlife))","v":"n/a"},{"$f":"IF(Q$3>A55remlife,A55Value-SUM($G776:P776),IF(A55remlife=\"N/A\",\"n/a\",A55Value/A55remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(I$3>(A55stdlife+$F778),('RFM input'!$H$317*(1+vanilla1)^0.5)-SUM($H778:H778),('RFM input'!$H$317*(1+vanilla1)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(J$3>(A55stdlife+$F778),('RFM input'!$H$317*(1+vanilla1)^0.5)-SUM($H778:I778),('RFM input'!$H$317*(1+vanilla1)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(K$3>(A55stdlife+$F778),('RFM input'!$H$317*(1+vanilla1)^0.5)-SUM($H778:J778),('RFM input'!$H$317*(1+vanilla1)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(L$3>(A55stdlife+$F778),('RFM input'!$H$317*(1+vanilla1)^0.5)-SUM($H778:K778),('RFM input'!$H$317*(1+vanilla1)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(M$3>(A55stdlife+$F778),('RFM input'!$H$317*(1+vanilla1)^0.5)-SUM($H778:L778),('RFM input'!$H$317*(1+vanilla1)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(N$3>(A55stdlife+$F778),('RFM input'!$H$317*(1+vanilla1)^0.5)-SUM($H778:M778),('RFM input'!$H$317*(1+vanilla1)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(O$3>(A55stdlife+$F778),('RFM input'!$H$317*(1+vanilla1)^0.5)-SUM($H778:N778),('RFM input'!$H$317*(1+vanilla1)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(P$3>(A55stdlife+$F778),('RFM input'!$H$317*(1+vanilla1)^0.5)-SUM($H778:O778),('RFM input'!$H$317*(1+vanilla1)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(Q$3>(A55stdlife+$F778),('RFM input'!$H$317*(1+vanilla1)^0.5)-SUM($H778:P778),('RFM input'!$H$317*(1+vanilla1)^0.5)/A55stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(J$3>(A55stdlife+$F779),('RFM input'!$I$317*(1+vanilla2)^0.5)-SUM($I779:I779),('RFM input'!$I$317*(1+vanilla2)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(K$3>(A55stdlife+$F779),('RFM input'!$I$317*(1+vanilla2)^0.5)-SUM($I779:J779),('RFM input'!$I$317*(1+vanilla2)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(L$3>(A55stdlife+$F779),('RFM input'!$I$317*(1+vanilla2)^0.5)-SUM($I779:K779),('RFM input'!$I$317*(1+vanilla2)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(M$3>(A55stdlife+$F779),('RFM input'!$I$317*(1+vanilla2)^0.5)-SUM($I779:L779),('RFM input'!$I$317*(1+vanilla2)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(N$3>(A55stdlife+$F779),('RFM input'!$I$317*(1+vanilla2)^0.5)-SUM($I779:M779),('RFM input'!$I$317*(1+vanilla2)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(O$3>(A55stdlife+$F779),('RFM input'!$I$317*(1+vanilla2)^0.5)-SUM($I779:N779),('RFM input'!$I$317*(1+vanilla2)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(P$3>(A55stdlife+$F779),('RFM input'!$I$317*(1+vanilla2)^0.5)-SUM($I779:O779),('RFM input'!$I$317*(1+vanilla2)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(Q$3>(A55stdlife+$F779),('RFM input'!$I$317*(1+vanilla2)^0.5)-SUM($I779:P779),('RFM input'!$I$317*(1+vanilla2)^0.5)/A55stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(K$3>(A55stdlife+$F780),('RFM input'!$J$317*(1+vanilla3)^0.5)-SUM($J780:J780),('RFM input'!$J$317*(1+vanilla3)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(L$3>(A55stdlife+$F780),('RFM input'!$J$317*(1+vanilla3)^0.5)-SUM($J780:K780),('RFM input'!$J$317*(1+vanilla3)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(M$3>(A55stdlife+$F780),('RFM input'!$J$317*(1+vanilla3)^0.5)-SUM($J780:L780),('RFM input'!$J$317*(1+vanilla3)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(N$3>(A55stdlife+$F780),('RFM input'!$J$317*(1+vanilla3)^0.5)-SUM($J780:M780),('RFM input'!$J$317*(1+vanilla3)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(O$3>(A55stdlife+$F780),('RFM input'!$J$317*(1+vanilla3)^0.5)-SUM($J780:N780),('RFM input'!$J$317*(1+vanilla3)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(P$3>(A55stdlife+$F780),('RFM input'!$J$317*(1+vanilla3)^0.5)-SUM($J780:O780),('RFM input'!$J$317*(1+vanilla3)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(Q$3>(A55stdlife+$F780),('RFM input'!$J$317*(1+vanilla3)^0.5)-SUM($J780:P780),('RFM input'!$J$317*(1+vanilla3)^0.5)/A55stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(L$3>(A55stdlife+$F781),('RFM input'!$K$317*(1+vanilla4)^0.5)-SUM($K781:K781),('RFM input'!$K$317*(1+vanilla4)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(M$3>(A55stdlife+$F781),('RFM input'!$K$317*(1+vanilla4)^0.5)-SUM($K781:L781),('RFM input'!$K$317*(1+vanilla4)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(N$3>(A55stdlife+$F781),('RFM input'!$K$317*(1+vanilla4)^0.5)-SUM($K781:M781),('RFM input'!$K$317*(1+vanilla4)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(O$3>(A55stdlife+$F781),('RFM input'!$K$317*(1+vanilla4)^0.5)-SUM($K781:N781),('RFM input'!$K$317*(1+vanilla4)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(P$3>(A55stdlife+$F781),('RFM input'!$K$317*(1+vanilla4)^0.5)-SUM($K781:O781),('RFM input'!$K$317*(1+vanilla4)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(Q$3>(A55stdlife+$F781),('RFM input'!$K$317*(1+vanilla4)^0.5)-SUM($K781:P781),('RFM input'!$K$317*(1+vanilla4)^0.5)/A55stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(M$3>(A55stdlife+$F782),('RFM input'!$L$317*(1+vanilla5)^0.5)-SUM($L782:L782),('RFM input'!$L$317*(1+vanilla5)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(N$3>(A55stdlife+$F782),('RFM input'!$L$317*(1+vanilla5)^0.5)-SUM($L782:M782),('RFM input'!$L$317*(1+vanilla5)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(O$3>(A55stdlife+$F782),('RFM input'!$L$317*(1+vanilla5)^0.5)-SUM($L782:N782),('RFM input'!$L$317*(1+vanilla5)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(P$3>(A55stdlife+$F782),('RFM input'!$L$317*(1+vanilla5)^0.5)-SUM($L782:O782),('RFM input'!$L$317*(1+vanilla5)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(Q$3>(A55stdlife+$F782),('RFM input'!$L$317*(1+vanilla5)^0.5)-SUM($L782:P782),('RFM input'!$L$317*(1+vanilla5)^0.5)/A55stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(N$3>(A55stdlife+$F783),('RFM input'!$M$317*(1+vanilla6)^0.5)-SUM($M783:M783),('RFM input'!$M$317*(1+vanilla6)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(O$3>(A55stdlife+$F783),('RFM input'!$M$317*(1+vanilla6)^0.5)-SUM($M783:N783),('RFM input'!$M$317*(1+vanilla6)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(P$3>(A55stdlife+$F783),('RFM input'!$M$317*(1+vanilla6)^0.5)-SUM($M783:O783),('RFM input'!$M$317*(1+vanilla6)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(Q$3>(A55stdlife+$F783),('RFM input'!$M$317*(1+vanilla6)^0.5)-SUM($M783:P783),('RFM input'!$M$317*(1+vanilla6)^0.5)/A55stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(O$3>(A55stdlife+$F784),('RFM input'!N$317*(1+vanilla7)^0.5)-SUM($N784:N784),('RFM input'!$N$317*(1+vanilla7)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(P$3>(A55stdlife+$F784),('RFM input'!O$317*(1+vanilla7)^0.5)-SUM($N784:O784),('RFM input'!$N$317*(1+vanilla7)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(Q$3>(A55stdlife+$F784),('RFM input'!P$317*(1+vanilla7)^0.5)-SUM($N784:P784),('RFM input'!$N$317*(1+vanilla7)^0.5)/A55stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(P$3>(A55stdlife+$F785),('RFM input'!$O$317*(1+vanilla8)^0.5)-SUM($O785:O785),('RFM input'!$O$317*(1+vanilla8)^0.5)/A55stdlife))","v":0},{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(Q$3>(A55stdlife+$F785),('RFM input'!$O$317*(1+vanilla8)^0.5)-SUM($O785:P785),('RFM input'!$O$317*(1+vanilla8)^0.5)/A55stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A55stdlife=\"n/a\",\"n/a\",IF(Q$3>(A55stdlife+$F786),('RFM input'!$P$317*(1+vanilla9)^0.5)-SUM($P786:P786),('RFM input'!$P$317*(1+vanilla9)^0.5)/A55stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$402,-SUM(H776:H787))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$402,-SUM(I776:I787))","v":0},{"$f":"IF(COUNT($H788:I788)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$402,-SUM(J776:J787)))","v":0},{"$f":"IF(COUNT($H788:J788)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$402,-SUM(K776:K787)))","v":0},{"$f":"IF(COUNT($H788:K788)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$402,-SUM(L776:L787)))","v":0},{"$f":"IF(COUNT($H788:L788)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$402,-SUM(M776:M787)))","v":0},{"$f":"IF(COUNT($H788:M788)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$402,-SUM(N776:N787)))","v":0},{"$f":"IF(COUNT($H788:N788)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$402,-SUM(O776:O787)))","v":0},{"$f":"IF(COUNT($H788:O788)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$402,-SUM(P776:P787)))","v":0},{"$f":"IF(COUNT($H788:P788)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$402,-SUM(Q776:Q787)))","v":0}]
[null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A56remlife,A56Value-SUM($G789:G789),IF(A56remlife=\"N/A\",\"n/a\",A56Value/A56remlife))","v":"n/a"},{"$f":"IF(I$3>A56remlife,A56Value-SUM($G789:H789),IF(A56remlife=\"N/A\",\"n/a\",A56Value/A56remlife))","v":"n/a"},{"$f":"IF(J$3>A56remlife,A56Value-SUM($G789:I789),IF(A56remlife=\"N/A\",\"n/a\",A56Value/A56remlife))","v":"n/a"},{"$f":"IF(K$3>A56remlife,A56Value-SUM($G789:J789),IF(A56remlife=\"N/A\",\"n/a\",A56Value/A56remlife))","v":"n/a"},{"$f":"IF(L$3>A56remlife,A56Value-SUM($G789:K789),IF(A56remlife=\"N/A\",\"n/a\",A56Value/A56remlife))","v":"n/a"},{"$f":"IF(M$3>A56remlife,A56Value-SUM($G789:L789),IF(A56remlife=\"N/A\",\"n/a\",A56Value/A56remlife))","v":"n/a"},{"$f":"IF(N$3>A56remlife,A56Value-SUM($G789:M789),IF(A56remlife=\"N/A\",\"n/a\",A56Value/A56remlife))","v":"n/a"},{"$f":"IF(O$3>A56remlife,A56Value-SUM($G789:N789),IF(A56remlife=\"N/A\",\"n/a\",A56Value/A56remlife))","v":"n/a"},{"$f":"IF(P$3>A56remlife,A56Value-SUM($G789:O789),IF(A56remlife=\"N/A\",\"n/a\",A56Value/A56remlife))","v":"n/a"},{"$f":"IF(Q$3>A56remlife,A56Value-SUM($G789:P789),IF(A56remlife=\"N/A\",\"n/a\",A56Value/A56remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(I$3>(A56stdlife+$F791),('RFM input'!$H$318*(1+vanilla1)^0.5)-SUM($H791:H791),('RFM input'!$H$318*(1+vanilla1)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(J$3>(A56stdlife+$F791),('RFM input'!$H$318*(1+vanilla1)^0.5)-SUM($H791:I791),('RFM input'!$H$318*(1+vanilla1)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(K$3>(A56stdlife+$F791),('RFM input'!$H$318*(1+vanilla1)^0.5)-SUM($H791:J791),('RFM input'!$H$318*(1+vanilla1)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(L$3>(A56stdlife+$F791),('RFM input'!$H$318*(1+vanilla1)^0.5)-SUM($H791:K791),('RFM input'!$H$318*(1+vanilla1)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(M$3>(A56stdlife+$F791),('RFM input'!$H$318*(1+vanilla1)^0.5)-SUM($H791:L791),('RFM input'!$H$318*(1+vanilla1)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(N$3>(A56stdlife+$F791),('RFM input'!$H$318*(1+vanilla1)^0.5)-SUM($H791:M791),('RFM input'!$H$318*(1+vanilla1)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(O$3>(A56stdlife+$F791),('RFM input'!$H$318*(1+vanilla1)^0.5)-SUM($H791:N791),('RFM input'!$H$318*(1+vanilla1)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(P$3>(A56stdlife+$F791),('RFM input'!$H$318*(1+vanilla1)^0.5)-SUM($H791:O791),('RFM input'!$H$318*(1+vanilla1)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(Q$3>(A56stdlife+$F791),('RFM input'!$H$318*(1+vanilla1)^0.5)-SUM($H791:P791),('RFM input'!$H$318*(1+vanilla1)^0.5)/A56stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(J$3>(A56stdlife+$F792),('RFM input'!$I$318*(1+vanilla2)^0.5)-SUM($I792:I792),('RFM input'!$I$318*(1+vanilla2)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(K$3>(A56stdlife+$F792),('RFM input'!$I$318*(1+vanilla2)^0.5)-SUM($I792:J792),('RFM input'!$I$318*(1+vanilla2)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(L$3>(A56stdlife+$F792),('RFM input'!$I$318*(1+vanilla2)^0.5)-SUM($I792:K792),('RFM input'!$I$318*(1+vanilla2)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(M$3>(A56stdlife+$F792),('RFM input'!$I$318*(1+vanilla2)^0.5)-SUM($I792:L792),('RFM input'!$I$318*(1+vanilla2)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(N$3>(A56stdlife+$F792),('RFM input'!$I$318*(1+vanilla2)^0.5)-SUM($I792:M792),('RFM input'!$I$318*(1+vanilla2)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(O$3>(A56stdlife+$F792),('RFM input'!$I$318*(1+vanilla2)^0.5)-SUM($I792:N792),('RFM input'!$I$318*(1+vanilla2)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(P$3>(A56stdlife+$F792),('RFM input'!$I$318*(1+vanilla2)^0.5)-SUM($I792:O792),('RFM input'!$I$318*(1+vanilla2)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(Q$3>(A56stdlife+$F792),('RFM input'!$I$318*(1+vanilla2)^0.5)-SUM($I792:P792),('RFM input'!$I$318*(1+vanilla2)^0.5)/A56stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(K$3>(A56stdlife+$F793),('RFM input'!$J$318*(1+vanilla3)^0.5)-SUM($J793:J793),('RFM input'!$J$318*(1+vanilla3)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(L$3>(A56stdlife+$F793),('RFM input'!$J$318*(1+vanilla3)^0.5)-SUM($J793:K793),('RFM input'!$J$318*(1+vanilla3)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(M$3>(A56stdlife+$F793),('RFM input'!$J$318*(1+vanilla3)^0.5)-SUM($J793:L793),('RFM input'!$J$318*(1+vanilla3)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(N$3>(A56stdlife+$F793),('RFM input'!$J$318*(1+vanilla3)^0.5)-SUM($J793:M793),('RFM input'!$J$318*(1+vanilla3)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(O$3>(A56stdlife+$F793),('RFM input'!$J$318*(1+vanilla3)^0.5)-SUM($J793:N793),('RFM input'!$J$318*(1+vanilla3)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(P$3>(A56stdlife+$F793),('RFM input'!$J$318*(1+vanilla3)^0.5)-SUM($J793:O793),('RFM input'!$J$318*(1+vanilla3)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(Q$3>(A56stdlife+$F793),('RFM input'!$J$318*(1+vanilla3)^0.5)-SUM($J793:P793),('RFM input'!$J$318*(1+vanilla3)^0.5)/A56stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(L$3>(A56stdlife+$F794),('RFM input'!$K$318*(1+vanilla4)^0.5)-SUM($K794:K794),('RFM input'!$K$318*(1+vanilla4)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(M$3>(A56stdlife+$F794),('RFM input'!$K$318*(1+vanilla4)^0.5)-SUM($K794:L794),('RFM input'!$K$318*(1+vanilla4)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(N$3>(A56stdlife+$F794),('RFM input'!$K$318*(1+vanilla4)^0.5)-SUM($K794:M794),('RFM input'!$K$318*(1+vanilla4)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(O$3>(A56stdlife+$F794),('RFM input'!$K$318*(1+vanilla4)^0.5)-SUM($K794:N794),('RFM input'!$K$318*(1+vanilla4)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(P$3>(A56stdlife+$F794),('RFM input'!$K$318*(1+vanilla4)^0.5)-SUM($K794:O794),('RFM input'!$K$318*(1+vanilla4)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(Q$3>(A56stdlife+$F794),('RFM input'!$K$318*(1+vanilla4)^0.5)-SUM($K794:P794),('RFM input'!$K$318*(1+vanilla4)^0.5)/A56stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(M$3>(A56stdlife+$F795),('RFM input'!$L$318*(1+vanilla5)^0.5)-SUM($L795:L795),('RFM input'!$L$318*(1+vanilla5)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(N$3>(A56stdlife+$F795),('RFM input'!$L$318*(1+vanilla5)^0.5)-SUM($L795:M795),('RFM input'!$L$318*(1+vanilla5)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(O$3>(A56stdlife+$F795),('RFM input'!$L$318*(1+vanilla5)^0.5)-SUM($L795:N795),('RFM input'!$L$318*(1+vanilla5)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(P$3>(A56stdlife+$F795),('RFM input'!$L$318*(1+vanilla5)^0.5)-SUM($L795:O795),('RFM input'!$L$318*(1+vanilla5)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(Q$3>(A56stdlife+$F795),('RFM input'!$L$318*(1+vanilla5)^0.5)-SUM($L795:P795),('RFM input'!$L$318*(1+vanilla5)^0.5)/A56stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(N$3>(A56stdlife+$F796),('RFM input'!$M$318*(1+vanilla6)^0.5)-SUM($M796:M796),('RFM input'!$M$318*(1+vanilla6)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(O$3>(A56stdlife+$F796),('RFM input'!$M$318*(1+vanilla6)^0.5)-SUM($M796:N796),('RFM input'!$M$318*(1+vanilla6)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(P$3>(A56stdlife+$F796),('RFM input'!$M$318*(1+vanilla6)^0.5)-SUM($M796:O796),('RFM input'!$M$318*(1+vanilla6)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(Q$3>(A56stdlife+$F796),('RFM input'!$M$318*(1+vanilla6)^0.5)-SUM($M796:P796),('RFM input'!$M$318*(1+vanilla6)^0.5)/A56stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(O$3>(A56stdlife+$F797),('RFM input'!N$318*(1+vanilla7)^0.5)-SUM($N797:N797),('RFM input'!$N$318*(1+vanilla7)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(P$3>(A56stdlife+$F797),('RFM input'!O$318*(1+vanilla7)^0.5)-SUM($N797:O797),('RFM input'!$N$318*(1+vanilla7)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(Q$3>(A56stdlife+$F797),('RFM input'!P$318*(1+vanilla7)^0.5)-SUM($N797:P797),('RFM input'!$N$318*(1+vanilla7)^0.5)/A56stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(P$3>(A56stdlife+$F798),('RFM input'!$O$318*(1+vanilla8)^0.5)-SUM($O798:O798),('RFM input'!$O$318*(1+vanilla8)^0.5)/A56stdlife))","v":0},{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(Q$3>(A56stdlife+$F798),('RFM input'!$O$318*(1+vanilla8)^0.5)-SUM($O798:P798),('RFM input'!$O$318*(1+vanilla8)^0.5)/A56stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A56stdlife=\"n/a\",\"n/a\",IF(Q$3>(A56stdlife+$F799),('RFM input'!$P$318*(1+vanilla9)^0.5)-SUM($P799:P799),('RFM input'!$P$318*(1+vanilla9)^0.5)/A56stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$403,-SUM(H789:H800))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$403,-SUM(I789:I800))","v":0},{"$f":"IF(COUNT($H801:I801)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$403,-SUM(J789:J800)))","v":0},{"$f":"IF(COUNT($H801:J801)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$403,-SUM(K789:K800)))","v":0},{"$f":"IF(COUNT($H801:K801)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$403,-SUM(L789:L800)))","v":0},{"$f":"IF(COUNT($H801:L801)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$403,-SUM(M789:M800)))","v":0},{"$f":"IF(COUNT($H801:M801)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$403,-SUM(N789:N800)))","v":0},{"$f":"IF(COUNT($H801:N801)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$403,-SUM(O789:O800)))","v":0},{"$f":"IF(COUNT($H801:O801)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$403,-SUM(P789:P800)))","v":0},{"$f":"IF(COUNT($H801:P801)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$403,-SUM(Q789:Q800)))","v":0}]
[null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A57remlife,A57Value-SUM($G802:G802),IF(A57remlife=\"N/A\",\"n/a\",A57Value/A57remlife))","v":"n/a"},{"$f":"IF(I$3>A57remlife,A57Value-SUM($G802:H802),IF(A57remlife=\"N/A\",\"n/a\",A57Value/A57remlife))","v":"n/a"},{"$f":"IF(J$3>A57remlife,A57Value-SUM($G802:I802),IF(A57remlife=\"N/A\",\"n/a\",A57Value/A57remlife))","v":"n/a"},{"$f":"IF(K$3>A57remlife,A57Value-SUM($G802:J802),IF(A57remlife=\"N/A\",\"n/a\",A57Value/A57remlife))","v":"n/a"},{"$f":"IF(L$3>A57remlife,A57Value-SUM($G802:K802),IF(A57remlife=\"N/A\",\"n/a\",A57Value/A57remlife))","v":"n/a"},{"$f":"IF(M$3>A57remlife,A57Value-SUM($G802:L802),IF(A57remlife=\"N/A\",\"n/a\",A57Value/A57remlife))","v":"n/a"},{"$f":"IF(N$3>A57remlife,A57Value-SUM($G802:M802),IF(A57remlife=\"N/A\",\"n/a\",A57Value/A57remlife))","v":"n/a"},{"$f":"IF(O$3>A57remlife,A57Value-SUM($G802:N802),IF(A57remlife=\"N/A\",\"n/a\",A57Value/A57remlife))","v":"n/a"},{"$f":"IF(P$3>A57remlife,A57Value-SUM($G802:O802),IF(A57remlife=\"N/A\",\"n/a\",A57Value/A57remlife))","v":"n/a"},{"$f":"IF(Q$3>A57remlife,A57Value-SUM($G802:P802),IF(A57remlife=\"N/A\",\"n/a\",A57Value/A57remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(I$3>(A57stdlife+$F804),('RFM input'!$H$319*(1+vanilla1)^0.5)-SUM($H804:H804),('RFM input'!$H$319*(1+vanilla1)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(J$3>(A57stdlife+$F804),('RFM input'!$H$319*(1+vanilla1)^0.5)-SUM($H804:I804),('RFM input'!$H$319*(1+vanilla1)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(K$3>(A57stdlife+$F804),('RFM input'!$H$319*(1+vanilla1)^0.5)-SUM($H804:J804),('RFM input'!$H$319*(1+vanilla1)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(L$3>(A57stdlife+$F804),('RFM input'!$H$319*(1+vanilla1)^0.5)-SUM($H804:K804),('RFM input'!$H$319*(1+vanilla1)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(M$3>(A57stdlife+$F804),('RFM input'!$H$319*(1+vanilla1)^0.5)-SUM($H804:L804),('RFM input'!$H$319*(1+vanilla1)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(N$3>(A57stdlife+$F804),('RFM input'!$H$319*(1+vanilla1)^0.5)-SUM($H804:M804),('RFM input'!$H$319*(1+vanilla1)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(O$3>(A57stdlife+$F804),('RFM input'!$H$319*(1+vanilla1)^0.5)-SUM($H804:N804),('RFM input'!$H$319*(1+vanilla1)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(P$3>(A57stdlife+$F804),('RFM input'!$H$319*(1+vanilla1)^0.5)-SUM($H804:O804),('RFM input'!$H$319*(1+vanilla1)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(Q$3>(A57stdlife+$F804),('RFM input'!$H$319*(1+vanilla1)^0.5)-SUM($H804:P804),('RFM input'!$H$319*(1+vanilla1)^0.5)/A57stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(J$3>(A57stdlife+$F805),('RFM input'!$I$319*(1+vanilla2)^0.5)-SUM($I805:I805),('RFM input'!$I$319*(1+vanilla2)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(K$3>(A57stdlife+$F805),('RFM input'!$I$319*(1+vanilla2)^0.5)-SUM($I805:J805),('RFM input'!$I$319*(1+vanilla2)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(L$3>(A57stdlife+$F805),('RFM input'!$I$319*(1+vanilla2)^0.5)-SUM($I805:K805),('RFM input'!$I$319*(1+vanilla2)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(M$3>(A57stdlife+$F805),('RFM input'!$I$319*(1+vanilla2)^0.5)-SUM($I805:L805),('RFM input'!$I$319*(1+vanilla2)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(N$3>(A57stdlife+$F805),('RFM input'!$I$319*(1+vanilla2)^0.5)-SUM($I805:M805),('RFM input'!$I$319*(1+vanilla2)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(O$3>(A57stdlife+$F805),('RFM input'!$I$319*(1+vanilla2)^0.5)-SUM($I805:N805),('RFM input'!$I$319*(1+vanilla2)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(P$3>(A57stdlife+$F805),('RFM input'!$I$319*(1+vanilla2)^0.5)-SUM($I805:O805),('RFM input'!$I$319*(1+vanilla2)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(Q$3>(A57stdlife+$F805),('RFM input'!$I$319*(1+vanilla2)^0.5)-SUM($I805:P805),('RFM input'!$I$319*(1+vanilla2)^0.5)/A57stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(K$3>(A57stdlife+$F806),('RFM input'!$J$319*(1+vanilla3)^0.5)-SUM($J806:J806),('RFM input'!$J$319*(1+vanilla3)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(L$3>(A57stdlife+$F806),('RFM input'!$J$319*(1+vanilla3)^0.5)-SUM($J806:K806),('RFM input'!$J$319*(1+vanilla3)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(M$3>(A57stdlife+$F806),('RFM input'!$J$319*(1+vanilla3)^0.5)-SUM($J806:L806),('RFM input'!$J$319*(1+vanilla3)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(N$3>(A57stdlife+$F806),('RFM input'!$J$319*(1+vanilla3)^0.5)-SUM($J806:M806),('RFM input'!$J$319*(1+vanilla3)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(O$3>(A57stdlife+$F806),('RFM input'!$J$319*(1+vanilla3)^0.5)-SUM($J806:N806),('RFM input'!$J$319*(1+vanilla3)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(P$3>(A57stdlife+$F806),('RFM input'!$J$319*(1+vanilla3)^0.5)-SUM($J806:O806),('RFM input'!$J$319*(1+vanilla3)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(Q$3>(A57stdlife+$F806),('RFM input'!$J$319*(1+vanilla3)^0.5)-SUM($J806:P806),('RFM input'!$J$319*(1+vanilla3)^0.5)/A57stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(L$3>(A57stdlife+$F807),('RFM input'!$K$319*(1+vanilla4)^0.5)-SUM($K807:K807),('RFM input'!$K$319*(1+vanilla4)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(M$3>(A57stdlife+$F807),('RFM input'!$K$319*(1+vanilla4)^0.5)-SUM($K807:L807),('RFM input'!$K$319*(1+vanilla4)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(N$3>(A57stdlife+$F807),('RFM input'!$K$319*(1+vanilla4)^0.5)-SUM($K807:M807),('RFM input'!$K$319*(1+vanilla4)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(O$3>(A57stdlife+$F807),('RFM input'!$K$319*(1+vanilla4)^0.5)-SUM($K807:N807),('RFM input'!$K$319*(1+vanilla4)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(P$3>(A57stdlife+$F807),('RFM input'!$K$319*(1+vanilla4)^0.5)-SUM($K807:O807),('RFM input'!$K$319*(1+vanilla4)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(Q$3>(A57stdlife+$F807),('RFM input'!$K$319*(1+vanilla4)^0.5)-SUM($K807:P807),('RFM input'!$K$319*(1+vanilla4)^0.5)/A57stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(M$3>(A57stdlife+$F808),('RFM input'!$L$319*(1+vanilla5)^0.5)-SUM($L808:L808),('RFM input'!$L$319*(1+vanilla5)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(N$3>(A57stdlife+$F808),('RFM input'!$L$319*(1+vanilla5)^0.5)-SUM($L808:M808),('RFM input'!$L$319*(1+vanilla5)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(O$3>(A57stdlife+$F808),('RFM input'!$L$319*(1+vanilla5)^0.5)-SUM($L808:N808),('RFM input'!$L$319*(1+vanilla5)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(P$3>(A57stdlife+$F808),('RFM input'!$L$319*(1+vanilla5)^0.5)-SUM($L808:O808),('RFM input'!$L$319*(1+vanilla5)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(Q$3>(A57stdlife+$F808),('RFM input'!$L$319*(1+vanilla5)^0.5)-SUM($L808:P808),('RFM input'!$L$319*(1+vanilla5)^0.5)/A57stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(N$3>(A57stdlife+$F809),('RFM input'!$M$319*(1+vanilla6)^0.5)-SUM($M809:M809),('RFM input'!$M$319*(1+vanilla6)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(O$3>(A57stdlife+$F809),('RFM input'!$M$319*(1+vanilla6)^0.5)-SUM($M809:N809),('RFM input'!$M$319*(1+vanilla6)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(P$3>(A57stdlife+$F809),('RFM input'!$M$319*(1+vanilla6)^0.5)-SUM($M809:O809),('RFM input'!$M$319*(1+vanilla6)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(Q$3>(A57stdlife+$F809),('RFM input'!$M$319*(1+vanilla6)^0.5)-SUM($M809:P809),('RFM input'!$M$319*(1+vanilla6)^0.5)/A57stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(O$3>(A57stdlife+$F810),('RFM input'!N$319*(1+vanilla7)^0.5)-SUM($N810:N810),('RFM input'!$N$319*(1+vanilla7)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(P$3>(A57stdlife+$F810),('RFM input'!O$319*(1+vanilla7)^0.5)-SUM($N810:O810),('RFM input'!$N$319*(1+vanilla7)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(Q$3>(A57stdlife+$F810),('RFM input'!P$319*(1+vanilla7)^0.5)-SUM($N810:P810),('RFM input'!$N$319*(1+vanilla7)^0.5)/A57stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(P$3>(A57stdlife+$F811),('RFM input'!$O$319*(1+vanilla8)^0.5)-SUM($O811:O811),('RFM input'!$O$319*(1+vanilla8)^0.5)/A57stdlife))","v":"n/a"},{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(Q$3>(A57stdlife+$F811),('RFM input'!$O$319*(1+vanilla8)^0.5)-SUM($O811:P811),('RFM input'!$O$319*(1+vanilla8)^0.5)/A57stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A57stdlife=\"n/a\",\"n/a\",IF(Q$3>(A57stdlife+$F812),('RFM input'!$P$319*(1+vanilla9)^0.5)-SUM($P812:P812),('RFM input'!$P$319*(1+vanilla9)^0.5)/A57stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$404,-SUM(H802:H813))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$404,-SUM(I802:I813))","v":0},{"$f":"IF(COUNT($H814:I814)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$404,-SUM(J802:J813)))","v":0},{"$f":"IF(COUNT($H814:J814)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$404,-SUM(K802:K813)))","v":0},{"$f":"IF(COUNT($H814:K814)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$404,-SUM(L802:L813)))","v":0},{"$f":"IF(COUNT($H814:L814)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$404,-SUM(M802:M813)))","v":0},{"$f":"IF(COUNT($H814:M814)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$404,-SUM(N802:N813)))","v":0},{"$f":"IF(COUNT($H814:N814)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$404,-SUM(O802:O813)))","v":0},{"$f":"IF(COUNT($H814:O814)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$404,-SUM(P802:P813)))","v":0},{"$f":"IF(COUNT($H814:P814)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$404,-SUM(Q802:Q813)))","v":0}]
[null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A58remlife,A58Value-SUM($G815:G815),IF(A58remlife=\"N/A\",\"n/a\",A58Value/A58remlife))","v":"n/a"},{"$f":"IF(I$3>A58remlife,A58Value-SUM($G815:H815),IF(A58remlife=\"N/A\",\"n/a\",A58Value/A58remlife))","v":"n/a"},{"$f":"IF(J$3>A58remlife,A58Value-SUM($G815:I815),IF(A58remlife=\"N/A\",\"n/a\",A58Value/A58remlife))","v":"n/a"},{"$f":"IF(K$3>A58remlife,A58Value-SUM($G815:J815),IF(A58remlife=\"N/A\",\"n/a\",A58Value/A58remlife))","v":"n/a"},{"$f":"IF(L$3>A58remlife,A58Value-SUM($G815:K815),IF(A58remlife=\"N/A\",\"n/a\",A58Value/A58remlife))","v":"n/a"},{"$f":"IF(M$3>A58remlife,A58Value-SUM($G815:L815),IF(A58remlife=\"N/A\",\"n/a\",A58Value/A58remlife))","v":"n/a"},{"$f":"IF(N$3>A58remlife,A58Value-SUM($G815:M815),IF(A58remlife=\"N/A\",\"n/a\",A58Value/A58remlife))","v":"n/a"},{"$f":"IF(O$3>A58remlife,A58Value-SUM($G815:N815),IF(A58remlife=\"N/A\",\"n/a\",A58Value/A58remlife))","v":"n/a"},{"$f":"IF(P$3>A58remlife,A58Value-SUM($G815:O815),IF(A58remlife=\"N/A\",\"n/a\",A58Value/A58remlife))","v":"n/a"},{"$f":"IF(Q$3>A58remlife,A58Value-SUM($G815:P815),IF(A58remlife=\"N/A\",\"n/a\",A58Value/A58remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(I$3>(A58stdlife+$F817),('RFM input'!$H$320*(1+vanilla1)^0.5)-SUM($H817:H817),('RFM input'!$H$320*(1+vanilla1)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(J$3>(A58stdlife+$F817),('RFM input'!$H$320*(1+vanilla1)^0.5)-SUM($H817:I817),('RFM input'!$H$320*(1+vanilla1)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(K$3>(A58stdlife+$F817),('RFM input'!$H$320*(1+vanilla1)^0.5)-SUM($H817:J817),('RFM input'!$H$320*(1+vanilla1)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(L$3>(A58stdlife+$F817),('RFM input'!$H$320*(1+vanilla1)^0.5)-SUM($H817:K817),('RFM input'!$H$320*(1+vanilla1)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(M$3>(A58stdlife+$F817),('RFM input'!$H$320*(1+vanilla1)^0.5)-SUM($H817:L817),('RFM input'!$H$320*(1+vanilla1)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(N$3>(A58stdlife+$F817),('RFM input'!$H$320*(1+vanilla1)^0.5)-SUM($H817:M817),('RFM input'!$H$320*(1+vanilla1)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(O$3>(A58stdlife+$F817),('RFM input'!$H$320*(1+vanilla1)^0.5)-SUM($H817:N817),('RFM input'!$H$320*(1+vanilla1)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(P$3>(A58stdlife+$F817),('RFM input'!$H$320*(1+vanilla1)^0.5)-SUM($H817:O817),('RFM input'!$H$320*(1+vanilla1)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(Q$3>(A58stdlife+$F817),('RFM input'!$H$320*(1+vanilla1)^0.5)-SUM($H817:P817),('RFM input'!$H$320*(1+vanilla1)^0.5)/A58stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(J$3>(A58stdlife+$F818),('RFM input'!$I$320*(1+vanilla2)^0.5)-SUM($I818:I818),('RFM input'!$I$320*(1+vanilla2)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(K$3>(A58stdlife+$F818),('RFM input'!$I$320*(1+vanilla2)^0.5)-SUM($I818:J818),('RFM input'!$I$320*(1+vanilla2)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(L$3>(A58stdlife+$F818),('RFM input'!$I$320*(1+vanilla2)^0.5)-SUM($I818:K818),('RFM input'!$I$320*(1+vanilla2)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(M$3>(A58stdlife+$F818),('RFM input'!$I$320*(1+vanilla2)^0.5)-SUM($I818:L818),('RFM input'!$I$320*(1+vanilla2)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(N$3>(A58stdlife+$F818),('RFM input'!$I$320*(1+vanilla2)^0.5)-SUM($I818:M818),('RFM input'!$I$320*(1+vanilla2)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(O$3>(A58stdlife+$F818),('RFM input'!$I$320*(1+vanilla2)^0.5)-SUM($I818:N818),('RFM input'!$I$320*(1+vanilla2)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(P$3>(A58stdlife+$F818),('RFM input'!$I$320*(1+vanilla2)^0.5)-SUM($I818:O818),('RFM input'!$I$320*(1+vanilla2)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(Q$3>(A58stdlife+$F818),('RFM input'!$I$320*(1+vanilla2)^0.5)-SUM($I818:P818),('RFM input'!$I$320*(1+vanilla2)^0.5)/A58stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(K$3>(A58stdlife+$F819),('RFM input'!$J$320*(1+vanilla3)^0.5)-SUM($J819:J819),('RFM input'!$J$320*(1+vanilla3)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(L$3>(A58stdlife+$F819),('RFM input'!$J$320*(1+vanilla3)^0.5)-SUM($J819:K819),('RFM input'!$J$320*(1+vanilla3)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(M$3>(A58stdlife+$F819),('RFM input'!$J$320*(1+vanilla3)^0.5)-SUM($J819:L819),('RFM input'!$J$320*(1+vanilla3)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(N$3>(A58stdlife+$F819),('RFM input'!$J$320*(1+vanilla3)^0.5)-SUM($J819:M819),('RFM input'!$J$320*(1+vanilla3)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(O$3>(A58stdlife+$F819),('RFM input'!$J$320*(1+vanilla3)^0.5)-SUM($J819:N819),('RFM input'!$J$320*(1+vanilla3)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(P$3>(A58stdlife+$F819),('RFM input'!$J$320*(1+vanilla3)^0.5)-SUM($J819:O819),('RFM input'!$J$320*(1+vanilla3)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(Q$3>(A58stdlife+$F819),('RFM input'!$J$320*(1+vanilla3)^0.5)-SUM($J819:P819),('RFM input'!$J$320*(1+vanilla3)^0.5)/A58stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(L$3>(A58stdlife+$F820),('RFM input'!$K$320*(1+vanilla4)^0.5)-SUM($K820:K820),('RFM input'!$K$320*(1+vanilla4)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(M$3>(A58stdlife+$F820),('RFM input'!$K$320*(1+vanilla4)^0.5)-SUM($K820:L820),('RFM input'!$K$320*(1+vanilla4)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(N$3>(A58stdlife+$F820),('RFM input'!$K$320*(1+vanilla4)^0.5)-SUM($K820:M820),('RFM input'!$K$320*(1+vanilla4)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(O$3>(A58stdlife+$F820),('RFM input'!$K$320*(1+vanilla4)^0.5)-SUM($K820:N820),('RFM input'!$K$320*(1+vanilla4)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(P$3>(A58stdlife+$F820),('RFM input'!$K$320*(1+vanilla4)^0.5)-SUM($K820:O820),('RFM input'!$K$320*(1+vanilla4)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(Q$3>(A58stdlife+$F820),('RFM input'!$K$320*(1+vanilla4)^0.5)-SUM($K820:P820),('RFM input'!$K$320*(1+vanilla4)^0.5)/A58stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(M$3>(A58stdlife+$F821),('RFM input'!$L$320*(1+vanilla5)^0.5)-SUM($L821:L821),('RFM input'!$L$320*(1+vanilla5)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(N$3>(A58stdlife+$F821),('RFM input'!$L$320*(1+vanilla5)^0.5)-SUM($L821:M821),('RFM input'!$L$320*(1+vanilla5)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(O$3>(A58stdlife+$F821),('RFM input'!$L$320*(1+vanilla5)^0.5)-SUM($L821:N821),('RFM input'!$L$320*(1+vanilla5)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(P$3>(A58stdlife+$F821),('RFM input'!$L$320*(1+vanilla5)^0.5)-SUM($L821:O821),('RFM input'!$L$320*(1+vanilla5)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(Q$3>(A58stdlife+$F821),('RFM input'!$L$320*(1+vanilla5)^0.5)-SUM($L821:P821),('RFM input'!$L$320*(1+vanilla5)^0.5)/A58stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(N$3>(A58stdlife+$F822),('RFM input'!$M$320*(1+vanilla6)^0.5)-SUM($M822:M822),('RFM input'!$M$320*(1+vanilla6)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(O$3>(A58stdlife+$F822),('RFM input'!$M$320*(1+vanilla6)^0.5)-SUM($M822:N822),('RFM input'!$M$320*(1+vanilla6)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(P$3>(A58stdlife+$F822),('RFM input'!$M$320*(1+vanilla6)^0.5)-SUM($M822:O822),('RFM input'!$M$320*(1+vanilla6)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(Q$3>(A58stdlife+$F822),('RFM input'!$M$320*(1+vanilla6)^0.5)-SUM($M822:P822),('RFM input'!$M$320*(1+vanilla6)^0.5)/A58stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(O$3>(A58stdlife+$F823),('RFM input'!N$320*(1+vanilla7)^0.5)-SUM($N823:N823),('RFM input'!$N$320*(1+vanilla7)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(P$3>(A58stdlife+$F823),('RFM input'!O$320*(1+vanilla7)^0.5)-SUM($N823:O823),('RFM input'!$N$320*(1+vanilla7)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(Q$3>(A58stdlife+$F823),('RFM input'!P$320*(1+vanilla7)^0.5)-SUM($N823:P823),('RFM input'!$N$320*(1+vanilla7)^0.5)/A58stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(P$3>(A58stdlife+$F824),('RFM input'!$O$320*(1+vanilla8)^0.5)-SUM($O824:O824),('RFM input'!$O$320*(1+vanilla8)^0.5)/A58stdlife))","v":"n/a"},{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(Q$3>(A58stdlife+$F824),('RFM input'!$O$320*(1+vanilla8)^0.5)-SUM($O824:P824),('RFM input'!$O$320*(1+vanilla8)^0.5)/A58stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A58stdlife=\"n/a\",\"n/a\",IF(Q$3>(A58stdlife+$F825),('RFM input'!$P$320*(1+vanilla9)^0.5)-SUM($P825:P825),('RFM input'!$P$320*(1+vanilla9)^0.5)/A58stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$405,-SUM(H815:H826))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$405,-SUM(I815:I826))","v":0},{"$f":"IF(COUNT($H827:I827)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$405,-SUM(J815:J826)))","v":0},{"$f":"IF(COUNT($H827:J827)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$405,-SUM(K815:K826)))","v":0},{"$f":"IF(COUNT($H827:K827)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$405,-SUM(L815:L826)))","v":0},{"$f":"IF(COUNT($H827:L827)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$405,-SUM(M815:M826)))","v":0},{"$f":"IF(COUNT($H827:M827)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$405,-SUM(N815:N826)))","v":0},{"$f":"IF(COUNT($H827:N827)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$405,-SUM(O815:O826)))","v":0},{"$f":"IF(COUNT($H827:O827)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$405,-SUM(P815:P826)))","v":0},{"$f":"IF(COUNT($H827:P827)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$405,-SUM(Q815:Q826)))","v":0}]
[null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A59remlife,A59Value-SUM($G828:G828),IF(A59remlife=\"N/A\",\"n/a\",A59Value/A59remlife))","v":"n/a"},{"$f":"IF(I$3>A59remlife,A59Value-SUM($G828:H828),IF(A59remlife=\"N/A\",\"n/a\",A59Value/A59remlife))","v":"n/a"},{"$f":"IF(J$3>A59remlife,A59Value-SUM($G828:I828),IF(A59remlife=\"N/A\",\"n/a\",A59Value/A59remlife))","v":"n/a"},{"$f":"IF(K$3>A59remlife,A59Value-SUM($G828:J828),IF(A59remlife=\"N/A\",\"n/a\",A59Value/A59remlife))","v":"n/a"},{"$f":"IF(L$3>A59remlife,A59Value-SUM($G828:K828),IF(A59remlife=\"N/A\",\"n/a\",A59Value/A59remlife))","v":"n/a"},{"$f":"IF(M$3>A59remlife,A59Value-SUM($G828:L828),IF(A59remlife=\"N/A\",\"n/a\",A59Value/A59remlife))","v":"n/a"},{"$f":"IF(N$3>A59remlife,A59Value-SUM($G828:M828),IF(A59remlife=\"N/A\",\"n/a\",A59Value/A59remlife))","v":"n/a"},{"$f":"IF(O$3>A59remlife,A59Value-SUM($G828:N828),IF(A59remlife=\"N/A\",\"n/a\",A59Value/A59remlife))","v":"n/a"},{"$f":"IF(P$3>A59remlife,A59Value-SUM($G828:O828),IF(A59remlife=\"N/A\",\"n/a\",A59Value/A59remlife))","v":"n/a"},{"$f":"IF(Q$3>A59remlife,A59Value-SUM($G828:P828),IF(A59remlife=\"N/A\",\"n/a\",A59Value/A59remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(I$3>(A59stdlife+$F830),('RFM input'!$H$321*(1+vanilla1)^0.5)-SUM($H830:H830),('RFM input'!$H$321*(1+vanilla1)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(J$3>(A59stdlife+$F830),('RFM input'!$H$321*(1+vanilla1)^0.5)-SUM($H830:I830),('RFM input'!$H$321*(1+vanilla1)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(K$3>(A59stdlife+$F830),('RFM input'!$H$321*(1+vanilla1)^0.5)-SUM($H830:J830),('RFM input'!$H$321*(1+vanilla1)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(L$3>(A59stdlife+$F830),('RFM input'!$H$321*(1+vanilla1)^0.5)-SUM($H830:K830),('RFM input'!$H$321*(1+vanilla1)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(M$3>(A59stdlife+$F830),('RFM input'!$H$321*(1+vanilla1)^0.5)-SUM($H830:L830),('RFM input'!$H$321*(1+vanilla1)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(N$3>(A59stdlife+$F830),('RFM input'!$H$321*(1+vanilla1)^0.5)-SUM($H830:M830),('RFM input'!$H$321*(1+vanilla1)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(O$3>(A59stdlife+$F830),('RFM input'!$H$321*(1+vanilla1)^0.5)-SUM($H830:N830),('RFM input'!$H$321*(1+vanilla1)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(P$3>(A59stdlife+$F830),('RFM input'!$H$321*(1+vanilla1)^0.5)-SUM($H830:O830),('RFM input'!$H$321*(1+vanilla1)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(Q$3>(A59stdlife+$F830),('RFM input'!$H$321*(1+vanilla1)^0.5)-SUM($H830:P830),('RFM input'!$H$321*(1+vanilla1)^0.5)/A59stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(J$3>(A59stdlife+$F831),('RFM input'!$I$321*(1+vanilla2)^0.5)-SUM($I831:I831),('RFM input'!$I$321*(1+vanilla2)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(K$3>(A59stdlife+$F831),('RFM input'!$I$321*(1+vanilla2)^0.5)-SUM($I831:J831),('RFM input'!$I$321*(1+vanilla2)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(L$3>(A59stdlife+$F831),('RFM input'!$I$321*(1+vanilla2)^0.5)-SUM($I831:K831),('RFM input'!$I$321*(1+vanilla2)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(M$3>(A59stdlife+$F831),('RFM input'!$I$321*(1+vanilla2)^0.5)-SUM($I831:L831),('RFM input'!$I$321*(1+vanilla2)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(N$3>(A59stdlife+$F831),('RFM input'!$I$321*(1+vanilla2)^0.5)-SUM($I831:M831),('RFM input'!$I$321*(1+vanilla2)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(O$3>(A59stdlife+$F831),('RFM input'!$I$321*(1+vanilla2)^0.5)-SUM($I831:N831),('RFM input'!$I$321*(1+vanilla2)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(P$3>(A59stdlife+$F831),('RFM input'!$I$321*(1+vanilla2)^0.5)-SUM($I831:O831),('RFM input'!$I$321*(1+vanilla2)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(Q$3>(A59stdlife+$F831),('RFM input'!$I$321*(1+vanilla2)^0.5)-SUM($I831:P831),('RFM input'!$I$321*(1+vanilla2)^0.5)/A59stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(K$3>(A59stdlife+$F832),('RFM input'!$J$321*(1+vanilla3)^0.5)-SUM($J832:J832),('RFM input'!$J$321*(1+vanilla3)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(L$3>(A59stdlife+$F832),('RFM input'!$J$321*(1+vanilla3)^0.5)-SUM($J832:K832),('RFM input'!$J$321*(1+vanilla3)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(M$3>(A59stdlife+$F832),('RFM input'!$J$321*(1+vanilla3)^0.5)-SUM($J832:L832),('RFM input'!$J$321*(1+vanilla3)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(N$3>(A59stdlife+$F832),('RFM input'!$J$321*(1+vanilla3)^0.5)-SUM($J832:M832),('RFM input'!$J$321*(1+vanilla3)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(O$3>(A59stdlife+$F832),('RFM input'!$J$321*(1+vanilla3)^0.5)-SUM($J832:N832),('RFM input'!$J$321*(1+vanilla3)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(P$3>(A59stdlife+$F832),('RFM input'!$J$321*(1+vanilla3)^0.5)-SUM($J832:O832),('RFM input'!$J$321*(1+vanilla3)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(Q$3>(A59stdlife+$F832),('RFM input'!$J$321*(1+vanilla3)^0.5)-SUM($J832:P832),('RFM input'!$J$321*(1+vanilla3)^0.5)/A59stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(L$3>(A59stdlife+$F833),('RFM input'!$K$321*(1+vanilla4)^0.5)-SUM($K833:K833),('RFM input'!$K$321*(1+vanilla4)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(M$3>(A59stdlife+$F833),('RFM input'!$K$321*(1+vanilla4)^0.5)-SUM($K833:L833),('RFM input'!$K$321*(1+vanilla4)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(N$3>(A59stdlife+$F833),('RFM input'!$K$321*(1+vanilla4)^0.5)-SUM($K833:M833),('RFM input'!$K$321*(1+vanilla4)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(O$3>(A59stdlife+$F833),('RFM input'!$K$321*(1+vanilla4)^0.5)-SUM($K833:N833),('RFM input'!$K$321*(1+vanilla4)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(P$3>(A59stdlife+$F833),('RFM input'!$K$321*(1+vanilla4)^0.5)-SUM($K833:O833),('RFM input'!$K$321*(1+vanilla4)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(Q$3>(A59stdlife+$F833),('RFM input'!$K$321*(1+vanilla4)^0.5)-SUM($K833:P833),('RFM input'!$K$321*(1+vanilla4)^0.5)/A59stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(M$3>(A59stdlife+$F834),('RFM input'!$L$321*(1+vanilla5)^0.5)-SUM($L834:L834),('RFM input'!$L$321*(1+vanilla5)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(N$3>(A59stdlife+$F834),('RFM input'!$L$321*(1+vanilla5)^0.5)-SUM($L834:M834),('RFM input'!$L$321*(1+vanilla5)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(O$3>(A59stdlife+$F834),('RFM input'!$L$321*(1+vanilla5)^0.5)-SUM($L834:N834),('RFM input'!$L$321*(1+vanilla5)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(P$3>(A59stdlife+$F834),('RFM input'!$L$321*(1+vanilla5)^0.5)-SUM($L834:O834),('RFM input'!$L$321*(1+vanilla5)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(Q$3>(A59stdlife+$F834),('RFM input'!$L$321*(1+vanilla5)^0.5)-SUM($L834:P834),('RFM input'!$L$321*(1+vanilla5)^0.5)/A59stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(N$3>(A59stdlife+$F835),('RFM input'!$M$321*(1+vanilla6)^0.5)-SUM($M835:M835),('RFM input'!$M$321*(1+vanilla6)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(O$3>(A59stdlife+$F835),('RFM input'!$M$321*(1+vanilla6)^0.5)-SUM($M835:N835),('RFM input'!$M$321*(1+vanilla6)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(P$3>(A59stdlife+$F835),('RFM input'!$M$321*(1+vanilla6)^0.5)-SUM($M835:O835),('RFM input'!$M$321*(1+vanilla6)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(Q$3>(A59stdlife+$F835),('RFM input'!$M$321*(1+vanilla6)^0.5)-SUM($M835:P835),('RFM input'!$M$321*(1+vanilla6)^0.5)/A59stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(O$3>(A59stdlife+$F836),('RFM input'!N$321*(1+vanilla7)^0.5)-SUM($N836:N836),('RFM input'!$N$321*(1+vanilla7)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(P$3>(A59stdlife+$F836),('RFM input'!O$321*(1+vanilla7)^0.5)-SUM($N836:O836),('RFM input'!$N$321*(1+vanilla7)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(Q$3>(A59stdlife+$F836),('RFM input'!P$321*(1+vanilla7)^0.5)-SUM($N836:P836),('RFM input'!$N$321*(1+vanilla7)^0.5)/A59stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(P$3>(A59stdlife+$F837),('RFM input'!$O$321*(1+vanilla8)^0.5)-SUM($O837:O837),('RFM input'!$O$321*(1+vanilla8)^0.5)/A59stdlife))","v":0},{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(Q$3>(A59stdlife+$F837),('RFM input'!$O$321*(1+vanilla8)^0.5)-SUM($O837:P837),('RFM input'!$O$321*(1+vanilla8)^0.5)/A59stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A59stdlife=\"n/a\",\"n/a\",IF(Q$3>(A59stdlife+$F838),('RFM input'!$P$321*(1+vanilla9)^0.5)-SUM($P838:P838),('RFM input'!$P$321*(1+vanilla9)^0.5)/A59stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$406,-SUM(H828:H839))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$406,-SUM(I828:I839))","v":0},{"$f":"IF(COUNT($H840:I840)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$406,-SUM(J828:J839)))","v":0},{"$f":"IF(COUNT($H840:J840)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$406,-SUM(K828:K839)))","v":0},{"$f":"IF(COUNT($H840:K840)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$406,-SUM(L828:L839)))","v":0},{"$f":"IF(COUNT($H840:L840)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$406,-SUM(M828:M839)))","v":0},{"$f":"IF(COUNT($H840:M840)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$406,-SUM(N828:N839)))","v":0},{"$f":"IF(COUNT($H840:N840)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$406,-SUM(O828:O839)))","v":0},{"$f":"IF(COUNT($H840:O840)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$406,-SUM(P828:P839)))","v":0},{"$f":"IF(COUNT($H840:P840)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$406,-SUM(Q828:Q839)))","v":0}]
[null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A60remlife,A60Value-SUM($G841:G841),IF(A60remlife=\"N/A\",\"n/a\",A60Value/A60remlife))","v":"n/a"},{"$f":"IF(I$3>A60remlife,A60Value-SUM($G841:H841),IF(A60remlife=\"N/A\",\"n/a\",A60Value/A60remlife))","v":"n/a"},{"$f":"IF(J$3>A60remlife,A60Value-SUM($G841:I841),IF(A60remlife=\"N/A\",\"n/a\",A60Value/A60remlife))","v":"n/a"},{"$f":"IF(K$3>A60remlife,A60Value-SUM($G841:J841),IF(A60remlife=\"N/A\",\"n/a\",A60Value/A60remlife))","v":"n/a"},{"$f":"IF(L$3>A60remlife,A60Value-SUM($G841:K841),IF(A60remlife=\"N/A\",\"n/a\",A60Value/A60remlife))","v":"n/a"},{"$f":"IF(M$3>A60remlife,A60Value-SUM($G841:L841),IF(A60remlife=\"N/A\",\"n/a\",A60Value/A60remlife))","v":"n/a"},{"$f":"IF(N$3>A60remlife,A60Value-SUM($G841:M841),IF(A60remlife=\"N/A\",\"n/a\",A60Value/A60remlife))","v":"n/a"},{"$f":"IF(O$3>A60remlife,A60Value-SUM($G841:N841),IF(A60remlife=\"N/A\",\"n/a\",A60Value/A60remlife))","v":"n/a"},{"$f":"IF(P$3>A60remlife,A60Value-SUM($G841:O841),IF(A60remlife=\"N/A\",\"n/a\",A60Value/A60remlife))","v":"n/a"},{"$f":"IF(Q$3>A60remlife,A60Value-SUM($G841:P841),IF(A60remlife=\"N/A\",\"n/a\",A60Value/A60remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(I$3>(A60stdlife+$F843),('RFM input'!$H$322*(1+vanilla1)^0.5)-SUM($H843:H843),('RFM input'!$H$322*(1+vanilla1)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(J$3>(A60stdlife+$F843),('RFM input'!$H$322*(1+vanilla1)^0.5)-SUM($H843:I843),('RFM input'!$H$322*(1+vanilla1)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(K$3>(A60stdlife+$F843),('RFM input'!$H$322*(1+vanilla1)^0.5)-SUM($H843:J843),('RFM input'!$H$322*(1+vanilla1)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(L$3>(A60stdlife+$F843),('RFM input'!$H$322*(1+vanilla1)^0.5)-SUM($H843:K843),('RFM input'!$H$322*(1+vanilla1)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(M$3>(A60stdlife+$F843),('RFM input'!$H$322*(1+vanilla1)^0.5)-SUM($H843:L843),('RFM input'!$H$322*(1+vanilla1)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(N$3>(A60stdlife+$F843),('RFM input'!$H$322*(1+vanilla1)^0.5)-SUM($H843:M843),('RFM input'!$H$322*(1+vanilla1)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(O$3>(A60stdlife+$F843),('RFM input'!$H$322*(1+vanilla1)^0.5)-SUM($H843:N843),('RFM input'!$H$322*(1+vanilla1)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(P$3>(A60stdlife+$F843),('RFM input'!$H$322*(1+vanilla1)^0.5)-SUM($H843:O843),('RFM input'!$H$322*(1+vanilla1)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(Q$3>(A60stdlife+$F843),('RFM input'!$H$322*(1+vanilla1)^0.5)-SUM($H843:P843),('RFM input'!$H$322*(1+vanilla1)^0.5)/A60stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(J$3>(A60stdlife+$F844),('RFM input'!$I$322*(1+vanilla2)^0.5)-SUM($I844:I844),('RFM input'!$I$322*(1+vanilla2)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(K$3>(A60stdlife+$F844),('RFM input'!$I$322*(1+vanilla2)^0.5)-SUM($I844:J844),('RFM input'!$I$322*(1+vanilla2)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(L$3>(A60stdlife+$F844),('RFM input'!$I$322*(1+vanilla2)^0.5)-SUM($I844:K844),('RFM input'!$I$322*(1+vanilla2)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(M$3>(A60stdlife+$F844),('RFM input'!$I$322*(1+vanilla2)^0.5)-SUM($I844:L844),('RFM input'!$I$322*(1+vanilla2)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(N$3>(A60stdlife+$F844),('RFM input'!$I$322*(1+vanilla2)^0.5)-SUM($I844:M844),('RFM input'!$I$322*(1+vanilla2)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(O$3>(A60stdlife+$F844),('RFM input'!$I$322*(1+vanilla2)^0.5)-SUM($I844:N844),('RFM input'!$I$322*(1+vanilla2)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(P$3>(A60stdlife+$F844),('RFM input'!$I$322*(1+vanilla2)^0.5)-SUM($I844:O844),('RFM input'!$I$322*(1+vanilla2)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(Q$3>(A60stdlife+$F844),('RFM input'!$I$322*(1+vanilla2)^0.5)-SUM($I844:P844),('RFM input'!$I$322*(1+vanilla2)^0.5)/A60stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(K$3>(A60stdlife+$F845),('RFM input'!$J$322*(1+vanilla3)^0.5)-SUM($J845:J845),('RFM input'!$J$322*(1+vanilla3)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(L$3>(A60stdlife+$F845),('RFM input'!$J$322*(1+vanilla3)^0.5)-SUM($J845:K845),('RFM input'!$J$322*(1+vanilla3)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(M$3>(A60stdlife+$F845),('RFM input'!$J$322*(1+vanilla3)^0.5)-SUM($J845:L845),('RFM input'!$J$322*(1+vanilla3)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(N$3>(A60stdlife+$F845),('RFM input'!$J$322*(1+vanilla3)^0.5)-SUM($J845:M845),('RFM input'!$J$322*(1+vanilla3)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(O$3>(A60stdlife+$F845),('RFM input'!$J$322*(1+vanilla3)^0.5)-SUM($J845:N845),('RFM input'!$J$322*(1+vanilla3)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(P$3>(A60stdlife+$F845),('RFM input'!$J$322*(1+vanilla3)^0.5)-SUM($J845:O845),('RFM input'!$J$322*(1+vanilla3)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(Q$3>(A60stdlife+$F845),('RFM input'!$J$322*(1+vanilla3)^0.5)-SUM($J845:P845),('RFM input'!$J$322*(1+vanilla3)^0.5)/A60stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(L$3>(A60stdlife+$F846),('RFM input'!$K$322*(1+vanilla4)^0.5)-SUM($K846:K846),('RFM input'!$K$322*(1+vanilla4)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(M$3>(A60stdlife+$F846),('RFM input'!$K$322*(1+vanilla4)^0.5)-SUM($K846:L846),('RFM input'!$K$322*(1+vanilla4)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(N$3>(A60stdlife+$F846),('RFM input'!$K$322*(1+vanilla4)^0.5)-SUM($K846:M846),('RFM input'!$K$322*(1+vanilla4)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(O$3>(A60stdlife+$F846),('RFM input'!$K$322*(1+vanilla4)^0.5)-SUM($K846:N846),('RFM input'!$K$322*(1+vanilla4)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(P$3>(A60stdlife+$F846),('RFM input'!$K$322*(1+vanilla4)^0.5)-SUM($K846:O846),('RFM input'!$K$322*(1+vanilla4)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(Q$3>(A60stdlife+$F846),('RFM input'!$K$322*(1+vanilla4)^0.5)-SUM($K846:P846),('RFM input'!$K$322*(1+vanilla4)^0.5)/A60stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(M$3>(A60stdlife+$F847),('RFM input'!$L$322*(1+vanilla5)^0.5)-SUM($L847:L847),('RFM input'!$L$322*(1+vanilla5)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(N$3>(A60stdlife+$F847),('RFM input'!$L$322*(1+vanilla5)^0.5)-SUM($L847:M847),('RFM input'!$L$322*(1+vanilla5)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(O$3>(A60stdlife+$F847),('RFM input'!$L$322*(1+vanilla5)^0.5)-SUM($L847:N847),('RFM input'!$L$322*(1+vanilla5)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(P$3>(A60stdlife+$F847),('RFM input'!$L$322*(1+vanilla5)^0.5)-SUM($L847:O847),('RFM input'!$L$322*(1+vanilla5)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(Q$3>(A60stdlife+$F847),('RFM input'!$L$322*(1+vanilla5)^0.5)-SUM($L847:P847),('RFM input'!$L$322*(1+vanilla5)^0.5)/A60stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(N$3>(A60stdlife+$F848),('RFM input'!$M$322*(1+vanilla6)^0.5)-SUM($M848:M848),('RFM input'!$M$322*(1+vanilla6)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(O$3>(A60stdlife+$F848),('RFM input'!$M$322*(1+vanilla6)^0.5)-SUM($M848:N848),('RFM input'!$M$322*(1+vanilla6)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(P$3>(A60stdlife+$F848),('RFM input'!$M$322*(1+vanilla6)^0.5)-SUM($M848:O848),('RFM input'!$M$322*(1+vanilla6)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(Q$3>(A60stdlife+$F848),('RFM input'!$M$322*(1+vanilla6)^0.5)-SUM($M848:P848),('RFM input'!$M$322*(1+vanilla6)^0.5)/A60stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(O$3>(A60stdlife+$F849),('RFM input'!N$322*(1+vanilla7)^0.5)-SUM($N849:N849),('RFM input'!$N$322*(1+vanilla7)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(P$3>(A60stdlife+$F849),('RFM input'!O$322*(1+vanilla7)^0.5)-SUM($N849:O849),('RFM input'!$N$322*(1+vanilla7)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(Q$3>(A60stdlife+$F849),('RFM input'!P$322*(1+vanilla7)^0.5)-SUM($N849:P849),('RFM input'!$N$322*(1+vanilla7)^0.5)/A60stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(P$3>(A60stdlife+$F850),('RFM input'!$O$322*(1+vanilla8)^0.5)-SUM($O850:O850),('RFM input'!$O$322*(1+vanilla8)^0.5)/A60stdlife))","v":0},{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(Q$3>(A60stdlife+$F850),('RFM input'!$O$322*(1+vanilla8)^0.5)-SUM($O850:P850),('RFM input'!$O$322*(1+vanilla8)^0.5)/A60stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A60stdlife=\"n/a\",\"n/a\",IF(Q$3>(A60stdlife+$F851),('RFM input'!$P$322*(1+vanilla9)^0.5)-SUM($P851:P851),('RFM input'!$P$322*(1+vanilla9)^0.5)/A60stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,null,{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!H$407,-SUM(H841:H852))","v":0},{"$f":"IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!I$407,-SUM(I841:I852))","v":0},{"$f":"IF(COUNT($H853:I853)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!J$407,-SUM(J841:J852)))","v":0},{"$f":"IF(COUNT($H853:J853)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!K$407,-SUM(K841:K852)))","v":0},{"$f":"IF(COUNT($H853:K853)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!L$407,-SUM(L841:L852)))","v":0},{"$f":"IF(COUNT($H853:L853)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!M$407,-SUM(M841:M852)))","v":0},{"$f":"IF(COUNT($H853:M853)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!N$407,-SUM(N841:N852)))","v":0},{"$f":"IF(COUNT($H853:N853)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!O$407,-SUM(O841:O852)))","v":0},{"$f":"IF(COUNT($H853:O853)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!P$407,-SUM(P841:P852)))","v":0},{"$f":"IF(COUNT($H853:P853)>='RFM input'!$W$7,0,IF('RFM input'!$F$343='RFM input'!$H$342,-'RFM input'!Q$407,-SUM(Q841:Q852)))","v":0}]
[]
[null,null,"Asset Values ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G858:G917)","v":5345.9794721723165},{"$f":"SUM(H858:H917)","v":5581.3388819180072},{"$f":"SUM(I858:I917)","v":5895.3194349261084},{"$f":"SUM(J858:J917)","v":5979.8609312076369},6015.3000801488033,6255.4948020919255,{"$f":"SUM(M858:M917)","v":6531.3140882235084},{"$f":"SUM(N858:N917)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,{"$f":"'RFM input'!J7","v":477.55704425333778},{"$f":"G858+G920+G982+G1044+G1106+G1168","v":499.77213286375593},{"$f":"H858+H920+H982","v":495.38083581109788},485.60915506140498,{"$f":"IF(COUNT($H858:J858)>'RFM input'!$W$7,0, J858+J920+J982)","v":474.30639922648606},{"$f":"IF(COUNT($H858:K858)>'RFM input'!$W$7,0, K858+K920+K982)","v":465.82149407614656},{"$f":"IF(COUNT($H858:L858)>'RFM input'!$W$7,0, L858+L920+L982)","v":456.65230022373464},{"$f":"IF(COUNT($H858:M858)>'RFM input'!$W$7,0, M858+M920+M982)","v":0},{"$f":"IF(COUNT($H858:N858)>'RFM input'!$W$7,0, N858+N920+N982)","v":0},{"$f":"IF(COUNT($H858:O858)>'RFM input'!$W$7,0, O858+O920+O982)","v":0},{"$f":"IF(COUNT($H858:P858)>'RFM input'!$W$7,0, P858+P920+P982)","v":0},{"$f":"IF(COUNT($H858:Q858)>'RFM input'!$W$7,0, Q858+Q920+Q982)","v":0}]
[null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,{"$f":"'RFM input'!J8","v":1045.0776932159524},1177.0571273771884,1174.858022118513,1160.3125306862437,{"$f":"IF(COUNT($H859:J859)>'RFM input'!$W$7,0, J859+J921+J983)","v":1142.3762582273434},{"$f":"IF(COUNT($H859:K859)>'RFM input'!$W$7,0, K859+K921+K983)","v":1131.4655277591942},{"$f":"IF(COUNT($H859:L859)>'RFM input'!$W$7,0, L859+L921+L983)","v":1119.2743568802282},{"$f":"IF(COUNT($H859:M859)>'RFM input'!$W$7,0, M859+M921+M983)","v":0},{"$f":"IF(COUNT($H859:N859)>'RFM input'!$W$7,0, N859+N921+N983)","v":0},{"$f":"IF(COUNT($H859:O859)>'RFM input'!$W$7,0, O859+O921+O983)","v":0},{"$f":"IF(COUNT($H859:P859)>'RFM input'!$W$7,0, P859+P921+P983)","v":0},{"$f":"IF(COUNT($H859:Q859)>'RFM input'!$W$7,0, Q859+Q921+Q983)","v":0}]
[null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,{"$f":"'RFM input'!J9","v":2074.1376074446016},2088.7011860645621,2064.7809118867549,2018.1518610948754,{"$f":"IF(COUNT($H860:J860)>'RFM input'!$W$7,0, J860+J922+J984)","v":1964.9768487969325},{"$f":"IF(COUNT($H860:K860)>'RFM input'!$W$7,0, K860+K922+K984)","v":1923.3125491358853},{"$f":"IF(COUNT($H860:L860)>'RFM input'!$W$7,0, L860+L922+L984)","v":1878.5619566869038},{"$f":"IF(COUNT($H860:M860)>'RFM input'!$W$7,0, M860+M922+M984)","v":0},{"$f":"IF(COUNT($H860:N860)>'RFM input'!$W$7,0, N860+N922+N984)","v":0},{"$f":"IF(COUNT($H860:O860)>'RFM input'!$W$7,0, O860+O922+O984)","v":0},{"$f":"IF(COUNT($H860:P860)>'RFM input'!$W$7,0, P860+P922+P984)","v":0},{"$f":"IF(COUNT($H860:Q860)>'RFM input'!$W$7,0, Q860+Q922+Q984)","v":0}]
[null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,{"$f":"'RFM input'!J10","v":433.89104438190066},490.56948116508511,482.60069357061997,469.20439674819028,{"$f":"IF(COUNT($H861:J861)>'RFM input'!$W$7,0, J861+J923+J985)","v":454.20854417207261},{"$f":"IF(COUNT($H861:K861)>'RFM input'!$W$7,0, K861+K923+K985)","v":441.80390784946633},{"$f":"IF(COUNT($H861:L861)>'RFM input'!$W$7,0, L861+L923+L985)","v":428.57879665797691},{"$f":"IF(COUNT($H861:M861)>'RFM input'!$W$7,0, M861+M923+M985)","v":0},{"$f":"IF(COUNT($H861:N861)>'RFM input'!$W$7,0, N861+N923+N985)","v":0},{"$f":"IF(COUNT($H861:O861)>'RFM input'!$W$7,0, O861+O923+O985)","v":0},{"$f":"IF(COUNT($H861:P861)>'RFM input'!$W$7,0, P861+P923+P985)","v":0},{"$f":"IF(COUNT($H861:Q861)>'RFM input'!$W$7,0, Q861+Q923+Q985)","v":0}]
[null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,{"$f":"'RFM input'!J11","v":654.11851713274575},702.50464666977689,694.18106605402727,678.20859129112091,{"$f":"IF(COUNT($H862:J862)>'RFM input'!$W$7,0, J862+J924+J986)","v":660.02712113946723},{"$f":"IF(COUNT($H862:K862)>'RFM input'!$W$7,0, K862+K924+K986)","v":645.70381848588477},{"$f":"IF(COUNT($H862:L862)>'RFM input'!$W$7,0, L862+L924+L986)","v":630.33116539096011},{"$f":"IF(COUNT($H862:M862)>'RFM input'!$W$7,0, M862+M924+M986)","v":0},{"$f":"IF(COUNT($H862:N862)>'RFM input'!$W$7,0, N862+N924+N986)","v":0},{"$f":"IF(COUNT($H862:O862)>'RFM input'!$W$7,0, O862+O924+O986)","v":0},{"$f":"IF(COUNT($H862:P862)>'RFM input'!$W$7,0, P862+P924+P986)","v":0},{"$f":"IF(COUNT($H862:Q862)>'RFM input'!$W$7,0, Q862+Q924+Q986)","v":0}]
[null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,{"$f":"'RFM input'!J12","v":23.86726861563108},8.1425729297009077,7.9795572158001908,7.7252258050811147,{"$f":"IF(COUNT($H863:J863)>'RFM input'!$W$7,0, J863+J925+J987)","v":7.4435321073784326},{"$f":"IF(COUNT($H863:K863)>'RFM input'!$W$7,0, K863+K925+K987)","v":7.2033792111260739},{"$f":"IF(COUNT($H863:L863)>'RFM input'!$W$7,0, L863+L925+L987)","v":6.948357366469164},{"$f":"IF(COUNT($H863:M863)>'RFM input'!$W$7,0, M863+M925+M987)","v":0},{"$f":"IF(COUNT($H863:N863)>'RFM input'!$W$7,0, N863+N925+N987)","v":0},{"$f":"IF(COUNT($H863:O863)>'RFM input'!$W$7,0, O863+O925+O987)","v":0},{"$f":"IF(COUNT($H863:P863)>'RFM input'!$W$7,0, P863+P925+P987)","v":0},{"$f":"IF(COUNT($H863:Q863)>'RFM input'!$W$7,0, Q863+Q925+Q987)","v":0}]
[null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,{"$f":"'RFM input'!J13","v":17.771686895587749},16.510939931405339,14.533719021633642,12.30552886709722,{"$f":"IF(COUNT($H864:J864)>'RFM input'!$W$7,0, J864+J926+J988)","v":9.9783414736032441},{"$f":"IF(COUNT($H864:K864)>'RFM input'!$W$7,0, K864+K926+K988)","v":7.656731641268788},{"$f":"IF(COUNT($H864:L864)>'RFM input'!$W$7,0, L864+L926+L988)","v":5.238000964861091},{"$f":"IF(COUNT($H864:M864)>'RFM input'!$W$7,0, M864+M926+M988)","v":0},{"$f":"IF(COUNT($H864:N864)>'RFM input'!$W$7,0, N864+N926+N988)","v":0},{"$f":"IF(COUNT($H864:O864)>'RFM input'!$W$7,0, O864+O926+O988)","v":0},{"$f":"IF(COUNT($H864:P864)>'RFM input'!$W$7,0, P864+P926+P988)","v":0},{"$f":"IF(COUNT($H864:Q864)>'RFM input'!$W$7,0, Q864+Q926+Q988)","v":0}]
[null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,{"$f":"'RFM input'!J14","v":134.45335573718543},129.34943200481524,132.56754589285777,134.56715063882592,{"$f":"IF(COUNT($H865:J865)>'RFM input'!$W$7,0, J865+J927+J989)","v":136.28556096739229},{"$f":"IF(COUNT($H865:K865)>'RFM input'!$W$7,0, K865+K927+K989)","v":138.94128602063125},{"$f":"IF(COUNT($H865:L865)>'RFM input'!$W$7,0, L865+L927+L989)","v":141.59701107387022},{"$f":"IF(COUNT($H865:M865)>'RFM input'!$W$7,0, M865+M927+M989)","v":0},{"$f":"IF(COUNT($H865:N865)>'RFM input'!$W$7,0, N865+N927+N989)","v":0},{"$f":"IF(COUNT($H865:O865)>'RFM input'!$W$7,0, O865+O927+O989)","v":0},{"$f":"IF(COUNT($H865:P865)>'RFM input'!$W$7,0, P865+P927+P989)","v":0},{"$f":"IF(COUNT($H865:Q865)>'RFM input'!$W$7,0, Q865+Q927+Q989)","v":0}]
[null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,{"$f":"'RFM input'!J15","v":14.739776701018277},16.633901588130925,17.047740202521624,17.304882642531375,{"$f":"IF(COUNT($H866:J866)>'RFM input'!$W$7,0, J866+J928+J990)","v":17.525864426914755},{"$f":"IF(COUNT($H866:K866)>'RFM input'!$W$7,0, K866+K928+K990)","v":17.867381730052706},{"$f":"IF(COUNT($H866:L866)>'RFM input'!$W$7,0, L866+L928+L990)","v":18.208899033190661},{"$f":"IF(COUNT($H866:M866)>'RFM input'!$W$7,0, M866+M928+M990)","v":0},{"$f":"IF(COUNT($H866:N866)>'RFM input'!$W$7,0, N866+N928+N990)","v":0},{"$f":"IF(COUNT($H866:O866)>'RFM input'!$W$7,0, O866+O928+O990)","v":0},{"$f":"IF(COUNT($H866:P866)>'RFM input'!$W$7,0, P866+P928+P990)","v":0},{"$f":"IF(COUNT($H866:Q866)>'RFM input'!$W$7,0, Q866+Q928+Q990)","v":0}]
[null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,{"$f":"'RFM input'!J16","v":7.9873809231844817},7.9693547236982614,7.947145343699539,7.8410512827200405,{"$f":"IF(COUNT($H867:J867)>'RFM input'!$W$7,0, J867+J929+J991)","v":7.7118062426159781},{"$f":"IF(COUNT($H867:K867)>'RFM input'!$W$7,0, K867+K929+K991)","v":7.6297785079119338},{"$f":"IF(COUNT($H867:L867)>'RFM input'!$W$7,0, L867+L929+L991)","v":7.5387837400953046},{"$f":"IF(COUNT($H867:M867)>'RFM input'!$W$7,0, M867+M929+M991)","v":0},{"$f":"IF(COUNT($H867:N867)>'RFM input'!$W$7,0, N867+N929+N991)","v":0},{"$f":"IF(COUNT($H867:O867)>'RFM input'!$W$7,0, O867+O929+O991)","v":0},{"$f":"IF(COUNT($H867:P867)>'RFM input'!$W$7,0, P867+P929+P991)","v":0},{"$f":"IF(COUNT($H867:Q867)>'RFM input'!$W$7,0, Q867+Q929+Q991)","v":0}]
[null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RFM input'!J17","v":10.765829755147083},13.424436642373619,12.490255453882126,11.378932405650794,{"$f":"IF(COUNT($H868:J868)>'RFM input'!$W$7,0, J868+J930+J992)","v":10.204913864469324},{"$f":"IF(COUNT($H868:K868)>'RFM input'!$W$7,0, K868+K930+K992)","v":9.0675974968351074},{"$f":"IF(COUNT($H868:L868)>'RFM input'!$W$7,0, L868+L930+L992)","v":7.8787041606371417},{"$f":"IF(COUNT($H868:M868)>'RFM input'!$W$7,0, M868+M930+M992)","v":0},{"$f":"IF(COUNT($H868:N868)>'RFM input'!$W$7,0, N868+N930+N992)","v":0},{"$f":"IF(COUNT($H868:O868)>'RFM input'!$W$7,0, O868+O930+O992)","v":0},{"$f":"IF(COUNT($H868:P868)>'RFM input'!$W$7,0, P868+P930+P992)","v":0},{"$f":"IF(COUNT($H868:Q868)>'RFM input'!$W$7,0, Q868+Q930+Q992)","v":0}]
[null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,{"$f":"'RFM input'!J18","v":0},0,0,0,{"$f":"IF(COUNT($H869:J869)>'RFM input'!$W$7,0, J869+J931+J993)","v":0},{"$f":"IF(COUNT($H869:K869)>'RFM input'!$W$7,0, K869+K931+K993)","v":0},{"$f":"IF(COUNT($H869:L869)>'RFM input'!$W$7,0, L869+L931+L993)","v":0},{"$f":"IF(COUNT($H869:M869)>'RFM input'!$W$7,0, M869+M931+M993)","v":0},{"$f":"IF(COUNT($H869:N869)>'RFM input'!$W$7,0, N869+N931+N993)","v":0},{"$f":"IF(COUNT($H869:O869)>'RFM input'!$W$7,0, O869+O931+O993)","v":0},{"$f":"IF(COUNT($H869:P869)>'RFM input'!$W$7,0, P869+P931+P993)","v":0},{"$f":"IF(COUNT($H869:Q869)>'RFM input'!$W$7,0, Q869+Q931+Q993)","v":0}]
[null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,{"$f":"'RFM input'!J19","v":47.785744496202511},44.963993625749609,32.719568037855765,19.517540644583139,{"$f":"IF(COUNT($H870:J870)>'RFM input'!$W$7,0, J870+J932+J994)","v":5.8646401559774954},{"$f":"IF(COUNT($H870:K870)>'RFM input'!$W$7,0, K870+K932+K994)","v":-0.31782209644631898},{"$f":"IF(COUNT($H870:L870)>'RFM input'!$W$7,0, L870+L932+L994)","v":-0.32389695099948679},{"$f":"IF(COUNT($H870:M870)>'RFM input'!$W$7,0, M870+M932+M994)","v":0},{"$f":"IF(COUNT($H870:N870)>'RFM input'!$W$7,0, N870+N932+N994)","v":0},{"$f":"IF(COUNT($H870:O870)>'RFM input'!$W$7,0, O870+O932+O994)","v":0},{"$f":"IF(COUNT($H870:P870)>'RFM input'!$W$7,0, P870+P932+P994)","v":0},{"$f":"IF(COUNT($H870:Q870)>'RFM input'!$W$7,0, Q870+Q932+Q994)","v":0}]
[null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,{"$f":"'RFM input'!J20","v":43.02289525723026},45.268020091144251,40.468776298086077,35.006295418034576,{"$f":"IF(COUNT($H871:J871)>'RFM input'!$W$7,0, J871+J933+J995)","v":29.288822627274374},{"$f":"IF(COUNT($H871:K871)>'RFM input'!$W$7,0, K871+K933+K995)","v":23.616338390264417},{"$f":"IF(COUNT($H871:L871)>'RFM input'!$W$7,0, L871+L933+L995)","v":17.70286283776673},{"$f":"IF(COUNT($H871:M871)>'RFM input'!$W$7,0, M871+M933+M995)","v":0},{"$f":"IF(COUNT($H871:N871)>'RFM input'!$W$7,0, N871+N933+N995)","v":0},{"$f":"IF(COUNT($H871:O871)>'RFM input'!$W$7,0, O871+O933+O995)","v":0},{"$f":"IF(COUNT($H871:P871)>'RFM input'!$W$7,0, P871+P933+P995)","v":0},{"$f":"IF(COUNT($H871:Q871)>'RFM input'!$W$7,0, Q871+Q933+Q995)","v":0}]
[null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,{"$f":"'RFM input'!J21","v":36.617814449749872},22.943822234944701,19.35024100615253,15.374100613176259,{"$f":"IF(COUNT($H872:J872)>'RFM input'!$W$7,0, J872+J934+J996)","v":11.238036209403409},{"$f":"IF(COUNT($H872:K872)>'RFM input'!$W$7,0, K872+K934+K996)","v":7.0693114028647912},{"$f":"IF(COUNT($H872:L872)>'RFM input'!$W$7,0, L872+L934+L996)","v":2.7312186946859747},{"$f":"IF(COUNT($H872:M872)>'RFM input'!$W$7,0, M872+M934+M996)","v":0},{"$f":"IF(COUNT($H872:N872)>'RFM input'!$W$7,0, N872+N934+N996)","v":0},{"$f":"IF(COUNT($H872:O872)>'RFM input'!$W$7,0, O872+O934+O996)","v":0},{"$f":"IF(COUNT($H872:P872)>'RFM input'!$W$7,0, P872+P934+P996)","v":0},{"$f":"IF(COUNT($H872:Q872)>'RFM input'!$W$7,0, Q872+Q934+Q996)","v":0}]
[null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,{"$f":"'RFM input'!J22","v":202.20778579206313},192.6225557809195,192.99925181965065,191.38492722403743,{"$f":"IF(COUNT($H873:J873)>'RFM input'!$W$7,0, J873+J935+J997)","v":189.23517378264074},{"$f":"IF(COUNT($H873:K873)>'RFM input'!$W$7,0, K873+K935+K997)","v":188.27031705294485},{"$f":"IF(COUNT($H873:L873)>'RFM input'!$W$7,0, L873+L935+L997)","v":187.12587608824333},{"$f":"IF(COUNT($H873:M873)>'RFM input'!$W$7,0, M873+M935+M997)","v":0},{"$f":"IF(COUNT($H873:N873)>'RFM input'!$W$7,0, N873+N935+N997)","v":0},{"$f":"IF(COUNT($H873:O873)>'RFM input'!$W$7,0, O873+O935+O997)","v":0},{"$f":"IF(COUNT($H873:P873)>'RFM input'!$W$7,0, P873+P935+P997)","v":0},{"$f":"IF(COUNT($H873:Q873)>'RFM input'!$W$7,0, Q873+Q935+Q997)","v":0}]
[null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,{"$f":"'RFM input'!J23","v":121.98638706745125},124.9138142030063,128.02157334863665,129.952608157572,{"$f":"IF(COUNT($H874:J874)>'RFM input'!$W$7,0, J874+J936+J998)","v":131.61209119650081},{"$f":"IF(COUNT($H874:K874)>'RFM input'!$W$7,0, K874+K936+K998)","v":134.17674680211809},{"$f":"IF(COUNT($H874:L874)>'RFM input'!$W$7,0, L874+L936+L998)","v":136.74140240773536},{"$f":"IF(COUNT($H874:M874)>'RFM input'!$W$7,0, M874+M936+M998)","v":0},{"$f":"IF(COUNT($H874:N874)>'RFM input'!$W$7,0, N874+N936+N998)","v":0},{"$f":"IF(COUNT($H874:O874)>'RFM input'!$W$7,0, O874+O936+O998)","v":0},{"$f":"IF(COUNT($H874:P874)>'RFM input'!$W$7,0, P874+P936+P998)","v":0},{"$f":"IF(COUNT($H874:Q874)>'RFM input'!$W$7,0, Q874+Q936+Q998)","v":0}]
[null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,{"$f":"'RFM input'!J24","v":-8.3599466740707593E-3},-8.5359782498372443E-3,-8.7483467908356111E-3,-8.8803039425239157E-3,{"$f":"IF(COUNT($H875:J875)>'RFM input'!$W$7,0, J875+J937+J999)","v":-8.993704619756052E-3},{"$f":"IF(COUNT($H875:K875)>'RFM input'!$W$7,0, K875+K937+K999)","v":-9.1689602118420824E-3},{"$f":"IF(COUNT($H875:L875)>'RFM input'!$W$7,0, L875+L937+L999)","v":-9.3442158039281128E-3},{"$f":"IF(COUNT($H875:M875)>'RFM input'!$W$7,0, M875+M937+M999)","v":0},{"$f":"IF(COUNT($H875:N875)>'RFM input'!$W$7,0, N875+N937+N999)","v":0},{"$f":"IF(COUNT($H875:O875)>'RFM input'!$W$7,0, O875+O937+O999)","v":0},{"$f":"IF(COUNT($H875:P875)>'RFM input'!$W$7,0, P875+P937+P999)","v":0},{"$f":"IF(COUNT($H875:Q875)>'RFM input'!$W$7,0, Q875+Q937+Q999)","v":0}]
[null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,{"$f":"'RFM input'!J25","v":0},0,0,0,{"$f":"IF(COUNT($H876:J876)>'RFM input'!$W$7,0, J876+J938+J1000)","v":0},{"$f":"IF(COUNT($H876:K876)>'RFM input'!$W$7,0, K876+K938+K1000)","v":0},{"$f":"IF(COUNT($H876:L876)>'RFM input'!$W$7,0, L876+L938+L1000)","v":0},{"$f":"IF(COUNT($H876:M876)>'RFM input'!$W$7,0, M876+M938+M1000)","v":0},{"$f":"IF(COUNT($H876:N876)>'RFM input'!$W$7,0, N876+N938+N1000)","v":0},{"$f":"IF(COUNT($H876:O876)>'RFM input'!$W$7,0, O876+O938+O1000)","v":0},{"$f":"IF(COUNT($H876:P876)>'RFM input'!$W$7,0, P876+P938+P1000)","v":0},{"$f":"IF(COUNT($H876:Q876)>'RFM input'!$W$7,0, Q876+Q938+Q1000)","v":0}]
[null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,{"$f":"'RFM input'!J26","v":0},0,0,0,{"$f":"IF(COUNT($H877:J877)>'RFM input'!$W$7,0, J877+J939+J1001)","v":0},{"$f":"IF(COUNT($H877:K877)>'RFM input'!$W$7,0, K877+K939+K1001)","v":0},{"$f":"IF(COUNT($H877:L877)>'RFM input'!$W$7,0, L877+L939+L1001)","v":0},{"$f":"IF(COUNT($H877:M877)>'RFM input'!$W$7,0, M877+M939+M1001)","v":0},{"$f":"IF(COUNT($H877:N877)>'RFM input'!$W$7,0, N877+N939+N1001)","v":0},{"$f":"IF(COUNT($H877:O877)>'RFM input'!$W$7,0, O877+O939+O1001)","v":0},{"$f":"IF(COUNT($H877:P877)>'RFM input'!$W$7,0, P877+P939+P1001)","v":0},{"$f":"IF(COUNT($H877:Q877)>'RFM input'!$W$7,0, Q877+Q939+Q1001)","v":0}]
[null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,{"$f":"'RFM input'!J27","v":0},0,39.777819272585525,63.946619684656056,{"$f":"IF(COUNT($H878:J878)>'RFM input'!$W$7,0, J878+J940+J1002)","v":95.484401006697766},{"$f":"IF(COUNT($H878:K878)>'RFM input'!$W$7,0, K878+K940+K1002)","v":116.34334040493252},{"$f":"IF(COUNT($H878:L878)>'RFM input'!$W$7,0, L878+L940+L1002)","v":133.24195592264843},{"$f":"IF(COUNT($H878:M878)>'RFM input'!$W$7,0, M878+M940+M1002)","v":0},{"$f":"IF(COUNT($H878:N878)>'RFM input'!$W$7,0, N878+N940+N1002)","v":0},{"$f":"IF(COUNT($H878:O878)>'RFM input'!$W$7,0, O878+O940+O1002)","v":0},{"$f":"IF(COUNT($H878:P878)>'RFM input'!$W$7,0, P878+P940+P1002)","v":0},{"$f":"IF(COUNT($H878:Q878)>'RFM input'!$W$7,0, Q878+Q940+Q1002)","v":0}]
[null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,{"$f":"'RFM input'!J28","v":0},0,89.047820593151954,135.39093231036915,{"$f":"IF(COUNT($H879:J879)>'RFM input'!$W$7,0, J879+J941+J1003)","v":184.49220985901732},{"$f":"IF(COUNT($H879:K879)>'RFM input'!$W$7,0, K879+K941+K1003)","v":238.71334367718268},{"$f":"IF(COUNT($H879:L879)>'RFM input'!$W$7,0, L879+L941+L1003)","v":369.82441660364537},{"$f":"IF(COUNT($H879:M879)>'RFM input'!$W$7,0, M879+M941+M1003)","v":0},{"$f":"IF(COUNT($H879:N879)>'RFM input'!$W$7,0, N879+N941+N1003)","v":0},{"$f":"IF(COUNT($H879:O879)>'RFM input'!$W$7,0, O879+O941+O1003)","v":0},{"$f":"IF(COUNT($H879:P879)>'RFM input'!$W$7,0, P879+P941+P1003)","v":0},{"$f":"IF(COUNT($H879:Q879)>'RFM input'!$W$7,0, Q879+Q941+Q1003)","v":0}]
[null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,{"$f":"'RFM input'!J29","v":0},0,133.99230114969163,221.57797722954379,{"$f":"IF(COUNT($H880:J880)>'RFM input'!$W$7,0, J880+J942+J1004)","v":262.32388980319058},{"$f":"IF(COUNT($H880:K880)>'RFM input'!$W$7,0, K880+K942+K1004)","v":375.14942950668524},{"$f":"IF(COUNT($H880:L880)>'RFM input'!$W$7,0, L880+L942+L1004)","v":519.72522972752984},{"$f":"IF(COUNT($H880:M880)>'RFM input'!$W$7,0, M880+M942+M1004)","v":0},{"$f":"IF(COUNT($H880:N880)>'RFM input'!$W$7,0, N880+N942+N1004)","v":0},{"$f":"IF(COUNT($H880:O880)>'RFM input'!$W$7,0, O880+O942+O1004)","v":0},{"$f":"IF(COUNT($H880:P880)>'RFM input'!$W$7,0, P880+P942+P1004)","v":0},{"$f":"IF(COUNT($H880:Q880)>'RFM input'!$W$7,0, Q880+Q942+Q1004)","v":0}]
[null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,{"$f":"'RFM input'!J30","v":0},0,21.537102267524286,39.833885247607256,{"$f":"IF(COUNT($H881:J881)>'RFM input'!$W$7,0, J881+J943+J1005)","v":54.555144220986357},{"$f":"IF(COUNT($H881:K881)>'RFM input'!$W$7,0, K881+K943+K1005)","v":72.437721378213027},{"$f":"IF(COUNT($H881:L881)>'RFM input'!$W$7,0, L881+L943+L1005)","v":84.738120893591855},{"$f":"IF(COUNT($H881:M881)>'RFM input'!$W$7,0, M881+M943+M1005)","v":0},{"$f":"IF(COUNT($H881:N881)>'RFM input'!$W$7,0, N881+N943+N1005)","v":0},{"$f":"IF(COUNT($H881:O881)>'RFM input'!$W$7,0, O881+O943+O1005)","v":0},{"$f":"IF(COUNT($H881:P881)>'RFM input'!$W$7,0, P881+P943+P1005)","v":0},{"$f":"IF(COUNT($H881:Q881)>'RFM input'!$W$7,0, Q881+Q943+Q1005)","v":0}]
[null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,{"$f":"'RFM input'!J31","v":0},0,47.048572694210371,89.713021966700637,{"$f":"IF(COUNT($H882:J882)>'RFM input'!$W$7,0, J882+J944+J1006)","v":123.76574891737657},{"$f":"IF(COUNT($H882:K882)>'RFM input'!$W$7,0, K882+K944+K1006)","v":201.48024326882458},{"$f":"IF(COUNT($H882:L882)>'RFM input'!$W$7,0, L882+L944+L1006)","v":218.1591414759817},{"$f":"IF(COUNT($H882:M882)>'RFM input'!$W$7,0, M882+M944+M1006)","v":0},{"$f":"IF(COUNT($H882:N882)>'RFM input'!$W$7,0, N882+N944+N1006)","v":0},{"$f":"IF(COUNT($H882:O882)>'RFM input'!$W$7,0, O882+O944+O1006)","v":0},{"$f":"IF(COUNT($H882:P882)>'RFM input'!$W$7,0, P882+P944+P1006)","v":0},{"$f":"IF(COUNT($H882:Q882)>'RFM input'!$W$7,0, Q882+Q944+Q1006)","v":0}]
[null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,{"$f":"'RFM input'!J32","v":0},0,0.79881739432087806,1.3449444337948,{"$f":"IF(COUNT($H883:J883)>'RFM input'!$W$7,0, J883+J945+J1007)","v":3.1388625390115314},{"$f":"IF(COUNT($H883:K883)>'RFM input'!$W$7,0, K883+K945+K1007)","v":3.8525029119528309},{"$f":"IF(COUNT($H883:L883)>'RFM input'!$W$7,0, L883+L945+L1007)","v":4.5710132399303403},{"$f":"IF(COUNT($H883:M883)>'RFM input'!$W$7,0, M883+M945+M1007)","v":0},{"$f":"IF(COUNT($H883:N883)>'RFM input'!$W$7,0, N883+N945+N1007)","v":0},{"$f":"IF(COUNT($H883:O883)>'RFM input'!$W$7,0, O883+O945+O1007)","v":0},{"$f":"IF(COUNT($H883:P883)>'RFM input'!$W$7,0, P883+P945+P1007)","v":0},{"$f":"IF(COUNT($H883:Q883)>'RFM input'!$W$7,0, Q883+Q945+Q1007)","v":0}]
[null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,{"$f":"'RFM input'!J33","v":0},0,5.6202967492604001,10.092183101785395,{"$f":"IF(COUNT($H884:J884)>'RFM input'!$W$7,0, J884+J946+J1008)","v":16.571371312462809},{"$f":"IF(COUNT($H884:K884)>'RFM input'!$W$7,0, K884+K946+K1008)","v":24.085066447774768},{"$f":"IF(COUNT($H884:L884)>'RFM input'!$W$7,0, L884+L946+L1008)","v":41.087516665759139},{"$f":"IF(COUNT($H884:M884)>'RFM input'!$W$7,0, M884+M946+M1008)","v":0},{"$f":"IF(COUNT($H884:N884)>'RFM input'!$W$7,0, N884+N946+N1008)","v":0},{"$f":"IF(COUNT($H884:O884)>'RFM input'!$W$7,0, O884+O946+O1008)","v":0},{"$f":"IF(COUNT($H884:P884)>'RFM input'!$W$7,0, P884+P946+P1008)","v":0},{"$f":"IF(COUNT($H884:Q884)>'RFM input'!$W$7,0, Q884+Q946+Q1008)","v":0}]
[null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,{"$f":"'RFM input'!J34","v":0},0,-0.3145286210744524,-2.8810402492625524,{"$f":"IF(COUNT($H885:J885)>'RFM input'!$W$7,0, J885+J947+J1009)","v":-8.2689257879379738},{"$f":"IF(COUNT($H885:K885)>'RFM input'!$W$7,0, K885+K947+K1009)","v":-11.59360778115831},{"$f":"IF(COUNT($H885:L885)>'RFM input'!$W$7,0, L885+L947+L1009)","v":-6.8956246822229419},{"$f":"IF(COUNT($H885:M885)>'RFM input'!$W$7,0, M885+M947+M1009)","v":0},{"$f":"IF(COUNT($H885:N885)>'RFM input'!$W$7,0, N885+N947+N1009)","v":0},{"$f":"IF(COUNT($H885:O885)>'RFM input'!$W$7,0, O885+O947+O1009)","v":0},{"$f":"IF(COUNT($H885:P885)>'RFM input'!$W$7,0, P885+P947+P1009)","v":0},{"$f":"IF(COUNT($H885:Q885)>'RFM input'!$W$7,0, Q885+Q947+Q1009)","v":0}]
[null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,{"$f":"'RFM input'!J35","v":0},0,7.1315557552204284E-2,0.50863456305723509,{"$f":"IF(COUNT($H886:J886)>'RFM input'!$W$7,0, J886+J948+J1010)","v":0.6565463631595182},{"$f":"IF(COUNT($H886:K886)>'RFM input'!$W$7,0, K886+K948+K1010)","v":0.76626653961403601},{"$f":"IF(COUNT($H886:L886)>'RFM input'!$W$7,0, L886+L948+L1010)","v":0.78091296548927625},{"$f":"IF(COUNT($H886:M886)>'RFM input'!$W$7,0, M886+M948+M1010)","v":0},{"$f":"IF(COUNT($H886:N886)>'RFM input'!$W$7,0, N886+N948+N1010)","v":0},{"$f":"IF(COUNT($H886:O886)>'RFM input'!$W$7,0, O886+O948+O1010)","v":0},{"$f":"IF(COUNT($H886:P886)>'RFM input'!$W$7,0, P886+P948+P1010)","v":0},{"$f":"IF(COUNT($H886:Q886)>'RFM input'!$W$7,0, Q886+Q948+Q1010)","v":0}]
[null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,{"$f":"'RFM input'!J36","v":0},0,2.3335542207741522,2.315041177713471,{"$f":"IF(COUNT($H887:J887)>'RFM input'!$W$7,0, J887+J949+J1011)","v":2.2900812510211663},{"$f":"IF(COUNT($H887:K887)>'RFM input'!$W$7,0, K887+K949+K1011)","v":2.2794888557415063},{"$f":"IF(COUNT($H887:L887)>'RFM input'!$W$7,0, L887+L949+L1011)","v":2.2667650187976647},{"$f":"IF(COUNT($H887:M887)>'RFM input'!$W$7,0, M887+M949+M1011)","v":0},{"$f":"IF(COUNT($H887:N887)>'RFM input'!$W$7,0, N887+N949+N1011)","v":0},{"$f":"IF(COUNT($H887:O887)>'RFM input'!$W$7,0, O887+O949+O1011)","v":0},{"$f":"IF(COUNT($H887:P887)>'RFM input'!$W$7,0, P887+P949+P1011)","v":0},{"$f":"IF(COUNT($H887:Q887)>'RFM input'!$W$7,0, Q887+Q949+Q1011)","v":0}]
[null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RFM input'!J37","v":0},0,{"$f":"H888+H950+H1012","v":0.25507671547901956},0.32956703641905971,{"$f":"IF(COUNT($H888:J888)>'RFM input'!$W$7,0, J888+J950+J1012)","v":0.47743378227570543},{"$f":"IF(COUNT($H888:K888)>'RFM input'!$W$7,0, K888+K950+K1012)","v":1.4572111255411881},{"$f":"IF(COUNT($H888:L888)>'RFM input'!$W$7,0, L888+L950+L1012)","v":2.7675881397315494},{"$f":"IF(COUNT($H888:M888)>'RFM input'!$W$7,0, M888+M950+M1012)","v":0},{"$f":"IF(COUNT($H888:N888)>'RFM input'!$W$7,0, N888+N950+N1012)","v":0},{"$f":"IF(COUNT($H888:O888)>'RFM input'!$W$7,0, O888+O950+O1012)","v":0},{"$f":"IF(COUNT($H888:P888)>'RFM input'!$W$7,0, P888+P950+P1012)","v":0},{"$f":"IF(COUNT($H888:Q888)>'RFM input'!$W$7,0, Q888+Q950+Q1012)","v":0}]
[null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,{"$f":"'RFM input'!J38","v":0},0,{"$f":"H889+H951+H1013","v":0},0,{"$f":"IF(COUNT($H889:J889)>'RFM input'!$W$7,0, J889+J951+J1013)","v":0},{"$f":"IF(COUNT($H889:K889)>'RFM input'!$W$7,0, K889+K951+K1013)","v":0},{"$f":"IF(COUNT($H889:L889)>'RFM input'!$W$7,0, L889+L951+L1013)","v":0},{"$f":"IF(COUNT($H889:M889)>'RFM input'!$W$7,0, M889+M951+M1013)","v":0},{"$f":"IF(COUNT($H889:N889)>'RFM input'!$W$7,0, N889+N951+N1013)","v":0},{"$f":"IF(COUNT($H889:O889)>'RFM input'!$W$7,0, O889+O951+O1013)","v":0},{"$f":"IF(COUNT($H889:P889)>'RFM input'!$W$7,0, P889+P951+P1013)","v":0},{"$f":"IF(COUNT($H889:Q889)>'RFM input'!$W$7,0, Q889+Q951+Q1013)","v":0}]
[null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,{"$f":"'RFM input'!J39","v":0},0,{"$f":"H890+H952+H1014","v":12.226715728240881},18.982914913405271,{"$f":"IF(COUNT($H890:J890)>'RFM input'!$W$7,0, J890+J952+J1014)","v":21.290110372662095},{"$f":"IF(COUNT($H890:K890)>'RFM input'!$W$7,0, K890+K952+K1014)","v":62.381140280196227},{"$f":"IF(COUNT($H890:L890)>'RFM input'!$W$7,0, L890+L952+L1014)","v":90.401186355747768},{"$f":"IF(COUNT($H890:M890)>'RFM input'!$W$7,0, M890+M952+M1014)","v":0},{"$f":"IF(COUNT($H890:N890)>'RFM input'!$W$7,0, N890+N952+N1014)","v":0},{"$f":"IF(COUNT($H890:O890)>'RFM input'!$W$7,0, O890+O952+O1014)","v":0},{"$f":"IF(COUNT($H890:P890)>'RFM input'!$W$7,0, P890+P952+P1014)","v":0},{"$f":"IF(COUNT($H890:Q890)>'RFM input'!$W$7,0, Q890+Q952+Q1014)","v":0}]
[null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RFM input'!J40","v":0},0,{"$f":"H891+H953+H1015","v":2.3776777078107729},4.5992437971520355,{"$f":"IF(COUNT($H891:J891)>'RFM input'!$W$7,0, J891+J953+J1015)","v":4.3730405225259021},{"$f":"IF(COUNT($H891:K891)>'RFM input'!$W$7,0, K891+K953+K1015)","v":7.2808711355650173},{"$f":"IF(COUNT($H891:L891)>'RFM input'!$W$7,0, L891+L953+L1015)","v":9.9085156918540278},{"$f":"IF(COUNT($H891:M891)>'RFM input'!$W$7,0, M891+M953+M1015)","v":0},{"$f":"IF(COUNT($H891:N891)>'RFM input'!$W$7,0, N891+N953+N1015)","v":0},{"$f":"IF(COUNT($H891:O891)>'RFM input'!$W$7,0, O891+O953+O1015)","v":0},{"$f":"IF(COUNT($H891:P891)>'RFM input'!$W$7,0, P891+P953+P1015)","v":0},{"$f":"IF(COUNT($H891:Q891)>'RFM input'!$W$7,0, Q891+Q953+Q1015)","v":0}]
[null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,{"$f":"'RFM input'!J41","v":0},0,{"$f":"H892+H954+H1016","v":0.87860977929776296},0.48900917890267914,{"$f":"IF(COUNT($H892:J892)>'RFM input'!$W$7,0, J892+J954+J1016)","v":-0.88719886129635439},{"$f":"IF(COUNT($H892:K892)>'RFM input'!$W$7,0, K892+K954+K1016)","v":2.7817238108336362},{"$f":"IF(COUNT($H892:L892)>'RFM input'!$W$7,0, L892+L954+L1016)","v":4.0180609190175902},{"$f":"IF(COUNT($H892:M892)>'RFM input'!$W$7,0, M892+M954+M1016)","v":0},{"$f":"IF(COUNT($H892:N892)>'RFM input'!$W$7,0, N892+N954+N1016)","v":0},{"$f":"IF(COUNT($H892:O892)>'RFM input'!$W$7,0, O892+O954+O1016)","v":0},{"$f":"IF(COUNT($H892:P892)>'RFM input'!$W$7,0, P892+P954+P1016)","v":0},{"$f":"IF(COUNT($H892:Q892)>'RFM input'!$W$7,0, Q892+Q954+Q1016)","v":0}]
[null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,{"$f":"'RFM input'!J42","v":0},0,{"$f":"H893+H955+H1017","v":21.750128982284064},26.220942001712647,{"$f":"IF(COUNT($H893:J893)>'RFM input'!$W$7,0, J893+J955+J1017)","v":29.531653110401503},{"$f":"IF(COUNT($H893:K893)>'RFM input'!$W$7,0, K893+K955+K1017)","v":36.074070452995485},{"$f":"IF(COUNT($H893:L893)>'RFM input'!$W$7,0, L893+L955+L1017)","v":39.737322579113936},{"$f":"IF(COUNT($H893:M893)>'RFM input'!$W$7,0, M893+M955+M1017)","v":0},{"$f":"IF(COUNT($H893:N893)>'RFM input'!$W$7,0, N893+N955+N1017)","v":0},{"$f":"IF(COUNT($H893:O893)>'RFM input'!$W$7,0, O893+O955+O1017)","v":0},{"$f":"IF(COUNT($H893:P893)>'RFM input'!$W$7,0, P893+P955+P1017)","v":0},{"$f":"IF(COUNT($H893:Q893)>'RFM input'!$W$7,0, Q893+Q955+Q1017)","v":0}]
[null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,{"$f":"'RFM input'!J43","v":0},0,{"$f":"H894+H956+H1018","v":0},-26.43884346312171,{"$f":"IF(COUNT($H894:J894)>'RFM input'!$W$7,0, J894+J956+J1018)","v":-26.769249174607008},{"$f":"IF(COUNT($H894:K894)>'RFM input'!$W$7,0, K894+K956+K1018)","v":-27.273184428904024},{"$f":"IF(COUNT($H894:L894)>'RFM input'!$W$7,0, L894+L956+L1018)","v":-27.794484333661579},{"$f":"IF(COUNT($H894:M894)>'RFM input'!$W$7,0, M894+M956+M1018)","v":0},{"$f":"IF(COUNT($H894:N894)>'RFM input'!$W$7,0, N894+N956+N1018)","v":0},{"$f":"IF(COUNT($H894:O894)>'RFM input'!$W$7,0, O894+O956+O1018)","v":0},{"$f":"IF(COUNT($H894:P894)>'RFM input'!$W$7,0, P894+P956+P1018)","v":0},{"$f":"IF(COUNT($H894:Q894)>'RFM input'!$W$7,0, Q894+Q956+Q1018)","v":0}]
[null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,{"$f":"'RFM input'!J44","v":0},0,{"$f":"H895+H957+H1019","v":0},0,{"$f":"IF(COUNT($H895:J895)>'RFM input'!$W$7,0, J895+J957+J1019)","v":0},{"$f":"IF(COUNT($H895:K895)>'RFM input'!$W$7,0, K895+K957+K1019)","v":0},{"$f":"IF(COUNT($H895:L895)>'RFM input'!$W$7,0, L895+L957+L1019)","v":0},{"$f":"IF(COUNT($H895:M895)>'RFM input'!$W$7,0, M895+M957+M1019)","v":0},{"$f":"IF(COUNT($H895:N895)>'RFM input'!$W$7,0, N895+N957+N1019)","v":0},{"$f":"IF(COUNT($H895:O895)>'RFM input'!$W$7,0, O895+O957+O1019)","v":0},{"$f":"IF(COUNT($H895:P895)>'RFM input'!$W$7,0, P895+P957+P1019)","v":0},{"$f":"IF(COUNT($H895:Q895)>'RFM input'!$W$7,0, Q895+Q957+Q1019)","v":0}]
[null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,{"$f":"'RFM input'!J45","v":0},0,{"$f":"H896+H958+H1020","v":0},0,{"$f":"IF(COUNT($H896:J896)>'RFM input'!$W$7,0, J896+J958+J1020)","v":0},{"$f":"IF(COUNT($H896:K896)>'RFM input'!$W$7,0, K896+K958+K1020)","v":0},{"$f":"IF(COUNT($H896:L896)>'RFM input'!$W$7,0, L896+L958+L1020)","v":0},{"$f":"IF(COUNT($H896:M896)>'RFM input'!$W$7,0, M896+M958+M1020)","v":0},{"$f":"IF(COUNT($H896:N896)>'RFM input'!$W$7,0, N896+N958+N1020)","v":0},{"$f":"IF(COUNT($H896:O896)>'RFM input'!$W$7,0, O896+O958+O1020)","v":0},{"$f":"IF(COUNT($H896:P896)>'RFM input'!$W$7,0, P896+P958+P1020)","v":0},{"$f":"IF(COUNT($H896:Q896)>'RFM input'!$W$7,0, Q896+Q958+Q1020)","v":0}]
[null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,{"$f":"'RFM input'!J46","v":0},0,{"$f":"H897+H959+H1021","v":0},0,{"$f":"IF(COUNT($H897:J897)>'RFM input'!$W$7,0, J897+J959+J1021)","v":0},{"$f":"IF(COUNT($H897:K897)>'RFM input'!$W$7,0, K897+K959+K1021)","v":0},{"$f":"IF(COUNT($H897:L897)>'RFM input'!$W$7,0, L897+L959+L1021)","v":0},{"$f":"IF(COUNT($H897:M897)>'RFM input'!$W$7,0, M897+M959+M1021)","v":0},{"$f":"IF(COUNT($H897:N897)>'RFM input'!$W$7,0, N897+N959+N1021)","v":0},{"$f":"IF(COUNT($H897:O897)>'RFM input'!$W$7,0, O897+O959+O1021)","v":0},{"$f":"IF(COUNT($H897:P897)>'RFM input'!$W$7,0, P897+P959+P1021)","v":0},{"$f":"IF(COUNT($H897:Q897)>'RFM input'!$W$7,0, Q897+Q959+Q1021)","v":0}]
[null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,{"$f":"'RFM input'!J47","v":0},0,{"$f":"H898+H960+H1022","v":0},0,{"$f":"IF(COUNT($H898:J898)>'RFM input'!$W$7,0, J898+J960+J1022)","v":0},{"$f":"IF(COUNT($H898:K898)>'RFM input'!$W$7,0, K898+K960+K1022)","v":0},{"$f":"IF(COUNT($H898:L898)>'RFM input'!$W$7,0, L898+L960+L1022)","v":0},{"$f":"IF(COUNT($H898:M898)>'RFM input'!$W$7,0, M898+M960+M1022)","v":0},{"$f":"IF(COUNT($H898:N898)>'RFM input'!$W$7,0, N898+N960+N1022)","v":0},{"$f":"IF(COUNT($H898:O898)>'RFM input'!$W$7,0, O898+O960+O1022)","v":0},{"$f":"IF(COUNT($H898:P898)>'RFM input'!$W$7,0, P898+P960+P1022)","v":0},{"$f":"IF(COUNT($H898:Q898)>'RFM input'!$W$7,0, Q898+Q960+Q1022)","v":0}]
[null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,{"$f":"'RFM input'!J48","v":0},0,{"$f":"H899+H961+H1023","v":0},0,{"$f":"IF(COUNT($H899:J899)>'RFM input'!$W$7,0, J899+J961+J1023)","v":0},{"$f":"IF(COUNT($H899:K899)>'RFM input'!$W$7,0, K899+K961+K1023)","v":0},{"$f":"IF(COUNT($H899:L899)>'RFM input'!$W$7,0, L899+L961+L1023)","v":0},{"$f":"IF(COUNT($H899:M899)>'RFM input'!$W$7,0, M899+M961+M1023)","v":0},{"$f":"IF(COUNT($H899:N899)>'RFM input'!$W$7,0, N899+N961+N1023)","v":0},{"$f":"IF(COUNT($H899:O899)>'RFM input'!$W$7,0, O899+O961+O1023)","v":0},{"$f":"IF(COUNT($H899:P899)>'RFM input'!$W$7,0, P899+P961+P1023)","v":0},{"$f":"IF(COUNT($H899:Q899)>'RFM input'!$W$7,0, Q899+Q961+Q1023)","v":0}]
[null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,{"$f":"'RFM input'!J49","v":0},0,{"$f":"H900+H962+H1024","v":0},0,{"$f":"IF(COUNT($H900:J900)>'RFM input'!$W$7,0, J900+J962+J1024)","v":0},{"$f":"IF(COUNT($H900:K900)>'RFM input'!$W$7,0, K900+K962+K1024)","v":0},{"$f":"IF(COUNT($H900:L900)>'RFM input'!$W$7,0, L900+L962+L1024)","v":0},{"$f":"IF(COUNT($H900:M900)>'RFM input'!$W$7,0, M900+M962+M1024)","v":0},{"$f":"IF(COUNT($H900:N900)>'RFM input'!$W$7,0, N900+N962+N1024)","v":0},{"$f":"IF(COUNT($H900:O900)>'RFM input'!$W$7,0, O900+O962+O1024)","v":0},{"$f":"IF(COUNT($H900:P900)>'RFM input'!$W$7,0, P900+P962+P1024)","v":0},{"$f":"IF(COUNT($H900:Q900)>'RFM input'!$W$7,0, Q900+Q962+Q1024)","v":0}]
[null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,{"$f":"'RFM input'!J50","v":0},0,{"$f":"H901+H963+H1025","v":0},0,{"$f":"IF(COUNT($H901:J901)>'RFM input'!$W$7,0, J901+J963+J1025)","v":0},{"$f":"IF(COUNT($H901:K901)>'RFM input'!$W$7,0, K901+K963+K1025)","v":0},{"$f":"IF(COUNT($H901:L901)>'RFM input'!$W$7,0, L901+L963+L1025)","v":0},{"$f":"IF(COUNT($H901:M901)>'RFM input'!$W$7,0, M901+M963+M1025)","v":0},{"$f":"IF(COUNT($H901:N901)>'RFM input'!$W$7,0, N901+N963+N1025)","v":0},{"$f":"IF(COUNT($H901:O901)>'RFM input'!$W$7,0, O901+O963+O1025)","v":0},{"$f":"IF(COUNT($H901:P901)>'RFM input'!$W$7,0, P901+P963+P1025)","v":0},{"$f":"IF(COUNT($H901:Q901)>'RFM input'!$W$7,0, Q901+Q963+Q1025)","v":0}]
[null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,{"$f":"'RFM input'!J51","v":0},0,{"$f":"H902+H964+H1026","v":0},0,{"$f":"IF(COUNT($H902:J902)>'RFM input'!$W$7,0, J902+J964+J1026)","v":0},{"$f":"IF(COUNT($H902:K902)>'RFM input'!$W$7,0, K902+K964+K1026)","v":0},{"$f":"IF(COUNT($H902:L902)>'RFM input'!$W$7,0, L902+L964+L1026)","v":0},{"$f":"IF(COUNT($H902:M902)>'RFM input'!$W$7,0, M902+M964+M1026)","v":0},{"$f":"IF(COUNT($H902:N902)>'RFM input'!$W$7,0, N902+N964+N1026)","v":0},{"$f":"IF(COUNT($H902:O902)>'RFM input'!$W$7,0, O902+O964+O1026)","v":0},{"$f":"IF(COUNT($H902:P902)>'RFM input'!$W$7,0, P902+P964+P1026)","v":0},{"$f":"IF(COUNT($H902:Q902)>'RFM input'!$W$7,0, Q902+Q964+Q1026)","v":0}]
[null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,{"$f":"'RFM input'!J52","v":0},0,{"$f":"H903+H965+H1027","v":0},0,{"$f":"IF(COUNT($H903:J903)>'RFM input'!$W$7,0, J903+J965+J1027)","v":0},{"$f":"IF(COUNT($H903:K903)>'RFM input'!$W$7,0, K903+K965+K1027)","v":0},{"$f":"IF(COUNT($H903:L903)>'RFM input'!$W$7,0, L903+L965+L1027)","v":0},{"$f":"IF(COUNT($H903:M903)>'RFM input'!$W$7,0, M903+M965+M1027)","v":0},{"$f":"IF(COUNT($H903:N903)>'RFM input'!$W$7,0, N903+N965+N1027)","v":0},{"$f":"IF(COUNT($H903:O903)>'RFM input'!$W$7,0, O903+O965+O1027)","v":0},{"$f":"IF(COUNT($H903:P903)>'RFM input'!$W$7,0, P903+P965+P1027)","v":0},{"$f":"IF(COUNT($H903:Q903)>'RFM input'!$W$7,0, Q903+Q965+Q1027)","v":0}]
[null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,{"$f":"'RFM input'!J53","v":0},0,{"$f":"H904+H966+H1028","v":0},0,{"$f":"IF(COUNT($H904:J904)>'RFM input'!$W$7,0, J904+J966+J1028)","v":0},{"$f":"IF(COUNT($H904:K904)>'RFM input'!$W$7,0, K904+K966+K1028)","v":0},{"$f":"IF(COUNT($H904:L904)>'RFM input'!$W$7,0, L904+L966+L1028)","v":0},{"$f":"IF(COUNT($H904:M904)>'RFM input'!$W$7,0, M904+M966+M1028)","v":0},{"$f":"IF(COUNT($H904:N904)>'RFM input'!$W$7,0, N904+N966+N1028)","v":0},{"$f":"IF(COUNT($H904:O904)>'RFM input'!$W$7,0, O904+O966+O1028)","v":0},{"$f":"IF(COUNT($H904:P904)>'RFM input'!$W$7,0, P904+P966+P1028)","v":0},{"$f":"IF(COUNT($H904:Q904)>'RFM input'!$W$7,0, Q904+Q966+Q1028)","v":0}]
[null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,{"$f":"'RFM input'!J54","v":0},0,{"$f":"H905+H967+H1029","v":0},0,{"$f":"IF(COUNT($H905:J905)>'RFM input'!$W$7,0, J905+J967+J1029)","v":0},{"$f":"IF(COUNT($H905:K905)>'RFM input'!$W$7,0, K905+K967+K1029)","v":0},{"$f":"IF(COUNT($H905:L905)>'RFM input'!$W$7,0, L905+L967+L1029)","v":0},{"$f":"IF(COUNT($H905:M905)>'RFM input'!$W$7,0, M905+M967+M1029)","v":0},{"$f":"IF(COUNT($H905:N905)>'RFM input'!$W$7,0, N905+N967+N1029)","v":0},{"$f":"IF(COUNT($H905:O905)>'RFM input'!$W$7,0, O905+O967+O1029)","v":0},{"$f":"IF(COUNT($H905:P905)>'RFM input'!$W$7,0, P905+P967+P1029)","v":0},{"$f":"IF(COUNT($H905:Q905)>'RFM input'!$W$7,0, Q905+Q967+Q1029)","v":0}]
[null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,{"$f":"'RFM input'!J55","v":0},0,{"$f":"H906+H968+H1030","v":0},0,{"$f":"IF(COUNT($H906:J906)>'RFM input'!$W$7,0, J906+J968+J1030)","v":0},{"$f":"IF(COUNT($H906:K906)>'RFM input'!$W$7,0, K906+K968+K1030)","v":0},{"$f":"IF(COUNT($H906:L906)>'RFM input'!$W$7,0, L906+L968+L1030)","v":0},{"$f":"IF(COUNT($H906:M906)>'RFM input'!$W$7,0, M906+M968+M1030)","v":0},{"$f":"IF(COUNT($H906:N906)>'RFM input'!$W$7,0, N906+N968+N1030)","v":0},{"$f":"IF(COUNT($H906:O906)>'RFM input'!$W$7,0, O906+O968+O1030)","v":0},{"$f":"IF(COUNT($H906:P906)>'RFM input'!$W$7,0, P906+P968+P1030)","v":0},{"$f":"IF(COUNT($H906:Q906)>'RFM input'!$W$7,0, Q906+Q968+Q1030)","v":0}]
[null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,{"$f":"'RFM input'!J56","v":0},0,{"$f":"H907+H969+H1031","v":0},0,{"$f":"IF(COUNT($H907:J907)>'RFM input'!$W$7,0, J907+J969+J1031)","v":0},{"$f":"IF(COUNT($H907:K907)>'RFM input'!$W$7,0, K907+K969+K1031)","v":0},{"$f":"IF(COUNT($H907:L907)>'RFM input'!$W$7,0, L907+L969+L1031)","v":0},{"$f":"IF(COUNT($H907:M907)>'RFM input'!$W$7,0, M907+M969+M1031)","v":0},{"$f":"IF(COUNT($H907:N907)>'RFM input'!$W$7,0, N907+N969+N1031)","v":0},{"$f":"IF(COUNT($H907:O907)>'RFM input'!$W$7,0, O907+O969+O1031)","v":0},{"$f":"IF(COUNT($H907:P907)>'RFM input'!$W$7,0, P907+P969+P1031)","v":0},{"$f":"IF(COUNT($H907:Q907)>'RFM input'!$W$7,0, Q907+Q969+Q1031)","v":0}]
[null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RFM input'!J57","v":0},0,{"$f":"H908+H970+H1032","v":0},0,{"$f":"IF(COUNT($H908:J908)>'RFM input'!$W$7,0, J908+J970+J1032)","v":0},{"$f":"IF(COUNT($H908:K908)>'RFM input'!$W$7,0, K908+K970+K1032)","v":0},{"$f":"IF(COUNT($H908:L908)>'RFM input'!$W$7,0, L908+L970+L1032)","v":0},{"$f":"IF(COUNT($H908:M908)>'RFM input'!$W$7,0, M908+M970+M1032)","v":0},{"$f":"IF(COUNT($H908:N908)>'RFM input'!$W$7,0, N908+N970+N1032)","v":0},{"$f":"IF(COUNT($H908:O908)>'RFM input'!$W$7,0, O908+O970+O1032)","v":0},{"$f":"IF(COUNT($H908:P908)>'RFM input'!$W$7,0, P908+P970+P1032)","v":0},{"$f":"IF(COUNT($H908:Q908)>'RFM input'!$W$7,0, Q908+Q970+Q1032)","v":0}]
[null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,{"$f":"'RFM input'!J58","v":0},0,{"$f":"H909+H971+H1033","v":0},0,{"$f":"IF(COUNT($H909:J909)>'RFM input'!$W$7,0, J909+J971+J1033)","v":0},{"$f":"IF(COUNT($H909:K909)>'RFM input'!$W$7,0, K909+K971+K1033)","v":0},{"$f":"IF(COUNT($H909:L909)>'RFM input'!$W$7,0, L909+L971+L1033)","v":0},{"$f":"IF(COUNT($H909:M909)>'RFM input'!$W$7,0, M909+M971+M1033)","v":0},{"$f":"IF(COUNT($H909:N909)>'RFM input'!$W$7,0, N909+N971+N1033)","v":0},{"$f":"IF(COUNT($H909:O909)>'RFM input'!$W$7,0, O909+O971+O1033)","v":0},{"$f":"IF(COUNT($H909:P909)>'RFM input'!$W$7,0, P909+P971+P1033)","v":0},{"$f":"IF(COUNT($H909:Q909)>'RFM input'!$W$7,0, Q909+Q971+Q1033)","v":0}]
[null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,{"$f":"'RFM input'!J59","v":0},0,{"$f":"H910+H972+H1034","v":0},0,{"$f":"IF(COUNT($H910:J910)>'RFM input'!$W$7,0, J910+J972+J1034)","v":0},{"$f":"IF(COUNT($H910:K910)>'RFM input'!$W$7,0, K910+K972+K1034)","v":0},{"$f":"IF(COUNT($H910:L910)>'RFM input'!$W$7,0, L910+L972+L1034)","v":0},{"$f":"IF(COUNT($H910:M910)>'RFM input'!$W$7,0, M910+M972+M1034)","v":0},{"$f":"IF(COUNT($H910:N910)>'RFM input'!$W$7,0, N910+N972+N1034)","v":0},{"$f":"IF(COUNT($H910:O910)>'RFM input'!$W$7,0, O910+O972+O1034)","v":0},{"$f":"IF(COUNT($H910:P910)>'RFM input'!$W$7,0, P910+P972+P1034)","v":0},{"$f":"IF(COUNT($H910:Q910)>'RFM input'!$W$7,0, Q910+Q972+Q1034)","v":0}]
[null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RFM input'!J60","v":0},0,{"$f":"H911+H973+H1035","v":0},0,{"$f":"IF(COUNT($H911:J911)>'RFM input'!$W$7,0, J911+J973+J1035)","v":0},{"$f":"IF(COUNT($H911:K911)>'RFM input'!$W$7,0, K911+K973+K1035)","v":0},{"$f":"IF(COUNT($H911:L911)>'RFM input'!$W$7,0, L911+L973+L1035)","v":0},{"$f":"IF(COUNT($H911:M911)>'RFM input'!$W$7,0, M911+M973+M1035)","v":0},{"$f":"IF(COUNT($H911:N911)>'RFM input'!$W$7,0, N911+N973+N1035)","v":0},{"$f":"IF(COUNT($H911:O911)>'RFM input'!$W$7,0, O911+O973+O1035)","v":0},{"$f":"IF(COUNT($H911:P911)>'RFM input'!$W$7,0, P911+P973+P1035)","v":0},{"$f":"IF(COUNT($H911:Q911)>'RFM input'!$W$7,0, Q911+Q973+Q1035)","v":0}]
[null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,{"$f":"'RFM input'!J61","v":0},0,{"$f":"H912+H974+H1036","v":0},0,{"$f":"IF(COUNT($H912:J912)>'RFM input'!$W$7,0, J912+J974+J1036)","v":0},{"$f":"IF(COUNT($H912:K912)>'RFM input'!$W$7,0, K912+K974+K1036)","v":0},{"$f":"IF(COUNT($H912:L912)>'RFM input'!$W$7,0, L912+L974+L1036)","v":0},{"$f":"IF(COUNT($H912:M912)>'RFM input'!$W$7,0, M912+M974+M1036)","v":0},{"$f":"IF(COUNT($H912:N912)>'RFM input'!$W$7,0, N912+N974+N1036)","v":0},{"$f":"IF(COUNT($H912:O912)>'RFM input'!$W$7,0, O912+O974+O1036)","v":0},{"$f":"IF(COUNT($H912:P912)>'RFM input'!$W$7,0, P912+P974+P1036)","v":0},{"$f":"IF(COUNT($H912:Q912)>'RFM input'!$W$7,0, Q912+Q974+Q1036)","v":0}]
[null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,{"$f":"'RFM input'!J62","v":0},0,{"$f":"H913+H975+H1037","v":0},0,{"$f":"IF(COUNT($H913:J913)>'RFM input'!$W$7,0, J913+J975+J1037)","v":0},{"$f":"IF(COUNT($H913:K913)>'RFM input'!$W$7,0, K913+K975+K1037)","v":0},{"$f":"IF(COUNT($H913:L913)>'RFM input'!$W$7,0, L913+L975+L1037)","v":0},{"$f":"IF(COUNT($H913:M913)>'RFM input'!$W$7,0, M913+M975+M1037)","v":0},{"$f":"IF(COUNT($H913:N913)>'RFM input'!$W$7,0, N913+N975+N1037)","v":0},{"$f":"IF(COUNT($H913:O913)>'RFM input'!$W$7,0, O913+O975+O1037)","v":0},{"$f":"IF(COUNT($H913:P913)>'RFM input'!$W$7,0, P913+P975+P1037)","v":0},{"$f":"IF(COUNT($H913:Q913)>'RFM input'!$W$7,0, Q913+Q975+Q1037)","v":0}]
[null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,{"$f":"'RFM input'!J63","v":0},0,{"$f":"H914+H976+H1038","v":0},0,{"$f":"IF(COUNT($H914:J914)>'RFM input'!$W$7,0, J914+J976+J1038)","v":0},{"$f":"IF(COUNT($H914:K914)>'RFM input'!$W$7,0, K914+K976+K1038)","v":0},{"$f":"IF(COUNT($H914:L914)>'RFM input'!$W$7,0, L914+L976+L1038)","v":0},{"$f":"IF(COUNT($H914:M914)>'RFM input'!$W$7,0, M914+M976+M1038)","v":0},{"$f":"IF(COUNT($H914:N914)>'RFM input'!$W$7,0, N914+N976+N1038)","v":0},{"$f":"IF(COUNT($H914:O914)>'RFM input'!$W$7,0, O914+O976+O1038)","v":0},{"$f":"IF(COUNT($H914:P914)>'RFM input'!$W$7,0, P914+P976+P1038)","v":0},{"$f":"IF(COUNT($H914:Q914)>'RFM input'!$W$7,0, Q914+Q976+Q1038)","v":0}]
[null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,{"$f":"'RFM input'!J64","v":0},0,{"$f":"H915+H977+H1039","v":0},0,{"$f":"IF(COUNT($H915:J915)>'RFM input'!$W$7,0, J915+J977+J1039)","v":0},{"$f":"IF(COUNT($H915:K915)>'RFM input'!$W$7,0, K915+K977+K1039)","v":0},{"$f":"IF(COUNT($H915:L915)>'RFM input'!$W$7,0, L915+L977+L1039)","v":0},{"$f":"IF(COUNT($H915:M915)>'RFM input'!$W$7,0, M915+M977+M1039)","v":0},{"$f":"IF(COUNT($H915:N915)>'RFM input'!$W$7,0, N915+N977+N1039)","v":0},{"$f":"IF(COUNT($H915:O915)>'RFM input'!$W$7,0, O915+O977+O1039)","v":0},{"$f":"IF(COUNT($H915:P915)>'RFM input'!$W$7,0, P915+P977+P1039)","v":0},{"$f":"IF(COUNT($H915:Q915)>'RFM input'!$W$7,0, Q915+Q977+Q1039)","v":0}]
[null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,{"$f":"'RFM input'!J65","v":0},0,{"$f":"H916+H978+H1040","v":0},0,{"$f":"IF(COUNT($H916:J916)>'RFM input'!$W$7,0, J916+J978+J1040)","v":0},{"$f":"IF(COUNT($H916:K916)>'RFM input'!$W$7,0, K916+K978+K1040)","v":0},{"$f":"IF(COUNT($H916:L916)>'RFM input'!$W$7,0, L916+L978+L1040)","v":0},{"$f":"IF(COUNT($H916:M916)>'RFM input'!$W$7,0, M916+M978+M1040)","v":0},{"$f":"IF(COUNT($H916:N916)>'RFM input'!$W$7,0, N916+N978+N1040)","v":0},{"$f":"IF(COUNT($H916:O916)>'RFM input'!$W$7,0, O916+O978+O1040)","v":0},{"$f":"IF(COUNT($H916:P916)>'RFM input'!$W$7,0, P916+P978+P1040)","v":0},{"$f":"IF(COUNT($H916:Q916)>'RFM input'!$W$7,0, Q916+Q978+Q1040)","v":0}]
[null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,{"$f":"'RFM input'!J66","v":0},0,{"$f":"H917+H979+H1041","v":0},0,{"$f":"IF(COUNT($H917:J917)>'RFM input'!$W$7,0, J917+J979+J1041)","v":0},{"$f":"IF(COUNT($H917:K917)>'RFM input'!$W$7,0, K917+K979+K1041)","v":0},{"$f":"IF(COUNT($H917:L917)>'RFM input'!$W$7,0, L917+L979+L1041)","v":0},{"$f":"IF(COUNT($H917:M917)>'RFM input'!$W$7,0, M917+M979+M1041)","v":0},{"$f":"IF(COUNT($H917:N917)>'RFM input'!$W$7,0, N917+N979+N1041)","v":0},{"$f":"IF(COUNT($H917:O917)>'RFM input'!$W$7,0, O917+O979+O1041)","v":0},{"$f":"IF(COUNT($H917:P917)>'RFM input'!$W$7,0, P917+P979+P1041)","v":0},{"$f":"IF(COUNT($H917:Q917)>'RFM input'!$W$7,0, Q917+Q979+Q1041)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G920:G979)","v":542.36960853069297},{"$f":"SUM(H920:H979)","v":377.40128019110955},216.39897503821717,195.26896201179682,365.79292838633535,409.13061277288045,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,{"$f":"'RFM input'!M7","v":69.646309525355448},{"$f":"H12*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,{"$f":"'RFM input'!M8","v":124.85272197404214},{"$f":"H13*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,{"$f":"'RFM input'!M9","v":222.72629817472776},{"$f":"H14*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,{"$f":"'RFM input'!M10","v":26.372680112375228},{"$f":"H15*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,{"$f":"'RFM input'!M11","v":46.490430071892042},{"$f":"H16*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,{"$f":"'RFM input'!M12","v":4.7459796579185207},{"$f":"H17*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,{"$f":"'RFM input'!M13","v":4.6341938377578806},{"$f":"H18*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,{"$f":"'RFM input'!M14","v":-0.57176881114705158},{"$f":"H19*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,{"$f":"'RFM input'!M15","v":0.76034918643666216},{"$f":"H20*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,{"$f":"'RFM input'!M16","v":0},{"$f":"H21*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RFM input'!M17","v":5.4536054639512353E-2},{"$f":"H22*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,{"$f":"'RFM input'!M18","v":0},{"$f":"H23*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,{"$f":"'RFM input'!M19","v":14.525534456979525},{"$f":"H24*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,{"$f":"'RFM input'!M20","v":3.6718413738017079},{"$f":"H25*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,{"$f":"'RFM input'!M21","v":3.3163223595308189},{"$f":"H26*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,{"$f":"'RFM input'!M22","v":21.144180556382832},{"$f":"H27*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,{"$f":"'RFM input'!M23","v":0},{"$f":"H28*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,{"$f":"'RFM input'!M24","v":0},{"$f":"H29*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,{"$f":"'RFM input'!M25","v":0},{"$f":"H30*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,{"$f":"'RFM input'!M26","v":0},{"$f":"H31*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,{"$f":"'RFM input'!M27","v":0},{"$f":"H32*H$7","v":39.777819272585525},25.072273471825461,33.53475346096387,22.702922419505974,19.140991301188535,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,{"$f":"'RFM input'!M28","v":0},{"$f":"H33*H$7","v":89.047820593151954},47.503277897820723,52.147014226436724,57.660326833306023,135.83786557627977,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,{"$f":"'RFM input'!M29","v":0},{"$f":"H34*H$7","v":133.99230114969163},89.504649957255552,44.830698278728583,117.20438426088644,149.9038883107776,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,{"$f":"'RFM input'!M30","v":0},{"$f":"H35*H$7","v":21.537102267524286},18.045506019464618,14.537840513376478,17.224687179055685,11.352271571878138,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,{"$f":"'RFM input'!M31","v":0},{"$f":"H36*H$7","v":47.048572694210371},42.305940970300192,33.766498687269994,76.508559167997674,14.3919370186159,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,{"$f":"'RFM input'!M32","v":0},{"$f":"H37*H$7","v":0.79881739432087806},0.55607279035069179,1.8191695252541418,0.71763313325314626,0.73150161595501728,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,{"$f":"'RFM input'!M33","v":0},{"$f":"H38*H$7","v":5.6202967492604001},4.6699183058827973,7.0800614490919029,8.5411780578265066,18.476609443997489,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,{"$f":"'RFM input'!M34","v":0},{"$f":"H39*H$7","v":-0.3145286210744524},-2.5617673831377195,-5.3510949155713021,-3.1635497850647365,4.9195834275610615,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,{"$f":"'RFM input'!M35","v":0},{"$f":"H40*H$7","v":7.1315557552204284E-2},0.43624330536754763,0.14141658278903782,9.6926402757003163E-2,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,{"$f":"'RFM input'!M36","v":0},{"$f":"H41*H$7","v":2.3335542207741522},0,-1.0266700820780979E-6,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RFM input'!M37","v":0},{"$f":"H42*H$7","v":0.25507671547901956},0.13659167183398238,0.29875700979302366,1.2211762423101118,1.6155962944924795,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,{"$f":"'RFM input'!M38","v":0},{"$f":"H43*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,{"$f":"'RFM input'!M39","v":0},{"$f":"H44*H$7","v":12.226715728240881},9.836937157435111,8.7511058846627758,51.130058645861695,41.846329906191436,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RFM input'!M40","v":0},{"$f":"H45*H$7","v":2.3776777078107729},2.5071438038104499,0.30727410439892927,3.6930129663587254,3.6526793992372646,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,{"$f":"'RFM input'!M41","v":0},{"$f":"H46*H$7","v":0.87860977929776296},0.1413646259421022,-0.2197262411844933,5.5353196264402884,3.4646301790478522,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,{"$f":"'RFM input'!M42","v":0},{"$f":"H47*H$7","v":21.750128982284064},4.6836659071874358,3.6179785469627812,6.7025902095688723,3.7967287276578894,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,{"$f":"'RFM input'!M43","v":0},{"$f":"H48*H$7","v":0},{"$f":"I48*I$7","v":-26.43884346312171},7.215925494429544E-3,1.7703026271896075E-2,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,{"$f":"'RFM input'!M44","v":0},{"$f":"H49*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,{"$f":"'RFM input'!M45","v":0},{"$f":"H50*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,{"$f":"'RFM input'!M46","v":0},{"$f":"H51*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,{"$f":"'RFM input'!M47","v":0},{"$f":"H52*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,{"$f":"'RFM input'!M48","v":0},{"$f":"H53*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,{"$f":"'RFM input'!M49","v":0},{"$f":"H54*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,{"$f":"'RFM input'!M50","v":0},{"$f":"H55*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,{"$f":"'RFM input'!M51","v":0},{"$f":"H56*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,{"$f":"'RFM input'!M52","v":0},{"$f":"H57*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,{"$f":"'RFM input'!M53","v":0},{"$f":"H58*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,{"$f":"'RFM input'!M54","v":0},{"$f":"H59*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,{"$f":"'RFM input'!M55","v":0},{"$f":"H60*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,{"$f":"'RFM input'!M56","v":0},{"$f":"H61*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RFM input'!M57","v":0},{"$f":"H62*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,{"$f":"'RFM input'!M58","v":0},{"$f":"H63*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,{"$f":"'RFM input'!M59","v":0},{"$f":"H64*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RFM input'!M60","v":0},{"$f":"H65*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,{"$f":"'RFM input'!M61","v":0},{"$f":"H66*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,{"$f":"'RFM input'!M62","v":0},{"$f":"H67*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,{"$f":"'RFM input'!M63","v":0},{"$f":"H68*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,{"$f":"'RFM input'!M64","v":0},{"$f":"H69*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,{"$f":"'RFM input'!M65","v":0},{"$f":"H70*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,{"$f":"'RFM input'!M66","v":0},{"$f":"H71*H$7","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$H$344& \" Regulatory Depreciation\"","v":"Nominal Forecast Regulatory Depreciation"},null,null,null,{"$f":"SUM(G982:G1041)","v":-100.50247825538675},{"$f":"SUM(H982:H1041)","v":-63.420727183008573},{"$f":"SUM(I982:I1041)","v":-131.85747875668753},{"$f":"SUM(J982:J1041)","v":-159.82981307063412},{"$f":"SUM(K982:K1041)","v":-125.59820644320837},{"$f":"SUM(L982:L1041)","v":-133.31132664129854},{"$f":"SUM(M982:M1041)","v":0},{"$f":"SUM(N982:N1041)","v":0},{"$f":"SUM(O982:O1041)","v":0},{"$f":"SUM(P982:P1041)","v":0},{"$f":"SUM(Q982:Q1041)","v":0}]
[null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,{"$f":"-'RFM input'!N7","v":-11.468237917121494},{"$f":"H1232+H1294","v":-4.3912970526580306},-9.7716807496929246,-11.302755834918937,-8.4849051503395128,-9.1691938524118957,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,{"$f":"-'RFM input'!N8","v":-4.9825879463619316},{"$f":"H1233+H1295","v":-2.1991052586754414},-14.545491432269166,-17.936272458900135,-10.910730468149243,-12.191170878966023,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,{"$f":"-'RFM input'!N9","v":-42.445791636031778},{"$f":"H1234+H1296","v":-23.920274177807215},-46.6290507918796,-53.175012297942871,-41.66429966104716,-44.750592448981472,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,{"$f":"-'RFM input'!N10","v":-10.293381432379952},{"$f":"H1235+H1297","v":-7.968787594465141},-13.396296822429713,-14.995852576117658,-12.404636322606278,-13.225111191489432,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,{"$f":"-'RFM input'!N11","v":-10.722449594520629},{"$f":"H1236+H1298","v":-8.3235806157496555},-15.972474762906302,-18.181470151653706,-14.323302653582511,-15.372653094924621,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,{"$f":"-'RFM input'!N12","v":-0.52385561924643465},{"$f":"H1237+H1299","v":-0.16301571390071701},-0.2543314107190765,-0.2816936977026816,-0.24015289625235903,-0.25502184465691002,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,{"$f":"-'RFM input'!N13","v":-2.0069918949704437},{"$f":"H1238+H1300","v":-1.9772209097716975},-2.2281901545364216,-2.3271873934939751,-2.3216098323344565,-2.418730676407697,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,{"$f":"-'RFM input'!N14","v":3.2939574902205799},{"$f":"H1239+H1301","v":3.2181138880425135},1.9996047459681454,1.7184103285663719,2.6557250532389531,2.6557250532389673,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,{"$f":"-'RFM input'!N15","v":0.36110811516971292},{"$f":"H1240+H1302","v":0.41383861439069802},0.25714244000975173,0.22098178438338001,0.34151730313795281,0.34151730313795459,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,{"$f":"-'RFM input'!N16","v":-1.8026199486220446E-2},{"$f":"H1241+H1303","v":-2.2209379998722745E-2},-0.10609406097949876,-0.1292450401040624,-8.2027734704044397E-2,-9.0994767816629324E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"-'RFM input'!N17","v":-1.3422926237897084},{"$f":"H1242+H1304","v":-0.93418118849149268},-1.1113230482313325,-1.1740185411814703,-1.1373163676342164,-1.1888933361979659,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,{"$f":"-'RFM input'!N18","v":0},{"$f":"H1243+H1305","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,{"$f":"-'RFM input'!N19","v":-13.595766433599382},{"$f":"H1244+H1306","v":-12.244425587893845},-13.202027393272626,-13.652900488605644,-6.1824622524238144,-6.0748545531677956E-3,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,{"$f":"-'RFM input'!N20","v":-4.7258868009360828},{"$f":"H1245+H1307","v":-4.7992437930581762},-5.4624808800514986,-5.7174727907602012,-5.6724842370099591,-5.9134755524976867,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,{"$f":"-'RFM input'!N21","v":-5.3087538555109584},{"$f":"H1246+H1308","v":-3.5935812287921722},-3.9761403929762706,-4.1360644037728491,-4.1687248065386182,-4.3380927081788165,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,{"$f":"-'RFM input'!N22","v":0.28815226171125552},{"$f":"H1247+H1309","v":0.37669603873115332},-1.6143245956132257,-2.1497534413966859,-0.96485672969589054,-1.1444409647015137,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,{"$f":"-'RFM input'!N23","v":2.9885306408507},{"$f":"H1248+H1310","v":3.1077591456303582},1.9310348089353502,1.6594830389288135,2.5646556056172716,2.5646556056172853,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,{"$f":"-'RFM input'!N24","v":-2.0480938399727926E-4},{"$f":"H1249+H1311","v":-2.1236854099836679E-4},-1.3195715168830437E-4,-1.1340067723213636E-4,-1.7525559208602989E-4,-1.7525559208603084E-4,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,{"$f":"-'RFM input'!N25","v":0},{"$f":"H1250+H1312","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,{"$f":"-'RFM input'!N26","v":0},{"$f":"H1251+H1313","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,{"$f":"-'RFM input'!N27","v":0},{"$f":"H1252+H1314","v":0},-0.90347305975492942,-1.9969721389221635,-1.843983021271218,-2.242375783472629,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,{"$f":"-'RFM input'!N28","v":0},{"$f":"H1253+H1315","v":0},-1.1601661806035051,-3.0457366777885309,-3.4391930151406642,-4.7267926498170807,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,{"$f":"-'RFM input'!N29","v":0},{"$f":"H1254+H1316","v":0},-1.9189738774033835,-4.0847857050817886,-4.3788445573918056,-5.3280880899329714,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,{"$f":"-'RFM input'!N30","v":0},{"$f":"H1255+H1317","v":0},0.25127696061835592,0.1834184600026213,0.65788997817099126,0.94812794350069929,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,{"$f":"-'RFM input'!N31","v":0},{"$f":"H1256+H1318","v":0},0.35850830219007945,0.28622826340592666,1.2059351834503365,2.286961188541234,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,{"$f":"-'RFM input'!N32","v":0},{"$f":"H1257+H1319","v":0},-9.9457508767696878E-3,-2.5251420037410568E-2,-3.9927603118463731E-3,-1.2991287977507676E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,{"$f":"-'RFM input'!N33","v":0},{"$f":"H1258+H1320","v":0},-0.19803195335780119,-0.60087323841449025,-1.0274829225145468,-1.4741592260131147,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,{"$f":"-'RFM input'!N34","v":0},{"$f":"H1259+H1321","v":0},-4.7442450503805845E-3,-3.679062310411866E-2,-0.1611322081555997,-0.22160032862569351,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,{"$f":"-'RFM input'!N35","v":0},{"$f":"H1260+H1322","v":0},1.0757001374831592E-3,6.4952173132453439E-3,1.2793773697514648E-2,1.4646425875240215E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,{"$f":"-'RFM input'!N36","v":0},{"$f":"H1261+H1323","v":0},-1.8513043060681252E-2,-2.4958900022222123E-2,-1.0592395279659883E-2,-1.2723836943841736E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"-'RFM input'!N37","v":0},{"$f":"H1262+H1324","v":0},{"$f":"I1262+I1324","v":-6.2101350893942218E-2},-0.15089026393637794,-0.24139889904462913,-0.3052192803021182,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,{"$f":"-'RFM input'!N38","v":0},{"$f":"H1263+H1325","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,{"$f":"-'RFM input'!N39","v":0},{"$f":"H1264+H1326","v":0},-3.0807379722707222,-6.4439104254059494,-10.039028738327564,-13.8262838306399,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,{"$f":"-'RFM input'!N40","v":0},{"$f":"H1265+H1327","v":0},-0.28557771446918689,-0.53347737902506243,-0.78518235331960984,-1.0250348429482552,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,{"$f":"-'RFM input'!N41","v":0},{"$f":"H1266+H1328","v":0},-0.53096522633718601,-1.1564817990145402,-1.8663969543102981,-2.2282930708638977,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,{"$f":"-'RFM input'!N42","v":0},{"$f":"H1267+H1329","v":0},-0.21285288775885414,-0.307267438273924,-0.16017286697489164,-0.13347660153943874,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,{"$f":"-'RFM input'!N43","v":0},{"$f":"H1268+H1330","v":0},0,-0.33762163697972647,-0.52163828056891093,-0.52129990475755528,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,{"$f":"-'RFM input'!N44","v":0},{"$f":"H1269+H1331","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,{"$f":"-'RFM input'!N45","v":0},{"$f":"H1270+H1332","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,{"$f":"-'RFM input'!N46","v":0},{"$f":"H1271+H1333","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,{"$f":"-'RFM input'!N47","v":0},{"$f":"H1272+H1334","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,{"$f":"-'RFM input'!N48","v":0},{"$f":"H1273+H1335","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,{"$f":"-'RFM input'!N49","v":0},{"$f":"H1274+H1336","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,{"$f":"-'RFM input'!N50","v":0},{"$f":"H1275+H1337","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,{"$f":"-'RFM input'!N51","v":0},{"$f":"H1276+H1338","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,{"$f":"-'RFM input'!N52","v":0},{"$f":"H1277+H1339","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,{"$f":"-'RFM input'!N53","v":0},{"$f":"H1278+H1340","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,{"$f":"-'RFM input'!N54","v":0},{"$f":"H1279+H1341","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,{"$f":"-'RFM input'!N55","v":0},{"$f":"H1280+H1342","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,{"$f":"-'RFM input'!N56","v":0},{"$f":"H1281+H1343","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"-'RFM input'!N57","v":0},{"$f":"H1282+H1344","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,{"$f":"-'RFM input'!N58","v":0},{"$f":"H1283+H1345","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,{"$f":"-'RFM input'!N59","v":0},{"$f":"H1284+H1346","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,{"$f":"-'RFM input'!N60","v":0},{"$f":"H1285+H1347","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,{"$f":"-'RFM input'!N61","v":0},{"$f":"H1286+H1348","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,{"$f":"-'RFM input'!N62","v":0},{"$f":"H1287+H1349","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,{"$f":"-'RFM input'!N63","v":0},{"$f":"H1288+H1350","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,{"$f":"-'RFM input'!N64","v":0},{"$f":"H1289+H1351","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,{"$f":"-'RFM input'!N65","v":0},{"$f":"H1290+H1352","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,{"$f":"-'RFM input'!N66","v":0},{"$f":"H1291+H1353","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G1044:G1103)","v":-116.55671021177078}]
[null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,{"$f":"'RFM input'!P7","v":-22.329924965258169}]
[null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,{"$f":"'RFM input'!P8","v":7.5188357812396269}]
[null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,{"$f":"'RFM input'!P9","v":-102.89598518908244}]
[null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,{"$f":"'RFM input'!P10","v":25.208579264779868}]
[null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,{"$f":"'RFM input'!P11","v":7.834787278901663}]
[null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,{"$f":"'RFM input'!P12","v":-1.6200086749448357}]
[null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,{"$f":"'RFM input'!P13","v":-2.4140824849447933}]
[null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,{"$f":"'RFM input'!P14","v":-4.8593439239405702}]
[null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,{"$f":"'RFM input'!P15","v":0.47976023592064593}]
[null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,{"$f":"'RFM input'!P16","v":0}]
[null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RFM input'!P17","v":2.4503529051492103}]
[null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,{"$f":"'RFM input'!P18","v":0}]
[null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,{"$f":"'RFM input'!P19","v":-2.2352470570300471}]
[null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,{"$f":"'RFM input'!P20","v":2.1432620210325855}]
[null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,{"$f":"'RFM input'!P21","v":-7.2052175263603555}]
[null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,{"$f":"'RFM input'!P22","v":-18.85602264112876}]
[null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,{"$f":"'RFM input'!P23","v":0.2235447638956074}]
[null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,{"$f":"'RFM input'!P24","v":0}]
[null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,{"$f":"'RFM input'!P25","v":0}]
[null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,{"$f":"'RFM input'!P26","v":0}]
[null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,{"$f":"'RFM input'!P27","v":0}]
[null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,{"$f":"'RFM input'!P28","v":0}]
[null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,{"$f":"'RFM input'!P29","v":0}]
[null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,{"$f":"'RFM input'!P30","v":0}]
[null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,{"$f":"'RFM input'!P31","v":0}]
[null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,{"$f":"'RFM input'!P32","v":0}]
[null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,{"$f":"'RFM input'!P33","v":0}]
[null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,{"$f":"'RFM input'!P34","v":0}]
[null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,{"$f":"'RFM input'!P35","v":0}]
[null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,{"$f":"'RFM input'!P36","v":0}]
[null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RFM input'!P37","v":0}]
[null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,{"$f":"'RFM input'!P38","v":0}]
[null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,{"$f":"'RFM input'!P39","v":0}]
[null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RFM input'!P40","v":0}]
[null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,{"$f":"'RFM input'!P41","v":0}]
[null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,{"$f":"'RFM input'!P42","v":0}]
[null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,{"$f":"'RFM input'!P43","v":0}]
[null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,{"$f":"'RFM input'!P44","v":0}]
[null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,{"$f":"'RFM input'!P45","v":0}]
[null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,{"$f":"'RFM input'!P46","v":0}]
[null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,{"$f":"'RFM input'!P47","v":0}]
[null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,{"$f":"'RFM input'!P48","v":0}]
[null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,{"$f":"'RFM input'!P49","v":0}]
[null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,{"$f":"'RFM input'!P50","v":0}]
[null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,{"$f":"'RFM input'!P51","v":0}]
[null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,{"$f":"'RFM input'!P52","v":0}]
[null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,{"$f":"'RFM input'!P53","v":0}]
[null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,{"$f":"'RFM input'!P54","v":0}]
[null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,{"$f":"'RFM input'!P55","v":0}]
[null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,{"$f":"'RFM input'!P56","v":0}]
[null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RFM input'!P57","v":0}]
[null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,{"$f":"'RFM input'!P58","v":0}]
[null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,{"$f":"'RFM input'!P59","v":0}]
[null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RFM input'!P60","v":0}]
[null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,{"$f":"'RFM input'!P61","v":0}]
[null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,{"$f":"'RFM input'!P62","v":0}]
[null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,{"$f":"'RFM input'!P63","v":0}]
[null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,{"$f":"'RFM input'!P64","v":0}]
[null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,{"$f":"'RFM input'!P65","v":0}]
[null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,{"$f":"'RFM input'!P66","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G1106:G1165)","v":-71.161206178405436}]
[null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,{"$f":"'RFM input'!Q7","v":-13.633058032557507}]
[null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,{"$f":"'RFM input'!Q8","v":4.5904643523160447}]
[null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,{"$f":"'RFM input'!Q9","v":-62.820942729653304}]
[null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,{"$f":"'RFM input'!Q10","v":15.390558838409264}]
[null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,{"$f":"'RFM input'!Q11","v":4.7833617807579936}]
[null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,{"$f":"'RFM input'!Q12","v":-0.98906164320441525}]
[null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,{"$f":"'RFM input'!Q13","v":-1.4738664220250548}]
[null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,{"$f":"'RFM input'!Q14","v":-2.9667684875031366}]
[null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,{"$f":"'RFM input'!Q15","v":0.29290734958562487}]
[null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,{"$f":"'RFM input'!Q16","v":0}]
[null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RFM input'!Q17","v":1.4960105512275217}]
[null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,{"$f":"'RFM input'!Q18","v":0}]
[null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,{"$f":"'RFM input'!Q19","v":-1.3646822769447535}]
[null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,{"$f":"'RFM input'!Q20","v":1.3085227808501014}]
[null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,{"$f":"'RFM input'!Q21","v":-4.39899143534518}]
[null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,{"$f":"'RFM input'!Q22","v":-11.512141278113543}]
[null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,{"$f":"'RFM input'!Q23","v":0.13648047379490807}]
[null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,{"$f":"'RFM input'!Q24","v":0}]
[null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,{"$f":"'RFM input'!Q25","v":0}]
[null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,{"$f":"'RFM input'!Q26","v":0}]
[null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,{"$f":"'RFM input'!Q27","v":0}]
[null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,{"$f":"'RFM input'!Q28","v":0}]
[null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,{"$f":"'RFM input'!Q29","v":0}]
[null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,{"$f":"'RFM input'!Q30","v":0}]
[null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,{"$f":"'RFM input'!Q31","v":0}]
[null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,{"$f":"'RFM input'!Q32","v":0}]
[null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,{"$f":"'RFM input'!Q33","v":0}]
[null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,{"$f":"'RFM input'!Q34","v":0}]
[null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,{"$f":"'RFM input'!Q35","v":0}]
[null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,{"$f":"'RFM input'!Q36","v":0}]
[null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RFM input'!Q37","v":0}]
[null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,{"$f":"'RFM input'!Q38","v":0}]
[null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,{"$f":"'RFM input'!Q39","v":0}]
[null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RFM input'!Q40","v":0}]
[null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,{"$f":"'RFM input'!Q41","v":0}]
[null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,{"$f":"'RFM input'!Q42","v":0}]
[null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,{"$f":"'RFM input'!Q43","v":0}]
[null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,{"$f":"'RFM input'!Q44","v":0}]
[null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,{"$f":"'RFM input'!Q45","v":0}]
[null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,{"$f":"'RFM input'!Q46","v":0}]
[null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,{"$f":"'RFM input'!Q47","v":0}]
[null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,{"$f":"'RFM input'!Q48","v":0}]
[null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,{"$f":"'RFM input'!Q49","v":0}]
[null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,{"$f":"'RFM input'!Q50","v":0}]
[null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,{"$f":"'RFM input'!Q51","v":0}]
[null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,{"$f":"'RFM input'!Q52","v":0}]
[null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,{"$f":"'RFM input'!Q53","v":0}]
[null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,{"$f":"'RFM input'!Q54","v":0}]
[null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,{"$f":"'RFM input'!Q55","v":0}]
[null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,{"$f":"'RFM input'!Q56","v":0}]
[null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RFM input'!Q57","v":0}]
[null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,{"$f":"'RFM input'!Q58","v":0}]
[null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,{"$f":"'RFM input'!Q59","v":0}]
[null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RFM input'!Q60","v":0}]
[null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,{"$f":"'RFM input'!Q61","v":0}]
[null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,{"$f":"'RFM input'!Q62","v":0}]
[null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,{"$f":"'RFM input'!Q63","v":0}]
[null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,{"$f":"'RFM input'!Q64","v":0}]
[null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,{"$f":"'RFM input'!Q65","v":0}]
[null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,{"$f":"'RFM input'!Q66","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G1168:G1227)","v":-18.789804139438395}]
[null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,{"$f":"'RFM input'!R7","v":0}]
[null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,{"$f":"'RFM input'!R8","v":0}]
[null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,{"$f":"'RFM input'!R9","v":0}]
[null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,{"$f":"'RFM input'!R10","v":0}]
[null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,{"$f":"'RFM input'!R11","v":0}]
[null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,{"$f":"'RFM input'!R12","v":-17.33774940645301}]
[null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,{"$f":"'RFM input'!R13","v":0}]
[null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,{"$f":"'RFM input'!R14","v":0}]
[null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,{"$f":"'RFM input'!R15","v":0}]
[null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,{"$f":"'RFM input'!R16","v":0}]
[null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RFM input'!R17","v":0}]
[null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,{"$f":"'RFM input'!R18","v":0}]
[null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,{"$f":"'RFM input'!R19","v":-0.15158955985825173}]
[null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,{"$f":"'RFM input'!R20","v":-0.15261454083432113}]
[null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,{"$f":"'RFM input'!R21","v":-7.7351757119490827E-2}]
[null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,{"$f":"'RFM input'!R22","v":-0.64939890999539784}]
[null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,{"$f":"'RFM input'!R23","v":-0.42112874298615566}]
[null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,{"$f":"'RFM input'!R24","v":2.8777808230793719E-5}]
[null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,{"$f":"'RFM input'!R25","v":0}]
[null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,{"$f":"'RFM input'!R26","v":0}]
[null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,{"$f":"'RFM input'!R27","v":0}]
[null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,{"$f":"'RFM input'!R28","v":0}]
[null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,{"$f":"'RFM input'!R29","v":0}]
[null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,{"$f":"'RFM input'!R30","v":0}]
[null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,{"$f":"'RFM input'!R31","v":0}]
[null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,{"$f":"'RFM input'!R32","v":0}]
[null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,{"$f":"'RFM input'!R33","v":0}]
[null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,{"$f":"'RFM input'!R34","v":0}]
[null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,{"$f":"'RFM input'!R35","v":0}]
[null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,{"$f":"'RFM input'!R36","v":0}]
[null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RFM input'!R37","v":0}]
[null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,{"$f":"'RFM input'!R38","v":0}]
[null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,{"$f":"'RFM input'!R39","v":0}]
[null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RFM input'!R40","v":0}]
[null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,{"$f":"'RFM input'!R41","v":0}]
[null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,{"$f":"'RFM input'!R42","v":0}]
[null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,{"$f":"'RFM input'!R43","v":0}]
[null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,{"$f":"'RFM input'!R44","v":0}]
[null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,{"$f":"'RFM input'!R45","v":0}]
[null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,{"$f":"'RFM input'!R46","v":0}]
[null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,{"$f":"'RFM input'!R47","v":0}]
[null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,{"$f":"'RFM input'!R48","v":0}]
[null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,{"$f":"'RFM input'!R49","v":0}]
[null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,{"$f":"'RFM input'!R50","v":0}]
[null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,{"$f":"'RFM input'!R51","v":0}]
[null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,{"$f":"'RFM input'!R52","v":0}]
[null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,{"$f":"'RFM input'!R53","v":0}]
[null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,{"$f":"'RFM input'!R54","v":0}]
[null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,{"$f":"'RFM input'!R55","v":0}]
[null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,{"$f":"'RFM input'!R56","v":0}]
[null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RFM input'!R57","v":0}]
[null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,{"$f":"'RFM input'!R58","v":0}]
[null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,{"$f":"'RFM input'!R59","v":0}]
[null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RFM input'!R60","v":0}]
[null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,{"$f":"'RFM input'!R61","v":0}]
[null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,{"$f":"'RFM input'!R62","v":0}]
[null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,{"$f":"'RFM input'!R63","v":0}]
[null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,{"$f":"'RFM input'!R64","v":0}]
[null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,{"$f":"'RFM input'!R65","v":0}]
[null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,{"$f":"'RFM input'!R66","v":0}]
[]
[]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$H$344& \" Straight-line Depreciation\"","v":"Nominal Forecast Straight-line Depreciation"},null,null,null,{"$f":"SUM(G1232:G1291)","v":-231.47302211706938},{"$f":"SUM(H1232:H1291)","v":-202.28012448676614},-220.78051524861976,-236.19209568415093,-242.81519562538324,-252.87891336893861,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,{"$f":"-(G1294-G982)","v":-23.167853700610841},{"$f":"H$86*H$7","v":-16.825241421007547},-17.243840422544693,-17.503940773014374,-17.727464511699257,-18.072910289666801,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,-30.585827646530042,{"$f":"H$99*H$7","v":-31.483376785209433},-32.266658864648221,-32.753358409153876,-33.171615830213419,-33.818013662759988,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,-93.259853288349433,{"$f":"H$112*H$7","v":-75.885545232070612},-77.773518941950641,-78.946628819934332,-79.954770121326575,-81.512806678023679,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,-20.923228844854137,{"$f":"H$125*H$7","v":-20.17377710171246},-20.675685082745403,-20.987550236008591,-21.255559352094142,-21.669755258771811,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,-26.747624847215967,{"$f":"H$138*H$7","v":-25.801353226133038},-26.443270951324273,-26.842132450472221,-27.184904051302492,-27.714641979858364,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,-1.1085771220792675,{"$f":"H$151*H$7","v":-0.36559663461549857},-0.37469239629796147,-0.3803441317123073,-0.3852010918340108,-0.39270730293118888,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,-2.4423784336151328,{"$f":"H$164*H$7","v":-2.3880003331858894},-2.4474119356781956,-2.4843278828578805,-2.5160525249654224,-2.565081517313442,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,0,{"$f":"H$177*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,0,{"$f":"H$190*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,-0.21370813747069556,{"$f":"H$203*H$7","v":-0.22048076563662689},-0.22596615666575073,-0.2293745549751092,-0.23230364727221411,-0.23683042627683085,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,-1.6060434641162518,{"$f":"H$216*H$7","v":-1.2681707957776005},-1.299721904947913,-1.3193264776362621,-1.3361741572903123,-1.3622114803920262,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,0,{"$f":"H$229*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,-14.766463960232405,{"$f":"H$242*H$7","v":-13.363094994524817},-13.695558469026281,-13.902137715318451,-6.2967434108965534,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,-5.7798998250553097,{"$f":"H$255*H$7","v":-5.9254771431518645},-6.0728984343945323,-6.1645000134191017,-6.2432201203933415,-6.3648784675353482,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,-6.2058495324536063,{"$f":"H$268*H$7","v":-4.1644057916422472},-4.2680129888739264,-4.3323902764741931,-4.3877145080056721,-4.4732155930997761,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,-4.6657133144862843,{"$f":"H$281*H$7","v":-4.4156042620984994},-4.5254610831120612,-4.5937216320913619,-4.6523830413704479,-4.7430415829835813,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,0,{"$f":"H$294*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,0,{"$f":"H$307*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,0,{"$f":"H$320*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,0,{"$f":"H$333*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,0,{"$f":"H$346*H$7","v":0},-1.5034684482643466,-2.8135646819117279,-3.7046373279125038,-4.4661634907852648,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,0,{"$f":"H$359*H$7","v":0},-2.5033338727933914,-4.7746666237068593,-7.0342956831866132,-9.2895617554074974,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,0,{"$f":"H$372*H$7","v":0},-3.9400691575307007,-6.9143164103580377,-9.490612240397569,-12.498697828648584,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,0,{"$f":"H$385*H$7","v":0},-7.3581522794687965E-2,-0.32525664764037399,-0.405197426410354,-0.43644734706555305,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,0,{"$f":"H$398*H$7","v":0},-0.35115671134502391,-0.85939890357073778,-1.2058228766085768,-1.5641340841932239,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,0,{"$f":"H$411*H$7","v":0},-2.1994846619530908E-2,-4.2426238671892429E-2,-6.5158123864340514E-2,-8.6628065021805298E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,0,{"$f":"H$424*H$7","v":0},-0.2828066391821385,-0.72974950277441408,-1.3504005203043989,-1.9345214135689637,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,0,{"$f":"H$437*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,0,{"$f":"H$450*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,0,{"$f":"H$463*H$7","v":0},-5.3711598358712066E-2,-5.4521766234026124E-2,-5.5218004251874148E-2,-5.6294008461275635E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,0,{"$f":"H$476*H$7","v":0},{"$f":"I$476*I$7","v":-6.5948843184929051E-2},-0.15509880514906615,-0.25070240007476091,-0.33307242751844413,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,0,{"$f":"H$489*H$7","v":0},{"$f":"I$489*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,0,{"$f":"H$502*H$7","v":0},{"$f":"I$502*I$7","v":-3.2651616834673782},-6.6863205299421189,-10.45389792257247,-15.018637535118581,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,0,{"$f":"H$515*H$7","v":0},{"$f":"I$515*I$7","v":-0.32144181376211373},-0.59220930585193954,-0.87039749417579981,-1.1642014825981379,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,0,{"$f":"H$528*H$7","v":0},{"$f":"I$528*I$7","v":-0.54421788386135672},-1.1627264019492156,-1.8491085766830193,-2.2814629660563557,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,0,{"$f":"H$541*H$7","v":0},{"$f":"I$541*I$7","v":-0.54092459524557834},-0.64210649332249226,-0.73564066027707431,-0.82299672488205722,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,0,{"$f":"H$554*H$7","v":0},{"$f":"I$554*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,0,{"$f":"H$567*H$7","v":0},{"$f":"I$567*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,0,{"$f":"H$580*H$7","v":0},{"$f":"I$580*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,0,{"$f":"H$593*H$7","v":0},{"$f":"I$593*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,0,{"$f":"H$606*H$7","v":0},{"$f":"I$606*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,0,{"$f":"H$619*H$7","v":0},{"$f":"I$619*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,0,{"$f":"H$632*H$7","v":0},{"$f":"I$632*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,0,{"$f":"H$645*H$7","v":0},{"$f":"I$645*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,0,{"$f":"H$658*H$7","v":0},{"$f":"I$658*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,0,{"$f":"H$671*H$7","v":0},{"$f":"I$671*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,0,{"$f":"H$684*H$7","v":0},{"$f":"I$684*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,0,{"$f":"H$697*H$7","v":0},{"$f":"I$697*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,0,{"$f":"H$710*H$7","v":0},{"$f":"I$710*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,0,{"$f":"H$723*H$7","v":0},{"$f":"I$723*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,0,{"$f":"H$736*H$7","v":0},{"$f":"I$736*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,0,{"$f":"H$749*H$7","v":0},{"$f":"I$749*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,0,{"$f":"H$762*H$7","v":0},{"$f":"I$762*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,0,{"$f":"H$775*H$7","v":0},{"$f":"I$775*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,0,{"$f":"H$788*H$7","v":0},{"$f":"I$788*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,0,{"$f":"H$801*H$7","v":0},{"$f":"I$801*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,0,{"$f":"H$814*H$7","v":0},{"$f":"I$814*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,0,{"$f":"H$827*H$7","v":0},{"$f":"I$827*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,0,{"$f":"H$840*H$7","v":0},{"$f":"I$840*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,0,{"$f":"H$853*H$7","v":0},{"$f":"I$853*I$7","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Actual Inflation on Opening RAB",null,null,null,{"$f":"SUM(G1294:G1353)","v":130.97054386168261},{"$f":"SUM(H1294:H1353)","v":138.85939730375756},88.92303649193218,76.362282613516896,117.21698918217483,119.56758672764001,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,{"$f":"G858*G$6","v":11.699615783489348},12.433944368349517,7.4721596728517685,6.2011849380954374,{"$f":"IF(COUNT($H1294:J1294)>='RFM input'!$W$7,0,K858*K$6)","v":9.2425593613597439},{"$f":"IF(COUNT($H1294:K1294)>='RFM input'!$W$7,0,L858*L$6)","v":8.9037164372549054},{"$f":"IF(COUNT($H1294:L1294)>='RFM input'!$W$7,0,M858*M$6)","v":0},{"$f":"IF(COUNT($H1294:M1294)>='RFM input'!$W$7,0,N858*N$6)","v":0},{"$f":"IF(COUNT($H1294:N1294)>='RFM input'!$W$7,0,O858*O$6)","v":0},{"$f":"IF(COUNT($H1294:O1294)>='RFM input'!$W$7,0,P858*P$6)","v":0},{"$f":"IF(COUNT($H1294:P1294)>='RFM input'!$W$7,0,Q858*Q$6)","v":0}]
[null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,{"$f":"G859*G$6","v":25.60323970016811},29.284271526533992,17.721167432379055,14.817085950253743,{"$f":"IF(COUNT($H1295:J1295)>='RFM input'!$W$7,0,K859*K$6)","v":22.260885362064176},{"$f":"IF(COUNT($H1295:K1295)>='RFM input'!$W$7,0,L859*L$6)","v":21.626842783793965},{"$f":"IF(COUNT($H1295:L1295)>='RFM input'!$W$7,0,M859*M$6)","v":0},{"$f":"IF(COUNT($H1295:M1295)>='RFM input'!$W$7,0,N859*N$6)","v":0},{"$f":"IF(COUNT($H1295:N1295)>='RFM input'!$W$7,0,O859*O$6)","v":0},{"$f":"IF(COUNT($H1295:O1295)>='RFM input'!$W$7,0,P859*P$6)","v":0},{"$f":"IF(COUNT($H1295:P1295)>='RFM input'!$W$7,0,Q859*Q$6)","v":0}]
[null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,{"$f":"G860*G$6","v":50.814061652317655},51.965271054263397,31.144468150071042,25.771616521991458,{"$f":"IF(COUNT($H1296:J1296)>='RFM input'!$W$7,0,K860*K$6)","v":38.290470460279415},{"$f":"IF(COUNT($H1296:K1296)>='RFM input'!$W$7,0,L860*L$6)","v":36.762214229042208},{"$f":"IF(COUNT($H1296:L1296)>='RFM input'!$W$7,0,M860*M$6)","v":0},{"$f":"IF(COUNT($H1296:M1296)>='RFM input'!$W$7,0,N860*N$6)","v":0},{"$f":"IF(COUNT($H1296:N1296)>='RFM input'!$W$7,0,O860*O$6)","v":0},{"$f":"IF(COUNT($H1296:O1296)>='RFM input'!$W$7,0,P860*P$6)","v":0},{"$f":"IF(COUNT($H1296:P1296)>='RFM input'!$W$7,0,Q860*Q$6)","v":0}]
[null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,{"$f":"G861*G$6","v":10.629847412474184},12.204989507247319,7.2793882603156899,5.9916976598909333,{"$f":"IF(COUNT($H1297:J1297)>='RFM input'!$W$7,0,K861*K$6)","v":8.8509230294878645},{"$f":"IF(COUNT($H1297:K1297)>='RFM input'!$W$7,0,L861*L$6)","v":8.444644067282379},{"$f":"IF(COUNT($H1297:L1297)>='RFM input'!$W$7,0,M861*M$6)","v":0},{"$f":"IF(COUNT($H1297:M1297)>='RFM input'!$W$7,0,N861*N$6)","v":0},{"$f":"IF(COUNT($H1297:N1297)>='RFM input'!$W$7,0,O861*O$6)","v":0},{"$f":"IF(COUNT($H1297:O1297)>='RFM input'!$W$7,0,P861*P$6)","v":0},{"$f":"IF(COUNT($H1297:P1297)>='RFM input'!$W$7,0,Q861*Q$6)","v":0}]
[null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,{"$f":"G862*G$6","v":16.025175252695337},17.477772610383383,10.470796188417971,8.6606622988185133,{"$f":"IF(COUNT($H1298:J1298)>='RFM input'!$W$7,0,K862*K$6)","v":12.861601397719982},{"$f":"IF(COUNT($H1298:K1298)>='RFM input'!$W$7,0,L862*L$6)","v":12.341988884933743},{"$f":"IF(COUNT($H1298:L1298)>='RFM input'!$W$7,0,M862*M$6)","v":0},{"$f":"IF(COUNT($H1298:M1298)>='RFM input'!$W$7,0,N862*N$6)","v":0},{"$f":"IF(COUNT($H1298:N1298)>='RFM input'!$W$7,0,O862*O$6)","v":0},{"$f":"IF(COUNT($H1298:O1298)>='RFM input'!$W$7,0,P862*P$6)","v":0},{"$f":"IF(COUNT($H1298:P1298)>='RFM input'!$W$7,0,Q862*Q$6)","v":0}]
[null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,{"$f":"G863*G$6","v":0.58472150283283286},0.20258092071478156,0.12036098557888494,9.865043400962567E-2,{"$f":"IF(COUNT($H1299:J1299)>='RFM input'!$W$7,0,K863*K$6)","v":0.14504819558165177},{"$f":"IF(COUNT($H1299:K1299)>='RFM input'!$W$7,0,L863*L$6)","v":0.13768545827427883},{"$f":"IF(COUNT($H1299:L1299)>='RFM input'!$W$7,0,M863*M$6)","v":0},{"$f":"IF(COUNT($H1299:M1299)>='RFM input'!$W$7,0,N863*N$6)","v":0},{"$f":"IF(COUNT($H1299:N1299)>='RFM input'!$W$7,0,O863*O$6)","v":0},{"$f":"IF(COUNT($H1299:O1299)>='RFM input'!$W$7,0,P863*P$6)","v":0},{"$f":"IF(COUNT($H1299:P1299)>='RFM input'!$W$7,0,Q863*Q$6)","v":0}]
[null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,{"$f":"G864*G$6","v":0.4353865386446889},0.41077942341419188,0.21922178114177396,0.15714048936390559,{"$f":"IF(COUNT($H1300:J1300)>='RFM input'!$W$7,0,K864*K$6)","v":0.19444269263096595},{"$f":"IF(COUNT($H1300:K1300)>='RFM input'!$W$7,0,L864*L$6)","v":0.14635084090574516},{"$f":"IF(COUNT($H1300:L1300)>='RFM input'!$W$7,0,M864*M$6)","v":0},{"$f":"IF(COUNT($H1300:M1300)>='RFM input'!$W$7,0,N864*N$6)","v":0},{"$f":"IF(COUNT($H1300:N1300)>='RFM input'!$W$7,0,O864*O$6)","v":0},{"$f":"IF(COUNT($H1300:O1300)>='RFM input'!$W$7,0,P864*P$6)","v":0},{"$f":"IF(COUNT($H1300:P1300)>='RFM input'!$W$7,0,Q864*Q$6)","v":0}]
[null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,{"$f":"G865*G$6","v":3.2939574902205799},3.2181138880425135,1.9996047459681454,1.7184103285663719,{"$f":"IF(COUNT($H1301:J1301)>='RFM input'!$W$7,0,K865*K$6)","v":2.6557250532389531},{"$f":"IF(COUNT($H1301:K1301)>='RFM input'!$W$7,0,L865*L$6)","v":2.6557250532389673},{"$f":"IF(COUNT($H1301:L1301)>='RFM input'!$W$7,0,M865*M$6)","v":0},{"$f":"IF(COUNT($H1301:M1301)>='RFM input'!$W$7,0,N865*N$6)","v":0},{"$f":"IF(COUNT($H1301:N1301)>='RFM input'!$W$7,0,O865*O$6)","v":0},{"$f":"IF(COUNT($H1301:O1301)>='RFM input'!$W$7,0,P865*P$6)","v":0},{"$f":"IF(COUNT($H1301:P1301)>='RFM input'!$W$7,0,Q865*Q$6)","v":0}]
[null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,{"$f":"G866*G$6","v":0.36110811516971292},0.41383861439069802,0.25714244000975173,0.22098178438338001,{"$f":"IF(COUNT($H1302:J1302)>='RFM input'!$W$7,0,K866*K$6)","v":0.34151730313795281},{"$f":"IF(COUNT($H1302:K1302)>='RFM input'!$W$7,0,L866*L$6)","v":0.34151730313795459},{"$f":"IF(COUNT($H1302:L1302)>='RFM input'!$W$7,0,M866*M$6)","v":0},{"$f":"IF(COUNT($H1302:M1302)>='RFM input'!$W$7,0,N866*N$6)","v":0},{"$f":"IF(COUNT($H1302:N1302)>='RFM input'!$W$7,0,O866*O$6)","v":0},{"$f":"IF(COUNT($H1302:O1302)>='RFM input'!$W$7,0,P866*P$6)","v":0},{"$f":"IF(COUNT($H1302:P1302)>='RFM input'!$W$7,0,Q866*Q$6)","v":0}]
[null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,{"$f":"G867*G$6","v":0.19568193798447511},0.19827138563790414,0.11987209568625197,0.10012951487104681,{"$f":"IF(COUNT($H1303:J1303)>='RFM input'!$W$7,0,K867*K$6)","v":0.15027591256816972},{"$f":"IF(COUNT($H1303:K1303)>='RFM input'!$W$7,0,L867*L$6)","v":0.14583565846020152},{"$f":"IF(COUNT($H1303:L1303)>='RFM input'!$W$7,0,M867*M$6)","v":0},{"$f":"IF(COUNT($H1303:M1303)>='RFM input'!$W$7,0,N867*N$6)","v":0},{"$f":"IF(COUNT($H1303:N1303)>='RFM input'!$W$7,0,O867*O$6)","v":0},{"$f":"IF(COUNT($H1303:O1303)>='RFM input'!$W$7,0,P867*P$6)","v":0},{"$f":"IF(COUNT($H1303:P1303)>='RFM input'!$W$7,0,Q867*Q$6)","v":0}]
[null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"G868*G$6","v":0.26375084032654333},0.33398960728610783,0.18839885671658044,0.14530793645479184,{"$f":"IF(COUNT($H1304:J1304)>='RFM input'!$W$7,0,K868*K$6)","v":0.19885778965609588},{"$f":"IF(COUNT($H1304:K1304)>='RFM input'!$W$7,0,L868*L$6)","v":0.1733181441940603},{"$f":"IF(COUNT($H1304:L1304)>='RFM input'!$W$7,0,M868*M$6)","v":0},{"$f":"IF(COUNT($H1304:M1304)>='RFM input'!$W$7,0,N868*N$6)","v":0},{"$f":"IF(COUNT($H1304:N1304)>='RFM input'!$W$7,0,O868*O$6)","v":0},{"$f":"IF(COUNT($H1304:O1304)>='RFM input'!$W$7,0,P868*P$6)","v":0},{"$f":"IF(COUNT($H1304:P1304)>='RFM input'!$W$7,0,Q868*Q$6)","v":0}]
[null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,{"$f":"G869*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1305:J1305)>='RFM input'!$W$7,0,K869*K$6)","v":0},{"$f":"IF(COUNT($H1305:K1305)>='RFM input'!$W$7,0,L869*L$6)","v":0},{"$f":"IF(COUNT($H1305:L1305)>='RFM input'!$W$7,0,M869*M$6)","v":0},{"$f":"IF(COUNT($H1305:M1305)>='RFM input'!$W$7,0,N869*N$6)","v":0},{"$f":"IF(COUNT($H1305:N1305)>='RFM input'!$W$7,0,O869*O$6)","v":0},{"$f":"IF(COUNT($H1305:O1305)>='RFM input'!$W$7,0,P869*P$6)","v":0},{"$f":"IF(COUNT($H1305:P1305)>='RFM input'!$W$7,0,Q869*Q$6)","v":0}]
[null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,{"$f":"G870*G$6","v":1.1706975266330242},1.1186694066309715,0.49353107575365429,0.2492372267128079,{"$f":"IF(COUNT($H1306:J1306)>='RFM input'!$W$7,0,K870*K$6)","v":0.11428115847273859},{"$f":"IF(COUNT($H1306:K1306)>='RFM input'!$W$7,0,L870*L$6)","v":-6.0748545531677956E-3},{"$f":"IF(COUNT($H1306:L1306)>='RFM input'!$W$7,0,M870*M$6)","v":0},{"$f":"IF(COUNT($H1306:M1306)>='RFM input'!$W$7,0,N870*N$6)","v":0},{"$f":"IF(COUNT($H1306:N1306)>='RFM input'!$W$7,0,O870*O$6)","v":0},{"$f":"IF(COUNT($H1306:O1306)>='RFM input'!$W$7,0,P870*P$6)","v":0},{"$f":"IF(COUNT($H1306:P1306)>='RFM input'!$W$7,0,Q870*Q$6)","v":0}]
[null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,{"$f":"G871*G$6","v":1.0540130241192271},1.1262333500936885,0.61041755434303369,0.44702722265890077,{"$f":"IF(COUNT($H1307:J1307)>='RFM input'!$W$7,0,K871*K$6)","v":0.57073588338338266},{"$f":"IF(COUNT($H1307:K1307)>='RFM input'!$W$7,0,L871*L$6)","v":0.45140291503766156},{"$f":"IF(COUNT($H1307:L1307)>='RFM input'!$W$7,0,M871*M$6)","v":0},{"$f":"IF(COUNT($H1307:M1307)>='RFM input'!$W$7,0,N871*N$6)","v":0},{"$f":"IF(COUNT($H1307:N1307)>='RFM input'!$W$7,0,O871*O$6)","v":0},{"$f":"IF(COUNT($H1307:O1307)>='RFM input'!$W$7,0,P871*P$6)","v":0},{"$f":"IF(COUNT($H1307:P1307)>='RFM input'!$W$7,0,Q871*Q$6)","v":0}]
[null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,{"$f":"G872*G$6","v":0.89709567694264758},0.57082456285007499,0.29187259589765585,0.19632587270134366,{"$f":"IF(COUNT($H1308:J1308)>='RFM input'!$W$7,0,K872*K$6)","v":0.21898970146705346},{"$f":"IF(COUNT($H1308:K1308)>='RFM input'!$W$7,0,L872*L$6)","v":0.13512288492095995},{"$f":"IF(COUNT($H1308:L1308)>='RFM input'!$W$7,0,M872*M$6)","v":0},{"$f":"IF(COUNT($H1308:M1308)>='RFM input'!$W$7,0,N872*N$6)","v":0},{"$f":"IF(COUNT($H1308:N1308)>='RFM input'!$W$7,0,O872*O$6)","v":0},{"$f":"IF(COUNT($H1308:O1308)>='RFM input'!$W$7,0,P872*P$6)","v":0},{"$f":"IF(COUNT($H1308:P1308)>='RFM input'!$W$7,0,Q872*Q$6)","v":0}]
[null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,{"$f":"G873*G$6","v":4.9538655761975399},4.7923003008296527,2.9111364874988355,2.443968190694676,{"$f":"IF(COUNT($H1309:J1309)>='RFM input'!$W$7,0,K873*K$6)","v":3.6875263116745574},{"$f":"IF(COUNT($H1309:K1309)>='RFM input'!$W$7,0,L873*L$6)","v":3.5986006182820676},{"$f":"IF(COUNT($H1309:L1309)>='RFM input'!$W$7,0,M873*M$6)","v":0},{"$f":"IF(COUNT($H1309:M1309)>='RFM input'!$W$7,0,N873*N$6)","v":0},{"$f":"IF(COUNT($H1309:N1309)>='RFM input'!$W$7,0,O873*O$6)","v":0},{"$f":"IF(COUNT($H1309:O1309)>='RFM input'!$W$7,0,P873*P$6)","v":0},{"$f":"IF(COUNT($H1309:P1309)>='RFM input'!$W$7,0,Q873*Q$6)","v":0}]
[null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,{"$f":"G874*G$6","v":2.9885306408507},3.1077591456303582,1.9310348089353502,1.6594830389288135,{"$f":"IF(COUNT($H1310:J1310)>='RFM input'!$W$7,0,K874*K$6)","v":2.5646556056172716},{"$f":"IF(COUNT($H1310:K1310)>='RFM input'!$W$7,0,L874*L$6)","v":2.5646556056172853},{"$f":"IF(COUNT($H1310:L1310)>='RFM input'!$W$7,0,M874*M$6)","v":0},{"$f":"IF(COUNT($H1310:M1310)>='RFM input'!$W$7,0,N874*N$6)","v":0},{"$f":"IF(COUNT($H1310:N1310)>='RFM input'!$W$7,0,O874*O$6)","v":0},{"$f":"IF(COUNT($H1310:O1310)>='RFM input'!$W$7,0,P874*P$6)","v":0},{"$f":"IF(COUNT($H1310:P1310)>='RFM input'!$W$7,0,Q874*Q$6)","v":0}]
[null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,{"$f":"G875*G$6","v":-2.0480938399727926E-4},-2.1236854099836679E-4,-1.3195715168830437E-4,-1.1340067723213636E-4,{"$f":"IF(COUNT($H1311:J1311)>='RFM input'!$W$7,0,K875*K$6)","v":-1.7525559208602989E-4},{"$f":"IF(COUNT($H1311:K1311)>='RFM input'!$W$7,0,L875*L$6)","v":-1.7525559208603084E-4},{"$f":"IF(COUNT($H1311:L1311)>='RFM input'!$W$7,0,M875*M$6)","v":0},{"$f":"IF(COUNT($H1311:M1311)>='RFM input'!$W$7,0,N875*N$6)","v":0},{"$f":"IF(COUNT($H1311:N1311)>='RFM input'!$W$7,0,O875*O$6)","v":0},{"$f":"IF(COUNT($H1311:O1311)>='RFM input'!$W$7,0,P875*P$6)","v":0},{"$f":"IF(COUNT($H1311:P1311)>='RFM input'!$W$7,0,Q875*Q$6)","v":0}]
[null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,{"$f":"G876*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1312:J1312)>='RFM input'!$W$7,0,K876*K$6)","v":0},{"$f":"IF(COUNT($H1312:K1312)>='RFM input'!$W$7,0,L876*L$6)","v":0},{"$f":"IF(COUNT($H1312:L1312)>='RFM input'!$W$7,0,M876*M$6)","v":0},{"$f":"IF(COUNT($H1312:M1312)>='RFM input'!$W$7,0,N876*N$6)","v":0},{"$f":"IF(COUNT($H1312:N1312)>='RFM input'!$W$7,0,O876*O$6)","v":0},{"$f":"IF(COUNT($H1312:O1312)>='RFM input'!$W$7,0,P876*P$6)","v":0},{"$f":"IF(COUNT($H1312:P1312)>='RFM input'!$W$7,0,Q876*Q$6)","v":0}]
[null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,{"$f":"G877*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1313:J1313)>='RFM input'!$W$7,0,K877*K$6)","v":0},{"$f":"IF(COUNT($H1313:K1313)>='RFM input'!$W$7,0,L877*L$6)","v":0},{"$f":"IF(COUNT($H1313:L1313)>='RFM input'!$W$7,0,M877*M$6)","v":0},{"$f":"IF(COUNT($H1313:M1313)>='RFM input'!$W$7,0,N877*N$6)","v":0},{"$f":"IF(COUNT($H1313:N1313)>='RFM input'!$W$7,0,O877*O$6)","v":0},{"$f":"IF(COUNT($H1313:O1313)>='RFM input'!$W$7,0,P877*P$6)","v":0},{"$f":"IF(COUNT($H1313:P1313)>='RFM input'!$W$7,0,Q877*Q$6)","v":0}]
[null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,{"$f":"G878*G$6","v":0},0,0.59999538850941714,0.8165925429895643,{"$f":"IF(COUNT($H1314:J1314)>='RFM input'!$W$7,0,K878*K$6)","v":1.8606543066412857},{"$f":"IF(COUNT($H1314:K1314)>='RFM input'!$W$7,0,L878*L$6)","v":2.2237877073126358},{"$f":"IF(COUNT($H1314:L1314)>='RFM input'!$W$7,0,M878*M$6)","v":0},{"$f":"IF(COUNT($H1314:M1314)>='RFM input'!$W$7,0,N878*N$6)","v":0},{"$f":"IF(COUNT($H1314:N1314)>='RFM input'!$W$7,0,O878*O$6)","v":0},{"$f":"IF(COUNT($H1314:O1314)>='RFM input'!$W$7,0,P878*P$6)","v":0},{"$f":"IF(COUNT($H1314:P1314)>='RFM input'!$W$7,0,Q878*Q$6)","v":0}]
[null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,{"$f":"G879*G$6","v":0},0,1.3431676921898863,1.7289299459183285,{"$f":"IF(COUNT($H1315:J1315)>='RFM input'!$W$7,0,K879*K$6)","v":3.595102668045949},{"$f":"IF(COUNT($H1315:K1315)>='RFM input'!$W$7,0,L879*L$6)","v":4.5627691055904167},{"$f":"IF(COUNT($H1315:L1315)>='RFM input'!$W$7,0,M879*M$6)","v":0},{"$f":"IF(COUNT($H1315:M1315)>='RFM input'!$W$7,0,N879*N$6)","v":0},{"$f":"IF(COUNT($H1315:N1315)>='RFM input'!$W$7,0,O879*O$6)","v":0},{"$f":"IF(COUNT($H1315:O1315)>='RFM input'!$W$7,0,P879*P$6)","v":0},{"$f":"IF(COUNT($H1315:P1315)>='RFM input'!$W$7,0,Q879*Q$6)","v":0}]
[null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,{"$f":"G880*G$6","v":0},0,2.0210952801273172,2.8295307052762495,{"$f":"IF(COUNT($H1316:J1316)>='RFM input'!$W$7,0,K880*K$6)","v":5.1117676830057635},{"$f":"IF(COUNT($H1316:K1316)>='RFM input'!$W$7,0,L880*L$6)","v":7.1706097387156129},{"$f":"IF(COUNT($H1316:L1316)>='RFM input'!$W$7,0,M880*M$6)","v":0},{"$f":"IF(COUNT($H1316:M1316)>='RFM input'!$W$7,0,N880*N$6)","v":0},{"$f":"IF(COUNT($H1316:N1316)>='RFM input'!$W$7,0,O880*O$6)","v":0},{"$f":"IF(COUNT($H1316:O1316)>='RFM input'!$W$7,0,P880*P$6)","v":0},{"$f":"IF(COUNT($H1316:P1316)>='RFM input'!$W$7,0,Q880*Q$6)","v":0}]
[null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,{"$f":"G881*G$6","v":0},0,0.32485848341304385,0.50867510764299528,{"$f":"IF(COUNT($H1317:J1317)>='RFM input'!$W$7,0,K881*K$6)","v":1.0630874045813452},{"$f":"IF(COUNT($H1317:K1317)>='RFM input'!$W$7,0,L881*L$6)","v":1.3845752905662523},{"$f":"IF(COUNT($H1317:L1317)>='RFM input'!$W$7,0,M881*M$6)","v":0},{"$f":"IF(COUNT($H1317:M1317)>='RFM input'!$W$7,0,N881*N$6)","v":0},{"$f":"IF(COUNT($H1317:N1317)>='RFM input'!$W$7,0,O881*O$6)","v":0},{"$f":"IF(COUNT($H1317:O1317)>='RFM input'!$W$7,0,P881*P$6)","v":0},{"$f":"IF(COUNT($H1317:P1317)>='RFM input'!$W$7,0,Q881*Q$6)","v":0}]
[null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,{"$f":"G882*G$6","v":0},0,0.70966501353510336,1.1456271669766644,{"$f":"IF(COUNT($H1318:J1318)>='RFM input'!$W$7,0,K882*K$6)","v":2.4117580600589132},{"$f":"IF(COUNT($H1318:K1318)>='RFM input'!$W$7,0,L882*L$6)","v":3.8510952727344581},{"$f":"IF(COUNT($H1318:L1318)>='RFM input'!$W$7,0,M882*M$6)","v":0},{"$f":"IF(COUNT($H1318:M1318)>='RFM input'!$W$7,0,N882*N$6)","v":0},{"$f":"IF(COUNT($H1318:N1318)>='RFM input'!$W$7,0,O882*O$6)","v":0},{"$f":"IF(COUNT($H1318:O1318)>='RFM input'!$W$7,0,P882*P$6)","v":0},{"$f":"IF(COUNT($H1318:P1318)>='RFM input'!$W$7,0,Q882*Q$6)","v":0}]
[null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,{"$f":"G883*G$6","v":0},0,1.204909574276122E-2,1.7174818634481861E-2,{"$f":"IF(COUNT($H1319:J1319)>='RFM input'!$W$7,0,K883*K$6)","v":6.1165363552494141E-2},{"$f":"IF(COUNT($H1319:K1319)>='RFM input'!$W$7,0,L883*L$6)","v":7.3636777044297622E-2},{"$f":"IF(COUNT($H1319:L1319)>='RFM input'!$W$7,0,M883*M$6)","v":0},{"$f":"IF(COUNT($H1319:M1319)>='RFM input'!$W$7,0,N883*N$6)","v":0},{"$f":"IF(COUNT($H1319:N1319)>='RFM input'!$W$7,0,O883*O$6)","v":0},{"$f":"IF(COUNT($H1319:O1319)>='RFM input'!$W$7,0,P883*P$6)","v":0},{"$f":"IF(COUNT($H1319:P1319)>='RFM input'!$W$7,0,Q883*Q$6)","v":0}]
[null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,{"$f":"G884*G$6","v":0},0,8.4774685824337309E-2,0.12887626435992386,{"$f":"IF(COUNT($H1320:J1320)>='RFM input'!$W$7,0,K884*K$6)","v":0.32291759778985213},{"$f":"IF(COUNT($H1320:K1320)>='RFM input'!$W$7,0,L884*L$6)","v":0.46036218755584907},{"$f":"IF(COUNT($H1320:L1320)>='RFM input'!$W$7,0,M884*M$6)","v":0},{"$f":"IF(COUNT($H1320:M1320)>='RFM input'!$W$7,0,N884*N$6)","v":0},{"$f":"IF(COUNT($H1320:N1320)>='RFM input'!$W$7,0,O884*O$6)","v":0},{"$f":"IF(COUNT($H1320:O1320)>='RFM input'!$W$7,0,P884*P$6)","v":0},{"$f":"IF(COUNT($H1320:P1320)>='RFM input'!$W$7,0,Q884*Q$6)","v":0}]
[null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,{"$f":"G885*G$6","v":0},0,-4.7442450503805845E-3,-3.679062310411866E-2,{"$f":"IF(COUNT($H1321:J1321)>='RFM input'!$W$7,0,K885*K$6)","v":-0.1611322081555997},{"$f":"IF(COUNT($H1321:K1321)>='RFM input'!$W$7,0,L885*L$6)","v":-0.22160032862569351},{"$f":"IF(COUNT($H1321:L1321)>='RFM input'!$W$7,0,M885*M$6)","v":0},{"$f":"IF(COUNT($H1321:M1321)>='RFM input'!$W$7,0,N885*N$6)","v":0},{"$f":"IF(COUNT($H1321:N1321)>='RFM input'!$W$7,0,O885*O$6)","v":0},{"$f":"IF(COUNT($H1321:O1321)>='RFM input'!$W$7,0,P885*P$6)","v":0},{"$f":"IF(COUNT($H1321:P1321)>='RFM input'!$W$7,0,Q885*Q$6)","v":0}]
[null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,{"$f":"G886*G$6","v":0},0,1.0757001374831592E-3,6.4952173132453439E-3,{"$f":"IF(COUNT($H1322:J1322)>='RFM input'!$W$7,0,K886*K$6)","v":1.2793773697514648E-2},{"$f":"IF(COUNT($H1322:K1322)>='RFM input'!$W$7,0,L886*L$6)","v":1.4646425875240215E-2},{"$f":"IF(COUNT($H1322:L1322)>='RFM input'!$W$7,0,M886*M$6)","v":0},{"$f":"IF(COUNT($H1322:M1322)>='RFM input'!$W$7,0,N886*N$6)","v":0},{"$f":"IF(COUNT($H1322:N1322)>='RFM input'!$W$7,0,O886*O$6)","v":0},{"$f":"IF(COUNT($H1322:O1322)>='RFM input'!$W$7,0,P886*P$6)","v":0},{"$f":"IF(COUNT($H1322:P1322)>='RFM input'!$W$7,0,Q886*Q$6)","v":0}]
[null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,{"$f":"G887*G$6","v":0},0,3.5198555298030815E-2,2.9562866211804002E-2,{"$f":"IF(COUNT($H1323:J1323)>='RFM input'!$W$7,0,K887*K$6)","v":4.4625608972214265E-2},{"$f":"IF(COUNT($H1323:K1323)>='RFM input'!$W$7,0,L887*L$6)","v":4.3570171517433899E-2},{"$f":"IF(COUNT($H1323:L1323)>='RFM input'!$W$7,0,M887*M$6)","v":0},{"$f":"IF(COUNT($H1323:M1323)>='RFM input'!$W$7,0,N887*N$6)","v":0},{"$f":"IF(COUNT($H1323:N1323)>='RFM input'!$W$7,0,O887*O$6)","v":0},{"$f":"IF(COUNT($H1323:O1323)>='RFM input'!$W$7,0,P887*P$6)","v":0},{"$f":"IF(COUNT($H1323:P1323)>='RFM input'!$W$7,0,Q887*Q$6)","v":0}]
[null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"G888*G$6","v":0},0,3.8474922909868354E-3,4.2085412126882131E-3,{"$f":"IF(COUNT($H1324:J1324)>='RFM input'!$W$7,0,K888*K$6)","v":9.3035010301317864E-3},{"$f":"IF(COUNT($H1324:K1324)>='RFM input'!$W$7,0,L888*L$6)","v":2.785314721632591E-2},{"$f":"IF(COUNT($H1324:L1324)>='RFM input'!$W$7,0,M888*M$6)","v":0},{"$f":"IF(COUNT($H1324:M1324)>='RFM input'!$W$7,0,N888*N$6)","v":0},{"$f":"IF(COUNT($H1324:N1324)>='RFM input'!$W$7,0,O888*O$6)","v":0},{"$f":"IF(COUNT($H1324:O1324)>='RFM input'!$W$7,0,P888*P$6)","v":0},{"$f":"IF(COUNT($H1324:P1324)>='RFM input'!$W$7,0,Q888*Q$6)","v":0}]
[null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,{"$f":"G889*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1325:J1325)>='RFM input'!$W$7,0,K889*K$6)","v":0},{"$f":"IF(COUNT($H1325:K1325)>='RFM input'!$W$7,0,L889*L$6)","v":0},{"$f":"IF(COUNT($H1325:L1325)>='RFM input'!$W$7,0,M889*M$6)","v":0},{"$f":"IF(COUNT($H1325:M1325)>='RFM input'!$W$7,0,N889*N$6)","v":0},{"$f":"IF(COUNT($H1325:N1325)>='RFM input'!$W$7,0,O889*O$6)","v":0},{"$f":"IF(COUNT($H1325:O1325)>='RFM input'!$W$7,0,P889*P$6)","v":0},{"$f":"IF(COUNT($H1325:P1325)>='RFM input'!$W$7,0,Q889*Q$6)","v":0}]
[null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,{"$f":"G890*G$6","v":0},0,0.18442371119665596,0.24241010453616929,{"$f":"IF(COUNT($H1326:J1326)>='RFM input'!$W$7,0,K890*K$6)","v":0.41486918424490443},{"$f":"IF(COUNT($H1326:K1326)>='RFM input'!$W$7,0,L890*L$6)","v":1.1923537044786807},{"$f":"IF(COUNT($H1326:L1326)>='RFM input'!$W$7,0,M890*M$6)","v":0},{"$f":"IF(COUNT($H1326:M1326)>='RFM input'!$W$7,0,N890*N$6)","v":0},{"$f":"IF(COUNT($H1326:N1326)>='RFM input'!$W$7,0,O890*O$6)","v":0},{"$f":"IF(COUNT($H1326:O1326)>='RFM input'!$W$7,0,P890*P$6)","v":0},{"$f":"IF(COUNT($H1326:P1326)>='RFM input'!$W$7,0,Q890*Q$6)","v":0}]
[null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,{"$f":"G891*G$6","v":0},0,3.5864099292926811E-2,5.873192682687714E-2,{"$f":"IF(COUNT($H1327:J1327)>='RFM input'!$W$7,0,K891*K$6)","v":8.5215140856189975E-2},{"$f":"IF(COUNT($H1327:K1327)>='RFM input'!$W$7,0,L891*L$6)","v":0.13916663964988266},{"$f":"IF(COUNT($H1327:L1327)>='RFM input'!$W$7,0,M891*M$6)","v":0},{"$f":"IF(COUNT($H1327:M1327)>='RFM input'!$W$7,0,N891*N$6)","v":0},{"$f":"IF(COUNT($H1327:N1327)>='RFM input'!$W$7,0,O891*O$6)","v":0},{"$f":"IF(COUNT($H1327:O1327)>='RFM input'!$W$7,0,P891*P$6)","v":0},{"$f":"IF(COUNT($H1327:P1327)>='RFM input'!$W$7,0,Q891*Q$6)","v":0}]
[null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,{"$f":"G892*G$6","v":0},0,1.3252657524170741E-2,6.2446029346754413E-3,{"$f":"IF(COUNT($H1328:J1328)>='RFM input'!$W$7,0,K892*K$6)","v":-1.7288377627278754E-2},{"$f":"IF(COUNT($H1328:K1328)>='RFM input'!$W$7,0,L892*L$6)","v":5.3169895192457774E-2},{"$f":"IF(COUNT($H1328:L1328)>='RFM input'!$W$7,0,M892*M$6)","v":0},{"$f":"IF(COUNT($H1328:M1328)>='RFM input'!$W$7,0,N892*N$6)","v":0},{"$f":"IF(COUNT($H1328:N1328)>='RFM input'!$W$7,0,O892*O$6)","v":0},{"$f":"IF(COUNT($H1328:O1328)>='RFM input'!$W$7,0,P892*P$6)","v":0},{"$f":"IF(COUNT($H1328:P1328)>='RFM input'!$W$7,0,Q892*Q$6)","v":0}]
[null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,{"$f":"G893*G$6","v":0},0,0.32807170748672421,0.33483905504856826,{"$f":"IF(COUNT($H1329:J1329)>='RFM input'!$W$7,0,K893*K$6)","v":0.57546779330218267},{"$f":"IF(COUNT($H1329:K1329)>='RFM input'!$W$7,0,L893*L$6)","v":0.68952012334261847},{"$f":"IF(COUNT($H1329:L1329)>='RFM input'!$W$7,0,M893*M$6)","v":0},{"$f":"IF(COUNT($H1329:M1329)>='RFM input'!$W$7,0,N893*N$6)","v":0},{"$f":"IF(COUNT($H1329:N1329)>='RFM input'!$W$7,0,O893*O$6)","v":0},{"$f":"IF(COUNT($H1329:O1329)>='RFM input'!$W$7,0,P893*P$6)","v":0},{"$f":"IF(COUNT($H1329:P1329)>='RFM input'!$W$7,0,Q893*Q$6)","v":0}]
[null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,{"$f":"G894*G$6","v":0},0,0,-0.33762163697972647,{"$f":"IF(COUNT($H1330:J1330)>='RFM input'!$W$7,0,K894*K$6)","v":-0.52163828056891093},{"$f":"IF(COUNT($H1330:K1330)>='RFM input'!$W$7,0,L894*L$6)","v":-0.52129990475755528},{"$f":"IF(COUNT($H1330:L1330)>='RFM input'!$W$7,0,M894*M$6)","v":0},{"$f":"IF(COUNT($H1330:M1330)>='RFM input'!$W$7,0,N894*N$6)","v":0},{"$f":"IF(COUNT($H1330:N1330)>='RFM input'!$W$7,0,O894*O$6)","v":0},{"$f":"IF(COUNT($H1330:O1330)>='RFM input'!$W$7,0,P894*P$6)","v":0},{"$f":"IF(COUNT($H1330:P1330)>='RFM input'!$W$7,0,Q894*Q$6)","v":0}]
[null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,{"$f":"G895*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1331:J1331)>='RFM input'!$W$7,0,K895*K$6)","v":0},{"$f":"IF(COUNT($H1331:K1331)>='RFM input'!$W$7,0,L895*L$6)","v":0},{"$f":"IF(COUNT($H1331:L1331)>='RFM input'!$W$7,0,M895*M$6)","v":0},{"$f":"IF(COUNT($H1331:M1331)>='RFM input'!$W$7,0,N895*N$6)","v":0},{"$f":"IF(COUNT($H1331:N1331)>='RFM input'!$W$7,0,O895*O$6)","v":0},{"$f":"IF(COUNT($H1331:O1331)>='RFM input'!$W$7,0,P895*P$6)","v":0},{"$f":"IF(COUNT($H1331:P1331)>='RFM input'!$W$7,0,Q895*Q$6)","v":0}]
[null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,{"$f":"G896*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1332:J1332)>='RFM input'!$W$7,0,K896*K$6)","v":0},{"$f":"IF(COUNT($H1332:K1332)>='RFM input'!$W$7,0,L896*L$6)","v":0},{"$f":"IF(COUNT($H1332:L1332)>='RFM input'!$W$7,0,M896*M$6)","v":0},{"$f":"IF(COUNT($H1332:M1332)>='RFM input'!$W$7,0,N896*N$6)","v":0},{"$f":"IF(COUNT($H1332:N1332)>='RFM input'!$W$7,0,O896*O$6)","v":0},{"$f":"IF(COUNT($H1332:O1332)>='RFM input'!$W$7,0,P896*P$6)","v":0},{"$f":"IF(COUNT($H1332:P1332)>='RFM input'!$W$7,0,Q896*Q$6)","v":0}]
[null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,{"$f":"G897*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1333:J1333)>='RFM input'!$W$7,0,K897*K$6)","v":0},{"$f":"IF(COUNT($H1333:K1333)>='RFM input'!$W$7,0,L897*L$6)","v":0},{"$f":"IF(COUNT($H1333:L1333)>='RFM input'!$W$7,0,M897*M$6)","v":0},{"$f":"IF(COUNT($H1333:M1333)>='RFM input'!$W$7,0,N897*N$6)","v":0},{"$f":"IF(COUNT($H1333:N1333)>='RFM input'!$W$7,0,O897*O$6)","v":0},{"$f":"IF(COUNT($H1333:O1333)>='RFM input'!$W$7,0,P897*P$6)","v":0},{"$f":"IF(COUNT($H1333:P1333)>='RFM input'!$W$7,0,Q897*Q$6)","v":0}]
[null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,{"$f":"G898*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1334:J1334)>='RFM input'!$W$7,0,K898*K$6)","v":0},{"$f":"IF(COUNT($H1334:K1334)>='RFM input'!$W$7,0,L898*L$6)","v":0},{"$f":"IF(COUNT($H1334:L1334)>='RFM input'!$W$7,0,M898*M$6)","v":0},{"$f":"IF(COUNT($H1334:M1334)>='RFM input'!$W$7,0,N898*N$6)","v":0},{"$f":"IF(COUNT($H1334:N1334)>='RFM input'!$W$7,0,O898*O$6)","v":0},{"$f":"IF(COUNT($H1334:O1334)>='RFM input'!$W$7,0,P898*P$6)","v":0},{"$f":"IF(COUNT($H1334:P1334)>='RFM input'!$W$7,0,Q898*Q$6)","v":0}]
[null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,{"$f":"G899*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1335:J1335)>='RFM input'!$W$7,0,K899*K$6)","v":0},{"$f":"IF(COUNT($H1335:K1335)>='RFM input'!$W$7,0,L899*L$6)","v":0},{"$f":"IF(COUNT($H1335:L1335)>='RFM input'!$W$7,0,M899*M$6)","v":0},{"$f":"IF(COUNT($H1335:M1335)>='RFM input'!$W$7,0,N899*N$6)","v":0},{"$f":"IF(COUNT($H1335:N1335)>='RFM input'!$W$7,0,O899*O$6)","v":0},{"$f":"IF(COUNT($H1335:O1335)>='RFM input'!$W$7,0,P899*P$6)","v":0},{"$f":"IF(COUNT($H1335:P1335)>='RFM input'!$W$7,0,Q899*Q$6)","v":0}]
[null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,{"$f":"G900*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1336:J1336)>='RFM input'!$W$7,0,K900*K$6)","v":0},{"$f":"IF(COUNT($H1336:K1336)>='RFM input'!$W$7,0,L900*L$6)","v":0},{"$f":"IF(COUNT($H1336:L1336)>='RFM input'!$W$7,0,M900*M$6)","v":0},{"$f":"IF(COUNT($H1336:M1336)>='RFM input'!$W$7,0,N900*N$6)","v":0},{"$f":"IF(COUNT($H1336:N1336)>='RFM input'!$W$7,0,O900*O$6)","v":0},{"$f":"IF(COUNT($H1336:O1336)>='RFM input'!$W$7,0,P900*P$6)","v":0},{"$f":"IF(COUNT($H1336:P1336)>='RFM input'!$W$7,0,Q900*Q$6)","v":0}]
[null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,{"$f":"G901*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1337:J1337)>='RFM input'!$W$7,0,K901*K$6)","v":0},{"$f":"IF(COUNT($H1337:K1337)>='RFM input'!$W$7,0,L901*L$6)","v":0},{"$f":"IF(COUNT($H1337:L1337)>='RFM input'!$W$7,0,M901*M$6)","v":0},{"$f":"IF(COUNT($H1337:M1337)>='RFM input'!$W$7,0,N901*N$6)","v":0},{"$f":"IF(COUNT($H1337:N1337)>='RFM input'!$W$7,0,O901*O$6)","v":0},{"$f":"IF(COUNT($H1337:O1337)>='RFM input'!$W$7,0,P901*P$6)","v":0},{"$f":"IF(COUNT($H1337:P1337)>='RFM input'!$W$7,0,Q901*Q$6)","v":0}]
[null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,{"$f":"G902*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1338:J1338)>='RFM input'!$W$7,0,K902*K$6)","v":0},{"$f":"IF(COUNT($H1338:K1338)>='RFM input'!$W$7,0,L902*L$6)","v":0},{"$f":"IF(COUNT($H1338:L1338)>='RFM input'!$W$7,0,M902*M$6)","v":0},{"$f":"IF(COUNT($H1338:M1338)>='RFM input'!$W$7,0,N902*N$6)","v":0},{"$f":"IF(COUNT($H1338:N1338)>='RFM input'!$W$7,0,O902*O$6)","v":0},{"$f":"IF(COUNT($H1338:O1338)>='RFM input'!$W$7,0,P902*P$6)","v":0},{"$f":"IF(COUNT($H1338:P1338)>='RFM input'!$W$7,0,Q902*Q$6)","v":0}]
[null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,{"$f":"G903*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1339:J1339)>='RFM input'!$W$7,0,K903*K$6)","v":0},{"$f":"IF(COUNT($H1339:K1339)>='RFM input'!$W$7,0,L903*L$6)","v":0},{"$f":"IF(COUNT($H1339:L1339)>='RFM input'!$W$7,0,M903*M$6)","v":0},{"$f":"IF(COUNT($H1339:M1339)>='RFM input'!$W$7,0,N903*N$6)","v":0},{"$f":"IF(COUNT($H1339:N1339)>='RFM input'!$W$7,0,O903*O$6)","v":0},{"$f":"IF(COUNT($H1339:O1339)>='RFM input'!$W$7,0,P903*P$6)","v":0},{"$f":"IF(COUNT($H1339:P1339)>='RFM input'!$W$7,0,Q903*Q$6)","v":0}]
[null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,{"$f":"G904*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1340:J1340)>='RFM input'!$W$7,0,K904*K$6)","v":0},{"$f":"IF(COUNT($H1340:K1340)>='RFM input'!$W$7,0,L904*L$6)","v":0},{"$f":"IF(COUNT($H1340:L1340)>='RFM input'!$W$7,0,M904*M$6)","v":0},{"$f":"IF(COUNT($H1340:M1340)>='RFM input'!$W$7,0,N904*N$6)","v":0},{"$f":"IF(COUNT($H1340:N1340)>='RFM input'!$W$7,0,O904*O$6)","v":0},{"$f":"IF(COUNT($H1340:O1340)>='RFM input'!$W$7,0,P904*P$6)","v":0},{"$f":"IF(COUNT($H1340:P1340)>='RFM input'!$W$7,0,Q904*Q$6)","v":0}]
[null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,{"$f":"G905*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1341:J1341)>='RFM input'!$W$7,0,K905*K$6)","v":0},{"$f":"IF(COUNT($H1341:K1341)>='RFM input'!$W$7,0,L905*L$6)","v":0},{"$f":"IF(COUNT($H1341:L1341)>='RFM input'!$W$7,0,M905*M$6)","v":0},{"$f":"IF(COUNT($H1341:M1341)>='RFM input'!$W$7,0,N905*N$6)","v":0},{"$f":"IF(COUNT($H1341:N1341)>='RFM input'!$W$7,0,O905*O$6)","v":0},{"$f":"IF(COUNT($H1341:O1341)>='RFM input'!$W$7,0,P905*P$6)","v":0},{"$f":"IF(COUNT($H1341:P1341)>='RFM input'!$W$7,0,Q905*Q$6)","v":0}]
[null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,{"$f":"G906*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1342:J1342)>='RFM input'!$W$7,0,K906*K$6)","v":0},{"$f":"IF(COUNT($H1342:K1342)>='RFM input'!$W$7,0,L906*L$6)","v":0},{"$f":"IF(COUNT($H1342:L1342)>='RFM input'!$W$7,0,M906*M$6)","v":0},{"$f":"IF(COUNT($H1342:M1342)>='RFM input'!$W$7,0,N906*N$6)","v":0},{"$f":"IF(COUNT($H1342:N1342)>='RFM input'!$W$7,0,O906*O$6)","v":0},{"$f":"IF(COUNT($H1342:O1342)>='RFM input'!$W$7,0,P906*P$6)","v":0},{"$f":"IF(COUNT($H1342:P1342)>='RFM input'!$W$7,0,Q906*Q$6)","v":0}]
[null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,{"$f":"G907*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1343:J1343)>='RFM input'!$W$7,0,K907*K$6)","v":0},{"$f":"IF(COUNT($H1343:K1343)>='RFM input'!$W$7,0,L907*L$6)","v":0},{"$f":"IF(COUNT($H1343:L1343)>='RFM input'!$W$7,0,M907*M$6)","v":0},{"$f":"IF(COUNT($H1343:M1343)>='RFM input'!$W$7,0,N907*N$6)","v":0},{"$f":"IF(COUNT($H1343:N1343)>='RFM input'!$W$7,0,O907*O$6)","v":0},{"$f":"IF(COUNT($H1343:O1343)>='RFM input'!$W$7,0,P907*P$6)","v":0},{"$f":"IF(COUNT($H1343:P1343)>='RFM input'!$W$7,0,Q907*Q$6)","v":0}]
[null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"G908*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1344:J1344)>='RFM input'!$W$7,0,K908*K$6)","v":0},{"$f":"IF(COUNT($H1344:K1344)>='RFM input'!$W$7,0,L908*L$6)","v":0},{"$f":"IF(COUNT($H1344:L1344)>='RFM input'!$W$7,0,M908*M$6)","v":0},{"$f":"IF(COUNT($H1344:M1344)>='RFM input'!$W$7,0,N908*N$6)","v":0},{"$f":"IF(COUNT($H1344:N1344)>='RFM input'!$W$7,0,O908*O$6)","v":0},{"$f":"IF(COUNT($H1344:O1344)>='RFM input'!$W$7,0,P908*P$6)","v":0},{"$f":"IF(COUNT($H1344:P1344)>='RFM input'!$W$7,0,Q908*Q$6)","v":0}]
[null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,{"$f":"G909*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1345:J1345)>='RFM input'!$W$7,0,K909*K$6)","v":0},{"$f":"IF(COUNT($H1345:K1345)>='RFM input'!$W$7,0,L909*L$6)","v":0},{"$f":"IF(COUNT($H1345:L1345)>='RFM input'!$W$7,0,M909*M$6)","v":0},{"$f":"IF(COUNT($H1345:M1345)>='RFM input'!$W$7,0,N909*N$6)","v":0},{"$f":"IF(COUNT($H1345:N1345)>='RFM input'!$W$7,0,O909*O$6)","v":0},{"$f":"IF(COUNT($H1345:O1345)>='RFM input'!$W$7,0,P909*P$6)","v":0},{"$f":"IF(COUNT($H1345:P1345)>='RFM input'!$W$7,0,Q909*Q$6)","v":0}]
[null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,{"$f":"G910*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1346:J1346)>='RFM input'!$W$7,0,K910*K$6)","v":0},{"$f":"IF(COUNT($H1346:K1346)>='RFM input'!$W$7,0,L910*L$6)","v":0},{"$f":"IF(COUNT($H1346:L1346)>='RFM input'!$W$7,0,M910*M$6)","v":0},{"$f":"IF(COUNT($H1346:M1346)>='RFM input'!$W$7,0,N910*N$6)","v":0},{"$f":"IF(COUNT($H1346:N1346)>='RFM input'!$W$7,0,O910*O$6)","v":0},{"$f":"IF(COUNT($H1346:O1346)>='RFM input'!$W$7,0,P910*P$6)","v":0},{"$f":"IF(COUNT($H1346:P1346)>='RFM input'!$W$7,0,Q910*Q$6)","v":0}]
[null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,{"$f":"G911*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1347:J1347)>='RFM input'!$W$7,0,K911*K$6)","v":0},{"$f":"IF(COUNT($H1347:K1347)>='RFM input'!$W$7,0,L911*L$6)","v":0},{"$f":"IF(COUNT($H1347:L1347)>='RFM input'!$W$7,0,M911*M$6)","v":0},{"$f":"IF(COUNT($H1347:M1347)>='RFM input'!$W$7,0,N911*N$6)","v":0},{"$f":"IF(COUNT($H1347:N1347)>='RFM input'!$W$7,0,O911*O$6)","v":0},{"$f":"IF(COUNT($H1347:O1347)>='RFM input'!$W$7,0,P911*P$6)","v":0},{"$f":"IF(COUNT($H1347:P1347)>='RFM input'!$W$7,0,Q911*Q$6)","v":0}]
[null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,{"$f":"G912*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1348:J1348)>='RFM input'!$W$7,0,K912*K$6)","v":0},{"$f":"IF(COUNT($H1348:K1348)>='RFM input'!$W$7,0,L912*L$6)","v":0},{"$f":"IF(COUNT($H1348:L1348)>='RFM input'!$W$7,0,M912*M$6)","v":0},{"$f":"IF(COUNT($H1348:M1348)>='RFM input'!$W$7,0,N912*N$6)","v":0},{"$f":"IF(COUNT($H1348:N1348)>='RFM input'!$W$7,0,O912*O$6)","v":0},{"$f":"IF(COUNT($H1348:O1348)>='RFM input'!$W$7,0,P912*P$6)","v":0},{"$f":"IF(COUNT($H1348:P1348)>='RFM input'!$W$7,0,Q912*Q$6)","v":0}]
[null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,{"$f":"G913*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1349:J1349)>='RFM input'!$W$7,0,K913*K$6)","v":0},{"$f":"IF(COUNT($H1349:K1349)>='RFM input'!$W$7,0,L913*L$6)","v":0},{"$f":"IF(COUNT($H1349:L1349)>='RFM input'!$W$7,0,M913*M$6)","v":0},{"$f":"IF(COUNT($H1349:M1349)>='RFM input'!$W$7,0,N913*N$6)","v":0},{"$f":"IF(COUNT($H1349:N1349)>='RFM input'!$W$7,0,O913*O$6)","v":0},{"$f":"IF(COUNT($H1349:O1349)>='RFM input'!$W$7,0,P913*P$6)","v":0},{"$f":"IF(COUNT($H1349:P1349)>='RFM input'!$W$7,0,Q913*Q$6)","v":0}]
[null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,{"$f":"G914*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1350:J1350)>='RFM input'!$W$7,0,K914*K$6)","v":0},{"$f":"IF(COUNT($H1350:K1350)>='RFM input'!$W$7,0,L914*L$6)","v":0},{"$f":"IF(COUNT($H1350:L1350)>='RFM input'!$W$7,0,M914*M$6)","v":0},{"$f":"IF(COUNT($H1350:M1350)>='RFM input'!$W$7,0,N914*N$6)","v":0},{"$f":"IF(COUNT($H1350:N1350)>='RFM input'!$W$7,0,O914*O$6)","v":0},{"$f":"IF(COUNT($H1350:O1350)>='RFM input'!$W$7,0,P914*P$6)","v":0},{"$f":"IF(COUNT($H1350:P1350)>='RFM input'!$W$7,0,Q914*Q$6)","v":0}]
[null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,{"$f":"G915*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1351:J1351)>='RFM input'!$W$7,0,K915*K$6)","v":0},{"$f":"IF(COUNT($H1351:K1351)>='RFM input'!$W$7,0,L915*L$6)","v":0},{"$f":"IF(COUNT($H1351:L1351)>='RFM input'!$W$7,0,M915*M$6)","v":0},{"$f":"IF(COUNT($H1351:M1351)>='RFM input'!$W$7,0,N915*N$6)","v":0},{"$f":"IF(COUNT($H1351:N1351)>='RFM input'!$W$7,0,O915*O$6)","v":0},{"$f":"IF(COUNT($H1351:O1351)>='RFM input'!$W$7,0,P915*P$6)","v":0},{"$f":"IF(COUNT($H1351:P1351)>='RFM input'!$W$7,0,Q915*Q$6)","v":0}]
[null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,{"$f":"G916*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1352:J1352)>='RFM input'!$W$7,0,K916*K$6)","v":0},{"$f":"IF(COUNT($H1352:K1352)>='RFM input'!$W$7,0,L916*L$6)","v":0},{"$f":"IF(COUNT($H1352:L1352)>='RFM input'!$W$7,0,M916*M$6)","v":0},{"$f":"IF(COUNT($H1352:M1352)>='RFM input'!$W$7,0,N916*N$6)","v":0},{"$f":"IF(COUNT($H1352:N1352)>='RFM input'!$W$7,0,O916*O$6)","v":0},{"$f":"IF(COUNT($H1352:O1352)>='RFM input'!$W$7,0,P916*P$6)","v":0},{"$f":"IF(COUNT($H1352:P1352)>='RFM input'!$W$7,0,Q916*Q$6)","v":0}]
[null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,{"$f":"G917*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1353:J1353)>='RFM input'!$W$7,0,K917*K$6)","v":0},{"$f":"IF(COUNT($H1353:K1353)>='RFM input'!$W$7,0,L917*L$6)","v":0},{"$f":"IF(COUNT($H1353:L1353)>='RFM input'!$W$7,0,M917*M$6)","v":0},{"$f":"IF(COUNT($H1353:M1353)>='RFM input'!$W$7,0,N917*N$6)","v":0},{"$f":"IF(COUNT($H1353:N1353)>='RFM input'!$W$7,0,O917*O$6)","v":0},{"$f":"IF(COUNT($H1353:O1353)>='RFM input'!$W$7,0,P917*P$6)","v":0},{"$f":"IF(COUNT($H1353:P1353)>='RFM input'!$W$7,0,Q917*Q$6)","v":0}]

{"sheet":"Total RAB roll forward","index":8,"n_rows":689,"n_cols":19,"rows_kept":689,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Total Asset Roll Forward\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"Endeavour - Total Asset Roll Forward - DNSP RFM - version 2"}]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G70","v":"2013-14"},{"$f":"'RFM input'!H70","v":"2014-15"},{"$f":"'RFM input'!I70","v":"2015-16"},{"$f":"'RFM input'!J70","v":"2016-17"},{"$f":"'RFM input'!K70","v":"2017-18"},{"$f":"'RFM input'!L70","v":"2018-19"},{"$f":"'RFM input'!M70","v":"2019-20"},{"$f":"'RFM input'!N70","v":"2020-21"},{"$f":"'RFM input'!O70","v":"2021-22"},{"$f":"'RFM input'!P70","v":"2022-23"},{"$f":"'RFM input'!Q70","v":"2023-24"}]
[null,null,"Asset Values ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G8:G67)","v":5345.9794721723165},{"$f":"SUM(H8:H67)","v":5581.3388819180072},5895.3194349261084,5979.8609312076369,6015.3000801488033,6255.4948020919255,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,{"$f":"'RAB roll forward'!G858","v":477.55704425333778},{"$f":"G8+G70+G132+G194+G256+G318","v":499.77213286375593},{"$f":"H8+H70+H132","v":495.38083581109788},{"$f":"IF(COUNT($H8:I8)>='RFM input'!$W$7,0, I8+I70+I132)","v":485.60915506140498},{"$f":"IF(COUNT($H8:J8)>='RFM input'!$W$7,0, J8+J70+J132)","v":474.30639922648606},{"$f":"IF(COUNT($H8:K8)>='RFM input'!$W$7,0, K8+K70+K132)","v":465.82149407614656},{"$f":"IF(COUNT($H8:L8)>='RFM input'!$W$7,0, L8+L70+L132)","v":0},{"$f":"IF(COUNT($H8:M8)>='RFM input'!$W$7,0, M8+M70+M132)","v":0},{"$f":"IF(COUNT($H8:N8)>='RFM input'!$W$7,0, N8+N70+N132)","v":0},{"$f":"IF(COUNT($H8:O8)>='RFM input'!$W$7,0, O8+O70+O132)","v":0},{"$f":"IF(COUNT($H8:P8)>='RFM input'!$W$7,0, P8+P70+P132)","v":0}]
[null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,{"$f":"'RAB roll forward'!G859","v":1045.0776932159524},1177.0571273771884,1174.858022118513,{"$f":"IF(COUNT($H9:I9)>='RFM input'!$W$7,0, I9+I71+I133)","v":1160.3125306862437},{"$f":"IF(COUNT($H9:J9)>='RFM input'!$W$7,0, J9+J71+J133)","v":1142.3762582273434},{"$f":"IF(COUNT($H9:K9)>='RFM input'!$W$7,0, K9+K71+K133)","v":1131.4655277591942},{"$f":"IF(COUNT($H9:L9)>='RFM input'!$W$7,0, L9+L71+L133)","v":0},{"$f":"IF(COUNT($H9:M9)>='RFM input'!$W$7,0, M9+M71+M133)","v":0},{"$f":"IF(COUNT($H9:N9)>='RFM input'!$W$7,0, N9+N71+N133)","v":0},{"$f":"IF(COUNT($H9:O9)>='RFM input'!$W$7,0, O9+O71+O133)","v":0},{"$f":"IF(COUNT($H9:P9)>='RFM input'!$W$7,0, P9+P71+P133)","v":0}]
[null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,{"$f":"'RAB roll forward'!G860","v":2074.1376074446016},2088.7011860645621,2064.7809118867549,{"$f":"IF(COUNT($H10:I10)>='RFM input'!$W$7,0, I10+I72+I134)","v":2018.1518610948754},{"$f":"IF(COUNT($H10:J10)>='RFM input'!$W$7,0, J10+J72+J134)","v":1964.9768487969325},{"$f":"IF(COUNT($H10:K10)>='RFM input'!$W$7,0, K10+K72+K134)","v":1923.3125491358853},{"$f":"IF(COUNT($H10:L10)>='RFM input'!$W$7,0, L10+L72+L134)","v":0},{"$f":"IF(COUNT($H10:M10)>='RFM input'!$W$7,0, M10+M72+M134)","v":0},{"$f":"IF(COUNT($H10:N10)>='RFM input'!$W$7,0, N10+N72+N134)","v":0},{"$f":"IF(COUNT($H10:O10)>='RFM input'!$W$7,0, O10+O72+O134)","v":0},{"$f":"IF(COUNT($H10:P10)>='RFM input'!$W$7,0, P10+P72+P134)","v":0}]
[null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,{"$f":"'RAB roll forward'!G861","v":433.89104438190066},490.56948116508511,482.60069357061997,{"$f":"IF(COUNT($H11:I11)>='RFM input'!$W$7,0, I11+I73+I135)","v":469.20439674819028},{"$f":"IF(COUNT($H11:J11)>='RFM input'!$W$7,0, J11+J73+J135)","v":454.20854417207261},{"$f":"IF(COUNT($H11:K11)>='RFM input'!$W$7,0, K11+K73+K135)","v":441.80390784946633},{"$f":"IF(COUNT($H11:L11)>='RFM input'!$W$7,0, L11+L73+L135)","v":0},{"$f":"IF(COUNT($H11:M11)>='RFM input'!$W$7,0, M11+M73+M135)","v":0},{"$f":"IF(COUNT($H11:N11)>='RFM input'!$W$7,0, N11+N73+N135)","v":0},{"$f":"IF(COUNT($H11:O11)>='RFM input'!$W$7,0, O11+O73+O135)","v":0},{"$f":"IF(COUNT($H11:P11)>='RFM input'!$W$7,0, P11+P73+P135)","v":0}]
[null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,{"$f":"'RAB roll forward'!G862","v":654.11851713274575},702.50464666977689,694.18106605402727,{"$f":"IF(COUNT($H12:I12)>='RFM input'!$W$7,0, I12+I74+I136)","v":678.20859129112091},{"$f":"IF(COUNT($H12:J12)>='RFM input'!$W$7,0, J12+J74+J136)","v":660.02712113946723},{"$f":"IF(COUNT($H12:K12)>='RFM input'!$W$7,0, K12+K74+K136)","v":645.70381848588477},{"$f":"IF(COUNT($H12:L12)>='RFM input'!$W$7,0, L12+L74+L136)","v":0},{"$f":"IF(COUNT($H12:M12)>='RFM input'!$W$7,0, M12+M74+M136)","v":0},{"$f":"IF(COUNT($H12:N12)>='RFM input'!$W$7,0, N12+N74+N136)","v":0},{"$f":"IF(COUNT($H12:O12)>='RFM input'!$W$7,0, O12+O74+O136)","v":0},{"$f":"IF(COUNT($H12:P12)>='RFM input'!$W$7,0, P12+P74+P136)","v":0}]
[null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,{"$f":"'RAB roll forward'!G863","v":23.86726861563108},8.1425729297009077,7.9795572158001908,{"$f":"IF(COUNT($H13:I13)>='RFM input'!$W$7,0, I13+I75+I137)","v":7.7252258050811147},{"$f":"IF(COUNT($H13:J13)>='RFM input'!$W$7,0, J13+J75+J137)","v":7.4435321073784326},{"$f":"IF(COUNT($H13:K13)>='RFM input'!$W$7,0, K13+K75+K137)","v":7.2033792111260739},{"$f":"IF(COUNT($H13:L13)>='RFM input'!$W$7,0, L13+L75+L137)","v":0},{"$f":"IF(COUNT($H13:M13)>='RFM input'!$W$7,0, M13+M75+M137)","v":0},{"$f":"IF(COUNT($H13:N13)>='RFM input'!$W$7,0, N13+N75+N137)","v":0},{"$f":"IF(COUNT($H13:O13)>='RFM input'!$W$7,0, O13+O75+O137)","v":0},{"$f":"IF(COUNT($H13:P13)>='RFM input'!$W$7,0, P13+P75+P137)","v":0}]
[null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,{"$f":"'RAB roll forward'!G864","v":17.771686895587749},16.510939931405339,14.533719021633642,{"$f":"IF(COUNT($H14:I14)>='RFM input'!$W$7,0, I14+I76+I138)","v":12.30552886709722},{"$f":"IF(COUNT($H14:J14)>='RFM input'!$W$7,0, J14+J76+J138)","v":9.9783414736032441},{"$f":"IF(COUNT($H14:K14)>='RFM input'!$W$7,0, K14+K76+K138)","v":7.656731641268788},{"$f":"IF(COUNT($H14:L14)>='RFM input'!$W$7,0, L14+L76+L138)","v":0},{"$f":"IF(COUNT($H14:M14)>='RFM input'!$W$7,0, M14+M76+M138)","v":0},{"$f":"IF(COUNT($H14:N14)>='RFM input'!$W$7,0, N14+N76+N138)","v":0},{"$f":"IF(COUNT($H14:O14)>='RFM input'!$W$7,0, O14+O76+O138)","v":0},{"$f":"IF(COUNT($H14:P14)>='RFM input'!$W$7,0, P14+P76+P138)","v":0}]
[null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,{"$f":"'RAB roll forward'!G865","v":134.45335573718543},129.34943200481524,132.56754589285777,{"$f":"IF(COUNT($H15:I15)>='RFM input'!$W$7,0, I15+I77+I139)","v":134.56715063882592},{"$f":"IF(COUNT($H15:J15)>='RFM input'!$W$7,0, J15+J77+J139)","v":136.28556096739229},{"$f":"IF(COUNT($H15:K15)>='RFM input'!$W$7,0, K15+K77+K139)","v":138.94128602063125},{"$f":"IF(COUNT($H15:L15)>='RFM input'!$W$7,0, L15+L77+L139)","v":0},{"$f":"IF(COUNT($H15:M15)>='RFM input'!$W$7,0, M15+M77+M139)","v":0},{"$f":"IF(COUNT($H15:N15)>='RFM input'!$W$7,0, N15+N77+N139)","v":0},{"$f":"IF(COUNT($H15:O15)>='RFM input'!$W$7,0, O15+O77+O139)","v":0},{"$f":"IF(COUNT($H15:P15)>='RFM input'!$W$7,0, P15+P77+P139)","v":0}]
[null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,{"$f":"'RAB roll forward'!G866","v":14.739776701018277},16.633901588130925,17.047740202521624,{"$f":"IF(COUNT($H16:I16)>='RFM input'!$W$7,0, I16+I78+I140)","v":17.304882642531375},{"$f":"IF(COUNT($H16:J16)>='RFM input'!$W$7,0, J16+J78+J140)","v":17.525864426914755},{"$f":"IF(COUNT($H16:K16)>='RFM input'!$W$7,0, K16+K78+K140)","v":17.867381730052706},{"$f":"IF(COUNT($H16:L16)>='RFM input'!$W$7,0, L16+L78+L140)","v":0},{"$f":"IF(COUNT($H16:M16)>='RFM input'!$W$7,0, M16+M78+M140)","v":0},{"$f":"IF(COUNT($H16:N16)>='RFM input'!$W$7,0, N16+N78+N140)","v":0},{"$f":"IF(COUNT($H16:O16)>='RFM input'!$W$7,0, O16+O78+O140)","v":0},{"$f":"IF(COUNT($H16:P16)>='RFM input'!$W$7,0, P16+P78+P140)","v":0}]
[null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G867","v":7.9873809231844817},7.9693547236982614,7.947145343699539,{"$f":"IF(COUNT($H17:I17)>='RFM input'!$W$7,0, I17+I79+I141)","v":7.8410512827200405},{"$f":"IF(COUNT($H17:J17)>='RFM input'!$W$7,0, J17+J79+J141)","v":7.7118062426159781},{"$f":"IF(COUNT($H17:K17)>='RFM input'!$W$7,0, K17+K79+K141)","v":7.6297785079119338},{"$f":"IF(COUNT($H17:L17)>='RFM input'!$W$7,0, L17+L79+L141)","v":0},{"$f":"IF(COUNT($H17:M17)>='RFM input'!$W$7,0, M17+M79+M141)","v":0},{"$f":"IF(COUNT($H17:N17)>='RFM input'!$W$7,0, N17+N79+N141)","v":0},{"$f":"IF(COUNT($H17:O17)>='RFM input'!$W$7,0, O17+O79+O141)","v":0},{"$f":"IF(COUNT($H17:P17)>='RFM input'!$W$7,0, P17+P79+P141)","v":0}]
[null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RAB roll forward'!G868","v":10.765829755147083},13.424436642373619,12.490255453882126,{"$f":"IF(COUNT($H18:I18)>='RFM input'!$W$7,0, I18+I80+I142)","v":11.378932405650794},{"$f":"IF(COUNT($H18:J18)>='RFM input'!$W$7,0, J18+J80+J142)","v":10.204913864469324},{"$f":"IF(COUNT($H18:K18)>='RFM input'!$W$7,0, K18+K80+K142)","v":9.0675974968351074},{"$f":"IF(COUNT($H18:L18)>='RFM input'!$W$7,0, L18+L80+L142)","v":0},{"$f":"IF(COUNT($H18:M18)>='RFM input'!$W$7,0, M18+M80+M142)","v":0},{"$f":"IF(COUNT($H18:N18)>='RFM input'!$W$7,0, N18+N80+N142)","v":0},{"$f":"IF(COUNT($H18:O18)>='RFM input'!$W$7,0, O18+O80+O142)","v":0},{"$f":"IF(COUNT($H18:P18)>='RFM input'!$W$7,0, P18+P80+P142)","v":0}]
[null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,{"$f":"'RAB roll forward'!G869","v":0},0,0,{"$f":"IF(COUNT($H19:I19)>='RFM input'!$W$7,0, I19+I81+I143)","v":0},{"$f":"IF(COUNT($H19:J19)>='RFM input'!$W$7,0, J19+J81+J143)","v":0},{"$f":"IF(COUNT($H19:K19)>='RFM input'!$W$7,0, K19+K81+K143)","v":0},{"$f":"IF(COUNT($H19:L19)>='RFM input'!$W$7,0, L19+L81+L143)","v":0},{"$f":"IF(COUNT($H19:M19)>='RFM input'!$W$7,0, M19+M81+M143)","v":0},{"$f":"IF(COUNT($H19:N19)>='RFM input'!$W$7,0, N19+N81+N143)","v":0},{"$f":"IF(COUNT($H19:O19)>='RFM input'!$W$7,0, O19+O81+O143)","v":0},{"$f":"IF(COUNT($H19:P19)>='RFM input'!$W$7,0, P19+P81+P143)","v":0}]
[null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,{"$f":"'RAB roll forward'!G870","v":47.785744496202511},44.963993625749609,32.719568037855765,{"$f":"IF(COUNT($H20:I20)>='RFM input'!$W$7,0, I20+I82+I144)","v":19.517540644583139},{"$f":"IF(COUNT($H20:J20)>='RFM input'!$W$7,0, J20+J82+J144)","v":5.8646401559774954},{"$f":"IF(COUNT($H20:K20)>='RFM input'!$W$7,0, K20+K82+K144)","v":-0.31782209644631898},{"$f":"IF(COUNT($H20:L20)>='RFM input'!$W$7,0, L20+L82+L144)","v":0},{"$f":"IF(COUNT($H20:M20)>='RFM input'!$W$7,0, M20+M82+M144)","v":0},{"$f":"IF(COUNT($H20:N20)>='RFM input'!$W$7,0, N20+N82+N144)","v":0},{"$f":"IF(COUNT($H20:O20)>='RFM input'!$W$7,0, O20+O82+O144)","v":0},{"$f":"IF(COUNT($H20:P20)>='RFM input'!$W$7,0, P20+P82+P144)","v":0}]
[null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,{"$f":"'RAB roll forward'!G871","v":43.02289525723026},45.268020091144251,40.468776298086077,{"$f":"IF(COUNT($H21:I21)>='RFM input'!$W$7,0, I21+I83+I145)","v":35.006295418034576},{"$f":"IF(COUNT($H21:J21)>='RFM input'!$W$7,0, J21+J83+J145)","v":29.288822627274374},{"$f":"IF(COUNT($H21:K21)>='RFM input'!$W$7,0, K21+K83+K145)","v":23.616338390264417},{"$f":"IF(COUNT($H21:L21)>='RFM input'!$W$7,0, L21+L83+L145)","v":0},{"$f":"IF(COUNT($H21:M21)>='RFM input'!$W$7,0, M21+M83+M145)","v":0},{"$f":"IF(COUNT($H21:N21)>='RFM input'!$W$7,0, N21+N83+N145)","v":0},{"$f":"IF(COUNT($H21:O21)>='RFM input'!$W$7,0, O21+O83+O145)","v":0},{"$f":"IF(COUNT($H21:P21)>='RFM input'!$W$7,0, P21+P83+P145)","v":0}]
[null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G872","v":36.617814449749872},22.943822234944701,19.35024100615253,{"$f":"IF(COUNT($H22:I22)>='RFM input'!$W$7,0, I22+I84+I146)","v":15.374100613176259},{"$f":"IF(COUNT($H22:J22)>='RFM input'!$W$7,0, J22+J84+J146)","v":11.238036209403409},{"$f":"IF(COUNT($H22:K22)>='RFM input'!$W$7,0, K22+K84+K146)","v":7.0693114028647912},{"$f":"IF(COUNT($H22:L22)>='RFM input'!$W$7,0, L22+L84+L146)","v":0},{"$f":"IF(COUNT($H22:M22)>='RFM input'!$W$7,0, M22+M84+M146)","v":0},{"$f":"IF(COUNT($H22:N22)>='RFM input'!$W$7,0, N22+N84+N146)","v":0},{"$f":"IF(COUNT($H22:O22)>='RFM input'!$W$7,0, O22+O84+O146)","v":0},{"$f":"IF(COUNT($H22:P22)>='RFM input'!$W$7,0, P22+P84+P146)","v":0}]
[null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,{"$f":"'RAB roll forward'!G873","v":202.20778579206313},192.6225557809195,192.99925181965065,{"$f":"IF(COUNT($H23:I23)>='RFM input'!$W$7,0, I23+I85+I147)","v":191.38492722403743},{"$f":"IF(COUNT($H23:J23)>='RFM input'!$W$7,0, J23+J85+J147)","v":189.23517378264074},{"$f":"IF(COUNT($H23:K23)>='RFM input'!$W$7,0, K23+K85+K147)","v":188.27031705294485},{"$f":"IF(COUNT($H23:L23)>='RFM input'!$W$7,0, L23+L85+L147)","v":0},{"$f":"IF(COUNT($H23:M23)>='RFM input'!$W$7,0, M23+M85+M147)","v":0},{"$f":"IF(COUNT($H23:N23)>='RFM input'!$W$7,0, N23+N85+N147)","v":0},{"$f":"IF(COUNT($H23:O23)>='RFM input'!$W$7,0, O23+O85+O147)","v":0},{"$f":"IF(COUNT($H23:P23)>='RFM input'!$W$7,0, P23+P85+P147)","v":0}]
[null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,{"$f":"'RAB roll forward'!G874","v":121.98638706745125},124.9138142030063,128.02157334863665,{"$f":"IF(COUNT($H24:I24)>='RFM input'!$W$7,0, I24+I86+I148)","v":129.952608157572},{"$f":"IF(COUNT($H24:J24)>='RFM input'!$W$7,0, J24+J86+J148)","v":131.61209119650081},{"$f":"IF(COUNT($H24:K24)>='RFM input'!$W$7,0, K24+K86+K148)","v":134.17674680211809},{"$f":"IF(COUNT($H24:L24)>='RFM input'!$W$7,0, L24+L86+L148)","v":0},{"$f":"IF(COUNT($H24:M24)>='RFM input'!$W$7,0, M24+M86+M148)","v":0},{"$f":"IF(COUNT($H24:N24)>='RFM input'!$W$7,0, N24+N86+N148)","v":0},{"$f":"IF(COUNT($H24:O24)>='RFM input'!$W$7,0, O24+O86+O148)","v":0},{"$f":"IF(COUNT($H24:P24)>='RFM input'!$W$7,0, P24+P86+P148)","v":0}]
[null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,{"$f":"'RAB roll forward'!G875","v":-8.3599466740707593E-3},-8.5359782498372443E-3,-8.7483467908356111E-3,{"$f":"IF(COUNT($H25:I25)>='RFM input'!$W$7,0, I25+I87+I149)","v":-8.8803039425239157E-3},{"$f":"IF(COUNT($H25:J25)>='RFM input'!$W$7,0, J25+J87+J149)","v":-8.993704619756052E-3},{"$f":"IF(COUNT($H25:K25)>='RFM input'!$W$7,0, K25+K87+K149)","v":-9.1689602118420824E-3},{"$f":"IF(COUNT($H25:L25)>='RFM input'!$W$7,0, L25+L87+L149)","v":0},{"$f":"IF(COUNT($H25:M25)>='RFM input'!$W$7,0, M25+M87+M149)","v":0},{"$f":"IF(COUNT($H25:N25)>='RFM input'!$W$7,0, N25+N87+N149)","v":0},{"$f":"IF(COUNT($H25:O25)>='RFM input'!$W$7,0, O25+O87+O149)","v":0},{"$f":"IF(COUNT($H25:P25)>='RFM input'!$W$7,0, P25+P87+P149)","v":0}]
[null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,{"$f":"'RAB roll forward'!G876","v":0},0,0,{"$f":"IF(COUNT($H26:I26)>='RFM input'!$W$7,0, I26+I88+I150)","v":0},{"$f":"IF(COUNT($H26:J26)>='RFM input'!$W$7,0, J26+J88+J150)","v":0},{"$f":"IF(COUNT($H26:K26)>='RFM input'!$W$7,0, K26+K88+K150)","v":0},{"$f":"IF(COUNT($H26:L26)>='RFM input'!$W$7,0, L26+L88+L150)","v":0},{"$f":"IF(COUNT($H26:M26)>='RFM input'!$W$7,0, M26+M88+M150)","v":0},{"$f":"IF(COUNT($H26:N26)>='RFM input'!$W$7,0, N26+N88+N150)","v":0},{"$f":"IF(COUNT($H26:O26)>='RFM input'!$W$7,0, O26+O88+O150)","v":0},{"$f":"IF(COUNT($H26:P26)>='RFM input'!$W$7,0, P26+P88+P150)","v":0}]
[null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,{"$f":"'RAB roll forward'!G877","v":0},0,0,{"$f":"IF(COUNT($H27:I27)>='RFM input'!$W$7,0, I27+I89+I151)","v":0},{"$f":"IF(COUNT($H27:J27)>='RFM input'!$W$7,0, J27+J89+J151)","v":0},{"$f":"IF(COUNT($H27:K27)>='RFM input'!$W$7,0, K27+K89+K151)","v":0},{"$f":"IF(COUNT($H27:L27)>='RFM input'!$W$7,0, L27+L89+L151)","v":0},{"$f":"IF(COUNT($H27:M27)>='RFM input'!$W$7,0, M27+M89+M151)","v":0},{"$f":"IF(COUNT($H27:N27)>='RFM input'!$W$7,0, N27+N89+N151)","v":0},{"$f":"IF(COUNT($H27:O27)>='RFM input'!$W$7,0, O27+O89+O151)","v":0},{"$f":"IF(COUNT($H27:P27)>='RFM input'!$W$7,0, P27+P89+P151)","v":0}]
[null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,{"$f":"'RAB roll forward'!G878","v":0},0,39.777819272585525,{"$f":"IF(COUNT($H28:I28)>='RFM input'!$W$7,0, I28+I90+I152)","v":63.946619684656056},{"$f":"IF(COUNT($H28:J28)>='RFM input'!$W$7,0, J28+J90+J152)","v":95.484401006697766},{"$f":"IF(COUNT($H28:K28)>='RFM input'!$W$7,0, K28+K90+K152)","v":116.34334040493252},{"$f":"IF(COUNT($H28:L28)>='RFM input'!$W$7,0, L28+L90+L152)","v":0},{"$f":"IF(COUNT($H28:M28)>='RFM input'!$W$7,0, M28+M90+M152)","v":0},{"$f":"IF(COUNT($H28:N28)>='RFM input'!$W$7,0, N28+N90+N152)","v":0},{"$f":"IF(COUNT($H28:O28)>='RFM input'!$W$7,0, O28+O90+O152)","v":0},{"$f":"IF(COUNT($H28:P28)>='RFM input'!$W$7,0, P28+P90+P152)","v":0}]
[null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,{"$f":"'RAB roll forward'!G879","v":0},0,89.047820593151954,{"$f":"IF(COUNT($H29:I29)>='RFM input'!$W$7,0, I29+I91+I153)","v":135.39093231036915},{"$f":"IF(COUNT($H29:J29)>='RFM input'!$W$7,0, J29+J91+J153)","v":184.49220985901732},{"$f":"IF(COUNT($H29:K29)>='RFM input'!$W$7,0, K29+K91+K153)","v":238.71334367718268},{"$f":"IF(COUNT($H29:L29)>='RFM input'!$W$7,0, L29+L91+L153)","v":0},{"$f":"IF(COUNT($H29:M29)>='RFM input'!$W$7,0, M29+M91+M153)","v":0},{"$f":"IF(COUNT($H29:N29)>='RFM input'!$W$7,0, N29+N91+N153)","v":0},{"$f":"IF(COUNT($H29:O29)>='RFM input'!$W$7,0, O29+O91+O153)","v":0},{"$f":"IF(COUNT($H29:P29)>='RFM input'!$W$7,0, P29+P91+P153)","v":0}]
[null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,{"$f":"'RAB roll forward'!G880","v":0},0,133.99230114969163,{"$f":"IF(COUNT($H30:I30)>='RFM input'!$W$7,0, I30+I92+I154)","v":221.57797722954379},{"$f":"IF(COUNT($H30:J30)>='RFM input'!$W$7,0, J30+J92+J154)","v":262.32388980319058},{"$f":"IF(COUNT($H30:K30)>='RFM input'!$W$7,0, K30+K92+K154)","v":375.14942950668524},{"$f":"IF(COUNT($H30:L30)>='RFM input'!$W$7,0, L30+L92+L154)","v":0},{"$f":"IF(COUNT($H30:M30)>='RFM input'!$W$7,0, M30+M92+M154)","v":0},{"$f":"IF(COUNT($H30:N30)>='RFM input'!$W$7,0, N30+N92+N154)","v":0},{"$f":"IF(COUNT($H30:O30)>='RFM input'!$W$7,0, O30+O92+O154)","v":0},{"$f":"IF(COUNT($H30:P30)>='RFM input'!$W$7,0, P30+P92+P154)","v":0}]
[null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,{"$f":"'RAB roll forward'!G881","v":0},0,21.537102267524286,{"$f":"IF(COUNT($H31:I31)>='RFM input'!$W$7,0, I31+I93+I155)","v":39.833885247607256},{"$f":"IF(COUNT($H31:J31)>='RFM input'!$W$7,0, J31+J93+J155)","v":54.555144220986357},{"$f":"IF(COUNT($H31:K31)>='RFM input'!$W$7,0, K31+K93+K155)","v":72.437721378213027},{"$f":"IF(COUNT($H31:L31)>='RFM input'!$W$7,0, L31+L93+L155)","v":0},{"$f":"IF(COUNT($H31:M31)>='RFM input'!$W$7,0, M31+M93+M155)","v":0},{"$f":"IF(COUNT($H31:N31)>='RFM input'!$W$7,0, N31+N93+N155)","v":0},{"$f":"IF(COUNT($H31:O31)>='RFM input'!$W$7,0, O31+O93+O155)","v":0},{"$f":"IF(COUNT($H31:P31)>='RFM input'!$W$7,0, P31+P93+P155)","v":0}]
[null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,{"$f":"'RAB roll forward'!G882","v":0},0,47.048572694210371,{"$f":"IF(COUNT($H32:I32)>='RFM input'!$W$7,0, I32+I94+I156)","v":89.713021966700637},{"$f":"IF(COUNT($H32:J32)>='RFM input'!$W$7,0, J32+J94+J156)","v":123.76574891737657},{"$f":"IF(COUNT($H32:K32)>='RFM input'!$W$7,0, K32+K94+K156)","v":201.48024326882458},{"$f":"IF(COUNT($H32:L32)>='RFM input'!$W$7,0, L32+L94+L156)","v":0},{"$f":"IF(COUNT($H32:M32)>='RFM input'!$W$7,0, M32+M94+M156)","v":0},{"$f":"IF(COUNT($H32:N32)>='RFM input'!$W$7,0, N32+N94+N156)","v":0},{"$f":"IF(COUNT($H32:O32)>='RFM input'!$W$7,0, O32+O94+O156)","v":0},{"$f":"IF(COUNT($H32:P32)>='RFM input'!$W$7,0, P32+P94+P156)","v":0}]
[null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,{"$f":"'RAB roll forward'!G883","v":0},0,0.79881739432087806,{"$f":"IF(COUNT($H33:I33)>='RFM input'!$W$7,0, I33+I95+I157)","v":1.3449444337948},{"$f":"IF(COUNT($H33:J33)>='RFM input'!$W$7,0, J33+J95+J157)","v":3.1388625390115314},{"$f":"IF(COUNT($H33:K33)>='RFM input'!$W$7,0, K33+K95+K157)","v":3.8525029119528309},{"$f":"IF(COUNT($H33:L33)>='RFM input'!$W$7,0, L33+L95+L157)","v":0},{"$f":"IF(COUNT($H33:M33)>='RFM input'!$W$7,0, M33+M95+M157)","v":0},{"$f":"IF(COUNT($H33:N33)>='RFM input'!$W$7,0, N33+N95+N157)","v":0},{"$f":"IF(COUNT($H33:O33)>='RFM input'!$W$7,0, O33+O95+O157)","v":0},{"$f":"IF(COUNT($H33:P33)>='RFM input'!$W$7,0, P33+P95+P157)","v":0}]
[null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,{"$f":"'RAB roll forward'!G884","v":0},0,5.6202967492604001,{"$f":"IF(COUNT($H34:I34)>='RFM input'!$W$7,0, I34+I96+I158)","v":10.092183101785395},{"$f":"IF(COUNT($H34:J34)>='RFM input'!$W$7,0, J34+J96+J158)","v":16.571371312462809},{"$f":"IF(COUNT($H34:K34)>='RFM input'!$W$7,0, K34+K96+K158)","v":24.085066447774768},{"$f":"IF(COUNT($H34:L34)>='RFM input'!$W$7,0, L34+L96+L158)","v":0},{"$f":"IF(COUNT($H34:M34)>='RFM input'!$W$7,0, M34+M96+M158)","v":0},{"$f":"IF(COUNT($H34:N34)>='RFM input'!$W$7,0, N34+N96+N158)","v":0},{"$f":"IF(COUNT($H34:O34)>='RFM input'!$W$7,0, O34+O96+O158)","v":0},{"$f":"IF(COUNT($H34:P34)>='RFM input'!$W$7,0, P34+P96+P158)","v":0}]
[null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,{"$f":"'RAB roll forward'!G885","v":0},0,-0.3145286210744524,{"$f":"IF(COUNT($H35:I35)>='RFM input'!$W$7,0, I35+I97+I159)","v":-2.8810402492625524},{"$f":"IF(COUNT($H35:J35)>='RFM input'!$W$7,0, J35+J97+J159)","v":-8.2689257879379738},{"$f":"IF(COUNT($H35:K35)>='RFM input'!$W$7,0, K35+K97+K159)","v":-11.59360778115831},{"$f":"IF(COUNT($H35:L35)>='RFM input'!$W$7,0, L35+L97+L159)","v":0},{"$f":"IF(COUNT($H35:M35)>='RFM input'!$W$7,0, M35+M97+M159)","v":0},{"$f":"IF(COUNT($H35:N35)>='RFM input'!$W$7,0, N35+N97+N159)","v":0},{"$f":"IF(COUNT($H35:O35)>='RFM input'!$W$7,0, O35+O97+O159)","v":0},{"$f":"IF(COUNT($H35:P35)>='RFM input'!$W$7,0, P35+P97+P159)","v":0}]
[null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,{"$f":"'RAB roll forward'!G886","v":0},0,7.1315557552204284E-2,{"$f":"IF(COUNT($H36:I36)>='RFM input'!$W$7,0, I36+I98+I160)","v":0.50863456305723509},{"$f":"IF(COUNT($H36:J36)>='RFM input'!$W$7,0, J36+J98+J160)","v":0.6565463631595182},{"$f":"IF(COUNT($H36:K36)>='RFM input'!$W$7,0, K36+K98+K160)","v":0.76626653961403601},{"$f":"IF(COUNT($H36:L36)>='RFM input'!$W$7,0, L36+L98+L160)","v":0},{"$f":"IF(COUNT($H36:M36)>='RFM input'!$W$7,0, M36+M98+M160)","v":0},{"$f":"IF(COUNT($H36:N36)>='RFM input'!$W$7,0, N36+N98+N160)","v":0},{"$f":"IF(COUNT($H36:O36)>='RFM input'!$W$7,0, O36+O98+O160)","v":0},{"$f":"IF(COUNT($H36:P36)>='RFM input'!$W$7,0, P36+P98+P160)","v":0}]
[null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G887","v":0},0,2.3335542207741522,{"$f":"IF(COUNT($H37:I37)>='RFM input'!$W$7,0, I37+I99+I161)","v":2.315041177713471},{"$f":"IF(COUNT($H37:J37)>='RFM input'!$W$7,0, J37+J99+J161)","v":2.2900812510211663},{"$f":"IF(COUNT($H37:K37)>='RFM input'!$W$7,0, K37+K99+K161)","v":2.2794888557415063},{"$f":"IF(COUNT($H37:L37)>='RFM input'!$W$7,0, L37+L99+L161)","v":0},{"$f":"IF(COUNT($H37:M37)>='RFM input'!$W$7,0, M37+M99+M161)","v":0},{"$f":"IF(COUNT($H37:N37)>='RFM input'!$W$7,0, N37+N99+N161)","v":0},{"$f":"IF(COUNT($H37:O37)>='RFM input'!$W$7,0, O37+O99+O161)","v":0},{"$f":"IF(COUNT($H37:P37)>='RFM input'!$W$7,0, P37+P99+P161)","v":0}]
[null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RAB roll forward'!G888","v":0},{"$f":"G38+G100+G162+G224+G286+G348","v":0},{"$f":"H38+H100+H162","v":0.25507671547901956},{"$f":"IF(COUNT($H38:I38)>='RFM input'!$W$7,0, I38+I100+I162)","v":0.32956703641905971},{"$f":"IF(COUNT($H38:J38)>='RFM input'!$W$7,0, J38+J100+J162)","v":0.47743378227570543},{"$f":"IF(COUNT($H38:K38)>='RFM input'!$W$7,0, K38+K100+K162)","v":1.4572111255411881},{"$f":"IF(COUNT($H38:L38)>='RFM input'!$W$7,0, L38+L100+L162)","v":0},{"$f":"IF(COUNT($H38:M38)>='RFM input'!$W$7,0, M38+M100+M162)","v":0},{"$f":"IF(COUNT($H38:N38)>='RFM input'!$W$7,0, N38+N100+N162)","v":0},{"$f":"IF(COUNT($H38:O38)>='RFM input'!$W$7,0, O38+O100+O162)","v":0},{"$f":"IF(COUNT($H38:P38)>='RFM input'!$W$7,0, P38+P100+P162)","v":0}]
[null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,{"$f":"'RAB roll forward'!G889","v":0},0,{"$f":"H39+H101+H163","v":0},{"$f":"IF(COUNT($H39:I39)>='RFM input'!$W$7,0, I39+I101+I163)","v":0},{"$f":"IF(COUNT($H39:J39)>='RFM input'!$W$7,0, J39+J101+J163)","v":0},{"$f":"IF(COUNT($H39:K39)>='RFM input'!$W$7,0, K39+K101+K163)","v":0},{"$f":"IF(COUNT($H39:L39)>='RFM input'!$W$7,0, L39+L101+L163)","v":0},{"$f":"IF(COUNT($H39:M39)>='RFM input'!$W$7,0, M39+M101+M163)","v":0},{"$f":"IF(COUNT($H39:N39)>='RFM input'!$W$7,0, N39+N101+N163)","v":0},{"$f":"IF(COUNT($H39:O39)>='RFM input'!$W$7,0, O39+O101+O163)","v":0},{"$f":"IF(COUNT($H39:P39)>='RFM input'!$W$7,0, P39+P101+P163)","v":0}]
[null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,{"$f":"'RAB roll forward'!G890","v":0},0,12.226715728240881,{"$f":"IF(COUNT($H40:I40)>='RFM input'!$W$7,0, I40+I102+I164)","v":18.982914913405271},{"$f":"IF(COUNT($H40:J40)>='RFM input'!$W$7,0, J40+J102+J164)","v":21.290110372662095},{"$f":"IF(COUNT($H40:K40)>='RFM input'!$W$7,0, K40+K102+K164)","v":62.381140280196227},{"$f":"IF(COUNT($H40:L40)>='RFM input'!$W$7,0, L40+L102+L164)","v":0},{"$f":"IF(COUNT($H40:M40)>='RFM input'!$W$7,0, M40+M102+M164)","v":0},{"$f":"IF(COUNT($H40:N40)>='RFM input'!$W$7,0, N40+N102+N164)","v":0},{"$f":"IF(COUNT($H40:O40)>='RFM input'!$W$7,0, O40+O102+O164)","v":0},{"$f":"IF(COUNT($H40:P40)>='RFM input'!$W$7,0, P40+P102+P164)","v":0}]
[null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RAB roll forward'!G891","v":0},0,2.3776777078107729,{"$f":"IF(COUNT($H41:I41)>='RFM input'!$W$7,0, I41+I103+I165)","v":4.5992437971520355},{"$f":"IF(COUNT($H41:J41)>='RFM input'!$W$7,0, J41+J103+J165)","v":4.3730405225259021},{"$f":"IF(COUNT($H41:K41)>='RFM input'!$W$7,0, K41+K103+K165)","v":7.2808711355650173},{"$f":"IF(COUNT($H41:L41)>='RFM input'!$W$7,0, L41+L103+L165)","v":0},{"$f":"IF(COUNT($H41:M41)>='RFM input'!$W$7,0, M41+M103+M165)","v":0},{"$f":"IF(COUNT($H41:N41)>='RFM input'!$W$7,0, N41+N103+N165)","v":0},{"$f":"IF(COUNT($H41:O41)>='RFM input'!$W$7,0, O41+O103+O165)","v":0},{"$f":"IF(COUNT($H41:P41)>='RFM input'!$W$7,0, P41+P103+P165)","v":0}]
[null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G892","v":0},0,0.87860977929776296,{"$f":"IF(COUNT($H42:I42)>='RFM input'!$W$7,0, I42+I104+I166)","v":0.48900917890267914},{"$f":"IF(COUNT($H42:J42)>='RFM input'!$W$7,0, J42+J104+J166)","v":-0.88719886129635439},{"$f":"IF(COUNT($H42:K42)>='RFM input'!$W$7,0, K42+K104+K166)","v":2.7817238108336362},{"$f":"IF(COUNT($H42:L42)>='RFM input'!$W$7,0, L42+L104+L166)","v":0},{"$f":"IF(COUNT($H42:M42)>='RFM input'!$W$7,0, M42+M104+M166)","v":0},{"$f":"IF(COUNT($H42:N42)>='RFM input'!$W$7,0, N42+N104+N166)","v":0},{"$f":"IF(COUNT($H42:O42)>='RFM input'!$W$7,0, O42+O104+O166)","v":0},{"$f":"IF(COUNT($H42:P42)>='RFM input'!$W$7,0, P42+P104+P166)","v":0}]
[null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,{"$f":"'RAB roll forward'!G893","v":0},0,21.750128982284064,{"$f":"IF(COUNT($H43:I43)>='RFM input'!$W$7,0, I43+I105+I167)","v":26.220942001712647},{"$f":"IF(COUNT($H43:J43)>='RFM input'!$W$7,0, J43+J105+J167)","v":29.531653110401503},{"$f":"IF(COUNT($H43:K43)>='RFM input'!$W$7,0, K43+K105+K167)","v":36.074070452995485},{"$f":"IF(COUNT($H43:L43)>='RFM input'!$W$7,0, L43+L105+L167)","v":0},{"$f":"IF(COUNT($H43:M43)>='RFM input'!$W$7,0, M43+M105+M167)","v":0},{"$f":"IF(COUNT($H43:N43)>='RFM input'!$W$7,0, N43+N105+N167)","v":0},{"$f":"IF(COUNT($H43:O43)>='RFM input'!$W$7,0, O43+O105+O167)","v":0},{"$f":"IF(COUNT($H43:P43)>='RFM input'!$W$7,0, P43+P105+P167)","v":0}]
[null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,{"$f":"'RAB roll forward'!G894","v":0},0,0,{"$f":"IF(COUNT($H44:I44)>='RFM input'!$W$7,0, I44+I106+I168)","v":-26.43884346312171},{"$f":"IF(COUNT($H44:J44)>='RFM input'!$W$7,0, J44+J106+J168)","v":-26.769249174607008},{"$f":"IF(COUNT($H44:K44)>='RFM input'!$W$7,0, K44+K106+K168)","v":-27.273184428904024},{"$f":"IF(COUNT($H44:L44)>='RFM input'!$W$7,0, L44+L106+L168)","v":0},{"$f":"IF(COUNT($H44:M44)>='RFM input'!$W$7,0, M44+M106+M168)","v":0},{"$f":"IF(COUNT($H44:N44)>='RFM input'!$W$7,0, N44+N106+N168)","v":0},{"$f":"IF(COUNT($H44:O44)>='RFM input'!$W$7,0, O44+O106+O168)","v":0},{"$f":"IF(COUNT($H44:P44)>='RFM input'!$W$7,0, P44+P106+P168)","v":0}]
[null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,{"$f":"'RAB roll forward'!G895","v":0},0,0,{"$f":"IF(COUNT($H45:I45)>='RFM input'!$W$7,0, I45+I107+I169)","v":0},{"$f":"IF(COUNT($H45:J45)>='RFM input'!$W$7,0, J45+J107+J169)","v":0},{"$f":"IF(COUNT($H45:K45)>='RFM input'!$W$7,0, K45+K107+K169)","v":0},{"$f":"IF(COUNT($H45:L45)>='RFM input'!$W$7,0, L45+L107+L169)","v":0},{"$f":"IF(COUNT($H45:M45)>='RFM input'!$W$7,0, M45+M107+M169)","v":0},{"$f":"IF(COUNT($H45:N45)>='RFM input'!$W$7,0, N45+N107+N169)","v":0},{"$f":"IF(COUNT($H45:O45)>='RFM input'!$W$7,0, O45+O107+O169)","v":0},{"$f":"IF(COUNT($H45:P45)>='RFM input'!$W$7,0, P45+P107+P169)","v":0}]
[null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,{"$f":"'RAB roll forward'!G896","v":0},0,0,{"$f":"IF(COUNT($H46:I46)>='RFM input'!$W$7,0, I46+I108+I170)","v":0},{"$f":"IF(COUNT($H46:J46)>='RFM input'!$W$7,0, J46+J108+J170)","v":0},{"$f":"IF(COUNT($H46:K46)>='RFM input'!$W$7,0, K46+K108+K170)","v":0},{"$f":"IF(COUNT($H46:L46)>='RFM input'!$W$7,0, L46+L108+L170)","v":0},{"$f":"IF(COUNT($H46:M46)>='RFM input'!$W$7,0, M46+M108+M170)","v":0},{"$f":"IF(COUNT($H46:N46)>='RFM input'!$W$7,0, N46+N108+N170)","v":0},{"$f":"IF(COUNT($H46:O46)>='RFM input'!$W$7,0, O46+O108+O170)","v":0},{"$f":"IF(COUNT($H46:P46)>='RFM input'!$W$7,0, P46+P108+P170)","v":0}]
[null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,{"$f":"'RAB roll forward'!G897","v":0},0,0,{"$f":"IF(COUNT($H47:I47)>='RFM input'!$W$7,0, I47+I109+I171)","v":0},{"$f":"IF(COUNT($H47:J47)>='RFM input'!$W$7,0, J47+J109+J171)","v":0},{"$f":"IF(COUNT($H47:K47)>='RFM input'!$W$7,0, K47+K109+K171)","v":0},{"$f":"IF(COUNT($H47:L47)>='RFM input'!$W$7,0, L47+L109+L171)","v":0},{"$f":"IF(COUNT($H47:M47)>='RFM input'!$W$7,0, M47+M109+M171)","v":0},{"$f":"IF(COUNT($H47:N47)>='RFM input'!$W$7,0, N47+N109+N171)","v":0},{"$f":"IF(COUNT($H47:O47)>='RFM input'!$W$7,0, O47+O109+O171)","v":0},{"$f":"IF(COUNT($H47:P47)>='RFM input'!$W$7,0, P47+P109+P171)","v":0}]
[null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,{"$f":"'RAB roll forward'!G898","v":0},0,0,{"$f":"IF(COUNT($H48:I48)>='RFM input'!$W$7,0, I48+I110+I172)","v":0},{"$f":"IF(COUNT($H48:J48)>='RFM input'!$W$7,0, J48+J110+J172)","v":0},{"$f":"IF(COUNT($H48:K48)>='RFM input'!$W$7,0, K48+K110+K172)","v":0},{"$f":"IF(COUNT($H48:L48)>='RFM input'!$W$7,0, L48+L110+L172)","v":0},{"$f":"IF(COUNT($H48:M48)>='RFM input'!$W$7,0, M48+M110+M172)","v":0},{"$f":"IF(COUNT($H48:N48)>='RFM input'!$W$7,0, N48+N110+N172)","v":0},{"$f":"IF(COUNT($H48:O48)>='RFM input'!$W$7,0, O48+O110+O172)","v":0},{"$f":"IF(COUNT($H48:P48)>='RFM input'!$W$7,0, P48+P110+P172)","v":0}]
[null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,{"$f":"'RAB roll forward'!G899","v":0},0,0,{"$f":"IF(COUNT($H49:I49)>='RFM input'!$W$7,0, I49+I111+I173)","v":0},{"$f":"IF(COUNT($H49:J49)>='RFM input'!$W$7,0, J49+J111+J173)","v":0},{"$f":"IF(COUNT($H49:K49)>='RFM input'!$W$7,0, K49+K111+K173)","v":0},{"$f":"IF(COUNT($H49:L49)>='RFM input'!$W$7,0, L49+L111+L173)","v":0},{"$f":"IF(COUNT($H49:M49)>='RFM input'!$W$7,0, M49+M111+M173)","v":0},{"$f":"IF(COUNT($H49:N49)>='RFM input'!$W$7,0, N49+N111+N173)","v":0},{"$f":"IF(COUNT($H49:O49)>='RFM input'!$W$7,0, O49+O111+O173)","v":0},{"$f":"IF(COUNT($H49:P49)>='RFM input'!$W$7,0, P49+P111+P173)","v":0}]
[null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,{"$f":"'RAB roll forward'!G900","v":0},0,0,{"$f":"IF(COUNT($H50:I50)>='RFM input'!$W$7,0, I50+I112+I174)","v":0},{"$f":"IF(COUNT($H50:J50)>='RFM input'!$W$7,0, J50+J112+J174)","v":0},{"$f":"IF(COUNT($H50:K50)>='RFM input'!$W$7,0, K50+K112+K174)","v":0},{"$f":"IF(COUNT($H50:L50)>='RFM input'!$W$7,0, L50+L112+L174)","v":0},{"$f":"IF(COUNT($H50:M50)>='RFM input'!$W$7,0, M50+M112+M174)","v":0},{"$f":"IF(COUNT($H50:N50)>='RFM input'!$W$7,0, N50+N112+N174)","v":0},{"$f":"IF(COUNT($H50:O50)>='RFM input'!$W$7,0, O50+O112+O174)","v":0},{"$f":"IF(COUNT($H50:P50)>='RFM input'!$W$7,0, P50+P112+P174)","v":0}]
[null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,{"$f":"'RAB roll forward'!G901","v":0},0,0,{"$f":"IF(COUNT($H51:I51)>='RFM input'!$W$7,0, I51+I113+I175)","v":0},{"$f":"IF(COUNT($H51:J51)>='RFM input'!$W$7,0, J51+J113+J175)","v":0},{"$f":"IF(COUNT($H51:K51)>='RFM input'!$W$7,0, K51+K113+K175)","v":0},{"$f":"IF(COUNT($H51:L51)>='RFM input'!$W$7,0, L51+L113+L175)","v":0},{"$f":"IF(COUNT($H51:M51)>='RFM input'!$W$7,0, M51+M113+M175)","v":0},{"$f":"IF(COUNT($H51:N51)>='RFM input'!$W$7,0, N51+N113+N175)","v":0},{"$f":"IF(COUNT($H51:O51)>='RFM input'!$W$7,0, O51+O113+O175)","v":0},{"$f":"IF(COUNT($H51:P51)>='RFM input'!$W$7,0, P51+P113+P175)","v":0}]
[null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,{"$f":"'RAB roll forward'!G902","v":0},0,0,{"$f":"IF(COUNT($H52:I52)>='RFM input'!$W$7,0, I52+I114+I176)","v":0},{"$f":"IF(COUNT($H52:J52)>='RFM input'!$W$7,0, J52+J114+J176)","v":0},{"$f":"IF(COUNT($H52:K52)>='RFM input'!$W$7,0, K52+K114+K176)","v":0},{"$f":"IF(COUNT($H52:L52)>='RFM input'!$W$7,0, L52+L114+L176)","v":0},{"$f":"IF(COUNT($H52:M52)>='RFM input'!$W$7,0, M52+M114+M176)","v":0},{"$f":"IF(COUNT($H52:N52)>='RFM input'!$W$7,0, N52+N114+N176)","v":0},{"$f":"IF(COUNT($H52:O52)>='RFM input'!$W$7,0, O52+O114+O176)","v":0},{"$f":"IF(COUNT($H52:P52)>='RFM input'!$W$7,0, P52+P114+P176)","v":0}]
[null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,{"$f":"'RAB roll forward'!G903","v":0},0,0,{"$f":"IF(COUNT($H53:I53)>='RFM input'!$W$7,0, I53+I115+I177)","v":0},{"$f":"IF(COUNT($H53:J53)>='RFM input'!$W$7,0, J53+J115+J177)","v":0},{"$f":"IF(COUNT($H53:K53)>='RFM input'!$W$7,0, K53+K115+K177)","v":0},{"$f":"IF(COUNT($H53:L53)>='RFM input'!$W$7,0, L53+L115+L177)","v":0},{"$f":"IF(COUNT($H53:M53)>='RFM input'!$W$7,0, M53+M115+M177)","v":0},{"$f":"IF(COUNT($H53:N53)>='RFM input'!$W$7,0, N53+N115+N177)","v":0},{"$f":"IF(COUNT($H53:O53)>='RFM input'!$W$7,0, O53+O115+O177)","v":0},{"$f":"IF(COUNT($H53:P53)>='RFM input'!$W$7,0, P53+P115+P177)","v":0}]
[null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,{"$f":"'RAB roll forward'!G904","v":0},0,0,{"$f":"IF(COUNT($H54:I54)>='RFM input'!$W$7,0, I54+I116+I178)","v":0},{"$f":"IF(COUNT($H54:J54)>='RFM input'!$W$7,0, J54+J116+J178)","v":0},{"$f":"IF(COUNT($H54:K54)>='RFM input'!$W$7,0, K54+K116+K178)","v":0},{"$f":"IF(COUNT($H54:L54)>='RFM input'!$W$7,0, L54+L116+L178)","v":0},{"$f":"IF(COUNT($H54:M54)>='RFM input'!$W$7,0, M54+M116+M178)","v":0},{"$f":"IF(COUNT($H54:N54)>='RFM input'!$W$7,0, N54+N116+N178)","v":0},{"$f":"IF(COUNT($H54:O54)>='RFM input'!$W$7,0, O54+O116+O178)","v":0},{"$f":"IF(COUNT($H54:P54)>='RFM input'!$W$7,0, P54+P116+P178)","v":0}]
[null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,{"$f":"'RAB roll forward'!G905","v":0},0,0,{"$f":"IF(COUNT($H55:I55)>='RFM input'!$W$7,0, I55+I117+I179)","v":0},{"$f":"IF(COUNT($H55:J55)>='RFM input'!$W$7,0, J55+J117+J179)","v":0},{"$f":"IF(COUNT($H55:K55)>='RFM input'!$W$7,0, K55+K117+K179)","v":0},{"$f":"IF(COUNT($H55:L55)>='RFM input'!$W$7,0, L55+L117+L179)","v":0},{"$f":"IF(COUNT($H55:M55)>='RFM input'!$W$7,0, M55+M117+M179)","v":0},{"$f":"IF(COUNT($H55:N55)>='RFM input'!$W$7,0, N55+N117+N179)","v":0},{"$f":"IF(COUNT($H55:O55)>='RFM input'!$W$7,0, O55+O117+O179)","v":0},{"$f":"IF(COUNT($H55:P55)>='RFM input'!$W$7,0, P55+P117+P179)","v":0}]
[null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,{"$f":"'RAB roll forward'!G906","v":0},0,0,{"$f":"IF(COUNT($H56:I56)>='RFM input'!$W$7,0, I56+I118+I180)","v":0},{"$f":"IF(COUNT($H56:J56)>='RFM input'!$W$7,0, J56+J118+J180)","v":0},{"$f":"IF(COUNT($H56:K56)>='RFM input'!$W$7,0, K56+K118+K180)","v":0},{"$f":"IF(COUNT($H56:L56)>='RFM input'!$W$7,0, L56+L118+L180)","v":0},{"$f":"IF(COUNT($H56:M56)>='RFM input'!$W$7,0, M56+M118+M180)","v":0},{"$f":"IF(COUNT($H56:N56)>='RFM input'!$W$7,0, N56+N118+N180)","v":0},{"$f":"IF(COUNT($H56:O56)>='RFM input'!$W$7,0, O56+O118+O180)","v":0},{"$f":"IF(COUNT($H56:P56)>='RFM input'!$W$7,0, P56+P118+P180)","v":0}]
[null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G907","v":0},0,0,{"$f":"IF(COUNT($H57:I57)>='RFM input'!$W$7,0, I57+I119+I181)","v":0},{"$f":"IF(COUNT($H57:J57)>='RFM input'!$W$7,0, J57+J119+J181)","v":0},{"$f":"IF(COUNT($H57:K57)>='RFM input'!$W$7,0, K57+K119+K181)","v":0},{"$f":"IF(COUNT($H57:L57)>='RFM input'!$W$7,0, L57+L119+L181)","v":0},{"$f":"IF(COUNT($H57:M57)>='RFM input'!$W$7,0, M57+M119+M181)","v":0},{"$f":"IF(COUNT($H57:N57)>='RFM input'!$W$7,0, N57+N119+N181)","v":0},{"$f":"IF(COUNT($H57:O57)>='RFM input'!$W$7,0, O57+O119+O181)","v":0},{"$f":"IF(COUNT($H57:P57)>='RFM input'!$W$7,0, P57+P119+P181)","v":0}]
[null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RAB roll forward'!G908","v":0},0,0,{"$f":"IF(COUNT($H58:I58)>='RFM input'!$W$7,0, I58+I120+I182)","v":0},{"$f":"IF(COUNT($H58:J58)>='RFM input'!$W$7,0, J58+J120+J182)","v":0},{"$f":"IF(COUNT($H58:K58)>='RFM input'!$W$7,0, K58+K120+K182)","v":0},{"$f":"IF(COUNT($H58:L58)>='RFM input'!$W$7,0, L58+L120+L182)","v":0},{"$f":"IF(COUNT($H58:M58)>='RFM input'!$W$7,0, M58+M120+M182)","v":0},{"$f":"IF(COUNT($H58:N58)>='RFM input'!$W$7,0, N58+N120+N182)","v":0},{"$f":"IF(COUNT($H58:O58)>='RFM input'!$W$7,0, O58+O120+O182)","v":0},{"$f":"IF(COUNT($H58:P58)>='RFM input'!$W$7,0, P58+P120+P182)","v":0}]
[null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,{"$f":"'RAB roll forward'!G909","v":0},0,0,{"$f":"IF(COUNT($H59:I59)>='RFM input'!$W$7,0, I59+I121+I183)","v":0},{"$f":"IF(COUNT($H59:J59)>='RFM input'!$W$7,0, J59+J121+J183)","v":0},{"$f":"IF(COUNT($H59:K59)>='RFM input'!$W$7,0, K59+K121+K183)","v":0},{"$f":"IF(COUNT($H59:L59)>='RFM input'!$W$7,0, L59+L121+L183)","v":0},{"$f":"IF(COUNT($H59:M59)>='RFM input'!$W$7,0, M59+M121+M183)","v":0},{"$f":"IF(COUNT($H59:N59)>='RFM input'!$W$7,0, N59+N121+N183)","v":0},{"$f":"IF(COUNT($H59:O59)>='RFM input'!$W$7,0, O59+O121+O183)","v":0},{"$f":"IF(COUNT($H59:P59)>='RFM input'!$W$7,0, P59+P121+P183)","v":0}]
[null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,{"$f":"'RAB roll forward'!G910","v":0},0,0,{"$f":"IF(COUNT($H60:I60)>='RFM input'!$W$7,0, I60+I122+I184)","v":0},{"$f":"IF(COUNT($H60:J60)>='RFM input'!$W$7,0, J60+J122+J184)","v":0},{"$f":"IF(COUNT($H60:K60)>='RFM input'!$W$7,0, K60+K122+K184)","v":0},{"$f":"IF(COUNT($H60:L60)>='RFM input'!$W$7,0, L60+L122+L184)","v":0},{"$f":"IF(COUNT($H60:M60)>='RFM input'!$W$7,0, M60+M122+M184)","v":0},{"$f":"IF(COUNT($H60:N60)>='RFM input'!$W$7,0, N60+N122+N184)","v":0},{"$f":"IF(COUNT($H60:O60)>='RFM input'!$W$7,0, O60+O122+O184)","v":0},{"$f":"IF(COUNT($H60:P60)>='RFM input'!$W$7,0, P60+P122+P184)","v":0}]
[null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RAB roll forward'!G911","v":0},0,0,{"$f":"IF(COUNT($H61:I61)>='RFM input'!$W$7,0, I61+I123+I185)","v":0},{"$f":"IF(COUNT($H61:J61)>='RFM input'!$W$7,0, J61+J123+J185)","v":0},{"$f":"IF(COUNT($H61:K61)>='RFM input'!$W$7,0, K61+K123+K185)","v":0},{"$f":"IF(COUNT($H61:L61)>='RFM input'!$W$7,0, L61+L123+L185)","v":0},{"$f":"IF(COUNT($H61:M61)>='RFM input'!$W$7,0, M61+M123+M185)","v":0},{"$f":"IF(COUNT($H61:N61)>='RFM input'!$W$7,0, N61+N123+N185)","v":0},{"$f":"IF(COUNT($H61:O61)>='RFM input'!$W$7,0, O61+O123+O185)","v":0},{"$f":"IF(COUNT($H61:P61)>='RFM input'!$W$7,0, P61+P123+P185)","v":0}]
[null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G912","v":0},0,0,{"$f":"IF(COUNT($H62:I62)>='RFM input'!$W$7,0, I62+I124+I186)","v":0},{"$f":"IF(COUNT($H62:J62)>='RFM input'!$W$7,0, J62+J124+J186)","v":0},{"$f":"IF(COUNT($H62:K62)>='RFM input'!$W$7,0, K62+K124+K186)","v":0},{"$f":"IF(COUNT($H62:L62)>='RFM input'!$W$7,0, L62+L124+L186)","v":0},{"$f":"IF(COUNT($H62:M62)>='RFM input'!$W$7,0, M62+M124+M186)","v":0},{"$f":"IF(COUNT($H62:N62)>='RFM input'!$W$7,0, N62+N124+N186)","v":0},{"$f":"IF(COUNT($H62:O62)>='RFM input'!$W$7,0, O62+O124+O186)","v":0},{"$f":"IF(COUNT($H62:P62)>='RFM input'!$W$7,0, P62+P124+P186)","v":0}]
[null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,{"$f":"'RAB roll forward'!G913","v":0},0,0,{"$f":"IF(COUNT($H63:I63)>='RFM input'!$W$7,0, I63+I125+I187)","v":0},{"$f":"IF(COUNT($H63:J63)>='RFM input'!$W$7,0, J63+J125+J187)","v":0},{"$f":"IF(COUNT($H63:K63)>='RFM input'!$W$7,0, K63+K125+K187)","v":0},{"$f":"IF(COUNT($H63:L63)>='RFM input'!$W$7,0, L63+L125+L187)","v":0},{"$f":"IF(COUNT($H63:M63)>='RFM input'!$W$7,0, M63+M125+M187)","v":0},{"$f":"IF(COUNT($H63:N63)>='RFM input'!$W$7,0, N63+N125+N187)","v":0},{"$f":"IF(COUNT($H63:O63)>='RFM input'!$W$7,0, O63+O125+O187)","v":0},{"$f":"IF(COUNT($H63:P63)>='RFM input'!$W$7,0, P63+P125+P187)","v":0}]
[null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,{"$f":"'RAB roll forward'!G914","v":0},0,0,{"$f":"IF(COUNT($H64:I64)>='RFM input'!$W$7,0, I64+I126+I188)","v":0},{"$f":"IF(COUNT($H64:J64)>='RFM input'!$W$7,0, J64+J126+J188)","v":0},{"$f":"IF(COUNT($H64:K64)>='RFM input'!$W$7,0, K64+K126+K188)","v":0},{"$f":"IF(COUNT($H64:L64)>='RFM input'!$W$7,0, L64+L126+L188)","v":0},{"$f":"IF(COUNT($H64:M64)>='RFM input'!$W$7,0, M64+M126+M188)","v":0},{"$f":"IF(COUNT($H64:N64)>='RFM input'!$W$7,0, N64+N126+N188)","v":0},{"$f":"IF(COUNT($H64:O64)>='RFM input'!$W$7,0, O64+O126+O188)","v":0},{"$f":"IF(COUNT($H64:P64)>='RFM input'!$W$7,0, P64+P126+P188)","v":0}]
[null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,{"$f":"'RAB roll forward'!G915","v":0},0,0,{"$f":"IF(COUNT($H65:I65)>='RFM input'!$W$7,0, I65+I127+I189)","v":0},{"$f":"IF(COUNT($H65:J65)>='RFM input'!$W$7,0, J65+J127+J189)","v":0},{"$f":"IF(COUNT($H65:K65)>='RFM input'!$W$7,0, K65+K127+K189)","v":0},{"$f":"IF(COUNT($H65:L65)>='RFM input'!$W$7,0, L65+L127+L189)","v":0},{"$f":"IF(COUNT($H65:M65)>='RFM input'!$W$7,0, M65+M127+M189)","v":0},{"$f":"IF(COUNT($H65:N65)>='RFM input'!$W$7,0, N65+N127+N189)","v":0},{"$f":"IF(COUNT($H65:O65)>='RFM input'!$W$7,0, O65+O127+O189)","v":0},{"$f":"IF(COUNT($H65:P65)>='RFM input'!$W$7,0, P65+P127+P189)","v":0}]
[null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,{"$f":"'RAB roll forward'!G916","v":0},0,0,{"$f":"IF(COUNT($H66:I66)>='RFM input'!$W$7,0, I66+I128+I190)","v":0},{"$f":"IF(COUNT($H66:J66)>='RFM input'!$W$7,0, J66+J128+J190)","v":0},{"$f":"IF(COUNT($H66:K66)>='RFM input'!$W$7,0, K66+K128+K190)","v":0},{"$f":"IF(COUNT($H66:L66)>='RFM input'!$W$7,0, L66+L128+L190)","v":0},{"$f":"IF(COUNT($H66:M66)>='RFM input'!$W$7,0, M66+M128+M190)","v":0},{"$f":"IF(COUNT($H66:N66)>='RFM input'!$W$7,0, N66+N128+N190)","v":0},{"$f":"IF(COUNT($H66:O66)>='RFM input'!$W$7,0, O66+O128+O190)","v":0},{"$f":"IF(COUNT($H66:P66)>='RFM input'!$W$7,0, P66+P128+P190)","v":0}]
[null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,{"$f":"'RAB roll forward'!G917","v":0},0,0,{"$f":"IF(COUNT($H67:I67)>='RFM input'!$W$7,0, I67+I129+I191)","v":0},{"$f":"IF(COUNT($H67:J67)>='RFM input'!$W$7,0, J67+J129+J191)","v":0},{"$f":"IF(COUNT($H67:K67)>='RFM input'!$W$7,0, K67+K129+K191)","v":0},{"$f":"IF(COUNT($H67:L67)>='RFM input'!$W$7,0, L67+L129+L191)","v":0},{"$f":"IF(COUNT($H67:M67)>='RFM input'!$W$7,0, M67+M129+M191)","v":0},{"$f":"IF(COUNT($H67:N67)>='RFM input'!$W$7,0, N67+N129+N191)","v":0},{"$f":"IF(COUNT($H67:O67)>='RFM input'!$W$7,0, O67+O129+O191)","v":0},{"$f":"IF(COUNT($H67:P67)>='RFM input'!$W$7,0, P67+P129+P191)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G70:G129)","v":542.36960853069297},{"$f":"SUM(H70:H129)","v":377.40128019110955},{"$f":"SUM(I70:I129)","v":216.39897503821717},{"$f":"SUM(J70:J129)","v":195.26896201179682},{"$f":"SUM(K70:K129)","v":365.79292838633535},{"$f":"SUM(L70:L129)","v":409.13061277288045},{"$f":"SUM(M70:M129)","v":0},{"$f":"SUM(N70:N129)","v":0},{"$f":"SUM(O70:O129)","v":0},{"$f":"SUM(P70:P129)","v":0},{"$f":"SUM(Q70:Q129)","v":0}]
[null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,{"$f":"'RAB roll forward'!G920","v":69.646309525355448},{"$f":"'RAB roll forward'!H920","v":0},{"$f":"'RAB roll forward'!I920","v":0},{"$f":"'RAB roll forward'!J920","v":0},{"$f":"'RAB roll forward'!K920","v":0},{"$f":"'RAB roll forward'!L920","v":0},{"$f":"'RAB roll forward'!M920","v":0},{"$f":"'RAB roll forward'!N920","v":0},{"$f":"'RAB roll forward'!O920","v":0},{"$f":"'RAB roll forward'!P920","v":0},{"$f":"'RAB roll forward'!Q920","v":0}]
[null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,{"$f":"'RAB roll forward'!G921","v":124.85272197404214},{"$f":"'RAB roll forward'!H921","v":0},{"$f":"'RAB roll forward'!I921","v":0},{"$f":"'RAB roll forward'!J921","v":0},{"$f":"'RAB roll forward'!K921","v":0},{"$f":"'RAB roll forward'!L921","v":0},{"$f":"'RAB roll forward'!M921","v":0},{"$f":"'RAB roll forward'!N921","v":0},{"$f":"'RAB roll forward'!O921","v":0},{"$f":"'RAB roll forward'!P921","v":0},{"$f":"'RAB roll forward'!Q921","v":0}]
[null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,{"$f":"'RAB roll forward'!G922","v":222.72629817472776},{"$f":"'RAB roll forward'!H922","v":0},{"$f":"'RAB roll forward'!I922","v":0},{"$f":"'RAB roll forward'!J922","v":0},{"$f":"'RAB roll forward'!K922","v":0},{"$f":"'RAB roll forward'!L922","v":0},{"$f":"'RAB roll forward'!M922","v":0},{"$f":"'RAB roll forward'!N922","v":0},{"$f":"'RAB roll forward'!O922","v":0},{"$f":"'RAB roll forward'!P922","v":0},{"$f":"'RAB roll forward'!Q922","v":0}]
[null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,{"$f":"'RAB roll forward'!G923","v":26.372680112375228},{"$f":"'RAB roll forward'!H923","v":0},{"$f":"'RAB roll forward'!I923","v":0},{"$f":"'RAB roll forward'!J923","v":0},{"$f":"'RAB roll forward'!K923","v":0},{"$f":"'RAB roll forward'!L923","v":0},{"$f":"'RAB roll forward'!M923","v":0},{"$f":"'RAB roll forward'!N923","v":0},{"$f":"'RAB roll forward'!O923","v":0},{"$f":"'RAB roll forward'!P923","v":0},{"$f":"'RAB roll forward'!Q923","v":0}]
[null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,{"$f":"'RAB roll forward'!G924","v":46.490430071892042},{"$f":"'RAB roll forward'!H924","v":0},{"$f":"'RAB roll forward'!I924","v":0},{"$f":"'RAB roll forward'!J924","v":0},{"$f":"'RAB roll forward'!K924","v":0},{"$f":"'RAB roll forward'!L924","v":0},{"$f":"'RAB roll forward'!M924","v":0},{"$f":"'RAB roll forward'!N924","v":0},{"$f":"'RAB roll forward'!O924","v":0},{"$f":"'RAB roll forward'!P924","v":0},{"$f":"'RAB roll forward'!Q924","v":0}]
[null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,{"$f":"'RAB roll forward'!G925","v":4.7459796579185207},{"$f":"'RAB roll forward'!H925","v":0},{"$f":"'RAB roll forward'!I925","v":0},{"$f":"'RAB roll forward'!J925","v":0},{"$f":"'RAB roll forward'!K925","v":0},{"$f":"'RAB roll forward'!L925","v":0},{"$f":"'RAB roll forward'!M925","v":0},{"$f":"'RAB roll forward'!N925","v":0},{"$f":"'RAB roll forward'!O925","v":0},{"$f":"'RAB roll forward'!P925","v":0},{"$f":"'RAB roll forward'!Q925","v":0}]
[null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,{"$f":"'RAB roll forward'!G926","v":4.6341938377578806},{"$f":"'RAB roll forward'!H926","v":0},{"$f":"'RAB roll forward'!I926","v":0},{"$f":"'RAB roll forward'!J926","v":0},{"$f":"'RAB roll forward'!K926","v":0},{"$f":"'RAB roll forward'!L926","v":0},{"$f":"'RAB roll forward'!M926","v":0},{"$f":"'RAB roll forward'!N926","v":0},{"$f":"'RAB roll forward'!O926","v":0},{"$f":"'RAB roll forward'!P926","v":0},{"$f":"'RAB roll forward'!Q926","v":0}]
[null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,{"$f":"'RAB roll forward'!G927","v":-0.57176881114705158},{"$f":"'RAB roll forward'!H927","v":0},{"$f":"'RAB roll forward'!I927","v":0},{"$f":"'RAB roll forward'!J927","v":0},{"$f":"'RAB roll forward'!K927","v":0},{"$f":"'RAB roll forward'!L927","v":0},{"$f":"'RAB roll forward'!M927","v":0},{"$f":"'RAB roll forward'!N927","v":0},{"$f":"'RAB roll forward'!O927","v":0},{"$f":"'RAB roll forward'!P927","v":0},{"$f":"'RAB roll forward'!Q927","v":0}]
[null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,{"$f":"'RAB roll forward'!G928","v":0.76034918643666216},{"$f":"'RAB roll forward'!H928","v":0},{"$f":"'RAB roll forward'!I928","v":0},{"$f":"'RAB roll forward'!J928","v":0},{"$f":"'RAB roll forward'!K928","v":0},{"$f":"'RAB roll forward'!L928","v":0},{"$f":"'RAB roll forward'!M928","v":0},{"$f":"'RAB roll forward'!N928","v":0},{"$f":"'RAB roll forward'!O928","v":0},{"$f":"'RAB roll forward'!P928","v":0},{"$f":"'RAB roll forward'!Q928","v":0}]
[null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G929","v":0},{"$f":"'RAB roll forward'!H929","v":0},{"$f":"'RAB roll forward'!I929","v":0},{"$f":"'RAB roll forward'!J929","v":0},{"$f":"'RAB roll forward'!K929","v":0},{"$f":"'RAB roll forward'!L929","v":0},{"$f":"'RAB roll forward'!M929","v":0},{"$f":"'RAB roll forward'!N929","v":0},{"$f":"'RAB roll forward'!O929","v":0},{"$f":"'RAB roll forward'!P929","v":0},{"$f":"'RAB roll forward'!Q929","v":0}]
[null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RAB roll forward'!G930","v":5.4536054639512353E-2},{"$f":"'RAB roll forward'!H930","v":0},{"$f":"'RAB roll forward'!I930","v":0},{"$f":"'RAB roll forward'!J930","v":0},{"$f":"'RAB roll forward'!K930","v":0},{"$f":"'RAB roll forward'!L930","v":0},{"$f":"'RAB roll forward'!M930","v":0},{"$f":"'RAB roll forward'!N930","v":0},{"$f":"'RAB roll forward'!O930","v":0},{"$f":"'RAB roll forward'!P930","v":0},{"$f":"'RAB roll forward'!Q930","v":0}]
[null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,{"$f":"'RAB roll forward'!G931","v":0},{"$f":"'RAB roll forward'!H931","v":0},{"$f":"'RAB roll forward'!I931","v":0},{"$f":"'RAB roll forward'!J931","v":0},{"$f":"'RAB roll forward'!K931","v":0},{"$f":"'RAB roll forward'!L931","v":0},{"$f":"'RAB roll forward'!M931","v":0},{"$f":"'RAB roll forward'!N931","v":0},{"$f":"'RAB roll forward'!O931","v":0},{"$f":"'RAB roll forward'!P931","v":0},{"$f":"'RAB roll forward'!Q931","v":0}]
[null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,{"$f":"'RAB roll forward'!G932","v":14.525534456979525},{"$f":"'RAB roll forward'!H932","v":0},{"$f":"'RAB roll forward'!I932","v":0},{"$f":"'RAB roll forward'!J932","v":0},{"$f":"'RAB roll forward'!K932","v":0},{"$f":"'RAB roll forward'!L932","v":0},{"$f":"'RAB roll forward'!M932","v":0},{"$f":"'RAB roll forward'!N932","v":0},{"$f":"'RAB roll forward'!O932","v":0},{"$f":"'RAB roll forward'!P932","v":0},{"$f":"'RAB roll forward'!Q932","v":0}]
[null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,{"$f":"'RAB roll forward'!G933","v":3.6718413738017079},{"$f":"'RAB roll forward'!H933","v":0},{"$f":"'RAB roll forward'!I933","v":0},{"$f":"'RAB roll forward'!J933","v":0},{"$f":"'RAB roll forward'!K933","v":0},{"$f":"'RAB roll forward'!L933","v":0},{"$f":"'RAB roll forward'!M933","v":0},{"$f":"'RAB roll forward'!N933","v":0},{"$f":"'RAB roll forward'!O933","v":0},{"$f":"'RAB roll forward'!P933","v":0},{"$f":"'RAB roll forward'!Q933","v":0}]
[null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G934","v":3.3163223595308189},{"$f":"'RAB roll forward'!H934","v":0},{"$f":"'RAB roll forward'!I934","v":0},{"$f":"'RAB roll forward'!J934","v":0},{"$f":"'RAB roll forward'!K934","v":0},{"$f":"'RAB roll forward'!L934","v":0},{"$f":"'RAB roll forward'!M934","v":0},{"$f":"'RAB roll forward'!N934","v":0},{"$f":"'RAB roll forward'!O934","v":0},{"$f":"'RAB roll forward'!P934","v":0},{"$f":"'RAB roll forward'!Q934","v":0}]
[null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,{"$f":"'RAB roll forward'!G935","v":21.144180556382832},{"$f":"'RAB roll forward'!H935","v":0},{"$f":"'RAB roll forward'!I935","v":0},{"$f":"'RAB roll forward'!J935","v":0},{"$f":"'RAB roll forward'!K935","v":0},{"$f":"'RAB roll forward'!L935","v":0},{"$f":"'RAB roll forward'!M935","v":0},{"$f":"'RAB roll forward'!N935","v":0},{"$f":"'RAB roll forward'!O935","v":0},{"$f":"'RAB roll forward'!P935","v":0},{"$f":"'RAB roll forward'!Q935","v":0}]
[null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,{"$f":"'RAB roll forward'!G936","v":0},{"$f":"'RAB roll forward'!H936","v":0},{"$f":"'RAB roll forward'!I936","v":0},{"$f":"'RAB roll forward'!J936","v":0},{"$f":"'RAB roll forward'!K936","v":0},{"$f":"'RAB roll forward'!L936","v":0},{"$f":"'RAB roll forward'!M936","v":0},{"$f":"'RAB roll forward'!N936","v":0},{"$f":"'RAB roll forward'!O936","v":0},{"$f":"'RAB roll forward'!P936","v":0},{"$f":"'RAB roll forward'!Q936","v":0}]
[null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,{"$f":"'RAB roll forward'!G937","v":0},{"$f":"'RAB roll forward'!H937","v":0},{"$f":"'RAB roll forward'!I937","v":0},{"$f":"'RAB roll forward'!J937","v":0},{"$f":"'RAB roll forward'!K937","v":0},{"$f":"'RAB roll forward'!L937","v":0},{"$f":"'RAB roll forward'!M937","v":0},{"$f":"'RAB roll forward'!N937","v":0},{"$f":"'RAB roll forward'!O937","v":0},{"$f":"'RAB roll forward'!P937","v":0},{"$f":"'RAB roll forward'!Q937","v":0}]
[null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,{"$f":"'RAB roll forward'!G938","v":0},{"$f":"'RAB roll forward'!H938","v":0},{"$f":"'RAB roll forward'!I938","v":0},{"$f":"'RAB roll forward'!J938","v":0},{"$f":"'RAB roll forward'!K938","v":0},{"$f":"'RAB roll forward'!L938","v":0},{"$f":"'RAB roll forward'!M938","v":0},{"$f":"'RAB roll forward'!N938","v":0},{"$f":"'RAB roll forward'!O938","v":0},{"$f":"'RAB roll forward'!P938","v":0},{"$f":"'RAB roll forward'!Q938","v":0}]
[null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,{"$f":"'RAB roll forward'!G939","v":0},{"$f":"'RAB roll forward'!H939","v":0},{"$f":"'RAB roll forward'!I939","v":0},{"$f":"'RAB roll forward'!J939","v":0},{"$f":"'RAB roll forward'!K939","v":0},{"$f":"'RAB roll forward'!L939","v":0},{"$f":"'RAB roll forward'!M939","v":0},{"$f":"'RAB roll forward'!N939","v":0},{"$f":"'RAB roll forward'!O939","v":0},{"$f":"'RAB roll forward'!P939","v":0},{"$f":"'RAB roll forward'!Q939","v":0}]
[null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,{"$f":"'RAB roll forward'!G940","v":0},{"$f":"'RAB roll forward'!H940","v":39.777819272585525},{"$f":"'RAB roll forward'!I940","v":25.072273471825461},{"$f":"'RAB roll forward'!J940","v":33.53475346096387},{"$f":"'RAB roll forward'!K940","v":22.702922419505974},{"$f":"'RAB roll forward'!L940","v":19.140991301188535},{"$f":"'RAB roll forward'!M940","v":0},{"$f":"'RAB roll forward'!N940","v":0},{"$f":"'RAB roll forward'!O940","v":0},{"$f":"'RAB roll forward'!P940","v":0},{"$f":"'RAB roll forward'!Q940","v":0}]
[null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,{"$f":"'RAB roll forward'!G941","v":0},{"$f":"'RAB roll forward'!H941","v":89.047820593151954},{"$f":"'RAB roll forward'!I941","v":47.503277897820723},{"$f":"'RAB roll forward'!J941","v":52.147014226436724},{"$f":"'RAB roll forward'!K941","v":57.660326833306023},{"$f":"'RAB roll forward'!L941","v":135.83786557627977},{"$f":"'RAB roll forward'!M941","v":0},{"$f":"'RAB roll forward'!N941","v":0},{"$f":"'RAB roll forward'!O941","v":0},{"$f":"'RAB roll forward'!P941","v":0},{"$f":"'RAB roll forward'!Q941","v":0}]
[null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,{"$f":"'RAB roll forward'!G942","v":0},{"$f":"'RAB roll forward'!H942","v":133.99230114969163},{"$f":"'RAB roll forward'!I942","v":89.504649957255552},{"$f":"'RAB roll forward'!J942","v":44.830698278728583},{"$f":"'RAB roll forward'!K942","v":117.20438426088644},{"$f":"'RAB roll forward'!L942","v":149.9038883107776},{"$f":"'RAB roll forward'!M942","v":0},{"$f":"'RAB roll forward'!N942","v":0},{"$f":"'RAB roll forward'!O942","v":0},{"$f":"'RAB roll forward'!P942","v":0},{"$f":"'RAB roll forward'!Q942","v":0}]
[null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,{"$f":"'RAB roll forward'!G943","v":0},{"$f":"'RAB roll forward'!H943","v":21.537102267524286},{"$f":"'RAB roll forward'!I943","v":18.045506019464618},{"$f":"'RAB roll forward'!J943","v":14.537840513376478},{"$f":"'RAB roll forward'!K943","v":17.224687179055685},{"$f":"'RAB roll forward'!L943","v":11.352271571878138},{"$f":"'RAB roll forward'!M943","v":0},{"$f":"'RAB roll forward'!N943","v":0},{"$f":"'RAB roll forward'!O943","v":0},{"$f":"'RAB roll forward'!P943","v":0},{"$f":"'RAB roll forward'!Q943","v":0}]
[null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,{"$f":"'RAB roll forward'!G944","v":0},{"$f":"'RAB roll forward'!H944","v":47.048572694210371},{"$f":"'RAB roll forward'!I944","v":42.305940970300192},{"$f":"'RAB roll forward'!J944","v":33.766498687269994},{"$f":"'RAB roll forward'!K944","v":76.508559167997674},{"$f":"'RAB roll forward'!L944","v":14.3919370186159},{"$f":"'RAB roll forward'!M944","v":0},{"$f":"'RAB roll forward'!N944","v":0},{"$f":"'RAB roll forward'!O944","v":0},{"$f":"'RAB roll forward'!P944","v":0},{"$f":"'RAB roll forward'!Q944","v":0}]
[null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,{"$f":"'RAB roll forward'!G945","v":0},{"$f":"'RAB roll forward'!H945","v":0.79881739432087806},{"$f":"'RAB roll forward'!I945","v":0.55607279035069179},{"$f":"'RAB roll forward'!J945","v":1.8191695252541418},{"$f":"'RAB roll forward'!K945","v":0.71763313325314626},{"$f":"'RAB roll forward'!L945","v":0.73150161595501728},{"$f":"'RAB roll forward'!M945","v":0},{"$f":"'RAB roll forward'!N945","v":0},{"$f":"'RAB roll forward'!O945","v":0},{"$f":"'RAB roll forward'!P945","v":0},{"$f":"'RAB roll forward'!Q945","v":0}]
[null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,{"$f":"'RAB roll forward'!G946","v":0},{"$f":"'RAB roll forward'!H946","v":5.6202967492604001},{"$f":"'RAB roll forward'!I946","v":4.6699183058827973},{"$f":"'RAB roll forward'!J946","v":7.0800614490919029},{"$f":"'RAB roll forward'!K946","v":8.5411780578265066},{"$f":"'RAB roll forward'!L946","v":18.476609443997489},{"$f":"'RAB roll forward'!M946","v":0},{"$f":"'RAB roll forward'!N946","v":0},{"$f":"'RAB roll forward'!O946","v":0},{"$f":"'RAB roll forward'!P946","v":0},{"$f":"'RAB roll forward'!Q946","v":0}]
[null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,{"$f":"'RAB roll forward'!G947","v":0},{"$f":"'RAB roll forward'!H947","v":-0.3145286210744524},{"$f":"'RAB roll forward'!I947","v":-2.5617673831377195},{"$f":"'RAB roll forward'!J947","v":-5.3510949155713021},{"$f":"'RAB roll forward'!K947","v":-3.1635497850647365},{"$f":"'RAB roll forward'!L947","v":4.9195834275610615},{"$f":"'RAB roll forward'!M947","v":0},{"$f":"'RAB roll forward'!N947","v":0},{"$f":"'RAB roll forward'!O947","v":0},{"$f":"'RAB roll forward'!P947","v":0},{"$f":"'RAB roll forward'!Q947","v":0}]
[null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,{"$f":"'RAB roll forward'!G948","v":0},{"$f":"'RAB roll forward'!H948","v":7.1315557552204284E-2},{"$f":"'RAB roll forward'!I948","v":0.43624330536754763},{"$f":"'RAB roll forward'!J948","v":0.14141658278903782},{"$f":"'RAB roll forward'!K948","v":9.6926402757003163E-2},{"$f":"'RAB roll forward'!L948","v":0},{"$f":"'RAB roll forward'!M948","v":0},{"$f":"'RAB roll forward'!N948","v":0},{"$f":"'RAB roll forward'!O948","v":0},{"$f":"'RAB roll forward'!P948","v":0},{"$f":"'RAB roll forward'!Q948","v":0}]
[null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G949","v":0},{"$f":"'RAB roll forward'!H949","v":2.3335542207741522},{"$f":"'RAB roll forward'!I949","v":0},{"$f":"'RAB roll forward'!J949","v":-1.0266700820780979E-6},{"$f":"'RAB roll forward'!K949","v":0},{"$f":"'RAB roll forward'!L949","v":0},{"$f":"'RAB roll forward'!M949","v":0},{"$f":"'RAB roll forward'!N949","v":0},{"$f":"'RAB roll forward'!O949","v":0},{"$f":"'RAB roll forward'!P949","v":0},{"$f":"'RAB roll forward'!Q949","v":0}]
[null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RAB roll forward'!G950","v":0},{"$f":"'RAB roll forward'!H950","v":0.25507671547901956},{"$f":"'RAB roll forward'!I950","v":0.13659167183398238},{"$f":"'RAB roll forward'!J950","v":0.29875700979302366},{"$f":"'RAB roll forward'!K950","v":1.2211762423101118},{"$f":"'RAB roll forward'!L950","v":1.6155962944924795},{"$f":"'RAB roll forward'!M950","v":0},{"$f":"'RAB roll forward'!N950","v":0},{"$f":"'RAB roll forward'!O950","v":0},{"$f":"'RAB roll forward'!P950","v":0},{"$f":"'RAB roll forward'!Q950","v":0}]
[null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,{"$f":"'RAB roll forward'!G951","v":0},{"$f":"'RAB roll forward'!H951","v":0},{"$f":"'RAB roll forward'!I951","v":0},{"$f":"'RAB roll forward'!J951","v":0},{"$f":"'RAB roll forward'!K951","v":0},{"$f":"'RAB roll forward'!L951","v":0},{"$f":"'RAB roll forward'!M951","v":0},{"$f":"'RAB roll forward'!N951","v":0},{"$f":"'RAB roll forward'!O951","v":0},{"$f":"'RAB roll forward'!P951","v":0},{"$f":"'RAB roll forward'!Q951","v":0}]
[null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,{"$f":"'RAB roll forward'!G952","v":0},{"$f":"'RAB roll forward'!H952","v":12.226715728240881},{"$f":"'RAB roll forward'!I952","v":9.836937157435111},{"$f":"'RAB roll forward'!J952","v":8.7511058846627758},{"$f":"'RAB roll forward'!K952","v":51.130058645861695},{"$f":"'RAB roll forward'!L952","v":41.846329906191436},{"$f":"'RAB roll forward'!M952","v":0},{"$f":"'RAB roll forward'!N952","v":0},{"$f":"'RAB roll forward'!O952","v":0},{"$f":"'RAB roll forward'!P952","v":0},{"$f":"'RAB roll forward'!Q952","v":0}]
[null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RAB roll forward'!G953","v":0},{"$f":"'RAB roll forward'!H953","v":2.3776777078107729},{"$f":"'RAB roll forward'!I953","v":2.5071438038104499},{"$f":"'RAB roll forward'!J953","v":0.30727410439892927},{"$f":"'RAB roll forward'!K953","v":3.6930129663587254},{"$f":"'RAB roll forward'!L953","v":3.6526793992372646},{"$f":"'RAB roll forward'!M953","v":0},{"$f":"'RAB roll forward'!N953","v":0},{"$f":"'RAB roll forward'!O953","v":0},{"$f":"'RAB roll forward'!P953","v":0},{"$f":"'RAB roll forward'!Q953","v":0}]
[null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G954","v":0},{"$f":"'RAB roll forward'!H954","v":0.87860977929776296},{"$f":"'RAB roll forward'!I954","v":0.1413646259421022},{"$f":"'RAB roll forward'!J954","v":-0.2197262411844933},{"$f":"'RAB roll forward'!K954","v":5.5353196264402884},{"$f":"'RAB roll forward'!L954","v":3.4646301790478522},{"$f":"'RAB roll forward'!M954","v":0},{"$f":"'RAB roll forward'!N954","v":0},{"$f":"'RAB roll forward'!O954","v":0},{"$f":"'RAB roll forward'!P954","v":0},{"$f":"'RAB roll forward'!Q954","v":0}]
[null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,{"$f":"'RAB roll forward'!G955","v":0},{"$f":"'RAB roll forward'!H955","v":21.750128982284064},{"$f":"'RAB roll forward'!I955","v":4.6836659071874358},{"$f":"'RAB roll forward'!J955","v":3.6179785469627812},{"$f":"'RAB roll forward'!K955","v":6.7025902095688723},{"$f":"'RAB roll forward'!L955","v":3.7967287276578894},{"$f":"'RAB roll forward'!M955","v":0},{"$f":"'RAB roll forward'!N955","v":0},{"$f":"'RAB roll forward'!O955","v":0},{"$f":"'RAB roll forward'!P955","v":0},{"$f":"'RAB roll forward'!Q955","v":0}]
[null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,{"$f":"'RAB roll forward'!G956","v":0},{"$f":"'RAB roll forward'!H956","v":0},{"$f":"'RAB roll forward'!I956","v":-26.43884346312171},{"$f":"'RAB roll forward'!J956","v":7.215925494429544E-3},{"$f":"'RAB roll forward'!K956","v":1.7703026271896075E-2},{"$f":"'RAB roll forward'!L956","v":0},{"$f":"'RAB roll forward'!M956","v":0},{"$f":"'RAB roll forward'!N956","v":0},{"$f":"'RAB roll forward'!O956","v":0},{"$f":"'RAB roll forward'!P956","v":0},{"$f":"'RAB roll forward'!Q956","v":0}]
[null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,{"$f":"'RAB roll forward'!G957","v":0},{"$f":"'RAB roll forward'!H957","v":0},{"$f":"'RAB roll forward'!I957","v":0},{"$f":"'RAB roll forward'!J957","v":0},{"$f":"'RAB roll forward'!K957","v":0},{"$f":"'RAB roll forward'!L957","v":0},{"$f":"'RAB roll forward'!M957","v":0},{"$f":"'RAB roll forward'!N957","v":0},{"$f":"'RAB roll forward'!O957","v":0},{"$f":"'RAB roll forward'!P957","v":0},{"$f":"'RAB roll forward'!Q957","v":0}]
[null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,{"$f":"'RAB roll forward'!G958","v":0},{"$f":"'RAB roll forward'!H958","v":0},{"$f":"'RAB roll forward'!I958","v":0},{"$f":"'RAB roll forward'!J958","v":0},{"$f":"'RAB roll forward'!K958","v":0},{"$f":"'RAB roll forward'!L958","v":0},{"$f":"'RAB roll forward'!M958","v":0},{"$f":"'RAB roll forward'!N958","v":0},{"$f":"'RAB roll forward'!O958","v":0},{"$f":"'RAB roll forward'!P958","v":0},{"$f":"'RAB roll forward'!Q958","v":0}]
[null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,{"$f":"'RAB roll forward'!G959","v":0},{"$f":"'RAB roll forward'!H959","v":0},{"$f":"'RAB roll forward'!I959","v":0},{"$f":"'RAB roll forward'!J959","v":0},{"$f":"'RAB roll forward'!K959","v":0},{"$f":"'RAB roll forward'!L959","v":0},{"$f":"'RAB roll forward'!M959","v":0},{"$f":"'RAB roll forward'!N959","v":0},{"$f":"'RAB roll forward'!O959","v":0},{"$f":"'RAB roll forward'!P959","v":0},{"$f":"'RAB roll forward'!Q959","v":0}]
[null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,{"$f":"'RAB roll forward'!G960","v":0},{"$f":"'RAB roll forward'!H960","v":0},{"$f":"'RAB roll forward'!I960","v":0},{"$f":"'RAB roll forward'!J960","v":0},{"$f":"'RAB roll forward'!K960","v":0},{"$f":"'RAB roll forward'!L960","v":0},{"$f":"'RAB roll forward'!M960","v":0},{"$f":"'RAB roll forward'!N960","v":0},{"$f":"'RAB roll forward'!O960","v":0},{"$f":"'RAB roll forward'!P960","v":0},{"$f":"'RAB roll forward'!Q960","v":0}]
[null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,{"$f":"'RAB roll forward'!G961","v":0},{"$f":"'RAB roll forward'!H961","v":0},{"$f":"'RAB roll forward'!I961","v":0},{"$f":"'RAB roll forward'!J961","v":0},{"$f":"'RAB roll forward'!K961","v":0},{"$f":"'RAB roll forward'!L961","v":0},{"$f":"'RAB roll forward'!M961","v":0},{"$f":"'RAB roll forward'!N961","v":0},{"$f":"'RAB roll forward'!O961","v":0},{"$f":"'RAB roll forward'!P961","v":0},{"$f":"'RAB roll forward'!Q961","v":0}]
[null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,{"$f":"'RAB roll forward'!G962","v":0},{"$f":"'RAB roll forward'!H962","v":0},{"$f":"'RAB roll forward'!I962","v":0},{"$f":"'RAB roll forward'!J962","v":0},{"$f":"'RAB roll forward'!K962","v":0},{"$f":"'RAB roll forward'!L962","v":0},{"$f":"'RAB roll forward'!M962","v":0},{"$f":"'RAB roll forward'!N962","v":0},{"$f":"'RAB roll forward'!O962","v":0},{"$f":"'RAB roll forward'!P962","v":0},{"$f":"'RAB roll forward'!Q962","v":0}]
[null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,{"$f":"'RAB roll forward'!G963","v":0},{"$f":"'RAB roll forward'!H963","v":0},{"$f":"'RAB roll forward'!I963","v":0},{"$f":"'RAB roll forward'!J963","v":0},{"$f":"'RAB roll forward'!K963","v":0},{"$f":"'RAB roll forward'!L963","v":0},{"$f":"'RAB roll forward'!M963","v":0},{"$f":"'RAB roll forward'!N963","v":0},{"$f":"'RAB roll forward'!O963","v":0},{"$f":"'RAB roll forward'!P963","v":0},{"$f":"'RAB roll forward'!Q963","v":0}]
[null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,{"$f":"'RAB roll forward'!G964","v":0},{"$f":"'RAB roll forward'!H964","v":0},{"$f":"'RAB roll forward'!I964","v":0},{"$f":"'RAB roll forward'!J964","v":0},{"$f":"'RAB roll forward'!K964","v":0},{"$f":"'RAB roll forward'!L964","v":0},{"$f":"'RAB roll forward'!M964","v":0},{"$f":"'RAB roll forward'!N964","v":0},{"$f":"'RAB roll forward'!O964","v":0},{"$f":"'RAB roll forward'!P964","v":0},{"$f":"'RAB roll forward'!Q964","v":0}]
[null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,{"$f":"'RAB roll forward'!G965","v":0},{"$f":"'RAB roll forward'!H965","v":0},{"$f":"'RAB roll forward'!I965","v":0},{"$f":"'RAB roll forward'!J965","v":0},{"$f":"'RAB roll forward'!K965","v":0},{"$f":"'RAB roll forward'!L965","v":0},{"$f":"'RAB roll forward'!M965","v":0},{"$f":"'RAB roll forward'!N965","v":0},{"$f":"'RAB roll forward'!O965","v":0},{"$f":"'RAB roll forward'!P965","v":0},{"$f":"'RAB roll forward'!Q965","v":0}]
[null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,{"$f":"'RAB roll forward'!G966","v":0},{"$f":"'RAB roll forward'!H966","v":0},{"$f":"'RAB roll forward'!I966","v":0},{"$f":"'RAB roll forward'!J966","v":0},{"$f":"'RAB roll forward'!K966","v":0},{"$f":"'RAB roll forward'!L966","v":0},{"$f":"'RAB roll forward'!M966","v":0},{"$f":"'RAB roll forward'!N966","v":0},{"$f":"'RAB roll forward'!O966","v":0},{"$f":"'RAB roll forward'!P966","v":0},{"$f":"'RAB roll forward'!Q966","v":0}]
[null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,{"$f":"'RAB roll forward'!G967","v":0},{"$f":"'RAB roll forward'!H967","v":0},{"$f":"'RAB roll forward'!I967","v":0},{"$f":"'RAB roll forward'!J967","v":0},{"$f":"'RAB roll forward'!K967","v":0},{"$f":"'RAB roll forward'!L967","v":0},{"$f":"'RAB roll forward'!M967","v":0},{"$f":"'RAB roll forward'!N967","v":0},{"$f":"'RAB roll forward'!O967","v":0},{"$f":"'RAB roll forward'!P967","v":0},{"$f":"'RAB roll forward'!Q967","v":0}]
[null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,{"$f":"'RAB roll forward'!G968","v":0},{"$f":"'RAB roll forward'!H968","v":0},{"$f":"'RAB roll forward'!I968","v":0},{"$f":"'RAB roll forward'!J968","v":0},{"$f":"'RAB roll forward'!K968","v":0},{"$f":"'RAB roll forward'!L968","v":0},{"$f":"'RAB roll forward'!M968","v":0},{"$f":"'RAB roll forward'!N968","v":0},{"$f":"'RAB roll forward'!O968","v":0},{"$f":"'RAB roll forward'!P968","v":0},{"$f":"'RAB roll forward'!Q968","v":0}]
[null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G969","v":0},{"$f":"'RAB roll forward'!H969","v":0},{"$f":"'RAB roll forward'!I969","v":0},{"$f":"'RAB roll forward'!J969","v":0},{"$f":"'RAB roll forward'!K969","v":0},{"$f":"'RAB roll forward'!L969","v":0},{"$f":"'RAB roll forward'!M969","v":0},{"$f":"'RAB roll forward'!N969","v":0},{"$f":"'RAB roll forward'!O969","v":0},{"$f":"'RAB roll forward'!P969","v":0},{"$f":"'RAB roll forward'!Q969","v":0}]
[null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RAB roll forward'!G970","v":0},{"$f":"'RAB roll forward'!H970","v":0},{"$f":"'RAB roll forward'!I970","v":0},{"$f":"'RAB roll forward'!J970","v":0},{"$f":"'RAB roll forward'!K970","v":0},{"$f":"'RAB roll forward'!L970","v":0},{"$f":"'RAB roll forward'!M970","v":0},{"$f":"'RAB roll forward'!N970","v":0},{"$f":"'RAB roll forward'!O970","v":0},{"$f":"'RAB roll forward'!P970","v":0},{"$f":"'RAB roll forward'!Q970","v":0}]
[null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,{"$f":"'RAB roll forward'!G971","v":0},{"$f":"'RAB roll forward'!H971","v":0},{"$f":"'RAB roll forward'!I971","v":0},{"$f":"'RAB roll forward'!J971","v":0},{"$f":"'RAB roll forward'!K971","v":0},{"$f":"'RAB roll forward'!L971","v":0},{"$f":"'RAB roll forward'!M971","v":0},{"$f":"'RAB roll forward'!N971","v":0},{"$f":"'RAB roll forward'!O971","v":0},{"$f":"'RAB roll forward'!P971","v":0},{"$f":"'RAB roll forward'!Q971","v":0}]
[null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,{"$f":"'RAB roll forward'!G972","v":0},{"$f":"'RAB roll forward'!H972","v":0},{"$f":"'RAB roll forward'!I972","v":0},{"$f":"'RAB roll forward'!J972","v":0},{"$f":"'RAB roll forward'!K972","v":0},{"$f":"'RAB roll forward'!L972","v":0},{"$f":"'RAB roll forward'!M972","v":0},{"$f":"'RAB roll forward'!N972","v":0},{"$f":"'RAB roll forward'!O972","v":0},{"$f":"'RAB roll forward'!P972","v":0},{"$f":"'RAB roll forward'!Q972","v":0}]
[null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RAB roll forward'!G973","v":0},{"$f":"'RAB roll forward'!H973","v":0},{"$f":"'RAB roll forward'!I973","v":0},{"$f":"'RAB roll forward'!J973","v":0},{"$f":"'RAB roll forward'!K973","v":0},{"$f":"'RAB roll forward'!L973","v":0},{"$f":"'RAB roll forward'!M973","v":0},{"$f":"'RAB roll forward'!N973","v":0},{"$f":"'RAB roll forward'!O973","v":0},{"$f":"'RAB roll forward'!P973","v":0},{"$f":"'RAB roll forward'!Q973","v":0}]
[null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G974","v":0},{"$f":"'RAB roll forward'!H974","v":0},{"$f":"'RAB roll forward'!I974","v":0},{"$f":"'RAB roll forward'!J974","v":0},{"$f":"'RAB roll forward'!K974","v":0},{"$f":"'RAB roll forward'!L974","v":0},{"$f":"'RAB roll forward'!M974","v":0},{"$f":"'RAB roll forward'!N974","v":0},{"$f":"'RAB roll forward'!O974","v":0},{"$f":"'RAB roll forward'!P974","v":0},{"$f":"'RAB roll forward'!Q974","v":0}]
[null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,{"$f":"'RAB roll forward'!G975","v":0},{"$f":"'RAB roll forward'!H975","v":0},{"$f":"'RAB roll forward'!I975","v":0},{"$f":"'RAB roll forward'!J975","v":0},{"$f":"'RAB roll forward'!K975","v":0},{"$f":"'RAB roll forward'!L975","v":0},{"$f":"'RAB roll forward'!M975","v":0},{"$f":"'RAB roll forward'!N975","v":0},{"$f":"'RAB roll forward'!O975","v":0},{"$f":"'RAB roll forward'!P975","v":0},{"$f":"'RAB roll forward'!Q975","v":0}]
[null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,{"$f":"'RAB roll forward'!G976","v":0},{"$f":"'RAB roll forward'!H976","v":0},{"$f":"'RAB roll forward'!I976","v":0},{"$f":"'RAB roll forward'!J976","v":0},{"$f":"'RAB roll forward'!K976","v":0},{"$f":"'RAB roll forward'!L976","v":0},{"$f":"'RAB roll forward'!M976","v":0},{"$f":"'RAB roll forward'!N976","v":0},{"$f":"'RAB roll forward'!O976","v":0},{"$f":"'RAB roll forward'!P976","v":0},{"$f":"'RAB roll forward'!Q976","v":0}]
[null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,{"$f":"'RAB roll forward'!G977","v":0},{"$f":"'RAB roll forward'!H977","v":0},{"$f":"'RAB roll forward'!I977","v":0},{"$f":"'RAB roll forward'!J977","v":0},{"$f":"'RAB roll forward'!K977","v":0},{"$f":"'RAB roll forward'!L977","v":0},{"$f":"'RAB roll forward'!M977","v":0},{"$f":"'RAB roll forward'!N977","v":0},{"$f":"'RAB roll forward'!O977","v":0},{"$f":"'RAB roll forward'!P977","v":0},{"$f":"'RAB roll forward'!Q977","v":0}]
[null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,{"$f":"'RAB roll forward'!G978","v":0},{"$f":"'RAB roll forward'!H978","v":0},{"$f":"'RAB roll forward'!I978","v":0},{"$f":"'RAB roll forward'!J978","v":0},{"$f":"'RAB roll forward'!K978","v":0},{"$f":"'RAB roll forward'!L978","v":0},{"$f":"'RAB roll forward'!M978","v":0},{"$f":"'RAB roll forward'!N978","v":0},{"$f":"'RAB roll forward'!O978","v":0},{"$f":"'RAB roll forward'!P978","v":0},{"$f":"'RAB roll forward'!Q978","v":0}]
[null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,{"$f":"'RAB roll forward'!G979","v":0},{"$f":"'RAB roll forward'!H979","v":0},{"$f":"'RAB roll forward'!I979","v":0},{"$f":"'RAB roll forward'!J979","v":0},{"$f":"'RAB roll forward'!K979","v":0},{"$f":"'RAB roll forward'!L979","v":0},{"$f":"'RAB roll forward'!M979","v":0},{"$f":"'RAB roll forward'!N979","v":0},{"$f":"'RAB roll forward'!O979","v":0},{"$f":"'RAB roll forward'!P979","v":0},{"$f":"'RAB roll forward'!Q979","v":0}]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$H$344& \" Regulatory Depreciation\"","v":"Nominal Forecast Regulatory Depreciation"},null,null,null,{"$f":"SUM(G132:G191)","v":-100.50247825538675},{"$f":"SUM(H132:H191)","v":-63.420727183008573},{"$f":"SUM(I132:I191)","v":-131.85747875668753},{"$f":"SUM(J132:J191)","v":-159.82981307063412},{"$f":"SUM(K132:K191)","v":-125.59820644320837},{"$f":"SUM(L132:L191)","v":-133.31132664129854},{"$f":"SUM(M132:M191)","v":0},{"$f":"SUM(N132:N191)","v":0},{"$f":"SUM(O132:O191)","v":0},{"$f":"SUM(P132:P191)","v":0},{"$f":"SUM(Q132:Q191)","v":0}]
[null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,{"$f":"'RAB roll forward'!G982","v":-11.468237917121494},{"$f":"'RAB roll forward'!H982","v":-4.3912970526580306},{"$f":"'RAB roll forward'!I982","v":-9.7716807496929246},{"$f":"'RAB roll forward'!J982","v":-11.302755834918937},{"$f":"'RAB roll forward'!K982","v":-8.4849051503395128},{"$f":"'RAB roll forward'!L982","v":-9.1691938524118957},{"$f":"'RAB roll forward'!M982","v":0},{"$f":"'RAB roll forward'!N982","v":0},{"$f":"'RAB roll forward'!O982","v":0},{"$f":"'RAB roll forward'!P982","v":0},{"$f":"'RAB roll forward'!Q982","v":0}]
[null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,{"$f":"'RAB roll forward'!G983","v":-4.9825879463619316},{"$f":"'RAB roll forward'!H983","v":-2.1991052586754414},{"$f":"'RAB roll forward'!I983","v":-14.545491432269166},{"$f":"'RAB roll forward'!J983","v":-17.936272458900135},{"$f":"'RAB roll forward'!K983","v":-10.910730468149243},{"$f":"'RAB roll forward'!L983","v":-12.191170878966023},{"$f":"'RAB roll forward'!M983","v":0},{"$f":"'RAB roll forward'!N983","v":0},{"$f":"'RAB roll forward'!O983","v":0},{"$f":"'RAB roll forward'!P983","v":0},{"$f":"'RAB roll forward'!Q983","v":0}]
[null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,{"$f":"'RAB roll forward'!G984","v":-42.445791636031778},{"$f":"'RAB roll forward'!H984","v":-23.920274177807215},{"$f":"'RAB roll forward'!I984","v":-46.6290507918796},{"$f":"'RAB roll forward'!J984","v":-53.175012297942871},{"$f":"'RAB roll forward'!K984","v":-41.66429966104716},{"$f":"'RAB roll forward'!L984","v":-44.750592448981472},{"$f":"'RAB roll forward'!M984","v":0},{"$f":"'RAB roll forward'!N984","v":0},{"$f":"'RAB roll forward'!O984","v":0},{"$f":"'RAB roll forward'!P984","v":0},{"$f":"'RAB roll forward'!Q984","v":0}]
[null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,{"$f":"'RAB roll forward'!G985","v":-10.293381432379952},{"$f":"'RAB roll forward'!H985","v":-7.968787594465141},{"$f":"'RAB roll forward'!I985","v":-13.396296822429713},{"$f":"'RAB roll forward'!J985","v":-14.995852576117658},{"$f":"'RAB roll forward'!K985","v":-12.404636322606278},{"$f":"'RAB roll forward'!L985","v":-13.225111191489432},{"$f":"'RAB roll forward'!M985","v":0},{"$f":"'RAB roll forward'!N985","v":0},{"$f":"'RAB roll forward'!O985","v":0},{"$f":"'RAB roll forward'!P985","v":0},{"$f":"'RAB roll forward'!Q985","v":0}]
[null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,{"$f":"'RAB roll forward'!G986","v":-10.722449594520629},{"$f":"'RAB roll forward'!H986","v":-8.3235806157496555},{"$f":"'RAB roll forward'!I986","v":-15.972474762906302},{"$f":"'RAB roll forward'!J986","v":-18.181470151653706},{"$f":"'RAB roll forward'!K986","v":-14.323302653582511},{"$f":"'RAB roll forward'!L986","v":-15.372653094924621},{"$f":"'RAB roll forward'!M986","v":0},{"$f":"'RAB roll forward'!N986","v":0},{"$f":"'RAB roll forward'!O986","v":0},{"$f":"'RAB roll forward'!P986","v":0},{"$f":"'RAB roll forward'!Q986","v":0}]
[null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,{"$f":"'RAB roll forward'!G987","v":-0.52385561924643465},{"$f":"'RAB roll forward'!H987","v":-0.16301571390071701},{"$f":"'RAB roll forward'!I987","v":-0.2543314107190765},{"$f":"'RAB roll forward'!J987","v":-0.2816936977026816},{"$f":"'RAB roll forward'!K987","v":-0.24015289625235903},{"$f":"'RAB roll forward'!L987","v":-0.25502184465691002},{"$f":"'RAB roll forward'!M987","v":0},{"$f":"'RAB roll forward'!N987","v":0},{"$f":"'RAB roll forward'!O987","v":0},{"$f":"'RAB roll forward'!P987","v":0},{"$f":"'RAB roll forward'!Q987","v":0}]
[null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,{"$f":"'RAB roll forward'!G988","v":-2.0069918949704437},{"$f":"'RAB roll forward'!H988","v":-1.9772209097716975},{"$f":"'RAB roll forward'!I988","v":-2.2281901545364216},{"$f":"'RAB roll forward'!J988","v":-2.3271873934939751},{"$f":"'RAB roll forward'!K988","v":-2.3216098323344565},{"$f":"'RAB roll forward'!L988","v":-2.418730676407697},{"$f":"'RAB roll forward'!M988","v":0},{"$f":"'RAB roll forward'!N988","v":0},{"$f":"'RAB roll forward'!O988","v":0},{"$f":"'RAB roll forward'!P988","v":0},{"$f":"'RAB roll forward'!Q988","v":0}]
[null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,{"$f":"'RAB roll forward'!G989","v":3.2939574902205799},{"$f":"'RAB roll forward'!H989","v":3.2181138880425135},{"$f":"'RAB roll forward'!I989","v":1.9996047459681454},{"$f":"'RAB roll forward'!J989","v":1.7184103285663719},{"$f":"'RAB roll forward'!K989","v":2.6557250532389531},{"$f":"'RAB roll forward'!L989","v":2.6557250532389673},{"$f":"'RAB roll forward'!M989","v":0},{"$f":"'RAB roll forward'!N989","v":0},{"$f":"'RAB roll forward'!O989","v":0},{"$f":"'RAB roll forward'!P989","v":0},{"$f":"'RAB roll forward'!Q989","v":0}]
[null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,{"$f":"'RAB roll forward'!G990","v":0.36110811516971292},{"$f":"'RAB roll forward'!H990","v":0.41383861439069802},{"$f":"'RAB roll forward'!I990","v":0.25714244000975173},{"$f":"'RAB roll forward'!J990","v":0.22098178438338001},{"$f":"'RAB roll forward'!K990","v":0.34151730313795281},{"$f":"'RAB roll forward'!L990","v":0.34151730313795459},{"$f":"'RAB roll forward'!M990","v":0},{"$f":"'RAB roll forward'!N990","v":0},{"$f":"'RAB roll forward'!O990","v":0},{"$f":"'RAB roll forward'!P990","v":0},{"$f":"'RAB roll forward'!Q990","v":0}]
[null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G991","v":-1.8026199486220446E-2},{"$f":"'RAB roll forward'!H991","v":-2.2209379998722745E-2},{"$f":"'RAB roll forward'!I991","v":-0.10609406097949876},{"$f":"'RAB roll forward'!J991","v":-0.1292450401040624},{"$f":"'RAB roll forward'!K991","v":-8.2027734704044397E-2},{"$f":"'RAB roll forward'!L991","v":-9.0994767816629324E-2},{"$f":"'RAB roll forward'!M991","v":0},{"$f":"'RAB roll forward'!N991","v":0},{"$f":"'RAB roll forward'!O991","v":0},{"$f":"'RAB roll forward'!P991","v":0},{"$f":"'RAB roll forward'!Q991","v":0}]
[null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RAB roll forward'!G992","v":-1.3422926237897084},{"$f":"'RAB roll forward'!H992","v":-0.93418118849149268},{"$f":"'RAB roll forward'!I992","v":-1.1113230482313325},{"$f":"'RAB roll forward'!J992","v":-1.1740185411814703},{"$f":"'RAB roll forward'!K992","v":-1.1373163676342164},{"$f":"'RAB roll forward'!L992","v":-1.1888933361979659},{"$f":"'RAB roll forward'!M992","v":0},{"$f":"'RAB roll forward'!N992","v":0},{"$f":"'RAB roll forward'!O992","v":0},{"$f":"'RAB roll forward'!P992","v":0},{"$f":"'RAB roll forward'!Q992","v":0}]
[null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,{"$f":"'RAB roll forward'!G993","v":0},{"$f":"'RAB roll forward'!H993","v":0},{"$f":"'RAB roll forward'!I993","v":0},{"$f":"'RAB roll forward'!J993","v":0},{"$f":"'RAB roll forward'!K993","v":0},{"$f":"'RAB roll forward'!L993","v":0},{"$f":"'RAB roll forward'!M993","v":0},{"$f":"'RAB roll forward'!N993","v":0},{"$f":"'RAB roll forward'!O993","v":0},{"$f":"'RAB roll forward'!P993","v":0},{"$f":"'RAB roll forward'!Q993","v":0}]
[null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,{"$f":"'RAB roll forward'!G994","v":-13.595766433599382},{"$f":"'RAB roll forward'!H994","v":-12.244425587893845},{"$f":"'RAB roll forward'!I994","v":-13.202027393272626},{"$f":"'RAB roll forward'!J994","v":-13.652900488605644},{"$f":"'RAB roll forward'!K994","v":-6.1824622524238144},{"$f":"'RAB roll forward'!L994","v":-6.0748545531677956E-3},{"$f":"'RAB roll forward'!M994","v":0},{"$f":"'RAB roll forward'!N994","v":0},{"$f":"'RAB roll forward'!O994","v":0},{"$f":"'RAB roll forward'!P994","v":0},{"$f":"'RAB roll forward'!Q994","v":0}]
[null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,{"$f":"'RAB roll forward'!G995","v":-4.7258868009360828},{"$f":"'RAB roll forward'!H995","v":-4.7992437930581762},{"$f":"'RAB roll forward'!I995","v":-5.4624808800514986},{"$f":"'RAB roll forward'!J995","v":-5.7174727907602012},{"$f":"'RAB roll forward'!K995","v":-5.6724842370099591},{"$f":"'RAB roll forward'!L995","v":-5.9134755524976867},{"$f":"'RAB roll forward'!M995","v":0},{"$f":"'RAB roll forward'!N995","v":0},{"$f":"'RAB roll forward'!O995","v":0},{"$f":"'RAB roll forward'!P995","v":0},{"$f":"'RAB roll forward'!Q995","v":0}]
[null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G996","v":-5.3087538555109584},{"$f":"'RAB roll forward'!H996","v":-3.5935812287921722},{"$f":"'RAB roll forward'!I996","v":-3.9761403929762706},{"$f":"'RAB roll forward'!J996","v":-4.1360644037728491},{"$f":"'RAB roll forward'!K996","v":-4.1687248065386182},{"$f":"'RAB roll forward'!L996","v":-4.3380927081788165},{"$f":"'RAB roll forward'!M996","v":0},{"$f":"'RAB roll forward'!N996","v":0},{"$f":"'RAB roll forward'!O996","v":0},{"$f":"'RAB roll forward'!P996","v":0},{"$f":"'RAB roll forward'!Q996","v":0}]
[null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,{"$f":"'RAB roll forward'!G997","v":0.28815226171125552},{"$f":"'RAB roll forward'!H997","v":0.37669603873115332},{"$f":"'RAB roll forward'!I997","v":-1.6143245956132257},{"$f":"'RAB roll forward'!J997","v":-2.1497534413966859},{"$f":"'RAB roll forward'!K997","v":-0.96485672969589054},{"$f":"'RAB roll forward'!L997","v":-1.1444409647015137},{"$f":"'RAB roll forward'!M997","v":0},{"$f":"'RAB roll forward'!N997","v":0},{"$f":"'RAB roll forward'!O997","v":0},{"$f":"'RAB roll forward'!P997","v":0},{"$f":"'RAB roll forward'!Q997","v":0}]
[null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,{"$f":"'RAB roll forward'!G998","v":2.9885306408507},{"$f":"'RAB roll forward'!H998","v":3.1077591456303582},{"$f":"'RAB roll forward'!I998","v":1.9310348089353502},{"$f":"'RAB roll forward'!J998","v":1.6594830389288135},{"$f":"'RAB roll forward'!K998","v":2.5646556056172716},{"$f":"'RAB roll forward'!L998","v":2.5646556056172853},{"$f":"'RAB roll forward'!M998","v":0},{"$f":"'RAB roll forward'!N998","v":0},{"$f":"'RAB roll forward'!O998","v":0},{"$f":"'RAB roll forward'!P998","v":0},{"$f":"'RAB roll forward'!Q998","v":0}]
[null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,{"$f":"'RAB roll forward'!G999","v":-2.0480938399727926E-4},{"$f":"'RAB roll forward'!H999","v":-2.1236854099836679E-4},{"$f":"'RAB roll forward'!I999","v":-1.3195715168830437E-4},{"$f":"'RAB roll forward'!J999","v":-1.1340067723213636E-4},{"$f":"'RAB roll forward'!K999","v":-1.7525559208602989E-4},{"$f":"'RAB roll forward'!L999","v":-1.7525559208603084E-4},{"$f":"'RAB roll forward'!M999","v":0},{"$f":"'RAB roll forward'!N999","v":0},{"$f":"'RAB roll forward'!O999","v":0},{"$f":"'RAB roll forward'!P999","v":0},{"$f":"'RAB roll forward'!Q999","v":0}]
[null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,{"$f":"'RAB roll forward'!G1000","v":0},{"$f":"'RAB roll forward'!H1000","v":0},{"$f":"'RAB roll forward'!I1000","v":0},{"$f":"'RAB roll forward'!J1000","v":0},{"$f":"'RAB roll forward'!K1000","v":0},{"$f":"'RAB roll forward'!L1000","v":0},{"$f":"'RAB roll forward'!M1000","v":0},{"$f":"'RAB roll forward'!N1000","v":0},{"$f":"'RAB roll forward'!O1000","v":0},{"$f":"'RAB roll forward'!P1000","v":0},{"$f":"'RAB roll forward'!Q1000","v":0}]
[null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,{"$f":"'RAB roll forward'!G1001","v":0},{"$f":"'RAB roll forward'!H1001","v":0},{"$f":"'RAB roll forward'!I1001","v":0},{"$f":"'RAB roll forward'!J1001","v":0},{"$f":"'RAB roll forward'!K1001","v":0},{"$f":"'RAB roll forward'!L1001","v":0},{"$f":"'RAB roll forward'!M1001","v":0},{"$f":"'RAB roll forward'!N1001","v":0},{"$f":"'RAB roll forward'!O1001","v":0},{"$f":"'RAB roll forward'!P1001","v":0},{"$f":"'RAB roll forward'!Q1001","v":0}]
[null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,{"$f":"'RAB roll forward'!G1002","v":0},{"$f":"'RAB roll forward'!H1002","v":0},{"$f":"'RAB roll forward'!I1002","v":-0.90347305975492942},{"$f":"'RAB roll forward'!J1002","v":-1.9969721389221635},{"$f":"'RAB roll forward'!K1002","v":-1.843983021271218},{"$f":"'RAB roll forward'!L1002","v":-2.242375783472629},{"$f":"'RAB roll forward'!M1002","v":0},{"$f":"'RAB roll forward'!N1002","v":0},{"$f":"'RAB roll forward'!O1002","v":0},{"$f":"'RAB roll forward'!P1002","v":0},{"$f":"'RAB roll forward'!Q1002","v":0}]
[null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,{"$f":"'RAB roll forward'!G1003","v":0},{"$f":"'RAB roll forward'!H1003","v":0},{"$f":"'RAB roll forward'!I1003","v":-1.1601661806035051},{"$f":"'RAB roll forward'!J1003","v":-3.0457366777885309},{"$f":"'RAB roll forward'!K1003","v":-3.4391930151406642},{"$f":"'RAB roll forward'!L1003","v":-4.7267926498170807},{"$f":"'RAB roll forward'!M1003","v":0},{"$f":"'RAB roll forward'!N1003","v":0},{"$f":"'RAB roll forward'!O1003","v":0},{"$f":"'RAB roll forward'!P1003","v":0},{"$f":"'RAB roll forward'!Q1003","v":0}]
[null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,{"$f":"'RAB roll forward'!G1004","v":0},{"$f":"'RAB roll forward'!H1004","v":0},{"$f":"'RAB roll forward'!I1004","v":-1.9189738774033835},{"$f":"'RAB roll forward'!J1004","v":-4.0847857050817886},{"$f":"'RAB roll forward'!K1004","v":-4.3788445573918056},{"$f":"'RAB roll forward'!L1004","v":-5.3280880899329714},{"$f":"'RAB roll forward'!M1004","v":0},{"$f":"'RAB roll forward'!N1004","v":0},{"$f":"'RAB roll forward'!O1004","v":0},{"$f":"'RAB roll forward'!P1004","v":0},{"$f":"'RAB roll forward'!Q1004","v":0}]
[null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,{"$f":"'RAB roll forward'!G1005","v":0},{"$f":"'RAB roll forward'!H1005","v":0},{"$f":"'RAB roll forward'!I1005","v":0.25127696061835592},{"$f":"'RAB roll forward'!J1005","v":0.1834184600026213},{"$f":"'RAB roll forward'!K1005","v":0.65788997817099126},{"$f":"'RAB roll forward'!L1005","v":0.94812794350069929},{"$f":"'RAB roll forward'!M1005","v":0},{"$f":"'RAB roll forward'!N1005","v":0},{"$f":"'RAB roll forward'!O1005","v":0},{"$f":"'RAB roll forward'!P1005","v":0},{"$f":"'RAB roll forward'!Q1005","v":0}]
[null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,{"$f":"'RAB roll forward'!G1006","v":0},{"$f":"'RAB roll forward'!H1006","v":0},{"$f":"'RAB roll forward'!I1006","v":0.35850830219007945},{"$f":"'RAB roll forward'!J1006","v":0.28622826340592666},{"$f":"'RAB roll forward'!K1006","v":1.2059351834503365},{"$f":"'RAB roll forward'!L1006","v":2.286961188541234},{"$f":"'RAB roll forward'!M1006","v":0},{"$f":"'RAB roll forward'!N1006","v":0},{"$f":"'RAB roll forward'!O1006","v":0},{"$f":"'RAB roll forward'!P1006","v":0},{"$f":"'RAB roll forward'!Q1006","v":0}]
[null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,{"$f":"'RAB roll forward'!G1007","v":0},{"$f":"'RAB roll forward'!H1007","v":0},{"$f":"'RAB roll forward'!I1007","v":-9.9457508767696878E-3},{"$f":"'RAB roll forward'!J1007","v":-2.5251420037410568E-2},{"$f":"'RAB roll forward'!K1007","v":-3.9927603118463731E-3},{"$f":"'RAB roll forward'!L1007","v":-1.2991287977507676E-2},{"$f":"'RAB roll forward'!M1007","v":0},{"$f":"'RAB roll forward'!N1007","v":0},{"$f":"'RAB roll forward'!O1007","v":0},{"$f":"'RAB roll forward'!P1007","v":0},{"$f":"'RAB roll forward'!Q1007","v":0}]
[null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,{"$f":"'RAB roll forward'!G1008","v":0},{"$f":"'RAB roll forward'!H1008","v":0},{"$f":"'RAB roll forward'!I1008","v":-0.19803195335780119},{"$f":"'RAB roll forward'!J1008","v":-0.60087323841449025},{"$f":"'RAB roll forward'!K1008","v":-1.0274829225145468},{"$f":"'RAB roll forward'!L1008","v":-1.4741592260131147},{"$f":"'RAB roll forward'!M1008","v":0},{"$f":"'RAB roll forward'!N1008","v":0},{"$f":"'RAB roll forward'!O1008","v":0},{"$f":"'RAB roll forward'!P1008","v":0},{"$f":"'RAB roll forward'!Q1008","v":0}]
[null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,{"$f":"'RAB roll forward'!G1009","v":0},{"$f":"'RAB roll forward'!H1009","v":0},{"$f":"'RAB roll forward'!I1009","v":-4.7442450503805845E-3},{"$f":"'RAB roll forward'!J1009","v":-3.679062310411866E-2},{"$f":"'RAB roll forward'!K1009","v":-0.1611322081555997},{"$f":"'RAB roll forward'!L1009","v":-0.22160032862569351},{"$f":"'RAB roll forward'!M1009","v":0},{"$f":"'RAB roll forward'!N1009","v":0},{"$f":"'RAB roll forward'!O1009","v":0},{"$f":"'RAB roll forward'!P1009","v":0},{"$f":"'RAB roll forward'!Q1009","v":0}]
[null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,{"$f":"'RAB roll forward'!G1010","v":0},{"$f":"'RAB roll forward'!H1010","v":0},{"$f":"'RAB roll forward'!I1010","v":1.0757001374831592E-3},{"$f":"'RAB roll forward'!J1010","v":6.4952173132453439E-3},{"$f":"'RAB roll forward'!K1010","v":1.2793773697514648E-2},{"$f":"'RAB roll forward'!L1010","v":1.4646425875240215E-2},{"$f":"'RAB roll forward'!M1010","v":0},{"$f":"'RAB roll forward'!N1010","v":0},{"$f":"'RAB roll forward'!O1010","v":0},{"$f":"'RAB roll forward'!P1010","v":0},{"$f":"'RAB roll forward'!Q1010","v":0}]
[null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1011","v":0},{"$f":"'RAB roll forward'!H1011","v":0},{"$f":"'RAB roll forward'!I1011","v":-1.8513043060681252E-2},{"$f":"'RAB roll forward'!J1011","v":-2.4958900022222123E-2},{"$f":"'RAB roll forward'!K1011","v":-1.0592395279659883E-2},{"$f":"'RAB roll forward'!L1011","v":-1.2723836943841736E-2},{"$f":"'RAB roll forward'!M1011","v":0},{"$f":"'RAB roll forward'!N1011","v":0},{"$f":"'RAB roll forward'!O1011","v":0},{"$f":"'RAB roll forward'!P1011","v":0},{"$f":"'RAB roll forward'!Q1011","v":0}]
[null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RAB roll forward'!G1012","v":0},{"$f":"'RAB roll forward'!H1012","v":0},{"$f":"'RAB roll forward'!I1012","v":-6.2101350893942218E-2},{"$f":"'RAB roll forward'!J1012","v":-0.15089026393637794},{"$f":"'RAB roll forward'!K1012","v":-0.24139889904462913},{"$f":"'RAB roll forward'!L1012","v":-0.3052192803021182},{"$f":"'RAB roll forward'!M1012","v":0},{"$f":"'RAB roll forward'!N1012","v":0},{"$f":"'RAB roll forward'!O1012","v":0},{"$f":"'RAB roll forward'!P1012","v":0},{"$f":"'RAB roll forward'!Q1012","v":0}]
[null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,{"$f":"'RAB roll forward'!G1013","v":0},{"$f":"'RAB roll forward'!H1013","v":0},{"$f":"'RAB roll forward'!I1013","v":0},{"$f":"'RAB roll forward'!J1013","v":0},{"$f":"'RAB roll forward'!K1013","v":0},{"$f":"'RAB roll forward'!L1013","v":0},{"$f":"'RAB roll forward'!M1013","v":0},{"$f":"'RAB roll forward'!N1013","v":0},{"$f":"'RAB roll forward'!O1013","v":0},{"$f":"'RAB roll forward'!P1013","v":0},{"$f":"'RAB roll forward'!Q1013","v":0}]
[null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,{"$f":"'RAB roll forward'!G1014","v":0},{"$f":"'RAB roll forward'!H1014","v":0},{"$f":"'RAB roll forward'!I1014","v":-3.0807379722707222},{"$f":"'RAB roll forward'!J1014","v":-6.4439104254059494},{"$f":"'RAB roll forward'!K1014","v":-10.039028738327564},{"$f":"'RAB roll forward'!L1014","v":-13.8262838306399},{"$f":"'RAB roll forward'!M1014","v":0},{"$f":"'RAB roll forward'!N1014","v":0},{"$f":"'RAB roll forward'!O1014","v":0},{"$f":"'RAB roll forward'!P1014","v":0},{"$f":"'RAB roll forward'!Q1014","v":0}]
[null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RAB roll forward'!G1015","v":0},{"$f":"'RAB roll forward'!H1015","v":0},{"$f":"'RAB roll forward'!I1015","v":-0.28557771446918689},{"$f":"'RAB roll forward'!J1015","v":-0.53347737902506243},{"$f":"'RAB roll forward'!K1015","v":-0.78518235331960984},{"$f":"'RAB roll forward'!L1015","v":-1.0250348429482552},{"$f":"'RAB roll forward'!M1015","v":0},{"$f":"'RAB roll forward'!N1015","v":0},{"$f":"'RAB roll forward'!O1015","v":0},{"$f":"'RAB roll forward'!P1015","v":0},{"$f":"'RAB roll forward'!Q1015","v":0}]
[null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G1016","v":0},{"$f":"'RAB roll forward'!H1016","v":0},{"$f":"'RAB roll forward'!I1016","v":-0.53096522633718601},{"$f":"'RAB roll forward'!J1016","v":-1.1564817990145402},{"$f":"'RAB roll forward'!K1016","v":-1.8663969543102981},{"$f":"'RAB roll forward'!L1016","v":-2.2282930708638977},{"$f":"'RAB roll forward'!M1016","v":0},{"$f":"'RAB roll forward'!N1016","v":0},{"$f":"'RAB roll forward'!O1016","v":0},{"$f":"'RAB roll forward'!P1016","v":0},{"$f":"'RAB roll forward'!Q1016","v":0}]
[null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,{"$f":"'RAB roll forward'!G1017","v":0},{"$f":"'RAB roll forward'!H1017","v":0},{"$f":"'RAB roll forward'!I1017","v":-0.21285288775885414},{"$f":"'RAB roll forward'!J1017","v":-0.307267438273924},{"$f":"'RAB roll forward'!K1017","v":-0.16017286697489164},{"$f":"'RAB roll forward'!L1017","v":-0.13347660153943874},{"$f":"'RAB roll forward'!M1017","v":0},{"$f":"'RAB roll forward'!N1017","v":0},{"$f":"'RAB roll forward'!O1017","v":0},{"$f":"'RAB roll forward'!P1017","v":0},{"$f":"'RAB roll forward'!Q1017","v":0}]
[null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,{"$f":"'RAB roll forward'!G1018","v":0},{"$f":"'RAB roll forward'!H1018","v":0},{"$f":"'RAB roll forward'!I1018","v":0},{"$f":"'RAB roll forward'!J1018","v":-0.33762163697972647},{"$f":"'RAB roll forward'!K1018","v":-0.52163828056891093},{"$f":"'RAB roll forward'!L1018","v":-0.52129990475755528},{"$f":"'RAB roll forward'!M1018","v":0},{"$f":"'RAB roll forward'!N1018","v":0},{"$f":"'RAB roll forward'!O1018","v":0},{"$f":"'RAB roll forward'!P1018","v":0},{"$f":"'RAB roll forward'!Q1018","v":0}]
[null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,{"$f":"'RAB roll forward'!G1019","v":0},{"$f":"'RAB roll forward'!H1019","v":0},{"$f":"'RAB roll forward'!I1019","v":0},{"$f":"'RAB roll forward'!J1019","v":0},{"$f":"'RAB roll forward'!K1019","v":0},{"$f":"'RAB roll forward'!L1019","v":0},{"$f":"'RAB roll forward'!M1019","v":0},{"$f":"'RAB roll forward'!N1019","v":0},{"$f":"'RAB roll forward'!O1019","v":0},{"$f":"'RAB roll forward'!P1019","v":0},{"$f":"'RAB roll forward'!Q1019","v":0}]
[null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,{"$f":"'RAB roll forward'!G1020","v":0},{"$f":"'RAB roll forward'!H1020","v":0},{"$f":"'RAB roll forward'!I1020","v":0},{"$f":"'RAB roll forward'!J1020","v":0},{"$f":"'RAB roll forward'!K1020","v":0},{"$f":"'RAB roll forward'!L1020","v":0},{"$f":"'RAB roll forward'!M1020","v":0},{"$f":"'RAB roll forward'!N1020","v":0},{"$f":"'RAB roll forward'!O1020","v":0},{"$f":"'RAB roll forward'!P1020","v":0},{"$f":"'RAB roll forward'!Q1020","v":0}]
[null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,{"$f":"'RAB roll forward'!G1021","v":0},{"$f":"'RAB roll forward'!H1021","v":0},{"$f":"'RAB roll forward'!I1021","v":0},{"$f":"'RAB roll forward'!J1021","v":0},{"$f":"'RAB roll forward'!K1021","v":0},{"$f":"'RAB roll forward'!L1021","v":0},{"$f":"'RAB roll forward'!M1021","v":0},{"$f":"'RAB roll forward'!N1021","v":0},{"$f":"'RAB roll forward'!O1021","v":0},{"$f":"'RAB roll forward'!P1021","v":0},{"$f":"'RAB roll forward'!Q1021","v":0}]
[null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,{"$f":"'RAB roll forward'!G1022","v":0},{"$f":"'RAB roll forward'!H1022","v":0},{"$f":"'RAB roll forward'!I1022","v":0},{"$f":"'RAB roll forward'!J1022","v":0},{"$f":"'RAB roll forward'!K1022","v":0},{"$f":"'RAB roll forward'!L1022","v":0},{"$f":"'RAB roll forward'!M1022","v":0},{"$f":"'RAB roll forward'!N1022","v":0},{"$f":"'RAB roll forward'!O1022","v":0},{"$f":"'RAB roll forward'!P1022","v":0},{"$f":"'RAB roll forward'!Q1022","v":0}]
[null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,{"$f":"'RAB roll forward'!G1023","v":0},{"$f":"'RAB roll forward'!H1023","v":0},{"$f":"'RAB roll forward'!I1023","v":0},{"$f":"'RAB roll forward'!J1023","v":0},{"$f":"'RAB roll forward'!K1023","v":0},{"$f":"'RAB roll forward'!L1023","v":0},{"$f":"'RAB roll forward'!M1023","v":0},{"$f":"'RAB roll forward'!N1023","v":0},{"$f":"'RAB roll forward'!O1023","v":0},{"$f":"'RAB roll forward'!P1023","v":0},{"$f":"'RAB roll forward'!Q1023","v":0}]
[null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,{"$f":"'RAB roll forward'!G1024","v":0},{"$f":"'RAB roll forward'!H1024","v":0},{"$f":"'RAB roll forward'!I1024","v":0},{"$f":"'RAB roll forward'!J1024","v":0},{"$f":"'RAB roll forward'!K1024","v":0},{"$f":"'RAB roll forward'!L1024","v":0},{"$f":"'RAB roll forward'!M1024","v":0},{"$f":"'RAB roll forward'!N1024","v":0},{"$f":"'RAB roll forward'!O1024","v":0},{"$f":"'RAB roll forward'!P1024","v":0},{"$f":"'RAB roll forward'!Q1024","v":0}]
[null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,{"$f":"'RAB roll forward'!G1025","v":0},{"$f":"'RAB roll forward'!H1025","v":0},{"$f":"'RAB roll forward'!I1025","v":0},{"$f":"'RAB roll forward'!J1025","v":0},{"$f":"'RAB roll forward'!K1025","v":0},{"$f":"'RAB roll forward'!L1025","v":0},{"$f":"'RAB roll forward'!M1025","v":0},{"$f":"'RAB roll forward'!N1025","v":0},{"$f":"'RAB roll forward'!O1025","v":0},{"$f":"'RAB roll forward'!P1025","v":0},{"$f":"'RAB roll forward'!Q1025","v":0}]
[null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,{"$f":"'RAB roll forward'!G1026","v":0},{"$f":"'RAB roll forward'!H1026","v":0},{"$f":"'RAB roll forward'!I1026","v":0},{"$f":"'RAB roll forward'!J1026","v":0},{"$f":"'RAB roll forward'!K1026","v":0},{"$f":"'RAB roll forward'!L1026","v":0},{"$f":"'RAB roll forward'!M1026","v":0},{"$f":"'RAB roll forward'!N1026","v":0},{"$f":"'RAB roll forward'!O1026","v":0},{"$f":"'RAB roll forward'!P1026","v":0},{"$f":"'RAB roll forward'!Q1026","v":0}]
[null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,{"$f":"'RAB roll forward'!G1027","v":0},{"$f":"'RAB roll forward'!H1027","v":0},{"$f":"'RAB roll forward'!I1027","v":0},{"$f":"'RAB roll forward'!J1027","v":0},{"$f":"'RAB roll forward'!K1027","v":0},{"$f":"'RAB roll forward'!L1027","v":0},{"$f":"'RAB roll forward'!M1027","v":0},{"$f":"'RAB roll forward'!N1027","v":0},{"$f":"'RAB roll forward'!O1027","v":0},{"$f":"'RAB roll forward'!P1027","v":0},{"$f":"'RAB roll forward'!Q1027","v":0}]
[null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,{"$f":"'RAB roll forward'!G1028","v":0},{"$f":"'RAB roll forward'!H1028","v":0},{"$f":"'RAB roll forward'!I1028","v":0},{"$f":"'RAB roll forward'!J1028","v":0},{"$f":"'RAB roll forward'!K1028","v":0},{"$f":"'RAB roll forward'!L1028","v":0},{"$f":"'RAB roll forward'!M1028","v":0},{"$f":"'RAB roll forward'!N1028","v":0},{"$f":"'RAB roll forward'!O1028","v":0},{"$f":"'RAB roll forward'!P1028","v":0},{"$f":"'RAB roll forward'!Q1028","v":0}]
[null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,{"$f":"'RAB roll forward'!G1029","v":0},{"$f":"'RAB roll forward'!H1029","v":0},{"$f":"'RAB roll forward'!I1029","v":0},{"$f":"'RAB roll forward'!J1029","v":0},{"$f":"'RAB roll forward'!K1029","v":0},{"$f":"'RAB roll forward'!L1029","v":0},{"$f":"'RAB roll forward'!M1029","v":0},{"$f":"'RAB roll forward'!N1029","v":0},{"$f":"'RAB roll forward'!O1029","v":0},{"$f":"'RAB roll forward'!P1029","v":0},{"$f":"'RAB roll forward'!Q1029","v":0}]
[null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,{"$f":"'RAB roll forward'!G1030","v":0},{"$f":"'RAB roll forward'!H1030","v":0},{"$f":"'RAB roll forward'!I1030","v":0},{"$f":"'RAB roll forward'!J1030","v":0},{"$f":"'RAB roll forward'!K1030","v":0},{"$f":"'RAB roll forward'!L1030","v":0},{"$f":"'RAB roll forward'!M1030","v":0},{"$f":"'RAB roll forward'!N1030","v":0},{"$f":"'RAB roll forward'!O1030","v":0},{"$f":"'RAB roll forward'!P1030","v":0},{"$f":"'RAB roll forward'!Q1030","v":0}]
[null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1031","v":0},{"$f":"'RAB roll forward'!H1031","v":0},{"$f":"'RAB roll forward'!I1031","v":0},{"$f":"'RAB roll forward'!J1031","v":0},{"$f":"'RAB roll forward'!K1031","v":0},{"$f":"'RAB roll forward'!L1031","v":0},{"$f":"'RAB roll forward'!M1031","v":0},{"$f":"'RAB roll forward'!N1031","v":0},{"$f":"'RAB roll forward'!O1031","v":0},{"$f":"'RAB roll forward'!P1031","v":0},{"$f":"'RAB roll forward'!Q1031","v":0}]
[null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RAB roll forward'!G1032","v":0},{"$f":"'RAB roll forward'!H1032","v":0},{"$f":"'RAB roll forward'!I1032","v":0},{"$f":"'RAB roll forward'!J1032","v":0},{"$f":"'RAB roll forward'!K1032","v":0},{"$f":"'RAB roll forward'!L1032","v":0},{"$f":"'RAB roll forward'!M1032","v":0},{"$f":"'RAB roll forward'!N1032","v":0},{"$f":"'RAB roll forward'!O1032","v":0},{"$f":"'RAB roll forward'!P1032","v":0},{"$f":"'RAB roll forward'!Q1032","v":0}]
[null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,{"$f":"'RAB roll forward'!G1033","v":0},{"$f":"'RAB roll forward'!H1033","v":0},{"$f":"'RAB roll forward'!I1033","v":0},{"$f":"'RAB roll forward'!J1033","v":0},{"$f":"'RAB roll forward'!K1033","v":0},{"$f":"'RAB roll forward'!L1033","v":0},{"$f":"'RAB roll forward'!M1033","v":0},{"$f":"'RAB roll forward'!N1033","v":0},{"$f":"'RAB roll forward'!O1033","v":0},{"$f":"'RAB roll forward'!P1033","v":0},{"$f":"'RAB roll forward'!Q1033","v":0}]
[null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,{"$f":"'RAB roll forward'!G1034","v":0},{"$f":"'RAB roll forward'!H1034","v":0},{"$f":"'RAB roll forward'!I1034","v":0},{"$f":"'RAB roll forward'!J1034","v":0},{"$f":"'RAB roll forward'!K1034","v":0},{"$f":"'RAB roll forward'!L1034","v":0},{"$f":"'RAB roll forward'!M1034","v":0},{"$f":"'RAB roll forward'!N1034","v":0},{"$f":"'RAB roll forward'!O1034","v":0},{"$f":"'RAB roll forward'!P1034","v":0},{"$f":"'RAB roll forward'!Q1034","v":0}]
[null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RAB roll forward'!G1035","v":0},{"$f":"'RAB roll forward'!H1035","v":0},{"$f":"'RAB roll forward'!I1035","v":0},{"$f":"'RAB roll forward'!J1035","v":0},{"$f":"'RAB roll forward'!K1035","v":0},{"$f":"'RAB roll forward'!L1035","v":0},{"$f":"'RAB roll forward'!M1035","v":0},{"$f":"'RAB roll forward'!N1035","v":0},{"$f":"'RAB roll forward'!O1035","v":0},{"$f":"'RAB roll forward'!P1035","v":0},{"$f":"'RAB roll forward'!Q1035","v":0}]
[null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G1036","v":0},{"$f":"'RAB roll forward'!H1036","v":0},{"$f":"'RAB roll forward'!I1036","v":0},{"$f":"'RAB roll forward'!J1036","v":0},{"$f":"'RAB roll forward'!K1036","v":0},{"$f":"'RAB roll forward'!L1036","v":0},{"$f":"'RAB roll forward'!M1036","v":0},{"$f":"'RAB roll forward'!N1036","v":0},{"$f":"'RAB roll forward'!O1036","v":0},{"$f":"'RAB roll forward'!P1036","v":0},{"$f":"'RAB roll forward'!Q1036","v":0}]
[null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,{"$f":"'RAB roll forward'!G1037","v":0},{"$f":"'RAB roll forward'!H1037","v":0},{"$f":"'RAB roll forward'!I1037","v":0},{"$f":"'RAB roll forward'!J1037","v":0},{"$f":"'RAB roll forward'!K1037","v":0},{"$f":"'RAB roll forward'!L1037","v":0},{"$f":"'RAB roll forward'!M1037","v":0},{"$f":"'RAB roll forward'!N1037","v":0},{"$f":"'RAB roll forward'!O1037","v":0},{"$f":"'RAB roll forward'!P1037","v":0},{"$f":"'RAB roll forward'!Q1037","v":0}]
[null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,{"$f":"'RAB roll forward'!G1038","v":0},{"$f":"'RAB roll forward'!H1038","v":0},{"$f":"'RAB roll forward'!I1038","v":0},{"$f":"'RAB roll forward'!J1038","v":0},{"$f":"'RAB roll forward'!K1038","v":0},{"$f":"'RAB roll forward'!L1038","v":0},{"$f":"'RAB roll forward'!M1038","v":0},{"$f":"'RAB roll forward'!N1038","v":0},{"$f":"'RAB roll forward'!O1038","v":0},{"$f":"'RAB roll forward'!P1038","v":0},{"$f":"'RAB roll forward'!Q1038","v":0}]
[null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,{"$f":"'RAB roll forward'!G1039","v":0},{"$f":"'RAB roll forward'!H1039","v":0},{"$f":"'RAB roll forward'!I1039","v":0},{"$f":"'RAB roll forward'!J1039","v":0},{"$f":"'RAB roll forward'!K1039","v":0},{"$f":"'RAB roll forward'!L1039","v":0},{"$f":"'RAB roll forward'!M1039","v":0},{"$f":"'RAB roll forward'!N1039","v":0},{"$f":"'RAB roll forward'!O1039","v":0},{"$f":"'RAB roll forward'!P1039","v":0},{"$f":"'RAB roll forward'!Q1039","v":0}]
[null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,{"$f":"'RAB roll forward'!G1040","v":0},{"$f":"'RAB roll forward'!H1040","v":0},{"$f":"'RAB roll forward'!I1040","v":0},{"$f":"'RAB roll forward'!J1040","v":0},{"$f":"'RAB roll forward'!K1040","v":0},{"$f":"'RAB roll forward'!L1040","v":0},{"$f":"'RAB roll forward'!M1040","v":0},{"$f":"'RAB roll forward'!N1040","v":0},{"$f":"'RAB roll forward'!O1040","v":0},{"$f":"'RAB roll forward'!P1040","v":0},{"$f":"'RAB roll forward'!Q1040","v":0}]
[null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,{"$f":"'RAB roll forward'!G1041","v":0},{"$f":"'RAB roll forward'!H1041","v":0},{"$f":"'RAB roll forward'!I1041","v":0},{"$f":"'RAB roll forward'!J1041","v":0},{"$f":"'RAB roll forward'!K1041","v":0},{"$f":"'RAB roll forward'!L1041","v":0},{"$f":"'RAB roll forward'!M1041","v":0},{"$f":"'RAB roll forward'!N1041","v":0},{"$f":"'RAB roll forward'!O1041","v":0},{"$f":"'RAB roll forward'!P1041","v":0},{"$f":"'RAB roll forward'!Q1041","v":0}]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G194:G253)","v":-116.55671021177078}]
[null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,{"$f":"'RAB roll forward'!G1044","v":-22.329924965258169}]
[null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,{"$f":"'RAB roll forward'!G1045","v":7.5188357812396269}]
[null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,{"$f":"'RAB roll forward'!G1046","v":-102.89598518908244}]
[null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,{"$f":"'RAB roll forward'!G1047","v":25.208579264779868}]
[null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,{"$f":"'RAB roll forward'!G1048","v":7.834787278901663}]
[null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,{"$f":"'RAB roll forward'!G1049","v":-1.6200086749448357}]
[null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,{"$f":"'RAB roll forward'!G1050","v":-2.4140824849447933}]
[null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,{"$f":"'RAB roll forward'!G1051","v":-4.8593439239405702}]
[null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,{"$f":"'RAB roll forward'!G1052","v":0.47976023592064593}]
[null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1053","v":0}]
[null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RAB roll forward'!G1054","v":2.4503529051492103}]
[null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,{"$f":"'RAB roll forward'!G1055","v":0}]
[null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,{"$f":"'RAB roll forward'!G1056","v":-2.2352470570300471}]
[null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,{"$f":"'RAB roll forward'!G1057","v":2.1432620210325855}]
[null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G1058","v":-7.2052175263603555}]
[null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,{"$f":"'RAB roll forward'!G1059","v":-18.85602264112876}]
[null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,{"$f":"'RAB roll forward'!G1060","v":0.2235447638956074}]
[null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,{"$f":"'RAB roll forward'!G1061","v":0}]
[null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,{"$f":"'RAB roll forward'!G1062","v":0}]
[null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,{"$f":"'RAB roll forward'!G1063","v":0}]
[null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,{"$f":"'RAB roll forward'!G1064","v":0}]
[null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,{"$f":"'RAB roll forward'!G1065","v":0}]
[null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,{"$f":"'RAB roll forward'!G1066","v":0}]
[null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,{"$f":"'RAB roll forward'!G1067","v":0}]
[null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,{"$f":"'RAB roll forward'!G1068","v":0}]
[null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,{"$f":"'RAB roll forward'!G1069","v":0}]
[null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,{"$f":"'RAB roll forward'!G1070","v":0}]
[null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,{"$f":"'RAB roll forward'!G1071","v":0}]
[null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,{"$f":"'RAB roll forward'!G1072","v":0}]
[null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1073","v":0}]
[null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RAB roll forward'!G1074","v":0}]
[null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,{"$f":"'RAB roll forward'!G1075","v":0}]
[null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,{"$f":"'RAB roll forward'!G1076","v":0}]
[null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RAB roll forward'!G1077","v":0}]
[null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G1078","v":0}]
[null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,{"$f":"'RAB roll forward'!G1079","v":0}]
[null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,{"$f":"'RAB roll forward'!G1080","v":0}]
[null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,{"$f":"'RAB roll forward'!G1081","v":0}]
[null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,{"$f":"'RAB roll forward'!G1082","v":0}]
[null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,{"$f":"'RAB roll forward'!G1083","v":0}]
[null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,{"$f":"'RAB roll forward'!G1084","v":0}]
[null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,{"$f":"'RAB roll forward'!G1085","v":0}]
[null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,{"$f":"'RAB roll forward'!G1086","v":0}]
[null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,{"$f":"'RAB roll forward'!G1087","v":0}]
[null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,{"$f":"'RAB roll forward'!G1088","v":0}]
[null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,{"$f":"'RAB roll forward'!G1089","v":0}]
[null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,{"$f":"'RAB roll forward'!G1090","v":0}]
[null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,{"$f":"'RAB roll forward'!G1091","v":0}]
[null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,{"$f":"'RAB roll forward'!G1092","v":0}]
[null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1093","v":0}]
[null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RAB roll forward'!G1094","v":0}]
[null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,{"$f":"'RAB roll forward'!G1095","v":0}]
[null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,{"$f":"'RAB roll forward'!G1096","v":0}]
[null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RAB roll forward'!G1097","v":0}]
[null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G1098","v":0}]
[null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,{"$f":"'RAB roll forward'!G1099","v":0}]
[null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,{"$f":"'RAB roll forward'!G1100","v":0}]
[null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,{"$f":"'RAB roll forward'!G1101","v":0}]
[null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,{"$f":"'RAB roll forward'!G1102","v":0}]
[null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,{"$f":"'RAB roll forward'!G1103","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G256:G315)","v":-71.161206178405436}]
[null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,{"$f":"'RAB roll forward'!G1106","v":-13.633058032557507}]
[null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,{"$f":"'RAB roll forward'!G1107","v":4.5904643523160447}]
[null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,{"$f":"'RAB roll forward'!G1108","v":-62.820942729653304}]
[null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,{"$f":"'RAB roll forward'!G1109","v":15.390558838409264}]
[null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,{"$f":"'RAB roll forward'!G1110","v":4.7833617807579936}]
[null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,{"$f":"'RAB roll forward'!G1111","v":-0.98906164320441525}]
[null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,{"$f":"'RAB roll forward'!G1112","v":-1.4738664220250548}]
[null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,{"$f":"'RAB roll forward'!G1113","v":-2.9667684875031366}]
[null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,{"$f":"'RAB roll forward'!G1114","v":0.29290734958562487}]
[null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1115","v":0}]
[null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RAB roll forward'!G1116","v":1.4960105512275217}]
[null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,{"$f":"'RAB roll forward'!G1117","v":0}]
[null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,{"$f":"'RAB roll forward'!G1118","v":-1.3646822769447535}]
[null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,{"$f":"'RAB roll forward'!G1119","v":1.3085227808501014}]
[null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G1120","v":-4.39899143534518}]
[null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,{"$f":"'RAB roll forward'!G1121","v":-11.512141278113543}]
[null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,{"$f":"'RAB roll forward'!G1122","v":0.13648047379490807}]
[null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,{"$f":"'RAB roll forward'!G1123","v":0}]
[null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,{"$f":"'RAB roll forward'!G1124","v":0}]
[null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,{"$f":"'RAB roll forward'!G1125","v":0}]
[null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,{"$f":"'RAB roll forward'!G1126","v":0}]
[null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,{"$f":"'RAB roll forward'!G1127","v":0}]
[null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,{"$f":"'RAB roll forward'!G1128","v":0}]
[null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,{"$f":"'RAB roll forward'!G1129","v":0}]
[null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,{"$f":"'RAB roll forward'!G1130","v":0}]
[null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,{"$f":"'RAB roll forward'!G1131","v":0}]
[null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,{"$f":"'RAB roll forward'!G1132","v":0}]
[null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,{"$f":"'RAB roll forward'!G1133","v":0}]
[null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,{"$f":"'RAB roll forward'!G1134","v":0}]
[null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1135","v":0}]
[null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RAB roll forward'!G1136","v":0}]
[null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,{"$f":"'RAB roll forward'!G1137","v":0}]
[null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,{"$f":"'RAB roll forward'!G1138","v":0}]
[null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RAB roll forward'!G1139","v":0}]
[null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G1140","v":0}]
[null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,{"$f":"'RAB roll forward'!G1141","v":0}]
[null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,{"$f":"'RAB roll forward'!G1142","v":0}]
[null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,{"$f":"'RAB roll forward'!G1143","v":0}]
[null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,{"$f":"'RAB roll forward'!G1144","v":0}]
[null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,{"$f":"'RAB roll forward'!G1145","v":0}]
[null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,{"$f":"'RAB roll forward'!G1146","v":0}]
[null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,{"$f":"'RAB roll forward'!G1147","v":0}]
[null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,{"$f":"'RAB roll forward'!G1148","v":0}]
[null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,{"$f":"'RAB roll forward'!G1149","v":0}]
[null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,{"$f":"'RAB roll forward'!G1150","v":0}]
[null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,{"$f":"'RAB roll forward'!G1151","v":0}]
[null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,{"$f":"'RAB roll forward'!G1152","v":0}]
[null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,{"$f":"'RAB roll forward'!G1153","v":0}]
[null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,{"$f":"'RAB roll forward'!G1154","v":0}]
[null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1155","v":0}]
[null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RAB roll forward'!G1156","v":0}]
[null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,{"$f":"'RAB roll forward'!G1157","v":0}]
[null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,{"$f":"'RAB roll forward'!G1158","v":0}]
[null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RAB roll forward'!G1159","v":0}]
[null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G1160","v":0}]
[null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,{"$f":"'RAB roll forward'!G1161","v":0}]
[null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,{"$f":"'RAB roll forward'!G1162","v":0}]
[null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,{"$f":"'RAB roll forward'!G1163","v":0}]
[null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,{"$f":"'RAB roll forward'!G1164","v":0}]
[null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,{"$f":"'RAB roll forward'!G1165","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G318:G377)","v":-18.789804139438395}]
[null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,{"$f":"'RAB roll forward'!G1168","v":0}]
[null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,{"$f":"'RAB roll forward'!G1169","v":0}]
[null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,{"$f":"'RAB roll forward'!G1170","v":0}]
[null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,{"$f":"'RAB roll forward'!G1171","v":0}]
[null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,{"$f":"'RAB roll forward'!G1172","v":0}]
[null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,{"$f":"'RAB roll forward'!G1173","v":-17.33774940645301}]
[null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,{"$f":"'RAB roll forward'!G1174","v":0}]
[null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,{"$f":"'RAB roll forward'!G1175","v":0}]
[null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,{"$f":"'RAB roll forward'!G1176","v":0}]
[null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1177","v":0}]
[null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RAB roll forward'!G1178","v":0}]
[null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,{"$f":"'RAB roll forward'!G1179","v":0}]
[null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,{"$f":"'RAB roll forward'!G1180","v":-0.15158955985825173}]
[null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,{"$f":"'RAB roll forward'!G1181","v":-0.15261454083432113}]
[null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G1182","v":-7.7351757119490827E-2}]
[null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,{"$f":"'RAB roll forward'!G1183","v":-0.64939890999539784}]
[null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,{"$f":"'RAB roll forward'!G1184","v":-0.42112874298615566}]
[null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,{"$f":"'RAB roll forward'!G1185","v":2.8777808230793719E-5}]
[null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,{"$f":"'RAB roll forward'!G1186","v":0}]
[null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,{"$f":"'RAB roll forward'!G1187","v":0}]
[null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,{"$f":"'RAB roll forward'!G1188","v":0}]
[null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,{"$f":"'RAB roll forward'!G1189","v":0}]
[null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,{"$f":"'RAB roll forward'!G1190","v":0}]
[null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,{"$f":"'RAB roll forward'!G1191","v":0}]
[null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,{"$f":"'RAB roll forward'!G1192","v":0}]
[null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,{"$f":"'RAB roll forward'!G1193","v":0}]
[null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,{"$f":"'RAB roll forward'!G1194","v":0}]
[null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,{"$f":"'RAB roll forward'!G1195","v":0}]
[null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,{"$f":"'RAB roll forward'!G1196","v":0}]
[null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1197","v":0}]
[null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RAB roll forward'!G1198","v":0}]
[null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,{"$f":"'RAB roll forward'!G1199","v":0}]
[null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,{"$f":"'RAB roll forward'!G1200","v":0}]
[null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RAB roll forward'!G1201","v":0}]
[null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G1202","v":0}]
[null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,{"$f":"'RAB roll forward'!G1203","v":0}]
[null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,{"$f":"'RAB roll forward'!G1204","v":0}]
[null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,{"$f":"'RAB roll forward'!G1205","v":0}]
[null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,{"$f":"'RAB roll forward'!G1206","v":0}]
[null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,{"$f":"'RAB roll forward'!G1207","v":0}]
[null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,{"$f":"'RAB roll forward'!G1208","v":0}]
[null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,{"$f":"'RAB roll forward'!G1209","v":0}]
[null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,{"$f":"'RAB roll forward'!G1210","v":0}]
[null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,{"$f":"'RAB roll forward'!G1211","v":0}]
[null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,{"$f":"'RAB roll forward'!G1212","v":0}]
[null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,{"$f":"'RAB roll forward'!G1213","v":0}]
[null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,{"$f":"'RAB roll forward'!G1214","v":0}]
[null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,{"$f":"'RAB roll forward'!G1215","v":0}]
[null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,{"$f":"'RAB roll forward'!G1216","v":0}]
[null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1217","v":0}]
[null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"'RAB roll forward'!G1218","v":0}]
[null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,{"$f":"'RAB roll forward'!G1219","v":0}]
[null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,{"$f":"'RAB roll forward'!G1220","v":0}]
[null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,{"$f":"'RAB roll forward'!G1221","v":0}]
[null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G1222","v":0}]
[null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,{"$f":"'RAB roll forward'!G1223","v":0}]
[null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,{"$f":"'RAB roll forward'!G1224","v":0}]
[null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,{"$f":"'RAB roll forward'!G1225","v":0}]
[null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,{"$f":"'RAB roll forward'!G1226","v":0}]
[null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,{"$f":"'RAB roll forward'!G1227","v":0}]
[]
[null,null,"Interim Closing Regulatory Asset Base"]
[]
[null,null,"Interim Closing Regulatory Asset Base",null,null,null,{"$f":"SUM(G382:G441)","v":5581.3388819180072},{"$f":"SUM(H382:H441)","v":5895.3194349261084},5979.8609312076369,6015.3000801488033,6255.4948020919255,6531.3140882235084,{"$f":"SUM(M382:M411)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,{"$f":"G8+G70+G132+G194+G256+G318","v":499.77213286375593},{"$f":"H8+H70+H132","v":495.38083581109788},{"$f":"I8+I70+I132","v":485.60915506140498},{"$f":"IF(COUNT($H382:I382)>='RFM input'!$W$7,0, J8+J70+J132)","v":474.30639922648606},{"$f":"IF(COUNT($H382:J382)>='RFM input'!$W$7,0, K8+K70+K132)","v":465.82149407614656},{"$f":"IF(COUNT($H382:K382)>='RFM input'!$W$7,0, L8+L70+L132)","v":456.65230022373464},{"$f":"IF(COUNT($H382:L382)>='RFM input'!$W$7,0, M8+M70+M132)","v":0},{"$f":"IF(COUNT($H382:M382)>='RFM input'!$W$7,0, N8+N70+N132)","v":0},{"$f":"IF(COUNT($H382:N382)>='RFM input'!$W$7,0, O8+O70+O132)","v":0},{"$f":"IF(COUNT($H382:O382)>='RFM input'!$W$7,0, P8+P70+P132)","v":0},{"$f":"IF(COUNT($H382:P382)>='RFM input'!$W$7,0, Q8+Q70+Q132)","v":0}]
[null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,{"$f":"G9+G71+G133+G195+G257+G319","v":1177.0571273771884},1174.858022118513,1160.3125306862437,{"$f":"IF(COUNT($H383:I383)>='RFM input'!$W$7,0, J9+J71+J133)","v":1142.3762582273434},{"$f":"IF(COUNT($H383:J383)>='RFM input'!$W$7,0, K9+K71+K133)","v":1131.4655277591942},{"$f":"IF(COUNT($H383:K383)>='RFM input'!$W$7,0, L9+L71+L133)","v":1119.2743568802282},{"$f":"IF(COUNT($H383:L383)>='RFM input'!$W$7,0, M9+M71+M133)","v":0},{"$f":"IF(COUNT($H383:M383)>='RFM input'!$W$7,0, N9+N71+N133)","v":0},{"$f":"IF(COUNT($H383:N383)>='RFM input'!$W$7,0, O9+O71+O133)","v":0},{"$f":"IF(COUNT($H383:O383)>='RFM input'!$W$7,0, P9+P71+P133)","v":0},{"$f":"IF(COUNT($H383:P383)>='RFM input'!$W$7,0, Q9+Q71+Q133)","v":0}]
[null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,2088.7011860645621,2064.7809118867549,2018.1518610948754,{"$f":"IF(COUNT($H384:I384)>='RFM input'!$W$7,0, J10+J72+J134)","v":1964.9768487969325},{"$f":"IF(COUNT($H384:J384)>='RFM input'!$W$7,0, K10+K72+K134)","v":1923.3125491358853},{"$f":"IF(COUNT($H384:K384)>='RFM input'!$W$7,0, L10+L72+L134)","v":1878.5619566869038},{"$f":"IF(COUNT($H384:L384)>='RFM input'!$W$7,0, M10+M72+M134)","v":0},{"$f":"IF(COUNT($H384:M384)>='RFM input'!$W$7,0, N10+N72+N134)","v":0},{"$f":"IF(COUNT($H384:N384)>='RFM input'!$W$7,0, O10+O72+O134)","v":0},{"$f":"IF(COUNT($H384:O384)>='RFM input'!$W$7,0, P10+P72+P134)","v":0},{"$f":"IF(COUNT($H384:P384)>='RFM input'!$W$7,0, Q10+Q72+Q134)","v":0}]
[null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,490.56948116508511,482.60069357061997,469.20439674819028,{"$f":"IF(COUNT($H385:I385)>='RFM input'!$W$7,0, J11+J73+J135)","v":454.20854417207261},{"$f":"IF(COUNT($H385:J385)>='RFM input'!$W$7,0, K11+K73+K135)","v":441.80390784946633},{"$f":"IF(COUNT($H385:K385)>='RFM input'!$W$7,0, L11+L73+L135)","v":428.57879665797691},{"$f":"IF(COUNT($H385:L385)>='RFM input'!$W$7,0, M11+M73+M135)","v":0},{"$f":"IF(COUNT($H385:M385)>='RFM input'!$W$7,0, N11+N73+N135)","v":0},{"$f":"IF(COUNT($H385:N385)>='RFM input'!$W$7,0, O11+O73+O135)","v":0},{"$f":"IF(COUNT($H385:O385)>='RFM input'!$W$7,0, P11+P73+P135)","v":0},{"$f":"IF(COUNT($H385:P385)>='RFM input'!$W$7,0, Q11+Q73+Q135)","v":0}]
[null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,702.50464666977689,694.18106605402727,678.20859129112091,{"$f":"IF(COUNT($H386:I386)>='RFM input'!$W$7,0, J12+J74+J136)","v":660.02712113946723},{"$f":"IF(COUNT($H386:J386)>='RFM input'!$W$7,0, K12+K74+K136)","v":645.70381848588477},{"$f":"IF(COUNT($H386:K386)>='RFM input'!$W$7,0, L12+L74+L136)","v":630.33116539096011},{"$f":"IF(COUNT($H386:L386)>='RFM input'!$W$7,0, M12+M74+M136)","v":0},{"$f":"IF(COUNT($H386:M386)>='RFM input'!$W$7,0, N12+N74+N136)","v":0},{"$f":"IF(COUNT($H386:N386)>='RFM input'!$W$7,0, O12+O74+O136)","v":0},{"$f":"IF(COUNT($H386:O386)>='RFM input'!$W$7,0, P12+P74+P136)","v":0},{"$f":"IF(COUNT($H386:P386)>='RFM input'!$W$7,0, Q12+Q74+Q136)","v":0}]
[null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,8.1425729297009077,7.9795572158001908,7.7252258050811147,{"$f":"IF(COUNT($H387:I387)>='RFM input'!$W$7,0, J13+J75+J137)","v":7.4435321073784326},{"$f":"IF(COUNT($H387:J387)>='RFM input'!$W$7,0, K13+K75+K137)","v":7.2033792111260739},{"$f":"IF(COUNT($H387:K387)>='RFM input'!$W$7,0, L13+L75+L137)","v":6.948357366469164},{"$f":"IF(COUNT($H387:L387)>='RFM input'!$W$7,0, M13+M75+M137)","v":0},{"$f":"IF(COUNT($H387:M387)>='RFM input'!$W$7,0, N13+N75+N137)","v":0},{"$f":"IF(COUNT($H387:N387)>='RFM input'!$W$7,0, O13+O75+O137)","v":0},{"$f":"IF(COUNT($H387:O387)>='RFM input'!$W$7,0, P13+P75+P137)","v":0},{"$f":"IF(COUNT($H387:P387)>='RFM input'!$W$7,0, Q13+Q75+Q137)","v":0}]
[null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,16.510939931405339,14.533719021633642,12.30552886709722,{"$f":"IF(COUNT($H388:I388)>='RFM input'!$W$7,0, J14+J76+J138)","v":9.9783414736032441},{"$f":"IF(COUNT($H388:J388)>='RFM input'!$W$7,0, K14+K76+K138)","v":7.656731641268788},{"$f":"IF(COUNT($H388:K388)>='RFM input'!$W$7,0, L14+L76+L138)","v":5.238000964861091},{"$f":"IF(COUNT($H388:L388)>='RFM input'!$W$7,0, M14+M76+M138)","v":0},{"$f":"IF(COUNT($H388:M388)>='RFM input'!$W$7,0, N14+N76+N138)","v":0},{"$f":"IF(COUNT($H388:N388)>='RFM input'!$W$7,0, O14+O76+O138)","v":0},{"$f":"IF(COUNT($H388:O388)>='RFM input'!$W$7,0, P14+P76+P138)","v":0},{"$f":"IF(COUNT($H388:P388)>='RFM input'!$W$7,0, Q14+Q76+Q138)","v":0}]
[null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,129.34943200481524,132.56754589285777,134.56715063882592,{"$f":"IF(COUNT($H389:I389)>='RFM input'!$W$7,0, J15+J77+J139)","v":136.28556096739229},{"$f":"IF(COUNT($H389:J389)>='RFM input'!$W$7,0, K15+K77+K139)","v":138.94128602063125},{"$f":"IF(COUNT($H389:K389)>='RFM input'!$W$7,0, L15+L77+L139)","v":141.59701107387022},{"$f":"IF(COUNT($H389:L389)>='RFM input'!$W$7,0, M15+M77+M139)","v":0},{"$f":"IF(COUNT($H389:M389)>='RFM input'!$W$7,0, N15+N77+N139)","v":0},{"$f":"IF(COUNT($H389:N389)>='RFM input'!$W$7,0, O15+O77+O139)","v":0},{"$f":"IF(COUNT($H389:O389)>='RFM input'!$W$7,0, P15+P77+P139)","v":0},{"$f":"IF(COUNT($H389:P389)>='RFM input'!$W$7,0, Q15+Q77+Q139)","v":0}]
[null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,16.633901588130925,17.047740202521624,17.304882642531375,{"$f":"IF(COUNT($H390:I390)>='RFM input'!$W$7,0, J16+J78+J140)","v":17.525864426914755},{"$f":"IF(COUNT($H390:J390)>='RFM input'!$W$7,0, K16+K78+K140)","v":17.867381730052706},{"$f":"IF(COUNT($H390:K390)>='RFM input'!$W$7,0, L16+L78+L140)","v":18.208899033190661},{"$f":"IF(COUNT($H390:L390)>='RFM input'!$W$7,0, M16+M78+M140)","v":0},{"$f":"IF(COUNT($H390:M390)>='RFM input'!$W$7,0, N16+N78+N140)","v":0},{"$f":"IF(COUNT($H390:N390)>='RFM input'!$W$7,0, O16+O78+O140)","v":0},{"$f":"IF(COUNT($H390:O390)>='RFM input'!$W$7,0, P16+P78+P140)","v":0},{"$f":"IF(COUNT($H390:P390)>='RFM input'!$W$7,0, Q16+Q78+Q140)","v":0}]
[null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,7.9693547236982614,7.947145343699539,7.8410512827200405,{"$f":"IF(COUNT($H391:I391)>='RFM input'!$W$7,0, J17+J79+J141)","v":7.7118062426159781},{"$f":"IF(COUNT($H391:J391)>='RFM input'!$W$7,0, K17+K79+K141)","v":7.6297785079119338},{"$f":"IF(COUNT($H391:K391)>='RFM input'!$W$7,0, L17+L79+L141)","v":7.5387837400953046},{"$f":"IF(COUNT($H391:L391)>='RFM input'!$W$7,0, M17+M79+M141)","v":0},{"$f":"IF(COUNT($H391:M391)>='RFM input'!$W$7,0, N17+N79+N141)","v":0},{"$f":"IF(COUNT($H391:N391)>='RFM input'!$W$7,0, O17+O79+O141)","v":0},{"$f":"IF(COUNT($H391:O391)>='RFM input'!$W$7,0, P17+P79+P141)","v":0},{"$f":"IF(COUNT($H391:P391)>='RFM input'!$W$7,0, Q17+Q79+Q141)","v":0}]
[null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,13.424436642373619,12.490255453882126,11.378932405650794,{"$f":"IF(COUNT($H392:I392)>='RFM input'!$W$7,0, J18+J80+J142)","v":10.204913864469324},{"$f":"IF(COUNT($H392:J392)>='RFM input'!$W$7,0, K18+K80+K142)","v":9.0675974968351074},{"$f":"IF(COUNT($H392:K392)>='RFM input'!$W$7,0, L18+L80+L142)","v":7.8787041606371417},{"$f":"IF(COUNT($H392:L392)>='RFM input'!$W$7,0, M18+M80+M142)","v":0},{"$f":"IF(COUNT($H392:M392)>='RFM input'!$W$7,0, N18+N80+N142)","v":0},{"$f":"IF(COUNT($H392:N392)>='RFM input'!$W$7,0, O18+O80+O142)","v":0},{"$f":"IF(COUNT($H392:O392)>='RFM input'!$W$7,0, P18+P80+P142)","v":0},{"$f":"IF(COUNT($H392:P392)>='RFM input'!$W$7,0, Q18+Q80+Q142)","v":0}]
[null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,0,0,0,{"$f":"IF(COUNT($H393:I393)>='RFM input'!$W$7,0, J19+J81+J143)","v":0},{"$f":"IF(COUNT($H393:J393)>='RFM input'!$W$7,0, K19+K81+K143)","v":0},{"$f":"IF(COUNT($H393:K393)>='RFM input'!$W$7,0, L19+L81+L143)","v":0},{"$f":"IF(COUNT($H393:L393)>='RFM input'!$W$7,0, M19+M81+M143)","v":0},{"$f":"IF(COUNT($H393:M393)>='RFM input'!$W$7,0, N19+N81+N143)","v":0},{"$f":"IF(COUNT($H393:N393)>='RFM input'!$W$7,0, O19+O81+O143)","v":0},{"$f":"IF(COUNT($H393:O393)>='RFM input'!$W$7,0, P19+P81+P143)","v":0},{"$f":"IF(COUNT($H393:P393)>='RFM input'!$W$7,0, Q19+Q81+Q143)","v":0}]
[null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,44.963993625749609,32.719568037855765,19.517540644583139,{"$f":"IF(COUNT($H394:I394)>='RFM input'!$W$7,0, J20+J82+J144)","v":5.8646401559774954},{"$f":"IF(COUNT($H394:J394)>='RFM input'!$W$7,0, K20+K82+K144)","v":-0.31782209644631898},{"$f":"IF(COUNT($H394:K394)>='RFM input'!$W$7,0, L20+L82+L144)","v":-0.32389695099948679},{"$f":"IF(COUNT($H394:L394)>='RFM input'!$W$7,0, M20+M82+M144)","v":0},{"$f":"IF(COUNT($H394:M394)>='RFM input'!$W$7,0, N20+N82+N144)","v":0},{"$f":"IF(COUNT($H394:N394)>='RFM input'!$W$7,0, O20+O82+O144)","v":0},{"$f":"IF(COUNT($H394:O394)>='RFM input'!$W$7,0, P20+P82+P144)","v":0},{"$f":"IF(COUNT($H394:P394)>='RFM input'!$W$7,0, Q20+Q82+Q144)","v":0}]
[null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,45.268020091144251,40.468776298086077,35.006295418034576,{"$f":"IF(COUNT($H395:I395)>='RFM input'!$W$7,0, J21+J83+J145)","v":29.288822627274374},{"$f":"IF(COUNT($H395:J395)>='RFM input'!$W$7,0, K21+K83+K145)","v":23.616338390264417},{"$f":"IF(COUNT($H395:K395)>='RFM input'!$W$7,0, L21+L83+L145)","v":17.70286283776673},{"$f":"IF(COUNT($H395:L395)>='RFM input'!$W$7,0, M21+M83+M145)","v":0},{"$f":"IF(COUNT($H395:M395)>='RFM input'!$W$7,0, N21+N83+N145)","v":0},{"$f":"IF(COUNT($H395:N395)>='RFM input'!$W$7,0, O21+O83+O145)","v":0},{"$f":"IF(COUNT($H395:O395)>='RFM input'!$W$7,0, P21+P83+P145)","v":0},{"$f":"IF(COUNT($H395:P395)>='RFM input'!$W$7,0, Q21+Q83+Q145)","v":0}]
[null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,22.943822234944701,19.35024100615253,15.374100613176259,{"$f":"IF(COUNT($H396:I396)>='RFM input'!$W$7,0, J22+J84+J146)","v":11.238036209403409},{"$f":"IF(COUNT($H396:J396)>='RFM input'!$W$7,0, K22+K84+K146)","v":7.0693114028647912},{"$f":"IF(COUNT($H396:K396)>='RFM input'!$W$7,0, L22+L84+L146)","v":2.7312186946859747},{"$f":"IF(COUNT($H396:L396)>='RFM input'!$W$7,0, M22+M84+M146)","v":0},{"$f":"IF(COUNT($H396:M396)>='RFM input'!$W$7,0, N22+N84+N146)","v":0},{"$f":"IF(COUNT($H396:N396)>='RFM input'!$W$7,0, O22+O84+O146)","v":0},{"$f":"IF(COUNT($H396:O396)>='RFM input'!$W$7,0, P22+P84+P146)","v":0},{"$f":"IF(COUNT($H396:P396)>='RFM input'!$W$7,0, Q22+Q84+Q146)","v":0}]
[null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,192.6225557809195,192.99925181965065,191.38492722403743,{"$f":"IF(COUNT($H397:I397)>='RFM input'!$W$7,0, J23+J85+J147)","v":189.23517378264074},{"$f":"IF(COUNT($H397:J397)>='RFM input'!$W$7,0, K23+K85+K147)","v":188.27031705294485},{"$f":"IF(COUNT($H397:K397)>='RFM input'!$W$7,0, L23+L85+L147)","v":187.12587608824333},{"$f":"IF(COUNT($H397:L397)>='RFM input'!$W$7,0, M23+M85+M147)","v":0},{"$f":"IF(COUNT($H397:M397)>='RFM input'!$W$7,0, N23+N85+N147)","v":0},{"$f":"IF(COUNT($H397:N397)>='RFM input'!$W$7,0, O23+O85+O147)","v":0},{"$f":"IF(COUNT($H397:O397)>='RFM input'!$W$7,0, P23+P85+P147)","v":0},{"$f":"IF(COUNT($H397:P397)>='RFM input'!$W$7,0, Q23+Q85+Q147)","v":0}]
[null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,124.9138142030063,128.02157334863665,129.952608157572,{"$f":"IF(COUNT($H398:I398)>='RFM input'!$W$7,0, J24+J86+J148)","v":131.61209119650081},{"$f":"IF(COUNT($H398:J398)>='RFM input'!$W$7,0, K24+K86+K148)","v":134.17674680211809},{"$f":"IF(COUNT($H398:K398)>='RFM input'!$W$7,0, L24+L86+L148)","v":136.74140240773536},{"$f":"IF(COUNT($H398:L398)>='RFM input'!$W$7,0, M24+M86+M148)","v":0},{"$f":"IF(COUNT($H398:M398)>='RFM input'!$W$7,0, N24+N86+N148)","v":0},{"$f":"IF(COUNT($H398:N398)>='RFM input'!$W$7,0, O24+O86+O148)","v":0},{"$f":"IF(COUNT($H398:O398)>='RFM input'!$W$7,0, P24+P86+P148)","v":0},{"$f":"IF(COUNT($H398:P398)>='RFM input'!$W$7,0, Q24+Q86+Q148)","v":0}]
[null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,-8.5359782498372443E-3,-8.7483467908356111E-3,-8.8803039425239157E-3,{"$f":"IF(COUNT($H399:I399)>='RFM input'!$W$7,0, J25+J87+J149)","v":-8.993704619756052E-3},{"$f":"IF(COUNT($H399:J399)>='RFM input'!$W$7,0, K25+K87+K149)","v":-9.1689602118420824E-3},{"$f":"IF(COUNT($H399:K399)>='RFM input'!$W$7,0, L25+L87+L149)","v":-9.3442158039281128E-3},{"$f":"IF(COUNT($H399:L399)>='RFM input'!$W$7,0, M25+M87+M149)","v":0},{"$f":"IF(COUNT($H399:M399)>='RFM input'!$W$7,0, N25+N87+N149)","v":0},{"$f":"IF(COUNT($H399:N399)>='RFM input'!$W$7,0, O25+O87+O149)","v":0},{"$f":"IF(COUNT($H399:O399)>='RFM input'!$W$7,0, P25+P87+P149)","v":0},{"$f":"IF(COUNT($H399:P399)>='RFM input'!$W$7,0, Q25+Q87+Q149)","v":0}]
[null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,0,0,0,{"$f":"IF(COUNT($H400:I400)>='RFM input'!$W$7,0, J26+J88+J150)","v":0},{"$f":"IF(COUNT($H400:J400)>='RFM input'!$W$7,0, K26+K88+K150)","v":0},{"$f":"IF(COUNT($H400:K400)>='RFM input'!$W$7,0, L26+L88+L150)","v":0},{"$f":"IF(COUNT($H400:L400)>='RFM input'!$W$7,0, M26+M88+M150)","v":0},{"$f":"IF(COUNT($H400:M400)>='RFM input'!$W$7,0, N26+N88+N150)","v":0},{"$f":"IF(COUNT($H400:N400)>='RFM input'!$W$7,0, O26+O88+O150)","v":0},{"$f":"IF(COUNT($H400:O400)>='RFM input'!$W$7,0, P26+P88+P150)","v":0},{"$f":"IF(COUNT($H400:P400)>='RFM input'!$W$7,0, Q26+Q88+Q150)","v":0}]
[null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,0,0,0,{"$f":"IF(COUNT($H401:I401)>='RFM input'!$W$7,0, J27+J89+J151)","v":0},{"$f":"IF(COUNT($H401:J401)>='RFM input'!$W$7,0, K27+K89+K151)","v":0},{"$f":"IF(COUNT($H401:K401)>='RFM input'!$W$7,0, L27+L89+L151)","v":0},{"$f":"IF(COUNT($H401:L401)>='RFM input'!$W$7,0, M27+M89+M151)","v":0},{"$f":"IF(COUNT($H401:M401)>='RFM input'!$W$7,0, N27+N89+N151)","v":0},{"$f":"IF(COUNT($H401:N401)>='RFM input'!$W$7,0, O27+O89+O151)","v":0},{"$f":"IF(COUNT($H401:O401)>='RFM input'!$W$7,0, P27+P89+P151)","v":0},{"$f":"IF(COUNT($H401:P401)>='RFM input'!$W$7,0, Q27+Q89+Q151)","v":0}]
[null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,0,39.777819272585525,63.946619684656056,{"$f":"IF(COUNT($H402:I402)>='RFM input'!$W$7,0, J28+J90+J152)","v":95.484401006697766},{"$f":"IF(COUNT($H402:J402)>='RFM input'!$W$7,0, K28+K90+K152)","v":116.34334040493252},{"$f":"IF(COUNT($H402:K402)>='RFM input'!$W$7,0, L28+L90+L152)","v":133.24195592264843},{"$f":"IF(COUNT($H402:L402)>='RFM input'!$W$7,0, M28+M90+M152)","v":0},{"$f":"IF(COUNT($H402:M402)>='RFM input'!$W$7,0, N28+N90+N152)","v":0},{"$f":"IF(COUNT($H402:N402)>='RFM input'!$W$7,0, O28+O90+O152)","v":0},{"$f":"IF(COUNT($H402:O402)>='RFM input'!$W$7,0, P28+P90+P152)","v":0},{"$f":"IF(COUNT($H402:P402)>='RFM input'!$W$7,0, Q28+Q90+Q152)","v":0}]
[null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,0,89.047820593151954,135.39093231036915,{"$f":"IF(COUNT($H403:I403)>='RFM input'!$W$7,0, J29+J91+J153)","v":184.49220985901732},{"$f":"IF(COUNT($H403:J403)>='RFM input'!$W$7,0, K29+K91+K153)","v":238.71334367718268},{"$f":"IF(COUNT($H403:K403)>='RFM input'!$W$7,0, L29+L91+L153)","v":369.82441660364537},{"$f":"IF(COUNT($H403:L403)>='RFM input'!$W$7,0, M29+M91+M153)","v":0},{"$f":"IF(COUNT($H403:M403)>='RFM input'!$W$7,0, N29+N91+N153)","v":0},{"$f":"IF(COUNT($H403:N403)>='RFM input'!$W$7,0, O29+O91+O153)","v":0},{"$f":"IF(COUNT($H403:O403)>='RFM input'!$W$7,0, P29+P91+P153)","v":0},{"$f":"IF(COUNT($H403:P403)>='RFM input'!$W$7,0, Q29+Q91+Q153)","v":0}]
[null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,0,133.99230114969163,221.57797722954379,{"$f":"IF(COUNT($H404:I404)>='RFM input'!$W$7,0, J30+J92+J154)","v":262.32388980319058},{"$f":"IF(COUNT($H404:J404)>='RFM input'!$W$7,0, K30+K92+K154)","v":375.14942950668524},{"$f":"IF(COUNT($H404:K404)>='RFM input'!$W$7,0, L30+L92+L154)","v":519.72522972752984},{"$f":"IF(COUNT($H404:L404)>='RFM input'!$W$7,0, M30+M92+M154)","v":0},{"$f":"IF(COUNT($H404:M404)>='RFM input'!$W$7,0, N30+N92+N154)","v":0},{"$f":"IF(COUNT($H404:N404)>='RFM input'!$W$7,0, O30+O92+O154)","v":0},{"$f":"IF(COUNT($H404:O404)>='RFM input'!$W$7,0, P30+P92+P154)","v":0},{"$f":"IF(COUNT($H404:P404)>='RFM input'!$W$7,0, Q30+Q92+Q154)","v":0}]
[null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,0,21.537102267524286,39.833885247607256,{"$f":"IF(COUNT($H405:I405)>='RFM input'!$W$7,0, J31+J93+J155)","v":54.555144220986357},{"$f":"IF(COUNT($H405:J405)>='RFM input'!$W$7,0, K31+K93+K155)","v":72.437721378213027},{"$f":"IF(COUNT($H405:K405)>='RFM input'!$W$7,0, L31+L93+L155)","v":84.738120893591855},{"$f":"IF(COUNT($H405:L405)>='RFM input'!$W$7,0, M31+M93+M155)","v":0},{"$f":"IF(COUNT($H405:M405)>='RFM input'!$W$7,0, N31+N93+N155)","v":0},{"$f":"IF(COUNT($H405:N405)>='RFM input'!$W$7,0, O31+O93+O155)","v":0},{"$f":"IF(COUNT($H405:O405)>='RFM input'!$W$7,0, P31+P93+P155)","v":0},{"$f":"IF(COUNT($H405:P405)>='RFM input'!$W$7,0, Q31+Q93+Q155)","v":0}]
[null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,0,47.048572694210371,89.713021966700637,{"$f":"IF(COUNT($H406:I406)>='RFM input'!$W$7,0, J32+J94+J156)","v":123.76574891737657},{"$f":"IF(COUNT($H406:J406)>='RFM input'!$W$7,0, K32+K94+K156)","v":201.48024326882458},{"$f":"IF(COUNT($H406:K406)>='RFM input'!$W$7,0, L32+L94+L156)","v":218.1591414759817},{"$f":"IF(COUNT($H406:L406)>='RFM input'!$W$7,0, M32+M94+M156)","v":0},{"$f":"IF(COUNT($H406:M406)>='RFM input'!$W$7,0, N32+N94+N156)","v":0},{"$f":"IF(COUNT($H406:N406)>='RFM input'!$W$7,0, O32+O94+O156)","v":0},{"$f":"IF(COUNT($H406:O406)>='RFM input'!$W$7,0, P32+P94+P156)","v":0},{"$f":"IF(COUNT($H406:P406)>='RFM input'!$W$7,0, Q32+Q94+Q156)","v":0}]
[null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,0,0.79881739432087806,1.3449444337948,{"$f":"IF(COUNT($H407:I407)>='RFM input'!$W$7,0, J33+J95+J157)","v":3.1388625390115314},{"$f":"IF(COUNT($H407:J407)>='RFM input'!$W$7,0, K33+K95+K157)","v":3.8525029119528309},{"$f":"IF(COUNT($H407:K407)>='RFM input'!$W$7,0, L33+L95+L157)","v":4.5710132399303403},{"$f":"IF(COUNT($H407:L407)>='RFM input'!$W$7,0, M33+M95+M157)","v":0},{"$f":"IF(COUNT($H407:M407)>='RFM input'!$W$7,0, N33+N95+N157)","v":0},{"$f":"IF(COUNT($H407:N407)>='RFM input'!$W$7,0, O33+O95+O157)","v":0},{"$f":"IF(COUNT($H407:O407)>='RFM input'!$W$7,0, P33+P95+P157)","v":0},{"$f":"IF(COUNT($H407:P407)>='RFM input'!$W$7,0, Q33+Q95+Q157)","v":0}]
[null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,0,5.6202967492604001,10.092183101785395,{"$f":"IF(COUNT($H408:I408)>='RFM input'!$W$7,0, J34+J96+J158)","v":16.571371312462809},{"$f":"IF(COUNT($H408:J408)>='RFM input'!$W$7,0, K34+K96+K158)","v":24.085066447774768},{"$f":"IF(COUNT($H408:K408)>='RFM input'!$W$7,0, L34+L96+L158)","v":41.087516665759139},{"$f":"IF(COUNT($H408:L408)>='RFM input'!$W$7,0, M34+M96+M158)","v":0},{"$f":"IF(COUNT($H408:M408)>='RFM input'!$W$7,0, N34+N96+N158)","v":0},{"$f":"IF(COUNT($H408:N408)>='RFM input'!$W$7,0, O34+O96+O158)","v":0},{"$f":"IF(COUNT($H408:O408)>='RFM input'!$W$7,0, P34+P96+P158)","v":0},{"$f":"IF(COUNT($H408:P408)>='RFM input'!$W$7,0, Q34+Q96+Q158)","v":0}]
[null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,0,-0.3145286210744524,-2.8810402492625524,{"$f":"IF(COUNT($H409:I409)>='RFM input'!$W$7,0, J35+J97+J159)","v":-8.2689257879379738},{"$f":"IF(COUNT($H409:J409)>='RFM input'!$W$7,0, K35+K97+K159)","v":-11.59360778115831},{"$f":"IF(COUNT($H409:K409)>='RFM input'!$W$7,0, L35+L97+L159)","v":-6.8956246822229419},{"$f":"IF(COUNT($H409:L409)>='RFM input'!$W$7,0, M35+M97+M159)","v":0},{"$f":"IF(COUNT($H409:M409)>='RFM input'!$W$7,0, N35+N97+N159)","v":0},{"$f":"IF(COUNT($H409:N409)>='RFM input'!$W$7,0, O35+O97+O159)","v":0},{"$f":"IF(COUNT($H409:O409)>='RFM input'!$W$7,0, P35+P97+P159)","v":0},{"$f":"IF(COUNT($H409:P409)>='RFM input'!$W$7,0, Q35+Q97+Q159)","v":0}]
[null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,0,7.1315557552204284E-2,0.50863456305723509,{"$f":"IF(COUNT($H410:I410)>='RFM input'!$W$7,0, J36+J98+J160)","v":0.6565463631595182},{"$f":"IF(COUNT($H410:J410)>='RFM input'!$W$7,0, K36+K98+K160)","v":0.76626653961403601},{"$f":"IF(COUNT($H410:K410)>='RFM input'!$W$7,0, L36+L98+L160)","v":0.78091296548927625},{"$f":"IF(COUNT($H410:L410)>='RFM input'!$W$7,0, M36+M98+M160)","v":0},{"$f":"IF(COUNT($H410:M410)>='RFM input'!$W$7,0, N36+N98+N160)","v":0},{"$f":"IF(COUNT($H410:N410)>='RFM input'!$W$7,0, O36+O98+O160)","v":0},{"$f":"IF(COUNT($H410:O410)>='RFM input'!$W$7,0, P36+P98+P160)","v":0},{"$f":"IF(COUNT($H410:P410)>='RFM input'!$W$7,0, Q36+Q98+Q160)","v":0}]
[null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,0,2.3335542207741522,2.315041177713471,{"$f":"IF(COUNT($H411:I411)>='RFM input'!$W$7,0, J37+J99+J161)","v":2.2900812510211663},{"$f":"IF(COUNT($H411:J411)>='RFM input'!$W$7,0, K37+K99+K161)","v":2.2794888557415063},{"$f":"IF(COUNT($H411:K411)>='RFM input'!$W$7,0, L37+L99+L161)","v":2.2667650187976647},{"$f":"IF(COUNT($H411:L411)>='RFM input'!$W$7,0, M37+M99+M161)","v":0},{"$f":"IF(COUNT($H411:M411)>='RFM input'!$W$7,0, N37+N99+N161)","v":0},{"$f":"IF(COUNT($H411:N411)>='RFM input'!$W$7,0, O37+O99+O161)","v":0},{"$f":"IF(COUNT($H411:O411)>='RFM input'!$W$7,0, P37+P99+P161)","v":0},{"$f":"IF(COUNT($H411:P411)>='RFM input'!$W$7,0, Q37+Q99+Q161)","v":0}]
[null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,0,{"$f":"H38+H100+H162","v":0.25507671547901956},0.32956703641905971,{"$f":"IF(COUNT($H412:I412)>='RFM input'!$W$7,0, J38+J100+J162)","v":0.47743378227570543},{"$f":"IF(COUNT($H412:J412)>='RFM input'!$W$7,0, K38+K100+K162)","v":1.4572111255411881},{"$f":"IF(COUNT($H412:K412)>='RFM input'!$W$7,0, L38+L100+L162)","v":2.7675881397315494},{"$f":"IF(COUNT($H412:L412)>='RFM input'!$W$7,0, M38+M100+M162)","v":0},{"$f":"IF(COUNT($H412:M412)>='RFM input'!$W$7,0, N38+N100+N162)","v":0},{"$f":"IF(COUNT($H412:N412)>='RFM input'!$W$7,0, O38+O100+O162)","v":0},{"$f":"IF(COUNT($H412:O412)>='RFM input'!$W$7,0, P38+P100+P162)","v":0},{"$f":"IF(COUNT($H412:P412)>='RFM input'!$W$7,0, Q38+Q100+Q162)","v":0}]
[null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,0,{"$f":"H39+H101+H163","v":0},0,{"$f":"IF(COUNT($H413:I413)>='RFM input'!$W$7,0, J39+J101+J163)","v":0},{"$f":"IF(COUNT($H413:J413)>='RFM input'!$W$7,0, K39+K101+K163)","v":0},{"$f":"IF(COUNT($H413:K413)>='RFM input'!$W$7,0, L39+L101+L163)","v":0},{"$f":"IF(COUNT($H413:L413)>='RFM input'!$W$7,0, M39+M101+M163)","v":0},{"$f":"IF(COUNT($H413:M413)>='RFM input'!$W$7,0, N39+N101+N163)","v":0},{"$f":"IF(COUNT($H413:N413)>='RFM input'!$W$7,0, O39+O101+O163)","v":0},{"$f":"IF(COUNT($H413:O413)>='RFM input'!$W$7,0, P39+P101+P163)","v":0},{"$f":"IF(COUNT($H413:P413)>='RFM input'!$W$7,0, Q39+Q101+Q163)","v":0}]
[null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,0,{"$f":"H40+H102+H164","v":12.226715728240881},18.982914913405271,{"$f":"IF(COUNT($H414:I414)>='RFM input'!$W$7,0, J40+J102+J164)","v":21.290110372662095},{"$f":"IF(COUNT($H414:J414)>='RFM input'!$W$7,0, K40+K102+K164)","v":62.381140280196227},{"$f":"IF(COUNT($H414:K414)>='RFM input'!$W$7,0, L40+L102+L164)","v":90.401186355747768},{"$f":"IF(COUNT($H414:L414)>='RFM input'!$W$7,0, M40+M102+M164)","v":0},{"$f":"IF(COUNT($H414:M414)>='RFM input'!$W$7,0, N40+N102+N164)","v":0},{"$f":"IF(COUNT($H414:N414)>='RFM input'!$W$7,0, O40+O102+O164)","v":0},{"$f":"IF(COUNT($H414:O414)>='RFM input'!$W$7,0, P40+P102+P164)","v":0},{"$f":"IF(COUNT($H414:P414)>='RFM input'!$W$7,0, Q40+Q102+Q164)","v":0}]
[null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,0,{"$f":"H41+H103+H165","v":2.3776777078107729},4.5992437971520355,{"$f":"IF(COUNT($H415:I415)>='RFM input'!$W$7,0, J41+J103+J165)","v":4.3730405225259021},{"$f":"IF(COUNT($H415:J415)>='RFM input'!$W$7,0, K41+K103+K165)","v":7.2808711355650173},{"$f":"IF(COUNT($H415:K415)>='RFM input'!$W$7,0, L41+L103+L165)","v":9.9085156918540278},{"$f":"IF(COUNT($H415:L415)>='RFM input'!$W$7,0, M41+M103+M165)","v":0},{"$f":"IF(COUNT($H415:M415)>='RFM input'!$W$7,0, N41+N103+N165)","v":0},{"$f":"IF(COUNT($H415:N415)>='RFM input'!$W$7,0, O41+O103+O165)","v":0},{"$f":"IF(COUNT($H415:O415)>='RFM input'!$W$7,0, P41+P103+P165)","v":0},{"$f":"IF(COUNT($H415:P415)>='RFM input'!$W$7,0, Q41+Q103+Q165)","v":0}]
[null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,0,{"$f":"H42+H104+H166","v":0.87860977929776296},0.48900917890267914,{"$f":"IF(COUNT($H416:I416)>='RFM input'!$W$7,0, J42+J104+J166)","v":-0.88719886129635439},{"$f":"IF(COUNT($H416:J416)>='RFM input'!$W$7,0, K42+K104+K166)","v":2.7817238108336362},{"$f":"IF(COUNT($H416:K416)>='RFM input'!$W$7,0, L42+L104+L166)","v":4.0180609190175902},{"$f":"IF(COUNT($H416:L416)>='RFM input'!$W$7,0, M42+M104+M166)","v":0},{"$f":"IF(COUNT($H416:M416)>='RFM input'!$W$7,0, N42+N104+N166)","v":0},{"$f":"IF(COUNT($H416:N416)>='RFM input'!$W$7,0, O42+O104+O166)","v":0},{"$f":"IF(COUNT($H416:O416)>='RFM input'!$W$7,0, P42+P104+P166)","v":0},{"$f":"IF(COUNT($H416:P416)>='RFM input'!$W$7,0, Q42+Q104+Q166)","v":0}]
[null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,0,{"$f":"H43+H105+H167","v":21.750128982284064},26.220942001712647,{"$f":"IF(COUNT($H417:I417)>='RFM input'!$W$7,0, J43+J105+J167)","v":29.531653110401503},{"$f":"IF(COUNT($H417:J417)>='RFM input'!$W$7,0, K43+K105+K167)","v":36.074070452995485},{"$f":"IF(COUNT($H417:K417)>='RFM input'!$W$7,0, L43+L105+L167)","v":39.737322579113936},{"$f":"IF(COUNT($H417:L417)>='RFM input'!$W$7,0, M43+M105+M167)","v":0},{"$f":"IF(COUNT($H417:M417)>='RFM input'!$W$7,0, N43+N105+N167)","v":0},{"$f":"IF(COUNT($H417:N417)>='RFM input'!$W$7,0, O43+O105+O167)","v":0},{"$f":"IF(COUNT($H417:O417)>='RFM input'!$W$7,0, P43+P105+P167)","v":0},{"$f":"IF(COUNT($H417:P417)>='RFM input'!$W$7,0, Q43+Q105+Q167)","v":0}]
[null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,0,{"$f":"H44+H106+H168","v":0},{"$f":"I44+I106+I168","v":-26.43884346312171},{"$f":"IF(COUNT($H418:I418)>='RFM input'!$W$7,0, J44+J106+J168)","v":-26.769249174607008},{"$f":"IF(COUNT($H418:J418)>='RFM input'!$W$7,0, K44+K106+K168)","v":-27.273184428904024},{"$f":"IF(COUNT($H418:K418)>='RFM input'!$W$7,0, L44+L106+L168)","v":-27.794484333661579},{"$f":"IF(COUNT($H418:L418)>='RFM input'!$W$7,0, M44+M106+M168)","v":0},{"$f":"IF(COUNT($H418:M418)>='RFM input'!$W$7,0, N44+N106+N168)","v":0},{"$f":"IF(COUNT($H418:N418)>='RFM input'!$W$7,0, O44+O106+O168)","v":0},{"$f":"IF(COUNT($H418:O418)>='RFM input'!$W$7,0, P44+P106+P168)","v":0},{"$f":"IF(COUNT($H418:P418)>='RFM input'!$W$7,0, Q44+Q106+Q168)","v":0}]
[null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,0,{"$f":"H45+H107+H169","v":0},0,{"$f":"IF(COUNT($H419:I419)>='RFM input'!$W$7,0, J45+J107+J169)","v":0},{"$f":"IF(COUNT($H419:J419)>='RFM input'!$W$7,0, K45+K107+K169)","v":0},{"$f":"IF(COUNT($H419:K419)>='RFM input'!$W$7,0, L45+L107+L169)","v":0},{"$f":"IF(COUNT($H419:L419)>='RFM input'!$W$7,0, M45+M107+M169)","v":0},{"$f":"IF(COUNT($H419:M419)>='RFM input'!$W$7,0, N45+N107+N169)","v":0},{"$f":"IF(COUNT($H419:N419)>='RFM input'!$W$7,0, O45+O107+O169)","v":0},{"$f":"IF(COUNT($H419:O419)>='RFM input'!$W$7,0, P45+P107+P169)","v":0},{"$f":"IF(COUNT($H419:P419)>='RFM input'!$W$7,0, Q45+Q107+Q169)","v":0}]
[null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,0,{"$f":"H46+H108+H170","v":0},0,{"$f":"IF(COUNT($H420:I420)>='RFM input'!$W$7,0, J46+J108+J170)","v":0},{"$f":"IF(COUNT($H420:J420)>='RFM input'!$W$7,0, K46+K108+K170)","v":0},{"$f":"IF(COUNT($H420:K420)>='RFM input'!$W$7,0, L46+L108+L170)","v":0},{"$f":"IF(COUNT($H420:L420)>='RFM input'!$W$7,0, M46+M108+M170)","v":0},{"$f":"IF(COUNT($H420:M420)>='RFM input'!$W$7,0, N46+N108+N170)","v":0},{"$f":"IF(COUNT($H420:N420)>='RFM input'!$W$7,0, O46+O108+O170)","v":0},{"$f":"IF(COUNT($H420:O420)>='RFM input'!$W$7,0, P46+P108+P170)","v":0},{"$f":"IF(COUNT($H420:P420)>='RFM input'!$W$7,0, Q46+Q108+Q170)","v":0}]
[null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,0,{"$f":"H47+H109+H171","v":0},0,{"$f":"IF(COUNT($H421:I421)>='RFM input'!$W$7,0, J47+J109+J171)","v":0},{"$f":"IF(COUNT($H421:J421)>='RFM input'!$W$7,0, K47+K109+K171)","v":0},{"$f":"IF(COUNT($H421:K421)>='RFM input'!$W$7,0, L47+L109+L171)","v":0},{"$f":"IF(COUNT($H421:L421)>='RFM input'!$W$7,0, M47+M109+M171)","v":0},{"$f":"IF(COUNT($H421:M421)>='RFM input'!$W$7,0, N47+N109+N171)","v":0},{"$f":"IF(COUNT($H421:N421)>='RFM input'!$W$7,0, O47+O109+O171)","v":0},{"$f":"IF(COUNT($H421:O421)>='RFM input'!$W$7,0, P47+P109+P171)","v":0},{"$f":"IF(COUNT($H421:P421)>='RFM input'!$W$7,0, Q47+Q109+Q171)","v":0}]
[null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,0,{"$f":"H48+H110+H172","v":0},0,{"$f":"IF(COUNT($H422:I422)>='RFM input'!$W$7,0, J48+J110+J172)","v":0},{"$f":"IF(COUNT($H422:J422)>='RFM input'!$W$7,0, K48+K110+K172)","v":0},{"$f":"IF(COUNT($H422:K422)>='RFM input'!$W$7,0, L48+L110+L172)","v":0},{"$f":"IF(COUNT($H422:L422)>='RFM input'!$W$7,0, M48+M110+M172)","v":0},{"$f":"IF(COUNT($H422:M422)>='RFM input'!$W$7,0, N48+N110+N172)","v":0},{"$f":"IF(COUNT($H422:N422)>='RFM input'!$W$7,0, O48+O110+O172)","v":0},{"$f":"IF(COUNT($H422:O422)>='RFM input'!$W$7,0, P48+P110+P172)","v":0},{"$f":"IF(COUNT($H422:P422)>='RFM input'!$W$7,0, Q48+Q110+Q172)","v":0}]
[null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,0,{"$f":"H49+H111+H173","v":0},0,{"$f":"IF(COUNT($H423:I423)>='RFM input'!$W$7,0, J49+J111+J173)","v":0},{"$f":"IF(COUNT($H423:J423)>='RFM input'!$W$7,0, K49+K111+K173)","v":0},{"$f":"IF(COUNT($H423:K423)>='RFM input'!$W$7,0, L49+L111+L173)","v":0},{"$f":"IF(COUNT($H423:L423)>='RFM input'!$W$7,0, M49+M111+M173)","v":0},{"$f":"IF(COUNT($H423:M423)>='RFM input'!$W$7,0, N49+N111+N173)","v":0},{"$f":"IF(COUNT($H423:N423)>='RFM input'!$W$7,0, O49+O111+O173)","v":0},{"$f":"IF(COUNT($H423:O423)>='RFM input'!$W$7,0, P49+P111+P173)","v":0},{"$f":"IF(COUNT($H423:P423)>='RFM input'!$W$7,0, Q49+Q111+Q173)","v":0}]
[null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,0,{"$f":"H50+H112+H174","v":0},0,{"$f":"IF(COUNT($H424:I424)>='RFM input'!$W$7,0, J50+J112+J174)","v":0},{"$f":"IF(COUNT($H424:J424)>='RFM input'!$W$7,0, K50+K112+K174)","v":0},{"$f":"IF(COUNT($H424:K424)>='RFM input'!$W$7,0, L50+L112+L174)","v":0},{"$f":"IF(COUNT($H424:L424)>='RFM input'!$W$7,0, M50+M112+M174)","v":0},{"$f":"IF(COUNT($H424:M424)>='RFM input'!$W$7,0, N50+N112+N174)","v":0},{"$f":"IF(COUNT($H424:N424)>='RFM input'!$W$7,0, O50+O112+O174)","v":0},{"$f":"IF(COUNT($H424:O424)>='RFM input'!$W$7,0, P50+P112+P174)","v":0},{"$f":"IF(COUNT($H424:P424)>='RFM input'!$W$7,0, Q50+Q112+Q174)","v":0}]
[null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,0,{"$f":"H51+H113+H175","v":0},0,{"$f":"IF(COUNT($H425:I425)>='RFM input'!$W$7,0, J51+J113+J175)","v":0},{"$f":"IF(COUNT($H425:J425)>='RFM input'!$W$7,0, K51+K113+K175)","v":0},{"$f":"IF(COUNT($H425:K425)>='RFM input'!$W$7,0, L51+L113+L175)","v":0},{"$f":"IF(COUNT($H425:L425)>='RFM input'!$W$7,0, M51+M113+M175)","v":0},{"$f":"IF(COUNT($H425:M425)>='RFM input'!$W$7,0, N51+N113+N175)","v":0},{"$f":"IF(COUNT($H425:N425)>='RFM input'!$W$7,0, O51+O113+O175)","v":0},{"$f":"IF(COUNT($H425:O425)>='RFM input'!$W$7,0, P51+P113+P175)","v":0},{"$f":"IF(COUNT($H425:P425)>='RFM input'!$W$7,0, Q51+Q113+Q175)","v":0}]
[null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,0,{"$f":"H52+H114+H176","v":0},0,{"$f":"IF(COUNT($H426:I426)>='RFM input'!$W$7,0, J52+J114+J176)","v":0},{"$f":"IF(COUNT($H426:J426)>='RFM input'!$W$7,0, K52+K114+K176)","v":0},{"$f":"IF(COUNT($H426:K426)>='RFM input'!$W$7,0, L52+L114+L176)","v":0},{"$f":"IF(COUNT($H426:L426)>='RFM input'!$W$7,0, M52+M114+M176)","v":0},{"$f":"IF(COUNT($H426:M426)>='RFM input'!$W$7,0, N52+N114+N176)","v":0},{"$f":"IF(COUNT($H426:N426)>='RFM input'!$W$7,0, O52+O114+O176)","v":0},{"$f":"IF(COUNT($H426:O426)>='RFM input'!$W$7,0, P52+P114+P176)","v":0},{"$f":"IF(COUNT($H426:P426)>='RFM input'!$W$7,0, Q52+Q114+Q176)","v":0}]
[null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,0,{"$f":"H53+H115+H177","v":0},0,{"$f":"IF(COUNT($H427:I427)>='RFM input'!$W$7,0, J53+J115+J177)","v":0},{"$f":"IF(COUNT($H427:J427)>='RFM input'!$W$7,0, K53+K115+K177)","v":0},{"$f":"IF(COUNT($H427:K427)>='RFM input'!$W$7,0, L53+L115+L177)","v":0},{"$f":"IF(COUNT($H427:L427)>='RFM input'!$W$7,0, M53+M115+M177)","v":0},{"$f":"IF(COUNT($H427:M427)>='RFM input'!$W$7,0, N53+N115+N177)","v":0},{"$f":"IF(COUNT($H427:N427)>='RFM input'!$W$7,0, O53+O115+O177)","v":0},{"$f":"IF(COUNT($H427:O427)>='RFM input'!$W$7,0, P53+P115+P177)","v":0},{"$f":"IF(COUNT($H427:P427)>='RFM input'!$W$7,0, Q53+Q115+Q177)","v":0}]
[null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,0,{"$f":"H54+H116+H178","v":0},0,{"$f":"IF(COUNT($H428:I428)>='RFM input'!$W$7,0, J54+J116+J178)","v":0},{"$f":"IF(COUNT($H428:J428)>='RFM input'!$W$7,0, K54+K116+K178)","v":0},{"$f":"IF(COUNT($H428:K428)>='RFM input'!$W$7,0, L54+L116+L178)","v":0},{"$f":"IF(COUNT($H428:L428)>='RFM input'!$W$7,0, M54+M116+M178)","v":0},{"$f":"IF(COUNT($H428:M428)>='RFM input'!$W$7,0, N54+N116+N178)","v":0},{"$f":"IF(COUNT($H428:N428)>='RFM input'!$W$7,0, O54+O116+O178)","v":0},{"$f":"IF(COUNT($H428:O428)>='RFM input'!$W$7,0, P54+P116+P178)","v":0},{"$f":"IF(COUNT($H428:P428)>='RFM input'!$W$7,0, Q54+Q116+Q178)","v":0}]
[null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,0,{"$f":"H55+H117+H179","v":0},0,{"$f":"IF(COUNT($H429:I429)>='RFM input'!$W$7,0, J55+J117+J179)","v":0},{"$f":"IF(COUNT($H429:J429)>='RFM input'!$W$7,0, K55+K117+K179)","v":0},{"$f":"IF(COUNT($H429:K429)>='RFM input'!$W$7,0, L55+L117+L179)","v":0},{"$f":"IF(COUNT($H429:L429)>='RFM input'!$W$7,0, M55+M117+M179)","v":0},{"$f":"IF(COUNT($H429:M429)>='RFM input'!$W$7,0, N55+N117+N179)","v":0},{"$f":"IF(COUNT($H429:N429)>='RFM input'!$W$7,0, O55+O117+O179)","v":0},{"$f":"IF(COUNT($H429:O429)>='RFM input'!$W$7,0, P55+P117+P179)","v":0},{"$f":"IF(COUNT($H429:P429)>='RFM input'!$W$7,0, Q55+Q117+Q179)","v":0}]
[null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,0,{"$f":"H56+H118+H180","v":0},0,{"$f":"IF(COUNT($H430:I430)>='RFM input'!$W$7,0, J56+J118+J180)","v":0},{"$f":"IF(COUNT($H430:J430)>='RFM input'!$W$7,0, K56+K118+K180)","v":0},{"$f":"IF(COUNT($H430:K430)>='RFM input'!$W$7,0, L56+L118+L180)","v":0},{"$f":"IF(COUNT($H430:L430)>='RFM input'!$W$7,0, M56+M118+M180)","v":0},{"$f":"IF(COUNT($H430:M430)>='RFM input'!$W$7,0, N56+N118+N180)","v":0},{"$f":"IF(COUNT($H430:N430)>='RFM input'!$W$7,0, O56+O118+O180)","v":0},{"$f":"IF(COUNT($H430:O430)>='RFM input'!$W$7,0, P56+P118+P180)","v":0},{"$f":"IF(COUNT($H430:P430)>='RFM input'!$W$7,0, Q56+Q118+Q180)","v":0}]
[null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,0,{"$f":"H57+H119+H181","v":0},0,{"$f":"IF(COUNT($H431:I431)>='RFM input'!$W$7,0, J57+J119+J181)","v":0},{"$f":"IF(COUNT($H431:J431)>='RFM input'!$W$7,0, K57+K119+K181)","v":0},{"$f":"IF(COUNT($H431:K431)>='RFM input'!$W$7,0, L57+L119+L181)","v":0},{"$f":"IF(COUNT($H431:L431)>='RFM input'!$W$7,0, M57+M119+M181)","v":0},{"$f":"IF(COUNT($H431:M431)>='RFM input'!$W$7,0, N57+N119+N181)","v":0},{"$f":"IF(COUNT($H431:N431)>='RFM input'!$W$7,0, O57+O119+O181)","v":0},{"$f":"IF(COUNT($H431:O431)>='RFM input'!$W$7,0, P57+P119+P181)","v":0},{"$f":"IF(COUNT($H431:P431)>='RFM input'!$W$7,0, Q57+Q119+Q181)","v":0}]
[null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,0,{"$f":"H58+H120+H182","v":0},0,{"$f":"IF(COUNT($H432:I432)>='RFM input'!$W$7,0, J58+J120+J182)","v":0},{"$f":"IF(COUNT($H432:J432)>='RFM input'!$W$7,0, K58+K120+K182)","v":0},{"$f":"IF(COUNT($H432:K432)>='RFM input'!$W$7,0, L58+L120+L182)","v":0},{"$f":"IF(COUNT($H432:L432)>='RFM input'!$W$7,0, M58+M120+M182)","v":0},{"$f":"IF(COUNT($H432:M432)>='RFM input'!$W$7,0, N58+N120+N182)","v":0},{"$f":"IF(COUNT($H432:N432)>='RFM input'!$W$7,0, O58+O120+O182)","v":0},{"$f":"IF(COUNT($H432:O432)>='RFM input'!$W$7,0, P58+P120+P182)","v":0},{"$f":"IF(COUNT($H432:P432)>='RFM input'!$W$7,0, Q58+Q120+Q182)","v":0}]
[null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,0,{"$f":"H59+H121+H183","v":0},0,{"$f":"IF(COUNT($H433:I433)>='RFM input'!$W$7,0, J59+J121+J183)","v":0},{"$f":"IF(COUNT($H433:J433)>='RFM input'!$W$7,0, K59+K121+K183)","v":0},{"$f":"IF(COUNT($H433:K433)>='RFM input'!$W$7,0, L59+L121+L183)","v":0},{"$f":"IF(COUNT($H433:L433)>='RFM input'!$W$7,0, M59+M121+M183)","v":0},{"$f":"IF(COUNT($H433:M433)>='RFM input'!$W$7,0, N59+N121+N183)","v":0},{"$f":"IF(COUNT($H433:N433)>='RFM input'!$W$7,0, O59+O121+O183)","v":0},{"$f":"IF(COUNT($H433:O433)>='RFM input'!$W$7,0, P59+P121+P183)","v":0},{"$f":"IF(COUNT($H433:P433)>='RFM input'!$W$7,0, Q59+Q121+Q183)","v":0}]
[null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,0,{"$f":"H60+H122+H184","v":0},0,{"$f":"IF(COUNT($H434:I434)>='RFM input'!$W$7,0, J60+J122+J184)","v":0},{"$f":"IF(COUNT($H434:J434)>='RFM input'!$W$7,0, K60+K122+K184)","v":0},{"$f":"IF(COUNT($H434:K434)>='RFM input'!$W$7,0, L60+L122+L184)","v":0},{"$f":"IF(COUNT($H434:L434)>='RFM input'!$W$7,0, M60+M122+M184)","v":0},{"$f":"IF(COUNT($H434:M434)>='RFM input'!$W$7,0, N60+N122+N184)","v":0},{"$f":"IF(COUNT($H434:N434)>='RFM input'!$W$7,0, O60+O122+O184)","v":0},{"$f":"IF(COUNT($H434:O434)>='RFM input'!$W$7,0, P60+P122+P184)","v":0},{"$f":"IF(COUNT($H434:P434)>='RFM input'!$W$7,0, Q60+Q122+Q184)","v":0}]
[null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,0,{"$f":"H61+H123+H185","v":0},0,{"$f":"IF(COUNT($H435:I435)>='RFM input'!$W$7,0, J61+J123+J185)","v":0},{"$f":"IF(COUNT($H435:J435)>='RFM input'!$W$7,0, K61+K123+K185)","v":0},{"$f":"IF(COUNT($H435:K435)>='RFM input'!$W$7,0, L61+L123+L185)","v":0},{"$f":"IF(COUNT($H435:L435)>='RFM input'!$W$7,0, M61+M123+M185)","v":0},{"$f":"IF(COUNT($H435:M435)>='RFM input'!$W$7,0, N61+N123+N185)","v":0},{"$f":"IF(COUNT($H435:N435)>='RFM input'!$W$7,0, O61+O123+O185)","v":0},{"$f":"IF(COUNT($H435:O435)>='RFM input'!$W$7,0, P61+P123+P185)","v":0},{"$f":"IF(COUNT($H435:P435)>='RFM input'!$W$7,0, Q61+Q123+Q185)","v":0}]
[null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,0,{"$f":"H62+H124+H186","v":0},0,{"$f":"IF(COUNT($H436:I436)>='RFM input'!$W$7,0, J62+J124+J186)","v":0},{"$f":"IF(COUNT($H436:J436)>='RFM input'!$W$7,0, K62+K124+K186)","v":0},{"$f":"IF(COUNT($H436:K436)>='RFM input'!$W$7,0, L62+L124+L186)","v":0},{"$f":"IF(COUNT($H436:L436)>='RFM input'!$W$7,0, M62+M124+M186)","v":0},{"$f":"IF(COUNT($H436:M436)>='RFM input'!$W$7,0, N62+N124+N186)","v":0},{"$f":"IF(COUNT($H436:N436)>='RFM input'!$W$7,0, O62+O124+O186)","v":0},{"$f":"IF(COUNT($H436:O436)>='RFM input'!$W$7,0, P62+P124+P186)","v":0},{"$f":"IF(COUNT($H436:P436)>='RFM input'!$W$7,0, Q62+Q124+Q186)","v":0}]
[null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,0,{"$f":"H63+H125+H187","v":0},0,{"$f":"IF(COUNT($H437:I437)>='RFM input'!$W$7,0, J63+J125+J187)","v":0},{"$f":"IF(COUNT($H437:J437)>='RFM input'!$W$7,0, K63+K125+K187)","v":0},{"$f":"IF(COUNT($H437:K437)>='RFM input'!$W$7,0, L63+L125+L187)","v":0},{"$f":"IF(COUNT($H437:L437)>='RFM input'!$W$7,0, M63+M125+M187)","v":0},{"$f":"IF(COUNT($H437:M437)>='RFM input'!$W$7,0, N63+N125+N187)","v":0},{"$f":"IF(COUNT($H437:N437)>='RFM input'!$W$7,0, O63+O125+O187)","v":0},{"$f":"IF(COUNT($H437:O437)>='RFM input'!$W$7,0, P63+P125+P187)","v":0},{"$f":"IF(COUNT($H437:P437)>='RFM input'!$W$7,0, Q63+Q125+Q187)","v":0}]
[null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,0,{"$f":"H64+H126+H188","v":0},0,{"$f":"IF(COUNT($H438:I438)>='RFM input'!$W$7,0, J64+J126+J188)","v":0},{"$f":"IF(COUNT($H438:J438)>='RFM input'!$W$7,0, K64+K126+K188)","v":0},{"$f":"IF(COUNT($H438:K438)>='RFM input'!$W$7,0, L64+L126+L188)","v":0},{"$f":"IF(COUNT($H438:L438)>='RFM input'!$W$7,0, M64+M126+M188)","v":0},{"$f":"IF(COUNT($H438:M438)>='RFM input'!$W$7,0, N64+N126+N188)","v":0},{"$f":"IF(COUNT($H438:N438)>='RFM input'!$W$7,0, O64+O126+O188)","v":0},{"$f":"IF(COUNT($H438:O438)>='RFM input'!$W$7,0, P64+P126+P188)","v":0},{"$f":"IF(COUNT($H438:P438)>='RFM input'!$W$7,0, Q64+Q126+Q188)","v":0}]
[null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,0,{"$f":"H65+H127+H189","v":0},0,{"$f":"IF(COUNT($H439:I439)>='RFM input'!$W$7,0, J65+J127+J189)","v":0},{"$f":"IF(COUNT($H439:J439)>='RFM input'!$W$7,0, K65+K127+K189)","v":0},{"$f":"IF(COUNT($H439:K439)>='RFM input'!$W$7,0, L65+L127+L189)","v":0},{"$f":"IF(COUNT($H439:L439)>='RFM input'!$W$7,0, M65+M127+M189)","v":0},{"$f":"IF(COUNT($H439:M439)>='RFM input'!$W$7,0, N65+N127+N189)","v":0},{"$f":"IF(COUNT($H439:N439)>='RFM input'!$W$7,0, O65+O127+O189)","v":0},{"$f":"IF(COUNT($H439:O439)>='RFM input'!$W$7,0, P65+P127+P189)","v":0},{"$f":"IF(COUNT($H439:P439)>='RFM input'!$W$7,0, Q65+Q127+Q189)","v":0}]
[null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,0,{"$f":"H66+H128+H190","v":0},0,{"$f":"IF(COUNT($H440:I440)>='RFM input'!$W$7,0, J66+J128+J190)","v":0},{"$f":"IF(COUNT($H440:J440)>='RFM input'!$W$7,0, K66+K128+K190)","v":0},{"$f":"IF(COUNT($H440:K440)>='RFM input'!$W$7,0, L66+L128+L190)","v":0},{"$f":"IF(COUNT($H440:L440)>='RFM input'!$W$7,0, M66+M128+M190)","v":0},{"$f":"IF(COUNT($H440:M440)>='RFM input'!$W$7,0, N66+N128+N190)","v":0},{"$f":"IF(COUNT($H440:N440)>='RFM input'!$W$7,0, O66+O128+O190)","v":0},{"$f":"IF(COUNT($H440:O440)>='RFM input'!$W$7,0, P66+P128+P190)","v":0},{"$f":"IF(COUNT($H440:P440)>='RFM input'!$W$7,0, Q66+Q128+Q190)","v":0}]
[null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,0,{"$f":"H67+H129+H191","v":0},0,{"$f":"IF(COUNT($H441:I441)>='RFM input'!$W$7,0, J67+J129+J191)","v":0},{"$f":"IF(COUNT($H441:J441)>='RFM input'!$W$7,0, K67+K129+K191)","v":0},{"$f":"IF(COUNT($H441:K441)>='RFM input'!$W$7,0, L67+L129+L191)","v":0},{"$f":"IF(COUNT($H441:L441)>='RFM input'!$W$7,0, M67+M129+M191)","v":0},{"$f":"IF(COUNT($H441:M441)>='RFM input'!$W$7,0, N67+N129+N191)","v":0},{"$f":"IF(COUNT($H441:N441)>='RFM input'!$W$7,0, O67+O129+O191)","v":0},{"$f":"IF(COUNT($H441:O441)>='RFM input'!$W$7,0, P67+P129+P191)","v":0},{"$f":"IF(COUNT($H441:P441)>='RFM input'!$W$7,0, Q67+Q129+Q191)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Net Capex",null,null,null,null,null,{"$f":"SUM(I444:I503)","v":0},{"$f":"SUM(J444:J503)","v":0},0,{"$f":"SUM(L444:L503)","v":-3.913329959538971},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D135, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E135, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F135, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G135, 0), 0)","v":-0.49958351390920086},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H135, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I135, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J135, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K135, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L135, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D136, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E136, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F136, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G136, 0), 0)","v":-0.89558746170479253},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H136, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I136, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J136, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K136, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L136, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D137, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E137, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F137, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G137, 0), 0)","v":-1.5976494295308896},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H137, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I137, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J137, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K137, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L137, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D138, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E138, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F138, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G138, 0), 0)","v":-0.19352139743898888},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H138, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I138, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J138, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K138, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L138, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D139, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E139, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F139, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G139, 0), 0)","v":-0.33348288770432788},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H139, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I139, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J139, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K139, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L139, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D140, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E140, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F140, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G140, 0), 0)","v":-3.404363003012012E-2},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H140, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I140, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J140, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K140, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L140, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D141, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E141, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F141, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G141, 0), 0)","v":-3.3241773431807786E-2},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H141, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I141, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J141, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K141, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L141, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D142, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E142, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F142, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G142, 0), 0)","v":-1.6172067674927737E-3},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H142, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I142, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J142, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K142, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L142, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D143, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E143, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F143, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G143, 0), 0)","v":-5.4540997354602938E-3},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H143, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I143, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J143, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K143, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L143, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D144, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E144, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F144, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G144, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H144, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I144, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J144, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K144, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L144, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D145, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E145, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F145, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G145, 0), 0)","v":-3.91195369822607E-4},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H145, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I145, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J145, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K145, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L145, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D146, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E146, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F146, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G146, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H146, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I146, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J146, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K146, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L146, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D147, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E147, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F147, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G147, 0), 0)","v":-0.10419385599727882},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H147, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I147, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J147, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K147, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L147, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D148, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E148, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F148, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G148, 0), 0)","v":-2.6338673628832687E-2},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H148, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I148, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J148, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K148, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L148, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D149, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E149, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F149, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G149, 0), 0)","v":-3.6554428591825783E-2},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H149, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I149, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J149, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K149, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L149, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D150, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E150, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F150, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G150, 0), 0)","v":-0.15167040569813039},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H150, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I150, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J150, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K150, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L150, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D151, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E151, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F151, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G151, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H151, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I151, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J151, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K151, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L151, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D152, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E152, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F152, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G152, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H152, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I152, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J152, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K152, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L152, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D153, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E153, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F153, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G153, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H153, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I153, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J153, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K153, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L153, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D154, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E154, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F154, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G154, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H154, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I154, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J154, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K154, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L154, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D155, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E155, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F155, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G155, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H155, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I155, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J155, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K155, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L155, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D156, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E156, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F156, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G156, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H156, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I156, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J156, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K156, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L156, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D157, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E157, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F157, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G157, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H157, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I157, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J157, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K157, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L157, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D158, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E158, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F158, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G158, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H158, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I158, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J158, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K158, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L158, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D159, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E159, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F159, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G159, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H159, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I159, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J159, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K159, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L159, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D160, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E160, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F160, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G160, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H160, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I160, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J160, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K160, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L160, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D161, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E161, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F161, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G161, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H161, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I161, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J161, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K161, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L161, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D162, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E162, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F162, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G162, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H162, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I162, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J162, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K162, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L162, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D163, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E163, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F163, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G163, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H163, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I163, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J163, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K163, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L163, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D164, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E164, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F164, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G164, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H164, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I164, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J164, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K164, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L164, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D165, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E165, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F165, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G165, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H165, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I165, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J165, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K165, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L165, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D166, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E166, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F166, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G166, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H166, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I166, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J166, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K166, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L166, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D167, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E167, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F167, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G167, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H167, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I167, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J167, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K167, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L167, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D168, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E168, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F168, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G168, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H168, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I168, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J168, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K168, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L168, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D169, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E169, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F169, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G169, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H169, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I169, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J169, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K169, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L169, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D170, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E170, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F170, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G170, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H170, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I170, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J170, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K170, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L170, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D171, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E171, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F171, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G171, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H171, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I171, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J171, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K171, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L171, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D172, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E172, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F172, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G172, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H172, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I172, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J172, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K172, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L172, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D173, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E173, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F173, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G173, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H173, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I173, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J173, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K173, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L173, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D174, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E174, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F174, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G174, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H174, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I174, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J174, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K174, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L174, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D175, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E175, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F175, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G175, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H175, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I175, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J175, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K175, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L175, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D176, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E176, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F176, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G176, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H176, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I176, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J176, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K176, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L176, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D177, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E177, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F177, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G177, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H177, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I177, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J177, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K177, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L177, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D178, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E178, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F178, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G178, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H178, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I178, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J178, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K178, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L178, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D179, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E179, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F179, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G179, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H179, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I179, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J179, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K179, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L179, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D180, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E180, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F180, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G180, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H180, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I180, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J180, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K180, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L180, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D181, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E181, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F181, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G181, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H181, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I181, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J181, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K181, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L181, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D182, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E182, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F182, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G182, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H182, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I182, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J182, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K182, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L182, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D183, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E183, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F183, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G183, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H183, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I183, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J183, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K183, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L183, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D184, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E184, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F184, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G184, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H184, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I184, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J184, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K184, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L184, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D185, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E185, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F185, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G185, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H185, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I185, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J185, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K185, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L185, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D186, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E186, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F186, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G186, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H186, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I186, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J186, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K186, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L186, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D187, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E187, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F187, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G187, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H187, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I187, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J187, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K187, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L187, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D188, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E188, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F188, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G188, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H188, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I188, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J188, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K188, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L188, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D189, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E189, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F189, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G189, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H189, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I189, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J189, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K189, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L189, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D190, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E190, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F190, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G190, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H190, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I190, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J190, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K190, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L190, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D191, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E191, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F191, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G191, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H191, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I191, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J191, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K191, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L191, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D192, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E192, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F192, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G192, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H192, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I192, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J192, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K192, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L192, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D193, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E193, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F193, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G193, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H193, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I193, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J193, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K193, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L193, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'Adjustment for previous period'!D194, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'Adjustment for previous period'!E194, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'Adjustment for previous period'!F194, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'Adjustment for previous period'!G194, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'Adjustment for previous period'!H194, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'Adjustment for previous period'!I194, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'Adjustment for previous period'!J194, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'Adjustment for previous period'!K194, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'Adjustment for previous period'!L194, 0), 0)","v":0}]
[]
[null,null,"Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(I506:I565)","v":0},{"$f":"SUM(J506:J565)","v":0},0,{"$f":"SUM(L506:L565)","v":-1.3153853435889307},0,0,0,0,{"$f":"SUM(Q506:Q565)","v":0}]
[null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I198, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J198, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K198, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L198, 0)","v":-0.16792471856174318},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M198, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N198, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O198, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P198, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q198, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I200, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J200, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K200, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L200, 0)","v":-0.30103329727076789},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M200, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N200, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O200, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P200, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q200, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I202, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J202, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K202, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L202, 0)","v":-0.53701698183552327},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M202, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N202, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O202, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P202, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q202, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I204, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J204, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K204, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L204, 0)","v":-6.504823577209512E-2},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M204, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N204, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O204, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P204, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q204, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I206, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J206, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K206, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L206, 0)","v":-0.11209341081876584},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M206, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N206, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O206, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P206, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q206, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I208, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J208, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K208, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L208, 0)","v":-1.1443065738688588E-2},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M208, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N208, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O208, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P208, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q208, 0)","v":0},208,{"$f":"\"IF(R$381=0, 'Adjustment for previous period'!Q\" & R511 & \", 0)\"","v":"IF(R$381=0, 'Adjustment for previous period'!Q208, 0)"}]
[null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I210, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J210, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K210, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L210, 0)","v":-1.1173538142501842E-2},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M210, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N210, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O210, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P210, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q210, 0)","v":0},{"$f":"R511+2","v":210},{"$f":"\"IF(R$381=0, 'Adjustment for previous period'!Q\" & R512 & \", 0)\"","v":"IF(R$381=0, 'Adjustment for previous period'!Q210, 0)"}]
[null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I212, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J212, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K212, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L212, 0)","v":-5.4359077857146429E-4},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M212, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N212, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O212, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P212, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q212, 0)","v":0},{"$f":"R512+2","v":212},"IF(R$381=0, 'Adjustment for previous period'!Q212, 0)"]
[null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I214, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J214, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K214, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L214, 0)","v":-1.8332834002430843E-3},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M214, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N214, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O214, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P214, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q214, 0)","v":0},214,"IF(R$381=0, 'Adjustment for previous period'!Q214, 0)"]
[null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I216, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J216, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K216, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L216, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M216, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N216, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O216, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P216, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q216, 0)","v":0},216,"IF(R$381=0, 'Adjustment for previous period'!Q216, 0)"]
[null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I218, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J218, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K218, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L218, 0)","v":-1.3149227416671261E-4},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M218, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N218, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O218, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P218, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q218, 0)","v":0},218,"IF(R$381=0, 'Adjustment for previous period'!Q218, 0)"]
[null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I220, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J220, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K220, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L220, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M220, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N220, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O220, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P220, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q220, 0)","v":0},220,"IF(R$381=0, 'Adjustment for previous period'!Q220, 0)"]
[null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I222, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J222, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K222, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L222, 0)","v":-3.5022620757229124E-2},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M222, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N222, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O222, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P222, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q222, 0)","v":0},222,"IF(R$381=0, 'Adjustment for previous period'!Q222, 0)"]
[null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I224, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J224, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K224, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L224, 0)","v":-8.8532031847936427E-3},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M224, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N224, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O224, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P224, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q224, 0)","v":0},224,"IF(R$381=0, 'Adjustment for previous period'!Q224, 0)"]
[null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I226, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J226, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K226, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L226, 0)","v":-1.2287019011967104E-2},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M226, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N226, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O226, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P226, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q226, 0)","v":0},226,"IF(R$381=0, 'Adjustment for previous period'!Q226, 0)"]
[null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I228, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J228, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K228, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L228, 0)","v":-5.0980886041874028E-2},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M228, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N228, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O228, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P228, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q228, 0)","v":0},228,"IF(R$381=0, 'Adjustment for previous period'!Q228, 0)"]
[null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I230, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J230, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K230, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L230, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M230, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N230, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O230, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P230, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q230, 0)","v":0},230,"IF(R$381=0, 'Adjustment for previous period'!Q230, 0)"]
[null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I232, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J232, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K232, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L232, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M232, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N232, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O232, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P232, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q232, 0)","v":0},232,"IF(R$381=0, 'Adjustment for previous period'!Q232, 0)"]
[null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I234, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J234, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K234, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L234, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M234, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N234, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O234, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P234, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q234, 0)","v":0},234,"IF(R$381=0, 'Adjustment for previous period'!Q234, 0)"]
[null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I236, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J236, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K236, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L236, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M236, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N236, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O236, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P236, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q236, 0)","v":0},236,"IF(R$381=0, 'Adjustment for previous period'!Q236, 0)"]
[null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I238, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J238, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K238, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L238, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M238, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N238, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O238, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P238, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q238, 0)","v":0},238,"IF(R$381=0, 'Adjustment for previous period'!Q238, 0)"]
[null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I240, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J240, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K240, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L240, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M240, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N240, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O240, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P240, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q240, 0)","v":0},240,"IF(R$381=0, 'Adjustment for previous period'!Q240, 0)"]
[null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I242, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J242, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K242, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L242, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M242, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N242, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O242, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P242, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q242, 0)","v":0},242,"IF(R$381=0, 'Adjustment for previous period'!Q242, 0)"]
[null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I244, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J244, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K244, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L244, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M244, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N244, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O244, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P244, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q244, 0)","v":0},244,"IF(R$381=0, 'Adjustment for previous period'!Q244, 0)"]
[null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I246, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J246, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K246, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L246, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M246, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N246, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O246, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P246, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q246, 0)","v":0},246,"IF(R$381=0, 'Adjustment for previous period'!Q246, 0)"]
[null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I248, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J248, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K248, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L248, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M248, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N248, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O248, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P248, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q248, 0)","v":0},248,"IF(R$381=0, 'Adjustment for previous period'!Q248, 0)"]
[null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I250, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J250, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K250, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L250, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M250, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N250, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O250, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P250, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q250, 0)","v":0},250,"IF(R$381=0, 'Adjustment for previous period'!Q250, 0)"]
[null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I252, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J252, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K252, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L252, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M252, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N252, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O252, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P252, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q252, 0)","v":0},252,"IF(R$381=0, 'Adjustment for previous period'!Q252, 0)"]
[null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I254, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J254, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K254, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L254, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M254, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N254, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O254, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P254, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q254, 0)","v":0},254,"IF(R$381=0, 'Adjustment for previous period'!Q254, 0)"]
[null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I256, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J256, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K256, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L256, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M256, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N256, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O256, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P256, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q256, 0)","v":0},256,"IF(R$381=0, 'Adjustment for previous period'!Q256, 0)"]
[null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I258, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J258, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K258, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L258, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M258, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N258, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O258, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P258, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q258, 0)","v":0},258,"IF(R$381=0, 'Adjustment for previous period'!Q258, 0)"]
[null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I260, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J260, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K260, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L260, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M260, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N260, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O260, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P260, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q260, 0)","v":0},260,"IF(R$381=0, 'Adjustment for previous period'!Q260, 0)"]
[null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I262, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J262, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K262, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L262, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M262, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N262, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O262, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P262, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q262, 0)","v":0},262,"IF(R$381=0, 'Adjustment for previous period'!Q262, 0)"]
[null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I264, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J264, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K264, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L264, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M264, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N264, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O264, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P264, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q264, 0)","v":0},264,"IF(R$381=0, 'Adjustment for previous period'!Q264, 0)"]
[null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I266, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J266, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K266, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L266, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M266, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N266, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O266, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P266, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q266, 0)","v":0},266,"IF(R$381=0, 'Adjustment for previous period'!Q266, 0)"]
[null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I268, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J268, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K268, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L268, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M268, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N268, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O268, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P268, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q268, 0)","v":0},268,"IF(R$381=0, 'Adjustment for previous period'!Q268, 0)"]
[null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I270, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J270, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K270, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L270, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M270, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N270, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O270, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P270, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q270, 0)","v":0},270,"IF(R$381=0, 'Adjustment for previous period'!Q270, 0)"]
[null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I272, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J272, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K272, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L272, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M272, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N272, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O272, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P272, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q272, 0)","v":0},272,"IF(R$381=0, 'Adjustment for previous period'!Q272, 0)"]
[null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I274, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J274, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K274, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L274, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M274, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N274, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O274, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P274, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q274, 0)","v":0},274,"IF(R$381=0, 'Adjustment for previous period'!Q274, 0)"]
[null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I276, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J276, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K276, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L276, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M276, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N276, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O276, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P276, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q276, 0)","v":0},276,"IF(R$381=0, 'Adjustment for previous period'!Q276, 0)"]
[null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I278, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J278, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K278, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L278, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M278, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N278, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O278, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P278, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q278, 0)","v":0},278,"IF(R$381=0, 'Adjustment for previous period'!Q278, 0)"]
[null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I280, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J280, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K280, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L280, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M280, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N280, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O280, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P280, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q280, 0)","v":0},280,"IF(R$381=0, 'Adjustment for previous period'!Q280, 0)"]
[null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I282, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J282, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K282, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L282, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M282, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N282, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O282, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P282, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q282, 0)","v":0},282,"IF(R$381=0, 'Adjustment for previous period'!Q282, 0)"]
[null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I284, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J284, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K284, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L284, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M284, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N284, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O284, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P284, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q284, 0)","v":0},284,"IF(R$381=0, 'Adjustment for previous period'!Q284, 0)"]
[null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I286, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J286, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K286, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L286, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M286, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N286, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O286, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P286, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q286, 0)","v":0},286,"IF(R$381=0, 'Adjustment for previous period'!Q286, 0)"]
[null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I288, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J288, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K288, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L288, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M288, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N288, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O288, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P288, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q288, 0)","v":0},288,"IF(R$381=0, 'Adjustment for previous period'!Q288, 0)"]
[null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I290, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J290, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K290, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L290, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M290, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N290, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O290, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P290, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q290, 0)","v":0},290,"IF(R$381=0, 'Adjustment for previous period'!Q290, 0)"]
[null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I292, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J292, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K292, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L292, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M292, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N292, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O292, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P292, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q292, 0)","v":0},292,"IF(R$381=0, 'Adjustment for previous period'!Q292, 0)"]
[null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I294, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J294, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K294, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L294, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M294, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N294, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O294, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P294, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q294, 0)","v":0},294,"IF(R$381=0, 'Adjustment for previous period'!Q294, 0)"]
[null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I296, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J296, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K296, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L296, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M296, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N296, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O296, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P296, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q296, 0)","v":0},296,"IF(R$381=0, 'Adjustment for previous period'!Q296, 0)"]
[null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I298, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J298, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K298, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L298, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M298, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N298, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O298, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P298, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q298, 0)","v":0},298,"IF(R$381=0, 'Adjustment for previous period'!Q298, 0)"]
[null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I300, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J300, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K300, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L300, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M300, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N300, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O300, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P300, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q300, 0)","v":0},300,"IF(R$381=0, 'Adjustment for previous period'!Q300, 0)"]
[null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I302, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J302, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K302, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L302, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M302, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N302, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O302, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P302, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q302, 0)","v":0},302,"IF(R$381=0, 'Adjustment for previous period'!Q302, 0)"]
[null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I304, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J304, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K304, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L304, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M304, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N304, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O304, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P304, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q304, 0)","v":0},304,"IF(R$381=0, 'Adjustment for previous period'!Q304, 0)"]
[null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I306, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J306, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K306, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L306, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M306, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N306, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O306, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P306, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q306, 0)","v":0},306,"IF(R$381=0, 'Adjustment for previous period'!Q306, 0)"]
[null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I308, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J308, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K308, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L308, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M308, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N308, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O308, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P308, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q308, 0)","v":0},308,"IF(R$381=0, 'Adjustment for previous period'!Q308, 0)"]
[null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I310, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J310, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K310, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L310, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M310, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N310, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O310, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P310, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q310, 0)","v":0},310,"IF(R$381=0, 'Adjustment for previous period'!Q310, 0)"]
[null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I312, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J312, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K312, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L312, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M312, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N312, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O312, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P312, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q312, 0)","v":0},312,"IF(R$381=0, 'Adjustment for previous period'!Q312, 0)"]
[null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I314, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J314, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K314, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L314, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M314, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N314, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O314, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P314, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q314, 0)","v":0},314,"IF(R$381=0, 'Adjustment for previous period'!Q314, 0)"]
[null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,null,null,{"$f":"IF(J$381=0, 'Adjustment for previous period'!I316, 0)","v":0},{"$f":"IF(K$381=0, 'Adjustment for previous period'!J316, 0)","v":0},{"$f":"IF(L$381=0, 'Adjustment for previous period'!K316, 0)","v":0},{"$f":"IF(M$381=0, 'Adjustment for previous period'!L316, 0)","v":0},{"$f":"IF(N$381=0, 'Adjustment for previous period'!M316, 0)","v":0},{"$f":"IF(O$381=0, 'Adjustment for previous period'!N316, 0)","v":0},{"$f":"IF(P$381=0, 'Adjustment for previous period'!O316, 0)","v":0},{"$f":"IF(Q$381=0, 'Adjustment for previous period'!P316, 0)","v":0},{"$f":"IF(R$381=0, 'Adjustment for previous period'!Q316, 0)","v":0},316,"IF(R$381=0, 'Adjustment for previous period'!Q316, 0)"]
[]
[null,null,"Final Year Asset Adjustments",null,null,null,null,null,{"$f":"SUM(I568:I627)","v":0},{"$f":"SUM(J568:J627)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G412, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G412, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G412, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G412, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G412, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G412, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G412, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G412, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G412, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G413, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G413, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G413, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G413, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G413, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G413, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G413, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G413, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G413, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G414, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G414, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G414, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G414, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G414, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G414, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G414, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G414, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G414, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G415, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G415, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G415, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G415, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G415, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G415, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G415, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G415, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G415, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G416, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G416, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G416, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G416, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G416, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G416, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G416, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G416, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G416, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G417, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G417, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G417, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G417, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G417, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G417, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G417, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G417, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G417, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G418, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G418, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G418, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G418, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G418, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G418, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G418, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G418, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G418, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G419, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G419, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G419, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G419, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G419, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G419, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G419, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G419, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G419, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G420, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G420, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G420, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G420, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G420, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G420, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G420, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G420, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G420, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G421, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G421, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G421, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G421, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G421, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G421, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G421, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G421, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G421, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G422, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G422, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G422, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G422, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G422, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G422, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G422, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G422, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G422, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G423, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G423, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G423, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G423, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G423, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G423, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G423, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G423, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G423, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G424, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G424, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G424, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G424, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G424, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G424, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G424, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G424, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G424, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G425, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G425, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G425, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G425, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G425, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G425, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G425, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G425, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G425, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G426, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G426, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G426, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G426, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G426, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G426, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G426, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G426, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G426, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G427, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G427, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G427, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G427, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G427, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G427, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G427, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G427, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G427, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G428, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G428, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G428, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G428, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G428, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G428, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G428, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G428, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G428, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G429, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G429, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G429, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G429, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G429, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G429, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G429, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G429, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G429, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G430, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G430, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G430, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G430, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G430, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G430, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G430, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G430, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G430, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G431, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G431, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G431, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G431, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G431, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G431, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G431, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G431, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G431, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G432, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G432, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G432, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G432, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G432, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G432, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G432, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G432, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G432, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G433, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G433, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G433, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G433, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G433, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G433, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G433, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G433, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G433, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G434, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G434, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G434, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G434, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G434, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G434, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G434, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G434, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G434, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G435, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G435, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G435, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G435, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G435, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G435, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G435, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G435, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G435, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G436, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G436, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G436, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G436, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G436, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G436, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G436, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G436, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G436, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G437, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G437, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G437, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G437, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G437, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G437, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G437, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G437, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G437, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G438, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G438, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G438, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G438, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G438, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G438, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G438, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G438, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G438, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G439, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G439, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G439, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G439, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G439, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G439, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G439, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G439, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G439, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G440, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G440, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G440, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G440, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G440, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G440, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G440, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G440, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G440, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G441, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G441, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G441, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G441, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G441, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G441, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G441, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G441, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G441, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G442, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G442, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G442, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G442, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G442, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G442, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G442, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G442, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G442, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G443, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G443, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G443, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G443, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G443, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G443, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G443, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G443, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G443, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G444, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G444, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G444, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G444, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G444, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G444, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G444, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G444, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G444, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G445, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G445, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G445, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G445, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G445, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G445, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G445, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G445, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G445, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G446, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G446, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G446, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G446, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G446, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G446, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G446, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G446, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G446, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G447, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G447, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G447, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G447, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G447, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G447, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G447, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G447, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G447, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G448, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G448, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G448, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G448, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G448, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G448, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G448, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G448, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G448, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G449, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G449, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G449, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G449, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G449, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G449, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G449, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G449, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G449, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G450, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G450, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G450, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G450, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G450, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G450, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G450, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G450, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G450, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G451, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G451, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G451, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G451, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G451, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G451, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G451, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G451, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G451, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G452, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G452, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G452, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G452, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G452, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G452, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G452, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G452, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G452, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G453, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G453, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G453, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G453, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G453, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G453, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G453, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G453, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G453, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G454, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G454, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G454, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G454, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G454, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G454, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G454, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G454, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G454, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G455, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G456, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G457, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G458, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G459, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G460, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G461, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G462, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G463, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G464, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G465, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G466, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G467, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G468, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G469, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G470, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,null,null,{"$f":"IF(I$381>0, IF(J$381=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(J$381>0, IF(K$381=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(K$381>0, IF(L$381=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(L$381>0, IF(M$381=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(M$381>0, IF(N$381=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(N$381>0, IF(O$381=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(O$381>0, IF(P$381=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(P$381>0, IF(Q$381=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(Q$381>0, IF(#REF!=0, 'RFM input'!$G471, 0), 0)","v":0}]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,"Closing Regulatory Asset Base",null,null,null,null,null,{"$f":"SUM(I630:I689)","v":0},{"$f":"SUM(J630:J689)","v":0},0,6526.08537292038,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,null,null,{"$f":"IF(J$381=0, I382+I444+I506+I568, 0)","v":0},0,0,455.98479199126371,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,null,null,{"$f":"IF(J$381=0, I383+I445+I507+I569, 0)","v":0},{"$f":"IF(K$381=0, J383+J445+J507+J569, 0)","v":0},{"$f":"IF(L$381=0, K383+K445+K507+K569, 0)","v":0},{"$f":"IF(M$381=0, L383+L445+L507+L569, 0)","v":1118.0777361212527},{"$f":"IF(N$381=0, M383+M445+M507+M569, 0)","v":0},{"$f":"IF(O$381=0, N383+N445+N507+N569, 0)","v":0},{"$f":"IF(P$381=0, O383+O445+O507+O569, 0)","v":0},{"$f":"IF(Q$381=0, P383+P445+P507+P569, 0)","v":0},0]
[null,null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,null,null,0,0,0,1876.4272902755374,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,null,null,0,0,0,428.32022702476581,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,null,null,0,0,0,629.88558909243704,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,null,null,0,0,0,6.9028706707003549,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,null,null,0,0,0,5.1935856532867817,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,null,null,0,0,0,141.59485027632417,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,null,null,0,0,0,18.201611650054961,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,null,null,0,0,0,7.5387837400953046,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,0,0,0,7.8781814729931519,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,null,null,0,0,0,-0.46311342775399472,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,null,null,0,0,0,17.667670960953107,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,null,null,0,0,0,2.6823772470821816,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,null,null,0,0,0,186.92322479650332,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,null,null,0,0,0,136.74140240773536,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,null,null,0,0,0,-9.3442158039281128E-3,0,0,0,{"$f":"IF(Q$381=0, P399+P461+P523+P585, 0)","v":0},0]
[null,null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,null,null,0,0,0,133.24195592264843,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,null,null,0,0,0,369.82441660364537,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,null,null,0,0,0,519.72522972752984,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,null,null,0,0,0,84.738120893591855,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,null,null,0,0,0,218.1591414759817,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,null,null,0,0,0,4.5710132399303403,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,null,null,0,0,0,41.087516665759139,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,null,null,0,0,0,-6.8956246822229419,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,null,null,0,0,0,0.78091296548927625,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,null,null,0,0,0,2.2667650187976647,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,0,0,0,2.7675881397315494,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,null,null,0,0,0,90.401186355747768,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,null,null,0,0,0,9.9085156918540278,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,null,null,0,0,0,4.0180609190175902,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,null,null,0,0,0,39.737322579113936,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,null,null,0,0,0,-27.794484333661579,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,null,null,0,0,0,0,0,0,0,0,0]

{"sheet":"TAB roll forward","index":9,"n_rows":911,"n_cols":18,"rows_kept":911,"cut":false,"hidden":false,"merged":[[509,3,519,3],[444,3,454,3],[457,3,467,3],[470,3,480,3],[483,3,493,3],[392,3,402,3],[405,3,415,3],[418,3,428,3],[431,3,441,3],[496,3,506,3],[366,3,376,3],[379,3,389,3],[262,3,272,3],[275,3,285,3],[314,3,324,3],[327,3,337,3],[288,3,298,3],[301,3,311,3],[132,3,142,3],[340,3,350,3],[353,3,363,3],[145,3,155,3],[158,3,168,3],[171,3,181,3],[236,3,246,3],[249,3,259,3],[184,3,194,3],[197,3,207,3],[210,3,220,3],[223,3,233,3],[522,3,532,3],[535,3,545,3],[548,3,558,3],[561,3,571,3],[574,3,584,3],[587,3,597,3],[600,3,610,3],[613,3,623,3],[626,3,636,3],[639,3,649,3],[652,3,662,3],[665,3,675,3],[678,3,688,3],[691,3,701,3],[704,3,714,3],[717,3,727,3],[730,3,740,3],[743,3,753,3],[756,3,766,3],[769,3,779,3],[782,3,792,3],[795,3,805,3],[808,3,818,3],[821,3,831,3],[834,3,844,3],[847,3,857,3],[860,3,870,3],[873,3,883,3],[886,3,896,3],[899,3,909,3]]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Tax Asset Roll Forward\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"Endeavour - Tax Asset Roll Forward - DNSP RFM - version 2"},null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,0,1,{"$f":"H3+1","v":2},3,4,5,6,7,8,9,10,11]
[null,"Year",null,null,null,null,null,{"$f":"'RFM input'!H70","v":"2014-15"},{"$f":"'RFM input'!I70","v":"2015-16"},{"$f":"'RFM input'!J70","v":"2016-17"},{"$f":"'RFM input'!K70","v":"2017-18"},{"$f":"'RFM input'!L70","v":"2018-19"},{"$f":"'RFM input'!M70","v":"2019-20"},{"$f":"'RFM input'!N70","v":"2020-21"},{"$f":"'RFM input'!O70","v":"2021-22"},{"$f":"'RFM input'!P70","v":"2022-23"},{"$f":"'RFM input'!Q70","v":"2023-24"},{"$f":"IF(LEN(Q4)>4,CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1),Q4+1)","v":"2024-25"}]
[null,"Tax Values ($m Nominal)"]
[]
[null,"Opening Tax Asset Values",null,null,null,null,null,{"$f":"SUM(H8:H67)","v":4572.9041647549948},{"$f":"SUM(I8:I67)","v":4894.9549141498146},5058.3604024878196,5243.7351605925833,5567.6703087806372,5880.264677868041,149.98032711529891,149.98032711529891,149.98032711529891,149.98032711529891,149.98032711529891]
[null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,null,null,{"$f":"'RFM input'!S7-('RFM input'!M7/(1+previous_vanilla)^0.5+'RFM input'!O7)+('RFM input'!G71-'RFM input'!G135)","v":428.89443064169609},{"$f":"H8+H70+H144","v":417.60600194012324},{"$f":"I8+I70+I144","v":406.31757323855038},{"$f":"IF(COUNT($H8:J8)>'RFM input'!$W$7,0, J8+J70+J144+IF(K$131=0,'RFM input'!$H$412,0))","v":395.02914453697753},{"$f":"IF(COUNT($H8:K8)>'RFM input'!$W$7,0, K8+K70+K144+IF(L$131=0,'RFM input'!$H$412,0))","v":383.74071583540467},{"$f":"IF(COUNT($H8:L8)>'RFM input'!$W$7,0, L8+L70+L144+IF(M$131=0,'RFM input'!$H$412,0))","v":372.45228713383182},{"$f":"IF(COUNT($H8:M8)>'RFM input'!$W$7,0, M8+M70+M144+IF(N$131=0,'RFM input'!$H$412,0))","v":0},{"$f":"IF(COUNT($H8:N8)>'RFM input'!$W$7,0, N8+N70+N144+IF(O$131=0,'RFM input'!$H$412,0))","v":0},{"$f":"IF(COUNT($H8:O8)>'RFM input'!$W$7,0, O8+O70+O144+IF(P$131=0,'RFM input'!$H$412,0))","v":0},{"$f":"IF(COUNT($H8:P8)>'RFM input'!$W$7,0, P8+P70+P144+IF(Q$131=0,'RFM input'!$H$412,0))","v":0},{"$f":"IF(COUNT($H8:Q8)>'RFM input'!$W$7,0, Q8+Q70+Q144+IF(R$131=0,'RFM input'!$H$412,0))","v":0}]
[null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,null,null,{"$f":"'RFM input'!S8-('RFM input'!M8/(1+previous_vanilla)^0.5+'RFM input'!O8)+('RFM input'!G72-'RFM input'!G136)","v":991.45171171292964},{"$f":"H9+H71+H157","v":966.00527226502118},{"$f":"I9+I71+I157","v":940.55883281711272},{"$f":"IF(COUNT($H9:J9)>'RFM input'!$W$7,0, J9+J71+J157+IF(K$131=0,'RFM input'!$H$413,0))","v":915.11239336920426},{"$f":"IF(COUNT($H9:K9)>'RFM input'!$W$7,0, K9+K71+K157+IF(L$131=0,'RFM input'!$H$413,0))","v":889.6659539212958},{"$f":"IF(COUNT($H9:L9)>'RFM input'!$W$7,0, L9+L71+L157+IF(M$131=0,'RFM input'!$H$413,0))","v":864.21951447338733},{"$f":"IF(COUNT($H9:M9)>'RFM input'!$W$7,0, M9+M71+M157+IF(N$131=0,'RFM input'!$H$413,0))","v":0},{"$f":"IF(COUNT($H9:N9)>'RFM input'!$W$7,0, N9+N71+N157+IF(O$131=0,'RFM input'!$H$413,0))","v":0},{"$f":"IF(COUNT($H9:O9)>'RFM input'!$W$7,0, O9+O71+O157+IF(P$131=0,'RFM input'!$H$413,0))","v":0},{"$f":"IF(COUNT($H9:P9)>'RFM input'!$W$7,0, P9+P71+P157+IF(Q$131=0,'RFM input'!$H$413,0))","v":0},{"$f":"IF(COUNT($H9:Q9)>'RFM input'!$W$7,0, Q9+Q71+Q157+IF(R$131=0,'RFM input'!$H$413,0))","v":0}]
[null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,null,null,{"$f":"'RFM input'!S9-('RFM input'!M9/(1+previous_vanilla)^0.5+'RFM input'!O9)+('RFM input'!G73-'RFM input'!G137)","v":1957.3127896092324},{"$f":"H10+H72+H170","v":1899.4241972974858},{"$f":"I10+I72+I170","v":1841.5356049857392},{"$f":"IF(COUNT($H10:J10)>'RFM input'!$W$7,0, J10+J72+J170+IF(K$131=0,'RFM input'!$H$414,0))","v":1783.6470126739925},{"$f":"IF(COUNT($H10:K10)>'RFM input'!$W$7,0, K10+K72+K170+IF(L$131=0,'RFM input'!$H$414,0))","v":1725.7584203622459},{"$f":"IF(COUNT($H10:L10)>'RFM input'!$W$7,0, L10+L72+L170+IF(M$131=0,'RFM input'!$H$414,0))","v":1667.8698280504993},{"$f":"IF(COUNT($H10:M10)>'RFM input'!$W$7,0, M10+M72+M170+IF(N$131=0,'RFM input'!$H$414,0))","v":0},{"$f":"IF(COUNT($H10:N10)>'RFM input'!$W$7,0, N10+N72+N170+IF(O$131=0,'RFM input'!$H$414,0))","v":0},{"$f":"IF(COUNT($H10:O10)>'RFM input'!$W$7,0, O10+O72+O170+IF(P$131=0,'RFM input'!$H$414,0))","v":0},{"$f":"IF(COUNT($H10:P10)>'RFM input'!$W$7,0, P10+P72+P170+IF(Q$131=0,'RFM input'!$H$414,0))","v":0},{"$f":"IF(COUNT($H10:Q10)>'RFM input'!$W$7,0, Q10+Q72+Q170+IF(R$131=0,'RFM input'!$H$414,0))","v":0}]
[null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,null,null,{"$f":"'RFM input'!S10-('RFM input'!M10/(1+previous_vanilla)^0.5+'RFM input'!O10)+('RFM input'!G74-'RFM input'!G138)","v":315.65569846574567},{"$f":"H11+H73+H183","v":304.18962342701678},{"$f":"I11+I73+I183","v":292.7235483882879},{"$f":"IF(COUNT($H11:J11)>'RFM input'!$W$7,0, J11+J73+J183+IF(K$131=0,'RFM input'!$H$415,0))","v":281.25747334955901},{"$f":"IF(COUNT($H11:K11)>'RFM input'!$W$7,0, K11+K73+K183+IF(L$131=0,'RFM input'!$H$415,0))","v":269.79139831083012},{"$f":"IF(COUNT($H11:L11)>'RFM input'!$W$7,0, L11+L73+L183+IF(M$131=0,'RFM input'!$H$415,0))","v":258.32532327210123},{"$f":"IF(COUNT($H11:M11)>'RFM input'!$W$7,0, M11+M73+M183+IF(N$131=0,'RFM input'!$H$415,0))","v":0},{"$f":"IF(COUNT($H11:N11)>'RFM input'!$W$7,0, N11+N73+N183+IF(O$131=0,'RFM input'!$H$415,0))","v":0},{"$f":"IF(COUNT($H11:O11)>'RFM input'!$W$7,0, O11+O73+O183+IF(P$131=0,'RFM input'!$H$415,0))","v":0},{"$f":"IF(COUNT($H11:P11)>'RFM input'!$W$7,0, P11+P73+P183+IF(Q$131=0,'RFM input'!$H$415,0))","v":0},{"$f":"IF(COUNT($H11:Q11)>'RFM input'!$W$7,0, Q11+Q73+Q183+IF(R$131=0,'RFM input'!$H$415,0))","v":0}]
[null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,null,null,{"$f":"'RFM input'!S11-('RFM input'!M11/(1+previous_vanilla)^0.5+'RFM input'!O11)+('RFM input'!G75-'RFM input'!G139)","v":372.3107011023622},{"$f":"H12+H74+H196","v":361.50807585413395},{"$f":"I12+I74+I196","v":350.7054506059057},{"$f":"IF(COUNT($H12:J12)>'RFM input'!$W$7,0, J12+J74+J196+IF(K$131=0,'RFM input'!$H$416,0))","v":339.90282535767744},{"$f":"IF(COUNT($H12:K12)>'RFM input'!$W$7,0, K12+K74+K196+IF(L$131=0,'RFM input'!$H$416,0))","v":329.10020010944919},{"$f":"IF(COUNT($H12:L12)>'RFM input'!$W$7,0, L12+L74+L196+IF(M$131=0,'RFM input'!$H$416,0))","v":318.29757486122094},{"$f":"IF(COUNT($H12:M12)>'RFM input'!$W$7,0, M12+M74+M196+IF(N$131=0,'RFM input'!$H$416,0))","v":0},{"$f":"IF(COUNT($H12:N12)>'RFM input'!$W$7,0, N12+N74+N196+IF(O$131=0,'RFM input'!$H$416,0))","v":0},{"$f":"IF(COUNT($H12:O12)>'RFM input'!$W$7,0, O12+O74+O196+IF(P$131=0,'RFM input'!$H$416,0))","v":0},{"$f":"IF(COUNT($H12:P12)>'RFM input'!$W$7,0, P12+P74+P196+IF(Q$131=0,'RFM input'!$H$416,0))","v":0},{"$f":"IF(COUNT($H12:Q12)>'RFM input'!$W$7,0, Q12+Q74+Q196+IF(R$131=0,'RFM input'!$H$416,0))","v":0}]
[null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,null,null,{"$f":"'RFM input'!S12-('RFM input'!M12/(1+previous_vanilla)^0.5+'RFM input'!O12)+('RFM input'!G76-'RFM input'!G140)","v":11.030200088744035},{"$f":"H13+H75+H209","v":10.417386415409423},{"$f":"I13+I75+I209","v":9.8045727420748108},{"$f":"IF(COUNT($H13:J13)>'RFM input'!$W$7,0, J13+J75+J209+IF(K$131=0,'RFM input'!$H$417,0))","v":9.1917590687401987},{"$f":"IF(COUNT($H13:K13)>'RFM input'!$W$7,0, K13+K75+K209+IF(L$131=0,'RFM input'!$H$417,0))","v":8.5789453954055865},{"$f":"IF(COUNT($H13:L13)>'RFM input'!$W$7,0, L13+L75+L209+IF(M$131=0,'RFM input'!$H$417,0))","v":7.9661317220709735},{"$f":"IF(COUNT($H13:M13)>'RFM input'!$W$7,0, M13+M75+M209+IF(N$131=0,'RFM input'!$H$417,0))","v":0},{"$f":"IF(COUNT($H13:N13)>'RFM input'!$W$7,0, N13+N75+N209+IF(O$131=0,'RFM input'!$H$417,0))","v":0},{"$f":"IF(COUNT($H13:O13)>'RFM input'!$W$7,0, O13+O75+O209+IF(P$131=0,'RFM input'!$H$417,0))","v":0},{"$f":"IF(COUNT($H13:P13)>'RFM input'!$W$7,0, P13+P75+P209+IF(Q$131=0,'RFM input'!$H$417,0))","v":0},{"$f":"IF(COUNT($H13:Q13)>'RFM input'!$W$7,0, Q13+Q75+Q209+IF(R$131=0,'RFM input'!$H$417,0))","v":0}]
[null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,null,null,{"$f":"'RFM input'!S13-('RFM input'!M13/(1+previous_vanilla)^0.5+'RFM input'!O13)+('RFM input'!G77-'RFM input'!G141)","v":20.669491550777884},{"$f":"H14+H76+H222","v":18.178420248268441},{"$f":"I14+I76+I222","v":15.687348945758998},{"$f":"IF(COUNT($H14:J14)>'RFM input'!$W$7,0, J14+J76+J222+IF(K$131=0,'RFM input'!$H$418,0))","v":13.196277643249555},{"$f":"IF(COUNT($H14:K14)>'RFM input'!$W$7,0, K14+K76+K222+IF(L$131=0,'RFM input'!$H$418,0))","v":10.705206340740112},{"$f":"IF(COUNT($H14:L14)>'RFM input'!$W$7,0, L14+L76+L222+IF(M$131=0,'RFM input'!$H$418,0))","v":8.214135038230669},{"$f":"IF(COUNT($H14:M14)>'RFM input'!$W$7,0, M14+M76+M222+IF(N$131=0,'RFM input'!$H$418,0))","v":0},{"$f":"IF(COUNT($H14:N14)>'RFM input'!$W$7,0, N14+N76+N222+IF(O$131=0,'RFM input'!$H$418,0))","v":0},{"$f":"IF(COUNT($H14:O14)>'RFM input'!$W$7,0, O14+O76+O222+IF(P$131=0,'RFM input'!$H$418,0))","v":0},{"$f":"IF(COUNT($H14:P14)>'RFM input'!$W$7,0, P14+P76+P222+IF(Q$131=0,'RFM input'!$H$418,0))","v":0},{"$f":"IF(COUNT($H14:Q14)>'RFM input'!$W$7,0, Q14+Q76+Q222+IF(R$131=0,'RFM input'!$H$418,0))","v":0}]
[null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,null,null,{"$f":"'RFM input'!S14-('RFM input'!M14/(1+previous_vanilla)^0.5+'RFM input'!O14)+('RFM input'!G78-'RFM input'!G142)","v":94.43164354178019},{"$f":"H15+H77+H235","v":94.43164354178019},{"$f":"I15+I77+I235","v":94.43164354178019},{"$f":"IF(COUNT($H15:J15)>'RFM input'!$W$7,0, J15+J77+J235+IF(K$131=0,'RFM input'!$H$419,0))","v":94.43164354178019},{"$f":"IF(COUNT($H15:K15)>'RFM input'!$W$7,0, K15+K77+K235+IF(L$131=0,'RFM input'!$H$419,0))","v":94.43164354178019},{"$f":"IF(COUNT($H15:L15)>'RFM input'!$W$7,0, L15+L77+L235+IF(M$131=0,'RFM input'!$H$419,0))","v":94.43164354178019},{"$f":"IF(COUNT($H15:M15)>'RFM input'!$W$7,0, M15+M77+M235+IF(N$131=0,'RFM input'!$H$419,0))","v":0},{"$f":"IF(COUNT($H15:N15)>'RFM input'!$W$7,0, N15+N77+N235+IF(O$131=0,'RFM input'!$H$419,0))","v":0},{"$f":"IF(COUNT($H15:O15)>'RFM input'!$W$7,0, O15+O77+O235+IF(P$131=0,'RFM input'!$H$419,0))","v":0},{"$f":"IF(COUNT($H15:P15)>'RFM input'!$W$7,0, P15+P77+P235+IF(Q$131=0,'RFM input'!$H$419,0))","v":0},{"$f":"IF(COUNT($H15:Q15)>'RFM input'!$W$7,0, Q15+Q77+Q235+IF(R$131=0,'RFM input'!$H$419,0))","v":0}]
[null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,null,null,{"$f":"'RFM input'!S15-('RFM input'!M15/(1+previous_vanilla)^0.5+'RFM input'!O15)+('RFM input'!G79-'RFM input'!G143)","v":13.662455105495132},{"$f":"H16+H78+H248","v":13.662455105495132},{"$f":"I16+I78+I248","v":13.662455105495132},{"$f":"IF(COUNT($H16:J16)>'RFM input'!$W$7,0, J16+J78+J248+IF(K$131=0,'RFM input'!$H$420,0))","v":13.662455105495132},{"$f":"IF(COUNT($H16:K16)>'RFM input'!$W$7,0, K16+K78+K248+IF(L$131=0,'RFM input'!$H$420,0))","v":13.662455105495132},{"$f":"IF(COUNT($H16:L16)>'RFM input'!$W$7,0, L16+L78+L248+IF(M$131=0,'RFM input'!$H$420,0))","v":13.662455105495132},{"$f":"IF(COUNT($H16:M16)>'RFM input'!$W$7,0, M16+M78+M248+IF(N$131=0,'RFM input'!$H$420,0))","v":0},{"$f":"IF(COUNT($H16:N16)>'RFM input'!$W$7,0, N16+N78+N248+IF(O$131=0,'RFM input'!$H$420,0))","v":0},{"$f":"IF(COUNT($H16:O16)>'RFM input'!$W$7,0, O16+O78+O248+IF(P$131=0,'RFM input'!$H$420,0))","v":0},{"$f":"IF(COUNT($H16:P16)>'RFM input'!$W$7,0, P16+P78+P248+IF(Q$131=0,'RFM input'!$H$420,0))","v":0},{"$f":"IF(COUNT($H16:Q16)>'RFM input'!$W$7,0, Q16+Q78+Q248+IF(R$131=0,'RFM input'!$H$420,0))","v":0}]
[null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,null,null,{"$f":"'RFM input'!S16-('RFM input'!M16/(1+previous_vanilla)^0.5+'RFM input'!O16)+('RFM input'!G80-'RFM input'!G144)","v":6.8698670214694593},{"$f":"H17+H79+H261","v":6.684349732085356},{"$f":"I17+I79+I261","v":6.4988324427012527},{"$f":"IF(COUNT($H17:J17)>'RFM input'!$W$7,0, J17+J79+J261+IF(K$131=0,'RFM input'!$H$421,0))","v":6.3133151533171494},{"$f":"IF(COUNT($H17:K17)>'RFM input'!$W$7,0, K17+K79+K261+IF(L$131=0,'RFM input'!$H$421,0))","v":6.1277978639330462},{"$f":"IF(COUNT($H17:L17)>'RFM input'!$W$7,0, L17+L79+L261+IF(M$131=0,'RFM input'!$H$421,0))","v":5.9422805745489429},{"$f":"IF(COUNT($H17:M17)>'RFM input'!$W$7,0, M17+M79+M261+IF(N$131=0,'RFM input'!$H$421,0))","v":0},{"$f":"IF(COUNT($H17:N17)>'RFM input'!$W$7,0, N17+N79+N261+IF(O$131=0,'RFM input'!$H$421,0))","v":0},{"$f":"IF(COUNT($H17:O17)>'RFM input'!$W$7,0, O17+O79+O261+IF(P$131=0,'RFM input'!$H$421,0))","v":0},{"$f":"IF(COUNT($H17:P17)>'RFM input'!$W$7,0, P17+P79+P261+IF(Q$131=0,'RFM input'!$H$421,0))","v":0},{"$f":"IF(COUNT($H17:Q17)>'RFM input'!$W$7,0, Q17+Q79+Q261+IF(R$131=0,'RFM input'!$H$421,0))","v":0}]
[null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"'RFM input'!S17-('RFM input'!M17/(1+previous_vanilla)^0.5+'RFM input'!O17)+('RFM input'!G81-'RFM input'!G145)","v":12.354535111602093},{"$f":"H18+H80+H274","v":11.894634841254863},{"$f":"I18+I80+I274","v":11.434734570907633},{"$f":"IF(COUNT($H18:J18)>'RFM input'!$W$7,0, J18+J80+J274+IF(K$131=0,'RFM input'!$H$422,0))","v":10.974834300560403},{"$f":"IF(COUNT($H18:K18)>'RFM input'!$W$7,0, K18+K80+K274+IF(L$131=0,'RFM input'!$H$422,0))","v":10.514934030213173},{"$f":"IF(COUNT($H18:L18)>'RFM input'!$W$7,0, L18+L80+L274+IF(M$131=0,'RFM input'!$H$422,0))","v":10.055033759865942},{"$f":"IF(COUNT($H18:M18)>'RFM input'!$W$7,0, M18+M80+M274+IF(N$131=0,'RFM input'!$H$422,0))","v":0},{"$f":"IF(COUNT($H18:N18)>'RFM input'!$W$7,0, N18+N80+N274+IF(O$131=0,'RFM input'!$H$422,0))","v":0},{"$f":"IF(COUNT($H18:O18)>'RFM input'!$W$7,0, O18+O80+O274+IF(P$131=0,'RFM input'!$H$422,0))","v":0},{"$f":"IF(COUNT($H18:P18)>'RFM input'!$W$7,0, P18+P80+P274+IF(Q$131=0,'RFM input'!$H$422,0))","v":0},{"$f":"IF(COUNT($H18:Q18)>'RFM input'!$W$7,0, Q18+Q80+Q274+IF(R$131=0,'RFM input'!$H$422,0))","v":0}]
[null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,null,null,{"$f":"'RFM input'!S18-('RFM input'!M18/(1+previous_vanilla)^0.5+'RFM input'!O18)+('RFM input'!G82-'RFM input'!G146)","v":0},{"$f":"H19+H81+H287","v":0},{"$f":"I19+I81+I287","v":0},{"$f":"IF(COUNT($H19:J19)>'RFM input'!$W$7,0, J19+J81+J287+IF(K$131=0,'RFM input'!$H$423,0))","v":0},{"$f":"IF(COUNT($H19:K19)>'RFM input'!$W$7,0, K19+K81+K287+IF(L$131=0,'RFM input'!$H$423,0))","v":0},{"$f":"IF(COUNT($H19:L19)>'RFM input'!$W$7,0, L19+L81+L287+IF(M$131=0,'RFM input'!$H$423,0))","v":0},{"$f":"IF(COUNT($H19:M19)>'RFM input'!$W$7,0, M19+M81+M287+IF(N$131=0,'RFM input'!$H$423,0))","v":0},{"$f":"IF(COUNT($H19:N19)>'RFM input'!$W$7,0, N19+N81+N287+IF(O$131=0,'RFM input'!$H$423,0))","v":0},{"$f":"IF(COUNT($H19:O19)>'RFM input'!$W$7,0, O19+O81+O287+IF(P$131=0,'RFM input'!$H$423,0))","v":0},{"$f":"IF(COUNT($H19:P19)>'RFM input'!$W$7,0, P19+P81+P287+IF(Q$131=0,'RFM input'!$H$423,0))","v":0},{"$f":"IF(COUNT($H19:Q19)>'RFM input'!$W$7,0, Q19+Q81+Q287+IF(R$131=0,'RFM input'!$H$423,0))","v":0}]
[null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,null,null,{"$f":"'RFM input'!S19-('RFM input'!M19/(1+previous_vanilla)^0.5+'RFM input'!O19)+('RFM input'!G83-'RFM input'!G147)","v":29.089378956815352},{"$f":"H20+H82+H300","v":14.827541828375178},{"$f":"I20+I82+I300","v":0.56570469993500438},{"$f":"IF(COUNT($H20:J20)>'RFM input'!$W$7,0, J20+J82+J300+IF(K$131=0,'RFM input'!$H$424,0))","v":0},{"$f":"IF(COUNT($H20:K20)>'RFM input'!$W$7,0, K20+K82+K300+IF(L$131=0,'RFM input'!$H$424,0))","v":0},{"$f":"IF(COUNT($H20:L20)>'RFM input'!$W$7,0, L20+L82+L300+IF(M$131=0,'RFM input'!$H$424,0))","v":0},{"$f":"IF(COUNT($H20:M20)>'RFM input'!$W$7,0, M20+M82+M300+IF(N$131=0,'RFM input'!$H$424,0))","v":0},{"$f":"IF(COUNT($H20:N20)>'RFM input'!$W$7,0, N20+N82+N300+IF(O$131=0,'RFM input'!$H$424,0))","v":0},{"$f":"IF(COUNT($H20:O20)>'RFM input'!$W$7,0, O20+O82+O300+IF(P$131=0,'RFM input'!$H$424,0))","v":0},{"$f":"IF(COUNT($H20:P20)>'RFM input'!$W$7,0, P20+P82+P300+IF(Q$131=0,'RFM input'!$H$424,0))","v":0},{"$f":"IF(COUNT($H20:Q20)>'RFM input'!$W$7,0, Q20+Q82+Q300+IF(R$131=0,'RFM input'!$H$424,0))","v":0}]
[null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"'RFM input'!S20-('RFM input'!M20/(1+previous_vanilla)^0.5+'RFM input'!O20)+('RFM input'!G84-'RFM input'!G148)","v":19.096636068343692},{"$f":"H21+H83+H313","v":14.841291221407499},{"$f":"I21+I83+I313","v":10.585946374471305},{"$f":"IF(COUNT($H21:J21)>'RFM input'!$W$7,0, J21+J83+J313+IF(K$131=0,'RFM input'!$H$425,0))","v":6.3306015275351131},{"$f":"IF(COUNT($H21:K21)>'RFM input'!$W$7,0, K21+K83+K313+IF(L$131=0,'RFM input'!$H$425,0))","v":2.0752566805989208},{"$f":"IF(COUNT($H21:L21)>'RFM input'!$W$7,0, L21+L83+L313+IF(M$131=0,'RFM input'!$H$425,0))","v":-1.7763568394002505E-15},{"$f":"IF(COUNT($H21:M21)>'RFM input'!$W$7,0, M21+M83+M313+IF(N$131=0,'RFM input'!$H$425,0))","v":0},{"$f":"IF(COUNT($H21:N21)>'RFM input'!$W$7,0, N21+N83+N313+IF(O$131=0,'RFM input'!$H$425,0))","v":0},{"$f":"IF(COUNT($H21:O21)>'RFM input'!$W$7,0, O21+O83+O313+IF(P$131=0,'RFM input'!$H$425,0))","v":0},{"$f":"IF(COUNT($H21:P21)>'RFM input'!$W$7,0, P21+P83+P313+IF(Q$131=0,'RFM input'!$H$425,0))","v":0},{"$f":"IF(COUNT($H21:Q21)>'RFM input'!$W$7,0, Q21+Q83+Q313+IF(R$131=0,'RFM input'!$H$425,0))","v":0}]
[null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,null,null,{"$f":"'RFM input'!S21-('RFM input'!M21/(1+previous_vanilla)^0.5+'RFM input'!O21)+('RFM input'!G85-'RFM input'!G149)","v":72.549249446133146},{"$f":"H22+H84+H326","v":62.302588813681645},{"$f":"I22+I84+I326","v":52.055928181230144},{"$f":"IF(COUNT($H22:J22)>'RFM input'!$W$7,0, J22+J84+J326+IF(K$131=0,'RFM input'!$H$426,0))","v":41.809267548778642},{"$f":"IF(COUNT($H22:K22)>'RFM input'!$W$7,0, K22+K84+K326+IF(L$131=0,'RFM input'!$H$426,0))","v":31.562606916327141},{"$f":"IF(COUNT($H22:L22)>'RFM input'!$W$7,0, L22+L84+L326+IF(M$131=0,'RFM input'!$H$426,0))","v":21.31594628387564},{"$f":"IF(COUNT($H22:M22)>'RFM input'!$W$7,0, M22+M84+M326+IF(N$131=0,'RFM input'!$H$426,0))","v":0},{"$f":"IF(COUNT($H22:N22)>'RFM input'!$W$7,0, N22+N84+N326+IF(O$131=0,'RFM input'!$H$426,0))","v":0},{"$f":"IF(COUNT($H22:O22)>'RFM input'!$W$7,0, O22+O84+O326+IF(P$131=0,'RFM input'!$H$426,0))","v":0},{"$f":"IF(COUNT($H22:P22)>'RFM input'!$W$7,0, P22+P84+P326+IF(Q$131=0,'RFM input'!$H$426,0))","v":0},{"$f":"IF(COUNT($H22:Q22)>'RFM input'!$W$7,0, Q22+Q84+Q326+IF(R$131=0,'RFM input'!$H$426,0))","v":0}]
[null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,null,null,{"$f":"'RFM input'!S22-('RFM input'!M22/(1+previous_vanilla)^0.5+'RFM input'!O22)+('RFM input'!G86-'RFM input'!G150)","v":187.04975091015308},{"$f":"H23+H85+H339","v":181.42725815051008},{"$f":"I23+I85+I339","v":175.80476539086709},{"$f":"IF(COUNT($H23:J23)>'RFM input'!$W$7,0, J23+J85+J339+IF(K$131=0,'RFM input'!$H$427,0))","v":170.18227263122409},{"$f":"IF(COUNT($H23:K23)>'RFM input'!$W$7,0, K23+K85+K339+IF(L$131=0,'RFM input'!$H$427,0))","v":164.5597798715811},{"$f":"IF(COUNT($H23:L23)>'RFM input'!$W$7,0, L23+L85+L339+IF(M$131=0,'RFM input'!$H$427,0))","v":158.9372871119381},{"$f":"IF(COUNT($H23:M23)>'RFM input'!$W$7,0, M23+M85+M339+IF(N$131=0,'RFM input'!$H$427,0))","v":0},{"$f":"IF(COUNT($H23:N23)>'RFM input'!$W$7,0, N23+N85+N339+IF(O$131=0,'RFM input'!$H$427,0))","v":0},{"$f":"IF(COUNT($H23:O23)>'RFM input'!$W$7,0, O23+O85+O339+IF(P$131=0,'RFM input'!$H$427,0))","v":0},{"$f":"IF(COUNT($H23:P23)>'RFM input'!$W$7,0, P23+P85+P339+IF(Q$131=0,'RFM input'!$H$427,0))","v":0},{"$f":"IF(COUNT($H23:Q23)>'RFM input'!$W$7,0, Q23+Q85+Q339+IF(R$131=0,'RFM input'!$H$427,0))","v":0}]
[null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,null,null,{"$f":"'RFM input'!S23-('RFM input'!M23/(1+previous_vanilla)^0.5+'RFM input'!O23)+('RFM input'!G87-'RFM input'!G151)","v":40.475625421715641},{"$f":"H24+H86+H352","v":40.475625421715641},{"$f":"I24+I86+I352","v":40.475625421715641},{"$f":"IF(COUNT($H24:J24)>'RFM input'!$W$7,0, J24+J86+J352+IF(K$131=0,'RFM input'!$H$428,0))","v":40.475625421715641},{"$f":"IF(COUNT($H24:K24)>'RFM input'!$W$7,0, K24+K86+K352+IF(L$131=0,'RFM input'!$H$428,0))","v":40.475625421715641},{"$f":"IF(COUNT($H24:L24)>'RFM input'!$W$7,0, L24+L86+L352+IF(M$131=0,'RFM input'!$H$428,0))","v":40.475625421715641},{"$f":"IF(COUNT($H24:M24)>'RFM input'!$W$7,0, M24+M86+M352+IF(N$131=0,'RFM input'!$H$428,0))","v":0},{"$f":"IF(COUNT($H24:N24)>'RFM input'!$W$7,0, N24+N86+N352+IF(O$131=0,'RFM input'!$H$428,0))","v":0},{"$f":"IF(COUNT($H24:O24)>'RFM input'!$W$7,0, O24+O86+O352+IF(P$131=0,'RFM input'!$H$428,0))","v":0},{"$f":"IF(COUNT($H24:P24)>'RFM input'!$W$7,0, P24+P86+P352+IF(Q$131=0,'RFM input'!$H$428,0))","v":0},{"$f":"IF(COUNT($H24:Q24)>'RFM input'!$W$7,0, Q24+Q86+Q352+IF(R$131=0,'RFM input'!$H$428,0))","v":0}]
[null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,null,null,{"$f":"'RFM input'!S24-('RFM input'!M24/(1+previous_vanilla)^0.5+'RFM input'!O24)+('RFM input'!G88-'RFM input'!G152)","v":0},{"$f":"H25+H87+H365","v":0},{"$f":"I25+I87+I365","v":0},{"$f":"IF(COUNT($H25:J25)>'RFM input'!$W$7,0, J25+J87+J365+IF(K$131=0,'RFM input'!$H$429,0))","v":0},{"$f":"IF(COUNT($H25:K25)>'RFM input'!$W$7,0, K25+K87+K365+IF(L$131=0,'RFM input'!$H$429,0))","v":0},{"$f":"IF(COUNT($H25:L25)>'RFM input'!$W$7,0, L25+L87+L365+IF(M$131=0,'RFM input'!$H$429,0))","v":0},{"$f":"IF(COUNT($H25:M25)>'RFM input'!$W$7,0, M25+M87+M365+IF(N$131=0,'RFM input'!$H$429,0))","v":0},{"$f":"IF(COUNT($H25:N25)>'RFM input'!$W$7,0, N25+N87+N365+IF(O$131=0,'RFM input'!$H$429,0))","v":0},{"$f":"IF(COUNT($H25:O25)>'RFM input'!$W$7,0, O25+O87+O365+IF(P$131=0,'RFM input'!$H$429,0))","v":0},{"$f":"IF(COUNT($H25:P25)>'RFM input'!$W$7,0, P25+P87+P365+IF(Q$131=0,'RFM input'!$H$429,0))","v":0},{"$f":"IF(COUNT($H25:Q25)>'RFM input'!$W$7,0, Q25+Q87+Q365+IF(R$131=0,'RFM input'!$H$429,0))","v":0}]
[null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,null,null,{"$f":"'RFM input'!S25-('RFM input'!M25/(1+previous_vanilla)^0.5+'RFM input'!O25)+('RFM input'!G89-'RFM input'!G153)","v":0},{"$f":"H26+H88+H378","v":0},{"$f":"I26+I88+I378","v":0},{"$f":"IF(COUNT($H26:J26)>'RFM input'!$W$7,0, J26+J88+J378+IF(K$131=0,'RFM input'!$H$430,0))","v":0},{"$f":"IF(COUNT($H26:K26)>'RFM input'!$W$7,0, K26+K88+K378+IF(L$131=0,'RFM input'!$H$430,0))","v":0},{"$f":"IF(COUNT($H26:L26)>'RFM input'!$W$7,0, L26+L88+L378+IF(M$131=0,'RFM input'!$H$430,0))","v":0},{"$f":"IF(COUNT($H26:M26)>'RFM input'!$W$7,0, M26+M88+M378+IF(N$131=0,'RFM input'!$H$430,0))","v":0},{"$f":"IF(COUNT($H26:N26)>'RFM input'!$W$7,0, N26+N88+N378+IF(O$131=0,'RFM input'!$H$430,0))","v":0},{"$f":"IF(COUNT($H26:O26)>'RFM input'!$W$7,0, O26+O88+O378+IF(P$131=0,'RFM input'!$H$430,0))","v":0},{"$f":"IF(COUNT($H26:P26)>'RFM input'!$W$7,0, P26+P88+P378+IF(Q$131=0,'RFM input'!$H$430,0))","v":0},{"$f":"IF(COUNT($H26:Q26)>'RFM input'!$W$7,0, Q26+Q88+Q378+IF(R$131=0,'RFM input'!$H$430,0))","v":0}]
[null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,null,null,{"$f":"'RFM input'!S26-('RFM input'!M26/(1+previous_vanilla)^0.5+'RFM input'!O26)+('RFM input'!G90-'RFM input'!G154)","v":0},{"$f":"H27+H89+H391","v":0},{"$f":"I27+I89+I391","v":0},{"$f":"IF(COUNT($H27:J27)>'RFM input'!$W$7,0, J27+J89+J391+IF(K$131=0,'RFM input'!$H$431,0))","v":0},{"$f":"IF(COUNT($H27:K27)>'RFM input'!$W$7,0, K27+K89+K391+IF(L$131=0,'RFM input'!$H$431,0))","v":0},{"$f":"IF(COUNT($H27:L27)>'RFM input'!$W$7,0, L27+L89+L391+IF(M$131=0,'RFM input'!$H$431,0))","v":0},{"$f":"IF(COUNT($H27:M27)>'RFM input'!$W$7,0, M27+M89+M391+IF(N$131=0,'RFM input'!$H$431,0))","v":0},{"$f":"IF(COUNT($H27:N27)>'RFM input'!$W$7,0, N27+N89+N391+IF(O$131=0,'RFM input'!$H$431,0))","v":0},{"$f":"IF(COUNT($H27:O27)>'RFM input'!$W$7,0, O27+O89+O391+IF(P$131=0,'RFM input'!$H$431,0))","v":0},{"$f":"IF(COUNT($H27:P27)>'RFM input'!$W$7,0, P27+P89+P391+IF(Q$131=0,'RFM input'!$H$431,0))","v":0},{"$f":"IF(COUNT($H27:Q27)>'RFM input'!$W$7,0, Q27+Q89+Q391+IF(R$131=0,'RFM input'!$H$431,0))","v":0}]
[null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,null,null,{"$f":"'RFM input'!S27-('RFM input'!M27/(1+previous_vanilla)^0.5+'RFM input'!O27)+('RFM input'!G91-'RFM input'!G155)","v":0},{"$f":"H28+H90+H404","v":48.712105078630984},{"$f":"I28+I90+I404","v":73.065681294813501},{"$f":"IF(COUNT($H28:J28)>'RFM input'!$W$7,0, J28+J90+J404+IF(K$131=0,'RFM input'!$H$432,0))","v":124.81221279707999},{"$f":"IF(COUNT($H28:K28)>'RFM input'!$W$7,0, K28+K90+K404+IF(L$131=0,'RFM input'!$H$432,0))","v":158.15978074154225},{"$f":"IF(COUNT($H28:L28)>'RFM input'!$W$7,0, L28+L90+L404+IF(M$131=0,'RFM input'!$H$432,0))","v":181.89838114412373},{"$f":"IF(COUNT($H28:M28)>'RFM input'!$W$7,0, M28+M90+M404+IF(N$131=0,'RFM input'!$H$432,0))","v":0},{"$f":"IF(COUNT($H28:N28)>'RFM input'!$W$7,0, N28+N90+N404+IF(O$131=0,'RFM input'!$H$432,0))","v":0},{"$f":"IF(COUNT($H28:O28)>'RFM input'!$W$7,0, O28+O90+O404+IF(P$131=0,'RFM input'!$H$432,0))","v":0},{"$f":"IF(COUNT($H28:P28)>'RFM input'!$W$7,0, P28+P90+P404+IF(Q$131=0,'RFM input'!$H$432,0))","v":0},{"$f":"IF(COUNT($H28:Q28)>'RFM input'!$W$7,0, Q28+Q90+Q404+IF(R$131=0,'RFM input'!$H$432,0))","v":0}]
[null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,null,null,{"$f":"'RFM input'!S28-('RFM input'!M28/(1+previous_vanilla)^0.5+'RFM input'!O28)+('RFM input'!G92-'RFM input'!G156)","v":0},{"$f":"H29+H91+H417","v":120.88768840695955},{"$f":"I29+I91+I417","v":204.60544516921956},{"$f":"IF(COUNT($H29:J29)>'RFM input'!$W$7,0, J29+J91+J417+IF(K$131=0,'RFM input'!$H$433,0))","v":293.7489645318347},{"$f":"IF(COUNT($H29:K29)>'RFM input'!$W$7,0, K29+K91+K417+IF(L$131=0,'RFM input'!$H$433,0))","v":389.50710524337052},{"$f":"IF(COUNT($H29:L29)>'RFM input'!$W$7,0, L29+L91+L417+IF(M$131=0,'RFM input'!$H$433,0))","v":550.06454686947563},{"$f":"IF(COUNT($H29:M29)>'RFM input'!$W$7,0, M29+M91+M417+IF(N$131=0,'RFM input'!$H$433,0))","v":0},{"$f":"IF(COUNT($H29:N29)>'RFM input'!$W$7,0, N29+N91+N417+IF(O$131=0,'RFM input'!$H$433,0))","v":0},{"$f":"IF(COUNT($H29:O29)>'RFM input'!$W$7,0, O29+O91+O417+IF(P$131=0,'RFM input'!$H$433,0))","v":0},{"$f":"IF(COUNT($H29:P29)>'RFM input'!$W$7,0, P29+P91+P417+IF(Q$131=0,'RFM input'!$H$433,0))","v":0},{"$f":"IF(COUNT($H29:Q29)>'RFM input'!$W$7,0, Q29+Q91+Q417+IF(R$131=0,'RFM input'!$H$433,0))","v":0}]
[null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,null,null,{"$f":"'RFM input'!S29-('RFM input'!M29/(1+previous_vanilla)^0.5+'RFM input'!O29)+('RFM input'!G93-'RFM input'!G157)","v":0},{"$f":"H30+H92+H430","v":151.61811213403769},{"$f":"I30+I92+I430","v":254.99479591371102},{"$f":"IF(COUNT($H30:J30)>'RFM input'!$W$7,0, J30+J92+J430+IF(K$131=0,'RFM input'!$H$434,0))","v":321.21907698893278},{"$f":"IF(COUNT($H30:K30)>'RFM input'!$W$7,0, K30+K92+K430+IF(L$131=0,'RFM input'!$H$434,0))","v":443.98888491838943},{"$f":"IF(COUNT($H30:L30)>'RFM input'!$W$7,0, L30+L92+L430+IF(M$131=0,'RFM input'!$H$434,0))","v":598.27570233382869},{"$f":"IF(COUNT($H30:M30)>'RFM input'!$W$7,0, M30+M92+M430+IF(N$131=0,'RFM input'!$H$434,0))","v":0},{"$f":"IF(COUNT($H30:N30)>'RFM input'!$W$7,0, N30+N92+N430+IF(O$131=0,'RFM input'!$H$434,0))","v":0},{"$f":"IF(COUNT($H30:O30)>'RFM input'!$W$7,0, O30+O92+O430+IF(P$131=0,'RFM input'!$H$434,0))","v":0},{"$f":"IF(COUNT($H30:P30)>'RFM input'!$W$7,0, P30+P92+P430+IF(Q$131=0,'RFM input'!$H$434,0))","v":0},{"$f":"IF(COUNT($H30:Q30)>'RFM input'!$W$7,0, Q30+Q92+Q430+IF(R$131=0,'RFM input'!$H$434,0))","v":0}]
[null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,null,null,{"$f":"'RFM input'!S30-('RFM input'!M30/(1+previous_vanilla)^0.5+'RFM input'!O30)+('RFM input'!G94-'RFM input'!G158)","v":0},{"$f":"H31+H93+H443","v":23.071960801420484},{"$f":"I31+I93+I443","v":41.137282853504999},{"$f":"IF(COUNT($H31:J31)>'RFM input'!$W$7,0, J31+J93+J443+IF(K$131=0,'RFM input'!$H$435,0))","v":55.346040896255502},{"$f":"IF(COUNT($H31:K31)>'RFM input'!$W$7,0, K31+K93+K443+IF(L$131=0,'RFM input'!$H$435,0))","v":71.884122136790651},{"$f":"IF(COUNT($H31:L31)>'RFM input'!$W$7,0, L31+L93+L443+IF(M$131=0,'RFM input'!$H$435,0))","v":82.288755484545263},{"$f":"IF(COUNT($H31:M31)>'RFM input'!$W$7,0, M31+M93+M443+IF(N$131=0,'RFM input'!$H$435,0))","v":0},{"$f":"IF(COUNT($H31:N31)>'RFM input'!$W$7,0, N31+N93+N443+IF(O$131=0,'RFM input'!$H$435,0))","v":0},{"$f":"IF(COUNT($H31:O31)>'RFM input'!$W$7,0, O31+O93+O443+IF(P$131=0,'RFM input'!$H$435,0))","v":0},{"$f":"IF(COUNT($H31:P31)>'RFM input'!$W$7,0, P31+P93+P443+IF(Q$131=0,'RFM input'!$H$435,0))","v":0},{"$f":"IF(COUNT($H31:Q31)>'RFM input'!$W$7,0, Q31+Q93+Q443+IF(R$131=0,'RFM input'!$H$435,0))","v":0}]
[null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,null,null,{"$f":"'RFM input'!S31-('RFM input'!M31/(1+previous_vanilla)^0.5+'RFM input'!O31)+('RFM input'!G95-'RFM input'!G159)","v":0},{"$f":"H32+H94+H456","v":88.04625548122236},{"$f":"I32+I94+I456","v":188.83555995981834},{"$f":"IF(COUNT($H32:J32)>'RFM input'!$W$7,0, J32+J94+J456+IF(K$131=0,'RFM input'!$H$436,0))","v":285.12266062269322},{"$f":"IF(COUNT($H32:K32)>'RFM input'!$W$7,0, K32+K94+K456+IF(L$131=0,'RFM input'!$H$436,0))","v":422.09367351850437},{"$f":"IF(COUNT($H32:L32)>'RFM input'!$W$7,0, L32+L94+L456+IF(M$131=0,'RFM input'!$H$436,0))","v":475.59189857020579},{"$f":"IF(COUNT($H32:M32)>'RFM input'!$W$7,0, M32+M94+M456+IF(N$131=0,'RFM input'!$H$436,0))","v":0},{"$f":"IF(COUNT($H32:N32)>'RFM input'!$W$7,0, N32+N94+N456+IF(O$131=0,'RFM input'!$H$436,0))","v":0},{"$f":"IF(COUNT($H32:O32)>'RFM input'!$W$7,0, O32+O94+O456+IF(P$131=0,'RFM input'!$H$436,0))","v":0},{"$f":"IF(COUNT($H32:P32)>'RFM input'!$W$7,0, P32+P94+P456+IF(Q$131=0,'RFM input'!$H$436,0))","v":0},{"$f":"IF(COUNT($H32:Q32)>'RFM input'!$W$7,0, Q32+Q94+Q456+IF(R$131=0,'RFM input'!$H$436,0))","v":0}]
[null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,null,null,{"$f":"'RFM input'!S32-('RFM input'!M32/(1+previous_vanilla)^0.5+'RFM input'!O32)+('RFM input'!G96-'RFM input'!G160)","v":0},{"$f":"H33+H95+H469","v":0.8167452065557278},{"$f":"I33+I95+I469","v":1.3248581648705},3.0424695200789786,3.6142782360650747,4.1995633322279353,4.1995633322279353,4.1995633322279353,4.1995633322279353,4.1995633322279353,4.1995633322279353]
[null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,null,null,{"$f":"'RFM input'!S33-('RFM input'!M33/(1+previous_vanilla)^0.5+'RFM input'!O33)+('RFM input'!G97-'RFM input'!G161)","v":0},{"$f":"H34+H96+H482","v":5.4379612960298154},{"$f":"I34+I96+I482","v":9.435677329881571},15.333870791660802,21.941751848938061,37.381865069044338,37.381865069044338,37.381865069044338,37.381865069044338,37.381865069044338,37.381865069044338]
[null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,null,null,{"$f":"'RFM input'!S34-('RFM input'!M34/(1+previous_vanilla)^0.5+'RFM input'!O34)+('RFM input'!G98-'RFM input'!G162)","v":0},{"$f":"H35+H97+H495","v":-0.12582458359455462},{"$f":"I35+I97+I495","v":-2.6171524759488145},-4.5484905741430008,-7.0991090249452551,-1.2718064745308428,-1.2718064745308428,-1.2718064745308428,-1.2718064745308428,-1.2718064745308428,-1.2718064745308428]
[null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,null,null,{"$f":"'RFM input'!S35-('RFM input'!M35/(1+previous_vanilla)^0.5+'RFM input'!O35)+('RFM input'!G99-'RFM input'!G163)","v":0},{"$f":"H36+H98+H508","v":8.3691385570509244E-2},{"$f":"I36+I98+I508","v":0.50793955176576178},0.64568251833082857,0.73982028174097336,0.74887910242024402,0.74887910242024402,0.74887910242024402,0.74887910242024402,0.74887910242024402,0.74887910242024402]
[null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,null,null,{"$f":"'RFM input'!S36-('RFM input'!M36/(1+previous_vanilla)^0.5+'RFM input'!O36)+('RFM input'!G100-'RFM input'!G164)","v":0},{"$f":"H37+H99+H521","v":2.2578483131565537},{"$f":"I37+I99+I521","v":1.8062786505252428},1.3547079878939323,0.90313852526262162,0.45156906263131091,0.45156906263131091,0.45156906263131091,0.45156906263131091,0.45156906263131091,0.45156906263131091]
[null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"'RFM input'!S37-('RFM input'!M37/(1+previous_vanilla)^0.5+'RFM input'!O37)+('RFM input'!G101-'RFM input'!G165)","v":0},{"$f":"H38+H100+H534","v":0.2468014356138494},{"$f":"I38+I100+I534","v":0.3734672864410935},0.65497247278691573,1.8242487977105801,3.3480126485659478,3.3480126485659478,3.3480126485659478,3.3480126485659478,3.3480126485659478,3.3480126485659478]
[null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,null,null,{"$f":"'RFM input'!S38-('RFM input'!M38/(1+previous_vanilla)^0.5+'RFM input'!O38)+('RFM input'!G102-'RFM input'!G166)","v":0},{"$f":"H39+H101+H547","v":0},{"$f":"I39+I101+I547","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,null,null,{"$f":"'RFM input'!S39-('RFM input'!M39/(1+previous_vanilla)^0.5+'RFM input'!O39)+('RFM input'!G103-'RFM input'!G167)","v":0},{"$f":"H40+H102+H560","v":11.830052731020372},{"$f":"I40+I102+I560","v":17.29122053152874},18.389937195617115,58.151764596296132,75.704142451624094,75.704142451624094,75.704142451624094,75.704142451624094,75.704142451624094,75.704142451624094]
[null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"'RFM input'!S40-('RFM input'!M40/(1+previous_vanilla)^0.5+'RFM input'!O40)+('RFM input'!G104-'RFM input'!G168)","v":0},{"$f":"H41+H103+H573","v":2.3005403320045956},{"$f":"I41+I103+I573","v":4.4720867129479567},4.22210179044143,7.2248958600332269,9.7751792186577315,9.7751792186577315,9.7751792186577315,9.7751792186577315,9.7751792186577315,9.7751792186577315]
[null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,null,null,{"$f":"'RFM input'!S41-('RFM input'!M41/(1+previous_vanilla)^0.5+'RFM input'!O41)+('RFM input'!G105-'RFM input'!G169)","v":0},{"$f":"H42+H104+H586","v":0.85010564162172964},{"$f":"I42+I104+I586","v":0.91728987275621665},0.62161042695467317,5.9337107128207931,8.7924483127907287,8.7924483127907287,8.7924483127907287,8.7924483127907287,8.7924483127907287,8.7924483127907287]
[null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,null,null,{"$f":"'RFM input'!S42-('RFM input'!M42/(1+previous_vanilla)^0.5+'RFM input'!O42)+('RFM input'!G106-'RFM input'!G170)","v":0},{"$f":"H43+H105+H599","v":21.044504385801623},{"$f":"I43+I105+I599","v":25.073273530780547},27.957282232213664,33.738949818940718,36.538121529703702,36.538121529703702,36.538121529703702,36.538121529703702,36.538121529703702,36.538121529703702]
[null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,null,null,{"$f":"'RFM input'!S43-('RFM input'!M43/(1+previous_vanilla)^0.5+'RFM input'!O43)+('RFM input'!G107-'RFM input'!G171)","v":0},{"$f":"H44+H106+H612","v":0},{"$f":"I44+I106+I612","v":-25.711869311329348},-25.704840835852764,-25.687647137836287,-25.687647137836287,-25.687647137836287,-25.687647137836287,-25.687647137836287,-25.687647137836287,-25.687647137836287]
[null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,null,null,{"$f":"'RFM input'!S44-('RFM input'!M44/(1+previous_vanilla)^0.5+'RFM input'!O44)+('RFM input'!G108-'RFM input'!G172)","v":0},{"$f":"H45+H107+H625","v":0},{"$f":"I45+I107+I625","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,null,null,{"$f":"'RFM input'!S45-('RFM input'!M45/(1+previous_vanilla)^0.5+'RFM input'!O45)+('RFM input'!G109-'RFM input'!G173)","v":0},{"$f":"H46+H108+H638","v":0},{"$f":"I46+I108+I638","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,null,null,{"$f":"'RFM input'!S46-('RFM input'!M46/(1+previous_vanilla)^0.5+'RFM input'!O46)+('RFM input'!G110-'RFM input'!G174)","v":0},{"$f":"H47+H109+H651","v":0},{"$f":"I47+I109+I651","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,null,null,{"$f":"'RFM input'!S47-('RFM input'!M47/(1+previous_vanilla)^0.5+'RFM input'!O47)+('RFM input'!G111-'RFM input'!G175)","v":0},{"$f":"H48+H110+H664","v":0},{"$f":"I48+I110+I664","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,null,null,{"$f":"'RFM input'!S48-('RFM input'!M48/(1+previous_vanilla)^0.5+'RFM input'!O48)+('RFM input'!G112-'RFM input'!G176)","v":0},{"$f":"H49+H111+H677","v":0},{"$f":"I49+I111+I677","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,null,null,{"$f":"'RFM input'!S49-('RFM input'!M49/(1+previous_vanilla)^0.5+'RFM input'!O49)+('RFM input'!G113-'RFM input'!G177)","v":0},{"$f":"H50+H112+H690","v":0},{"$f":"I50+I112+I690","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,null,null,{"$f":"'RFM input'!S50-('RFM input'!M50/(1+previous_vanilla)^0.5+'RFM input'!O50)+('RFM input'!G114-'RFM input'!G178)","v":0},{"$f":"H51+H113+H703","v":0},{"$f":"I51+I113+I703","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,null,null,{"$f":"'RFM input'!S51-('RFM input'!M51/(1+previous_vanilla)^0.5+'RFM input'!O51)+('RFM input'!G115-'RFM input'!G179)","v":0},{"$f":"H52+H114+H716","v":0},{"$f":"I52+I114+I716","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,null,null,{"$f":"'RFM input'!S52-('RFM input'!M52/(1+previous_vanilla)^0.5+'RFM input'!O52)+('RFM input'!G116-'RFM input'!G180)","v":0},{"$f":"H53+H115+H729","v":0},{"$f":"I53+I115+I729","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,null,null,{"$f":"'RFM input'!S53-('RFM input'!M53/(1+previous_vanilla)^0.5+'RFM input'!O53)+('RFM input'!G117-'RFM input'!G181)","v":0},{"$f":"H54+H116+H742","v":0},{"$f":"I54+I116+I742","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,null,null,{"$f":"'RFM input'!S54-('RFM input'!M54/(1+previous_vanilla)^0.5+'RFM input'!O54)+('RFM input'!G118-'RFM input'!G182)","v":0},{"$f":"H55+H117+H755","v":0},{"$f":"I55+I117+I755","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,null,null,{"$f":"'RFM input'!S55-('RFM input'!M55/(1+previous_vanilla)^0.5+'RFM input'!O55)+('RFM input'!G119-'RFM input'!G183)","v":0},{"$f":"H56+H118+H768","v":0},{"$f":"I56+I118+I768","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,null,null,{"$f":"'RFM input'!S56-('RFM input'!M56/(1+previous_vanilla)^0.5+'RFM input'!O56)+('RFM input'!G120-'RFM input'!G184)","v":0},{"$f":"H57+H119+H781","v":0},{"$f":"I57+I119+I781","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"'RFM input'!S57-('RFM input'!M57/(1+previous_vanilla)^0.5+'RFM input'!O57)+('RFM input'!G121-'RFM input'!G185)","v":0},{"$f":"H58+H120+H794","v":0},{"$f":"I58+I120+I794","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,null,null,{"$f":"'RFM input'!S58-('RFM input'!M58/(1+previous_vanilla)^0.5+'RFM input'!O58)+('RFM input'!G122-'RFM input'!G186)","v":0},{"$f":"H59+H121+H807","v":0},{"$f":"I59+I121+I807","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,null,null,{"$f":"'RFM input'!S59-('RFM input'!M59/(1+previous_vanilla)^0.5+'RFM input'!O59)+('RFM input'!G123-'RFM input'!G187)","v":0},{"$f":"H60+H122+H820","v":0},{"$f":"I60+I122+I820","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"'RFM input'!S60-('RFM input'!M60/(1+previous_vanilla)^0.5+'RFM input'!O60)+('RFM input'!G124-'RFM input'!G188)","v":0},{"$f":"H61+H123+H833","v":0},{"$f":"I61+I123+I833","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,null,null,{"$f":"'RFM input'!S61-('RFM input'!M61/(1+previous_vanilla)^0.5+'RFM input'!O61)+('RFM input'!G125-'RFM input'!G189)","v":0},{"$f":"H62+H124+H846","v":0},{"$f":"I62+I124+I846","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,null,null,{"$f":"'RFM input'!S62-('RFM input'!M62/(1+previous_vanilla)^0.5+'RFM input'!O62)+('RFM input'!G126-'RFM input'!G190)","v":0},{"$f":"H63+H125+H859","v":0},{"$f":"I63+I125+I859","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,null,null,{"$f":"'RFM input'!S63-('RFM input'!M63/(1+previous_vanilla)^0.5+'RFM input'!O63)+('RFM input'!G127-'RFM input'!G191)","v":0},{"$f":"H64+H126+H872","v":0},{"$f":"I64+I126+I872","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,null,null,{"$f":"'RFM input'!S64-('RFM input'!M64/(1+previous_vanilla)^0.5+'RFM input'!O64)+('RFM input'!G128-'RFM input'!G192)","v":0},{"$f":"H65+H127+H885","v":0},{"$f":"I65+I127+I885","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,null,null,{"$f":"'RFM input'!S65-('RFM input'!M65/(1+previous_vanilla)^0.5+'RFM input'!O65)+('RFM input'!G129-'RFM input'!G193)","v":0},{"$f":"H66+H128+H898","v":0},{"$f":"I66+I128+I898","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,null,null,{"$f":"'RFM input'!S66-('RFM input'!M66/(1+previous_vanilla)^0.5+'RFM input'!O66)+('RFM input'!G130-'RFM input'!G194)","v":0},{"$f":"H67+H129+H911","v":0},{"$f":"I67+I129+I911","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Actual Net Capex",null,null,null,null,null,{"$f":"SUM(H70:H129)","v":477.07854804605125},{"$f":"SUM(I70:I129)","v":334.2139943073326},354.33287487629548,503.06403232925305,514.29772329238608,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,null,null,{"$f":"'RFM input'!H71-'RFM input'!H135","v":0},{"$f":"'RFM input'!I71-'RFM input'!I135","v":0},{"$f":"'RFM input'!J71-'RFM input'!J135","v":0},{"$f":"'RFM input'!K71-'RFM input'!K135","v":0},{"$f":"'RFM input'!L71-'RFM input'!L135","v":0},{"$f":"'RFM input'!M71-'RFM input'!M135","v":0},{"$f":"'RFM input'!N71-'RFM input'!N135","v":0},{"$f":"'RFM input'!O71-'RFM input'!O135","v":0},{"$f":"'RFM input'!P71-'RFM input'!P135","v":0},{"$f":"'RFM input'!Q71-'RFM input'!Q135","v":0}]
[null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,null,null,{"$f":"'RFM input'!H72-'RFM input'!H136","v":0},{"$f":"'RFM input'!I72-'RFM input'!I136","v":0},{"$f":"'RFM input'!J72-'RFM input'!J136","v":0},{"$f":"'RFM input'!K72-'RFM input'!K136","v":0},{"$f":"'RFM input'!L72-'RFM input'!L136","v":0},{"$f":"'RFM input'!M72-'RFM input'!M136","v":0},{"$f":"'RFM input'!N72-'RFM input'!N136","v":0},{"$f":"'RFM input'!O72-'RFM input'!O136","v":0},{"$f":"'RFM input'!P72-'RFM input'!P136","v":0},{"$f":"'RFM input'!Q72-'RFM input'!Q136","v":0}]
[null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,null,null,{"$f":"'RFM input'!H73-'RFM input'!H137","v":0},{"$f":"'RFM input'!I73-'RFM input'!I137","v":0},{"$f":"'RFM input'!J73-'RFM input'!J137","v":0},{"$f":"'RFM input'!K73-'RFM input'!K137","v":0},{"$f":"'RFM input'!L73-'RFM input'!L137","v":0},{"$f":"'RFM input'!M73-'RFM input'!M137","v":0},{"$f":"'RFM input'!N73-'RFM input'!N137","v":0},{"$f":"'RFM input'!O73-'RFM input'!O137","v":0},{"$f":"'RFM input'!P73-'RFM input'!P137","v":0},{"$f":"'RFM input'!Q73-'RFM input'!Q137","v":0}]
[null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,null,null,{"$f":"'RFM input'!H74-'RFM input'!H138","v":0},{"$f":"'RFM input'!I74-'RFM input'!I138","v":0},{"$f":"'RFM input'!J74-'RFM input'!J138","v":0},{"$f":"'RFM input'!K74-'RFM input'!K138","v":0},{"$f":"'RFM input'!L74-'RFM input'!L138","v":0},{"$f":"'RFM input'!M74-'RFM input'!M138","v":0},{"$f":"'RFM input'!N74-'RFM input'!N138","v":0},{"$f":"'RFM input'!O74-'RFM input'!O138","v":0},{"$f":"'RFM input'!P74-'RFM input'!P138","v":0},{"$f":"'RFM input'!Q74-'RFM input'!Q138","v":0}]
[null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,null,null,{"$f":"'RFM input'!H75-'RFM input'!H139","v":0},{"$f":"'RFM input'!I75-'RFM input'!I139","v":0},{"$f":"'RFM input'!J75-'RFM input'!J139","v":0},{"$f":"'RFM input'!K75-'RFM input'!K139","v":0},{"$f":"'RFM input'!L75-'RFM input'!L139","v":0},{"$f":"'RFM input'!M75-'RFM input'!M139","v":0},{"$f":"'RFM input'!N75-'RFM input'!N139","v":0},{"$f":"'RFM input'!O75-'RFM input'!O139","v":0},{"$f":"'RFM input'!P75-'RFM input'!P139","v":0},{"$f":"'RFM input'!Q75-'RFM input'!Q139","v":0}]
[null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,null,null,{"$f":"'RFM input'!H76-'RFM input'!H140","v":0},{"$f":"'RFM input'!I76-'RFM input'!I140","v":0},{"$f":"'RFM input'!J76-'RFM input'!J140","v":0},{"$f":"'RFM input'!K76-'RFM input'!K140","v":0},{"$f":"'RFM input'!L76-'RFM input'!L140","v":0},{"$f":"'RFM input'!M76-'RFM input'!M140","v":0},{"$f":"'RFM input'!N76-'RFM input'!N140","v":0},{"$f":"'RFM input'!O76-'RFM input'!O140","v":0},{"$f":"'RFM input'!P76-'RFM input'!P140","v":0},{"$f":"'RFM input'!Q76-'RFM input'!Q140","v":0}]
[null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,null,null,{"$f":"'RFM input'!H77-'RFM input'!H141","v":0},{"$f":"'RFM input'!I77-'RFM input'!I141","v":0},{"$f":"'RFM input'!J77-'RFM input'!J141","v":0},{"$f":"'RFM input'!K77-'RFM input'!K141","v":0},{"$f":"'RFM input'!L77-'RFM input'!L141","v":0},{"$f":"'RFM input'!M77-'RFM input'!M141","v":0},{"$f":"'RFM input'!N77-'RFM input'!N141","v":0},{"$f":"'RFM input'!O77-'RFM input'!O141","v":0},{"$f":"'RFM input'!P77-'RFM input'!P141","v":0},{"$f":"'RFM input'!Q77-'RFM input'!Q141","v":0}]
[null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,null,null,{"$f":"'RFM input'!H78-'RFM input'!H142","v":0},{"$f":"'RFM input'!I78-'RFM input'!I142","v":0},{"$f":"'RFM input'!J78-'RFM input'!J142","v":0},{"$f":"'RFM input'!K78-'RFM input'!K142","v":0},{"$f":"'RFM input'!L78-'RFM input'!L142","v":0},{"$f":"'RFM input'!M78-'RFM input'!M142","v":0},{"$f":"'RFM input'!N78-'RFM input'!N142","v":0},{"$f":"'RFM input'!O78-'RFM input'!O142","v":0},{"$f":"'RFM input'!P78-'RFM input'!P142","v":0},{"$f":"'RFM input'!Q78-'RFM input'!Q142","v":0}]
[null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,null,null,{"$f":"'RFM input'!H79-'RFM input'!H143","v":0},{"$f":"'RFM input'!I79-'RFM input'!I143","v":0},{"$f":"'RFM input'!J79-'RFM input'!J143","v":0},{"$f":"'RFM input'!K79-'RFM input'!K143","v":0},{"$f":"'RFM input'!L79-'RFM input'!L143","v":0},{"$f":"'RFM input'!M79-'RFM input'!M143","v":0},{"$f":"'RFM input'!N79-'RFM input'!N143","v":0},{"$f":"'RFM input'!O79-'RFM input'!O143","v":0},{"$f":"'RFM input'!P79-'RFM input'!P143","v":0},{"$f":"'RFM input'!Q79-'RFM input'!Q143","v":0}]
[null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,null,null,{"$f":"'RFM input'!H80-'RFM input'!H144","v":0},{"$f":"'RFM input'!I80-'RFM input'!I144","v":0},{"$f":"'RFM input'!J80-'RFM input'!J144","v":0},{"$f":"'RFM input'!K80-'RFM input'!K144","v":0},{"$f":"'RFM input'!L80-'RFM input'!L144","v":0},{"$f":"'RFM input'!M80-'RFM input'!M144","v":0},{"$f":"'RFM input'!N80-'RFM input'!N144","v":0},{"$f":"'RFM input'!O80-'RFM input'!O144","v":0},{"$f":"'RFM input'!P80-'RFM input'!P144","v":0},{"$f":"'RFM input'!Q80-'RFM input'!Q144","v":0}]
[null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"'RFM input'!H81-'RFM input'!H145","v":0},{"$f":"'RFM input'!I81-'RFM input'!I145","v":0},{"$f":"'RFM input'!J81-'RFM input'!J145","v":0},{"$f":"'RFM input'!K81-'RFM input'!K145","v":0},{"$f":"'RFM input'!L81-'RFM input'!L145","v":0},{"$f":"'RFM input'!M81-'RFM input'!M145","v":0},{"$f":"'RFM input'!N81-'RFM input'!N145","v":0},{"$f":"'RFM input'!O81-'RFM input'!O145","v":0},{"$f":"'RFM input'!P81-'RFM input'!P145","v":0},{"$f":"'RFM input'!Q81-'RFM input'!Q145","v":0}]
[null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,null,null,{"$f":"'RFM input'!H82-'RFM input'!H146","v":0},{"$f":"'RFM input'!I82-'RFM input'!I146","v":0},{"$f":"'RFM input'!J82-'RFM input'!J146","v":0},{"$f":"'RFM input'!K82-'RFM input'!K146","v":0},{"$f":"'RFM input'!L82-'RFM input'!L146","v":0},{"$f":"'RFM input'!M82-'RFM input'!M146","v":0},{"$f":"'RFM input'!N82-'RFM input'!N146","v":0},{"$f":"'RFM input'!O82-'RFM input'!O146","v":0},{"$f":"'RFM input'!P82-'RFM input'!P146","v":0},{"$f":"'RFM input'!Q82-'RFM input'!Q146","v":0}]
[null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,null,null,{"$f":"'RFM input'!H83-'RFM input'!H147","v":0},{"$f":"'RFM input'!I83-'RFM input'!I147","v":0},{"$f":"'RFM input'!J83-'RFM input'!J147","v":0},{"$f":"'RFM input'!K83-'RFM input'!K147","v":0},{"$f":"'RFM input'!L83-'RFM input'!L147","v":0},{"$f":"'RFM input'!M83-'RFM input'!M147","v":0},{"$f":"'RFM input'!N83-'RFM input'!N147","v":0},{"$f":"'RFM input'!O83-'RFM input'!O147","v":0},{"$f":"'RFM input'!P83-'RFM input'!P147","v":0},{"$f":"'RFM input'!Q83-'RFM input'!Q147","v":0}]
[null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"'RFM input'!H84-'RFM input'!H148","v":0},{"$f":"'RFM input'!I84-'RFM input'!I148","v":0},{"$f":"'RFM input'!J84-'RFM input'!J148","v":0},{"$f":"'RFM input'!K84-'RFM input'!K148","v":0},{"$f":"'RFM input'!L84-'RFM input'!L148","v":0},{"$f":"'RFM input'!M84-'RFM input'!M148","v":0},{"$f":"'RFM input'!N84-'RFM input'!N148","v":0},{"$f":"'RFM input'!O84-'RFM input'!O148","v":0},{"$f":"'RFM input'!P84-'RFM input'!P148","v":0},{"$f":"'RFM input'!Q84-'RFM input'!Q148","v":0}]
[null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,null,null,{"$f":"'RFM input'!H85-'RFM input'!H149","v":0},{"$f":"'RFM input'!I85-'RFM input'!I149","v":0},{"$f":"'RFM input'!J85-'RFM input'!J149","v":0},{"$f":"'RFM input'!K85-'RFM input'!K149","v":0},{"$f":"'RFM input'!L85-'RFM input'!L149","v":0},{"$f":"'RFM input'!M85-'RFM input'!M149","v":0},{"$f":"'RFM input'!N85-'RFM input'!N149","v":0},{"$f":"'RFM input'!O85-'RFM input'!O149","v":0},{"$f":"'RFM input'!P85-'RFM input'!P149","v":0},{"$f":"'RFM input'!Q85-'RFM input'!Q149","v":0}]
[null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,null,null,{"$f":"'RFM input'!H86-'RFM input'!H150","v":0},{"$f":"'RFM input'!I86-'RFM input'!I150","v":0},{"$f":"'RFM input'!J86-'RFM input'!J150","v":0},{"$f":"'RFM input'!K86-'RFM input'!K150","v":0},{"$f":"'RFM input'!L86-'RFM input'!L150","v":0},{"$f":"'RFM input'!M86-'RFM input'!M150","v":0},{"$f":"'RFM input'!N86-'RFM input'!N150","v":0},{"$f":"'RFM input'!O86-'RFM input'!O150","v":0},{"$f":"'RFM input'!P86-'RFM input'!P150","v":0},{"$f":"'RFM input'!Q86-'RFM input'!Q150","v":0}]
[null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,null,null,{"$f":"'RFM input'!H87-'RFM input'!H151","v":0},{"$f":"'RFM input'!I87-'RFM input'!I151","v":0},{"$f":"'RFM input'!J87-'RFM input'!J151","v":0},{"$f":"'RFM input'!K87-'RFM input'!K151","v":0},{"$f":"'RFM input'!L87-'RFM input'!L151","v":0},{"$f":"'RFM input'!M87-'RFM input'!M151","v":0},{"$f":"'RFM input'!N87-'RFM input'!N151","v":0},{"$f":"'RFM input'!O87-'RFM input'!O151","v":0},{"$f":"'RFM input'!P87-'RFM input'!P151","v":0},{"$f":"'RFM input'!Q87-'RFM input'!Q151","v":0}]
[null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,null,null,{"$f":"'RFM input'!H88-'RFM input'!H152","v":0},{"$f":"'RFM input'!I88-'RFM input'!I152","v":0},{"$f":"'RFM input'!J88-'RFM input'!J152","v":0},{"$f":"'RFM input'!K88-'RFM input'!K152","v":0},{"$f":"'RFM input'!L88-'RFM input'!L152","v":0},{"$f":"'RFM input'!M88-'RFM input'!M152","v":0},{"$f":"'RFM input'!N88-'RFM input'!N152","v":0},{"$f":"'RFM input'!O88-'RFM input'!O152","v":0},{"$f":"'RFM input'!P88-'RFM input'!P152","v":0},{"$f":"'RFM input'!Q88-'RFM input'!Q152","v":0}]
[null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,null,null,{"$f":"'RFM input'!H89-'RFM input'!H153","v":0},{"$f":"'RFM input'!I89-'RFM input'!I153","v":0},{"$f":"'RFM input'!J89-'RFM input'!J153","v":0},{"$f":"'RFM input'!K89-'RFM input'!K153","v":0},{"$f":"'RFM input'!L89-'RFM input'!L153","v":0},{"$f":"'RFM input'!M89-'RFM input'!M153","v":0},{"$f":"'RFM input'!N89-'RFM input'!N153","v":0},{"$f":"'RFM input'!O89-'RFM input'!O153","v":0},{"$f":"'RFM input'!P89-'RFM input'!P153","v":0},{"$f":"'RFM input'!Q89-'RFM input'!Q153","v":0}]
[null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,null,null,{"$f":"'RFM input'!H90-'RFM input'!H154","v":0},{"$f":"'RFM input'!I90-'RFM input'!I154","v":0},{"$f":"'RFM input'!J90-'RFM input'!J154","v":0},{"$f":"'RFM input'!K90-'RFM input'!K154","v":0},{"$f":"'RFM input'!L90-'RFM input'!L154","v":0},{"$f":"'RFM input'!M90-'RFM input'!M154","v":0},{"$f":"'RFM input'!N90-'RFM input'!N154","v":0},{"$f":"'RFM input'!O90-'RFM input'!O154","v":0},{"$f":"'RFM input'!P90-'RFM input'!P154","v":0},{"$f":"'RFM input'!Q90-'RFM input'!Q154","v":0}]
[null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,null,null,{"$f":"'RFM input'!H91-'RFM input'!H155","v":48.712105078630984},{"$f":"'RFM input'!I91-'RFM input'!I155","v":25.395096323879617},{"$f":"'RFM input'!J91-'RFM input'!J155","v":53.331027599515487},{"$f":"'RFM input'!K91-'RFM input'!K155","v":36.072341956602912},{"$f":"'RFM input'!L91-'RFM input'!L155","v":27.234642037397883},{"$f":"'RFM input'!M91-'RFM input'!M155","v":0},{"$f":"'RFM input'!N91-'RFM input'!N155","v":0},{"$f":"'RFM input'!O91-'RFM input'!O155","v":0},{"$f":"'RFM input'!P91-'RFM input'!P155","v":0},{"$f":"'RFM input'!Q91-'RFM input'!Q155","v":0}]
[null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,null,null,{"$f":"'RFM input'!H92-'RFM input'!H156","v":120.88768840695955},{"$f":"'RFM input'!I92-'RFM input'!I156","v":86.243886277381222},{"$f":"'RFM input'!J92-'RFM input'!J156","v":93.471844200477761},{"$f":"'RFM input'!K92-'RFM input'!K156","v":102.03969989095314},{"$f":"'RFM input'!L92-'RFM input'!L156","v":168.97127333885851},{"$f":"'RFM input'!M92-'RFM input'!M156","v":0},{"$f":"'RFM input'!N92-'RFM input'!N156","v":0},{"$f":"'RFM input'!O92-'RFM input'!O156","v":0},{"$f":"'RFM input'!P92-'RFM input'!P156","v":0},{"$f":"'RFM input'!Q92-'RFM input'!Q156","v":0}]
[null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,null,null,{"$f":"'RFM input'!H93-'RFM input'!H157","v":151.61811213403769},{"$f":"'RFM input'!I93-'RFM input'!I157","v":107.16713658302427},{"$f":"'RFM input'!J93-'RFM input'!J157","v":72.693912293148315},{"$f":"'RFM input'!K93-'RFM input'!K157","v":131.05678695471195},{"$f":"'RFM input'!L93-'RFM input'!L157","v":165.85021611456224},{"$f":"'RFM input'!M93-'RFM input'!M157","v":0},{"$f":"'RFM input'!N93-'RFM input'!N157","v":0},{"$f":"'RFM input'!O93-'RFM input'!O157","v":0},{"$f":"'RFM input'!P93-'RFM input'!P157","v":0},{"$f":"'RFM input'!Q93-'RFM input'!Q157","v":0}]
[null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,null,null,{"$f":"'RFM input'!H94-'RFM input'!H158","v":23.071960801420484},{"$f":"'RFM input'!I94-'RFM input'!I158","v":18.64212107212002},{"$f":"'RFM input'!J94-'RFM input'!J158","v":15.251610089589013},{"$f":"'RFM input'!K94-'RFM input'!K158","v":17.962223539613397},{"$f":"'RFM input'!L94-'RFM input'!L158","v":12.277831235323189},{"$f":"'RFM input'!M94-'RFM input'!M158","v":0},{"$f":"'RFM input'!N94-'RFM input'!N158","v":0},{"$f":"'RFM input'!O94-'RFM input'!O158","v":0},{"$f":"'RFM input'!P94-'RFM input'!P158","v":0},{"$f":"'RFM input'!Q94-'RFM input'!Q158","v":0}]
[null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,null,null,{"$f":"'RFM input'!H95-'RFM input'!H159","v":88.04625548122236},{"$f":"'RFM input'!I95-'RFM input'!I159","v":102.63255027254716},{"$f":"'RFM input'!J95-'RFM input'!J159","v":100.27895590737451},{"$f":"'RFM input'!K95-'RFM input'!K159","v":143.06220516137816},{"$f":"'RFM input'!L95-'RFM input'!L159","v":62.584420415308443},{"$f":"'RFM input'!M95-'RFM input'!M159","v":0},{"$f":"'RFM input'!N95-'RFM input'!N159","v":0},{"$f":"'RFM input'!O95-'RFM input'!O159","v":0},{"$f":"'RFM input'!P95-'RFM input'!P159","v":0},{"$f":"'RFM input'!Q95-'RFM input'!Q159","v":0}]
[null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,null,null,{"$f":"'RFM input'!H96-'RFM input'!H160","v":0.8167452065557278},{"$f":"'RFM input'!I96-'RFM input'!I160","v":0.54078276657700142},{"$f":"'RFM input'!J96-'RFM input'!J160","v":1.7719124741337882},{"$f":"'RFM input'!K96-'RFM input'!K160","v":0.69698633387675668},{"$f":"'RFM input'!L96-'RFM input'!L160","v":0.73834216740859093},{"$f":"'RFM input'!M96-'RFM input'!M160","v":0},{"$f":"'RFM input'!N96-'RFM input'!N160","v":0},{"$f":"'RFM input'!O96-'RFM input'!O160","v":0},{"$f":"'RFM input'!P96-'RFM input'!P160","v":0},{"$f":"'RFM input'!Q96-'RFM input'!Q160","v":0}]
[null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,null,null,{"$f":"'RFM input'!H97-'RFM input'!H161","v":5.4379612960298154},{"$f":"'RFM input'!I97-'RFM input'!I161","v":4.5415121634547369},{"$f":"'RFM input'!J97-'RFM input'!J161","v":6.8961408077276856},{"$f":"'RFM input'!K97-'RFM input'!K161","v":8.2954424839984835},{"$f":"'RFM input'!L97-'RFM input'!L161","v":17.957218895227346},{"$f":"'RFM input'!M97-'RFM input'!M161","v":0},{"$f":"'RFM input'!N97-'RFM input'!N161","v":0},{"$f":"'RFM input'!O97-'RFM input'!O161","v":0},{"$f":"'RFM input'!P97-'RFM input'!P161","v":0},{"$f":"'RFM input'!Q97-'RFM input'!Q161","v":0}]
[null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,null,null,{"$f":"'RFM input'!H98-'RFM input'!H162","v":-0.12582458359455462},{"$f":"'RFM input'!I98-'RFM input'!I162","v":-2.4913278923542599},{"$f":"'RFM input'!J98-'RFM input'!J162","v":-1.9313380981941859},{"$f":"'RFM input'!K98-'RFM input'!K162","v":-2.5506184508022542},{"$f":"'RFM input'!L98-'RFM input'!L162","v":5.8273025504144123},{"$f":"'RFM input'!M98-'RFM input'!M162","v":0},{"$f":"'RFM input'!N98-'RFM input'!N162","v":0},{"$f":"'RFM input'!O98-'RFM input'!O162","v":0},{"$f":"'RFM input'!P98-'RFM input'!P162","v":0},{"$f":"'RFM input'!Q98-'RFM input'!Q162","v":0}]
[null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,null,null,{"$f":"'RFM input'!H99-'RFM input'!H163","v":8.3691385570509244E-2},{"$f":"'RFM input'!I99-'RFM input'!I163","v":0.42424816619525252},{"$f":"'RFM input'!J99-'RFM input'!J163","v":0.13774296656506679},{"$f":"'RFM input'!K99-'RFM input'!K163","v":9.4137763410144792E-2},{"$f":"'RFM input'!L99-'RFM input'!L163","v":9.0588206792706714E-3},{"$f":"'RFM input'!M99-'RFM input'!M163","v":0},{"$f":"'RFM input'!N99-'RFM input'!N163","v":0},{"$f":"'RFM input'!O99-'RFM input'!O163","v":0},{"$f":"'RFM input'!P99-'RFM input'!P163","v":0},{"$f":"'RFM input'!Q99-'RFM input'!Q163","v":0}]
[null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,null,null,{"$f":"'RFM input'!H100-'RFM input'!H164","v":2.2578483131565537},{"$f":"'RFM input'!I100-'RFM input'!I164","v":0},{"$f":"'RFM input'!J100-'RFM input'!J164","v":-9.9999999999999995E-7},{"$f":"'RFM input'!K100-'RFM input'!K164","v":0},{"$f":"'RFM input'!L100-'RFM input'!L164","v":0},{"$f":"'RFM input'!M100-'RFM input'!M164","v":0},{"$f":"'RFM input'!N100-'RFM input'!N164","v":0},{"$f":"'RFM input'!O100-'RFM input'!O164","v":0},{"$f":"'RFM input'!P100-'RFM input'!P164","v":0},{"$f":"'RFM input'!Q100-'RFM input'!Q164","v":0}]
[null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"'RFM input'!H101-'RFM input'!H165","v":0.2468014356138494},{"$f":"'RFM input'!I101-'RFM input'!I165","v":0.13283588671759039},{"$f":"'RFM input'!J101-'RFM input'!J165","v":0.29099611940410813},{"$f":"'RFM input'!K101-'RFM input'!K165","v":1.1860421609670531},{"$f":"'RFM input'!L101-'RFM input'!L165","v":1.5701807409229329},{"$f":"'RFM input'!M101-'RFM input'!M165","v":0},{"$f":"'RFM input'!N101-'RFM input'!N165","v":0},{"$f":"'RFM input'!O101-'RFM input'!O165","v":0},{"$f":"'RFM input'!P101-'RFM input'!P165","v":0},{"$f":"'RFM input'!Q101-'RFM input'!Q165","v":0}]
[null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,null,null,{"$f":"'RFM input'!H102-'RFM input'!H166","v":0},{"$f":"'RFM input'!I102-'RFM input'!I166","v":0},{"$f":"'RFM input'!J102-'RFM input'!J166","v":0},{"$f":"'RFM input'!K102-'RFM input'!K166","v":0},{"$f":"'RFM input'!L102-'RFM input'!L166","v":0},{"$f":"'RFM input'!M102-'RFM input'!M166","v":0},{"$f":"'RFM input'!N102-'RFM input'!N166","v":0},{"$f":"'RFM input'!O102-'RFM input'!O166","v":0},{"$f":"'RFM input'!P102-'RFM input'!P166","v":0},{"$f":"'RFM input'!Q102-'RFM input'!Q166","v":0}]
[null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,null,null,{"$f":"'RFM input'!H103-'RFM input'!H167","v":11.830052731020372},{"$f":"'RFM input'!I103-'RFM input'!I167","v":9.5664563757686949},{"$f":"'RFM input'!J103-'RFM input'!J167","v":8.5237760770719415},{"$f":"'RFM input'!K103-'RFM input'!K167","v":49.659011652562199},{"$f":"'RFM input'!L103-'RFM input'!L167","v":40.67},{"$f":"'RFM input'!M103-'RFM input'!M167","v":0},{"$f":"'RFM input'!N103-'RFM input'!N167","v":0},{"$f":"'RFM input'!O103-'RFM input'!O167","v":0},{"$f":"'RFM input'!P103-'RFM input'!P167","v":0},{"$f":"'RFM input'!Q103-'RFM input'!Q167","v":0}]
[null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"'RFM input'!H104-'RFM input'!H168","v":2.3005403320045956},{"$f":"'RFM input'!I104-'RFM input'!I168","v":2.4382062671614326},{"$f":"'RFM input'!J104-'RFM input'!J168","v":0.29929196317571782},{"$f":"'RFM input'!K104-'RFM input'!K168","v":3.5867624404595584},{"$f":"'RFM input'!L104-'RFM input'!L168","v":3.5499999999999994},{"$f":"'RFM input'!M104-'RFM input'!M168","v":0},{"$f":"'RFM input'!N104-'RFM input'!N168","v":0},{"$f":"'RFM input'!O104-'RFM input'!O168","v":0},{"$f":"'RFM input'!P104-'RFM input'!P168","v":0},{"$f":"'RFM input'!Q104-'RFM input'!Q168","v":0}]
[null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,null,null,{"$f":"'RFM input'!H105-'RFM input'!H169","v":0.85010564162172964},{"$f":"'RFM input'!I105-'RFM input'!I169","v":0.13747760156522082},{"$f":"'RFM input'!J105-'RFM input'!J169","v":-0.21401835411405212},{"$f":"'RFM input'!K105-'RFM input'!K169","v":5.3760646693938874},{"$f":"'RFM input'!L105-'RFM input'!L169","v":3.3672369762832686},{"$f":"'RFM input'!M105-'RFM input'!M169","v":0},{"$f":"'RFM input'!N105-'RFM input'!N169","v":0},{"$f":"'RFM input'!O105-'RFM input'!O169","v":0},{"$f":"'RFM input'!P105-'RFM input'!P169","v":0},{"$f":"'RFM input'!Q105-'RFM input'!Q169","v":0}]
[null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,null,null,{"$f":"'RFM input'!H106-'RFM input'!H170","v":21.044504385801623},{"$f":"'RFM input'!I106-'RFM input'!I170","v":4.5548817546239651},{"$f":"'RFM input'!J106-'RFM input'!J170","v":3.5239933549437596},{"$f":"'RFM input'!K106-'RFM input'!K170","v":6.5097520741112875},{"$f":"'RFM input'!L106-'RFM input'!L170","v":3.69},{"$f":"'RFM input'!M106-'RFM input'!M170","v":0},{"$f":"'RFM input'!N106-'RFM input'!N170","v":0},{"$f":"'RFM input'!O106-'RFM input'!O170","v":0},{"$f":"'RFM input'!P106-'RFM input'!P170","v":0},{"$f":"'RFM input'!Q106-'RFM input'!Q170","v":0}]
[null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,null,null,{"$f":"'RFM input'!H107-'RFM input'!H171","v":0},{"$f":"'RFM input'!I107-'RFM input'!I171","v":-25.711869311329348},{"$f":"'RFM input'!J107-'RFM input'!J171","v":7.0284754765851214E-3},{"$f":"'RFM input'!K107-'RFM input'!K171","v":1.7193698016476945E-2},{"$f":"'RFM input'!L107-'RFM input'!L171","v":0},{"$f":"'RFM input'!M107-'RFM input'!M171","v":0},{"$f":"'RFM input'!N107-'RFM input'!N171","v":0},{"$f":"'RFM input'!O107-'RFM input'!O171","v":0},{"$f":"'RFM input'!P107-'RFM input'!P171","v":0},{"$f":"'RFM input'!Q107-'RFM input'!Q171","v":0}]
[null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,null,null,{"$f":"'RFM input'!H108-'RFM input'!H172","v":0},{"$f":"'RFM input'!I108-'RFM input'!I172","v":0},{"$f":"'RFM input'!J108-'RFM input'!J172","v":0},{"$f":"'RFM input'!K108-'RFM input'!K172","v":0},{"$f":"'RFM input'!L108-'RFM input'!L172","v":0},{"$f":"'RFM input'!M108-'RFM input'!M172","v":0},{"$f":"'RFM input'!N108-'RFM input'!N172","v":0},{"$f":"'RFM input'!O108-'RFM input'!O172","v":0},{"$f":"'RFM input'!P108-'RFM input'!P172","v":0},{"$f":"'RFM input'!Q108-'RFM input'!Q172","v":0}]
[null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,null,null,{"$f":"'RFM input'!H109-'RFM input'!H173","v":0},{"$f":"'RFM input'!I109-'RFM input'!I173","v":0},{"$f":"'RFM input'!J109-'RFM input'!J173","v":0},{"$f":"'RFM input'!K109-'RFM input'!K173","v":0},{"$f":"'RFM input'!L109-'RFM input'!L173","v":0},{"$f":"'RFM input'!M109-'RFM input'!M173","v":0},{"$f":"'RFM input'!N109-'RFM input'!N173","v":0},{"$f":"'RFM input'!O109-'RFM input'!O173","v":0},{"$f":"'RFM input'!P109-'RFM input'!P173","v":0},{"$f":"'RFM input'!Q109-'RFM input'!Q173","v":0}]
[null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,null,null,{"$f":"'RFM input'!H110-'RFM input'!H174","v":0},{"$f":"'RFM input'!I110-'RFM input'!I174","v":0},{"$f":"'RFM input'!J110-'RFM input'!J174","v":0},{"$f":"'RFM input'!K110-'RFM input'!K174","v":0},{"$f":"'RFM input'!L110-'RFM input'!L174","v":0},{"$f":"'RFM input'!M110-'RFM input'!M174","v":0},{"$f":"'RFM input'!N110-'RFM input'!N174","v":0},{"$f":"'RFM input'!O110-'RFM input'!O174","v":0},{"$f":"'RFM input'!P110-'RFM input'!P174","v":0},{"$f":"'RFM input'!Q110-'RFM input'!Q174","v":0}]
[null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,null,null,{"$f":"'RFM input'!H111-'RFM input'!H175","v":0},{"$f":"'RFM input'!I111-'RFM input'!I175","v":0},{"$f":"'RFM input'!J111-'RFM input'!J175","v":0},{"$f":"'RFM input'!K111-'RFM input'!K175","v":0},{"$f":"'RFM input'!L111-'RFM input'!L175","v":0},{"$f":"'RFM input'!M111-'RFM input'!M175","v":0},{"$f":"'RFM input'!N111-'RFM input'!N175","v":0},{"$f":"'RFM input'!O111-'RFM input'!O175","v":0},{"$f":"'RFM input'!P111-'RFM input'!P175","v":0},{"$f":"'RFM input'!Q111-'RFM input'!Q175","v":0}]
[null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,null,null,{"$f":"'RFM input'!H112-'RFM input'!H176","v":0},{"$f":"'RFM input'!I112-'RFM input'!I176","v":0},{"$f":"'RFM input'!J112-'RFM input'!J176","v":0},{"$f":"'RFM input'!K112-'RFM input'!K176","v":0},{"$f":"'RFM input'!L112-'RFM input'!L176","v":0},{"$f":"'RFM input'!M112-'RFM input'!M176","v":0},{"$f":"'RFM input'!N112-'RFM input'!N176","v":0},{"$f":"'RFM input'!O112-'RFM input'!O176","v":0},{"$f":"'RFM input'!P112-'RFM input'!P176","v":0},{"$f":"'RFM input'!Q112-'RFM input'!Q176","v":0}]
[null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,null,null,{"$f":"'RFM input'!H113-'RFM input'!H177","v":0},{"$f":"'RFM input'!I113-'RFM input'!I177","v":0},{"$f":"'RFM input'!J113-'RFM input'!J177","v":0},{"$f":"'RFM input'!K113-'RFM input'!K177","v":0},{"$f":"'RFM input'!L113-'RFM input'!L177","v":0},{"$f":"'RFM input'!M113-'RFM input'!M177","v":0},{"$f":"'RFM input'!N113-'RFM input'!N177","v":0},{"$f":"'RFM input'!O113-'RFM input'!O177","v":0},{"$f":"'RFM input'!P113-'RFM input'!P177","v":0},{"$f":"'RFM input'!Q113-'RFM input'!Q177","v":0}]
[null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,null,null,{"$f":"'RFM input'!H114-'RFM input'!H178","v":0},{"$f":"'RFM input'!I114-'RFM input'!I178","v":0},{"$f":"'RFM input'!J114-'RFM input'!J178","v":0},{"$f":"'RFM input'!K114-'RFM input'!K178","v":0},{"$f":"'RFM input'!L114-'RFM input'!L178","v":0},{"$f":"'RFM input'!M114-'RFM input'!M178","v":0},{"$f":"'RFM input'!N114-'RFM input'!N178","v":0},{"$f":"'RFM input'!O114-'RFM input'!O178","v":0},{"$f":"'RFM input'!P114-'RFM input'!P178","v":0},{"$f":"'RFM input'!Q114-'RFM input'!Q178","v":0}]
[null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,null,null,{"$f":"'RFM input'!H115-'RFM input'!H179","v":0},{"$f":"'RFM input'!I115-'RFM input'!I179","v":0},{"$f":"'RFM input'!J115-'RFM input'!J179","v":0},{"$f":"'RFM input'!K115-'RFM input'!K179","v":0},{"$f":"'RFM input'!L115-'RFM input'!L179","v":0},{"$f":"'RFM input'!M115-'RFM input'!M179","v":0},{"$f":"'RFM input'!N115-'RFM input'!N179","v":0},{"$f":"'RFM input'!O115-'RFM input'!O179","v":0},{"$f":"'RFM input'!P115-'RFM input'!P179","v":0},{"$f":"'RFM input'!Q115-'RFM input'!Q179","v":0}]
[null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,null,null,{"$f":"'RFM input'!H116-'RFM input'!H180","v":0},{"$f":"'RFM input'!I116-'RFM input'!I180","v":0},{"$f":"'RFM input'!J116-'RFM input'!J180","v":0},{"$f":"'RFM input'!K116-'RFM input'!K180","v":0},{"$f":"'RFM input'!L116-'RFM input'!L180","v":0},{"$f":"'RFM input'!M116-'RFM input'!M180","v":0},{"$f":"'RFM input'!N116-'RFM input'!N180","v":0},{"$f":"'RFM input'!O116-'RFM input'!O180","v":0},{"$f":"'RFM input'!P116-'RFM input'!P180","v":0},{"$f":"'RFM input'!Q116-'RFM input'!Q180","v":0}]
[null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,null,null,{"$f":"'RFM input'!H117-'RFM input'!H181","v":0},{"$f":"'RFM input'!I117-'RFM input'!I181","v":0},{"$f":"'RFM input'!J117-'RFM input'!J181","v":0},{"$f":"'RFM input'!K117-'RFM input'!K181","v":0},{"$f":"'RFM input'!L117-'RFM input'!L181","v":0},{"$f":"'RFM input'!M117-'RFM input'!M181","v":0},{"$f":"'RFM input'!N117-'RFM input'!N181","v":0},{"$f":"'RFM input'!O117-'RFM input'!O181","v":0},{"$f":"'RFM input'!P117-'RFM input'!P181","v":0},{"$f":"'RFM input'!Q117-'RFM input'!Q181","v":0}]
[null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,null,null,{"$f":"'RFM input'!H118-'RFM input'!H182","v":0},{"$f":"'RFM input'!I118-'RFM input'!I182","v":0},{"$f":"'RFM input'!J118-'RFM input'!J182","v":0},{"$f":"'RFM input'!K118-'RFM input'!K182","v":0},{"$f":"'RFM input'!L118-'RFM input'!L182","v":0},{"$f":"'RFM input'!M118-'RFM input'!M182","v":0},{"$f":"'RFM input'!N118-'RFM input'!N182","v":0},{"$f":"'RFM input'!O118-'RFM input'!O182","v":0},{"$f":"'RFM input'!P118-'RFM input'!P182","v":0},{"$f":"'RFM input'!Q118-'RFM input'!Q182","v":0}]
[null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,null,null,{"$f":"'RFM input'!H119-'RFM input'!H183","v":0},{"$f":"'RFM input'!I119-'RFM input'!I183","v":0},{"$f":"'RFM input'!J119-'RFM input'!J183","v":0},{"$f":"'RFM input'!K119-'RFM input'!K183","v":0},{"$f":"'RFM input'!L119-'RFM input'!L183","v":0},{"$f":"'RFM input'!M119-'RFM input'!M183","v":0},{"$f":"'RFM input'!N119-'RFM input'!N183","v":0},{"$f":"'RFM input'!O119-'RFM input'!O183","v":0},{"$f":"'RFM input'!P119-'RFM input'!P183","v":0},{"$f":"'RFM input'!Q119-'RFM input'!Q183","v":0}]
[null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,null,null,{"$f":"'RFM input'!H120-'RFM input'!H184","v":0},{"$f":"'RFM input'!I120-'RFM input'!I184","v":0},{"$f":"'RFM input'!J120-'RFM input'!J184","v":0},{"$f":"'RFM input'!K120-'RFM input'!K184","v":0},{"$f":"'RFM input'!L120-'RFM input'!L184","v":0},{"$f":"'RFM input'!M120-'RFM input'!M184","v":0},{"$f":"'RFM input'!N120-'RFM input'!N184","v":0},{"$f":"'RFM input'!O120-'RFM input'!O184","v":0},{"$f":"'RFM input'!P120-'RFM input'!P184","v":0},{"$f":"'RFM input'!Q120-'RFM input'!Q184","v":0}]
[null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"'RFM input'!H121-'RFM input'!H185","v":0},{"$f":"'RFM input'!I121-'RFM input'!I185","v":0},{"$f":"'RFM input'!J121-'RFM input'!J185","v":0},{"$f":"'RFM input'!K121-'RFM input'!K185","v":0},{"$f":"'RFM input'!L121-'RFM input'!L185","v":0},{"$f":"'RFM input'!M121-'RFM input'!M185","v":0},{"$f":"'RFM input'!N121-'RFM input'!N185","v":0},{"$f":"'RFM input'!O121-'RFM input'!O185","v":0},{"$f":"'RFM input'!P121-'RFM input'!P185","v":0},{"$f":"'RFM input'!Q121-'RFM input'!Q185","v":0}]
[null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,null,null,{"$f":"'RFM input'!H122-'RFM input'!H186","v":0},{"$f":"'RFM input'!I122-'RFM input'!I186","v":0},{"$f":"'RFM input'!J122-'RFM input'!J186","v":0},{"$f":"'RFM input'!K122-'RFM input'!K186","v":0},{"$f":"'RFM input'!L122-'RFM input'!L186","v":0},{"$f":"'RFM input'!M122-'RFM input'!M186","v":0},{"$f":"'RFM input'!N122-'RFM input'!N186","v":0},{"$f":"'RFM input'!O122-'RFM input'!O186","v":0},{"$f":"'RFM input'!P122-'RFM input'!P186","v":0},{"$f":"'RFM input'!Q122-'RFM input'!Q186","v":0}]
[null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,null,null,{"$f":"'RFM input'!H123-'RFM input'!H187","v":0},{"$f":"'RFM input'!I123-'RFM input'!I187","v":0},{"$f":"'RFM input'!J123-'RFM input'!J187","v":0},{"$f":"'RFM input'!K123-'RFM input'!K187","v":0},{"$f":"'RFM input'!L123-'RFM input'!L187","v":0},{"$f":"'RFM input'!M123-'RFM input'!M187","v":0},{"$f":"'RFM input'!N123-'RFM input'!N187","v":0},{"$f":"'RFM input'!O123-'RFM input'!O187","v":0},{"$f":"'RFM input'!P123-'RFM input'!P187","v":0},{"$f":"'RFM input'!Q123-'RFM input'!Q187","v":0}]
[null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"'RFM input'!H124-'RFM input'!H188","v":0},{"$f":"'RFM input'!I124-'RFM input'!I188","v":0},{"$f":"'RFM input'!J124-'RFM input'!J188","v":0},{"$f":"'RFM input'!K124-'RFM input'!K188","v":0},{"$f":"'RFM input'!L124-'RFM input'!L188","v":0},{"$f":"'RFM input'!M124-'RFM input'!M188","v":0},{"$f":"'RFM input'!N124-'RFM input'!N188","v":0},{"$f":"'RFM input'!O124-'RFM input'!O188","v":0},{"$f":"'RFM input'!P124-'RFM input'!P188","v":0},{"$f":"'RFM input'!Q124-'RFM input'!Q188","v":0}]
[null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,null,null,{"$f":"'RFM input'!H125-'RFM input'!H189","v":0},{"$f":"'RFM input'!I125-'RFM input'!I189","v":0},{"$f":"'RFM input'!J125-'RFM input'!J189","v":0},{"$f":"'RFM input'!K125-'RFM input'!K189","v":0},{"$f":"'RFM input'!L125-'RFM input'!L189","v":0},{"$f":"'RFM input'!M125-'RFM input'!M189","v":0},{"$f":"'RFM input'!N125-'RFM input'!N189","v":0},{"$f":"'RFM input'!O125-'RFM input'!O189","v":0},{"$f":"'RFM input'!P125-'RFM input'!P189","v":0},{"$f":"'RFM input'!Q125-'RFM input'!Q189","v":0}]
[null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,null,null,{"$f":"'RFM input'!H126-'RFM input'!H190","v":0},{"$f":"'RFM input'!I126-'RFM input'!I190","v":0},{"$f":"'RFM input'!J126-'RFM input'!J190","v":0},{"$f":"'RFM input'!K126-'RFM input'!K190","v":0},{"$f":"'RFM input'!L126-'RFM input'!L190","v":0},{"$f":"'RFM input'!M126-'RFM input'!M190","v":0},{"$f":"'RFM input'!N126-'RFM input'!N190","v":0},{"$f":"'RFM input'!O126-'RFM input'!O190","v":0},{"$f":"'RFM input'!P126-'RFM input'!P190","v":0},{"$f":"'RFM input'!Q126-'RFM input'!Q190","v":0}]
[null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,null,null,{"$f":"'RFM input'!H127-'RFM input'!H191","v":0},{"$f":"'RFM input'!I127-'RFM input'!I191","v":0},{"$f":"'RFM input'!J127-'RFM input'!J191","v":0},{"$f":"'RFM input'!K127-'RFM input'!K191","v":0},{"$f":"'RFM input'!L127-'RFM input'!L191","v":0},{"$f":"'RFM input'!M127-'RFM input'!M191","v":0},{"$f":"'RFM input'!N127-'RFM input'!N191","v":0},{"$f":"'RFM input'!O127-'RFM input'!O191","v":0},{"$f":"'RFM input'!P127-'RFM input'!P191","v":0},{"$f":"'RFM input'!Q127-'RFM input'!Q191","v":0}]
[null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,null,null,{"$f":"'RFM input'!H128-'RFM input'!H192","v":0},{"$f":"'RFM input'!I128-'RFM input'!I192","v":0},{"$f":"'RFM input'!J128-'RFM input'!J192","v":0},{"$f":"'RFM input'!K128-'RFM input'!K192","v":0},{"$f":"'RFM input'!L128-'RFM input'!L192","v":0},{"$f":"'RFM input'!M128-'RFM input'!M192","v":0},{"$f":"'RFM input'!N128-'RFM input'!N192","v":0},{"$f":"'RFM input'!O128-'RFM input'!O192","v":0},{"$f":"'RFM input'!P128-'RFM input'!P192","v":0},{"$f":"'RFM input'!Q128-'RFM input'!Q192","v":0}]
[null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,null,null,{"$f":"'RFM input'!H129-'RFM input'!H193","v":0},{"$f":"'RFM input'!I129-'RFM input'!I193","v":0},{"$f":"'RFM input'!J129-'RFM input'!J193","v":0},{"$f":"'RFM input'!K129-'RFM input'!K193","v":0},{"$f":"'RFM input'!L129-'RFM input'!L193","v":0},{"$f":"'RFM input'!M129-'RFM input'!M193","v":0},{"$f":"'RFM input'!N129-'RFM input'!N193","v":0},{"$f":"'RFM input'!O129-'RFM input'!O193","v":0},{"$f":"'RFM input'!P129-'RFM input'!P193","v":0},{"$f":"'RFM input'!Q129-'RFM input'!Q193","v":0}]
[null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,null,null,{"$f":"'RFM input'!H130-'RFM input'!H194","v":0},{"$f":"'RFM input'!I130-'RFM input'!I194","v":0},{"$f":"'RFM input'!J130-'RFM input'!J194","v":0},{"$f":"'RFM input'!K130-'RFM input'!K194","v":0},{"$f":"'RFM input'!L130-'RFM input'!L194","v":0},{"$f":"'RFM input'!M130-'RFM input'!M194","v":0},{"$f":"'RFM input'!N130-'RFM input'!N194","v":0},{"$f":"'RFM input'!O130-'RFM input'!O194","v":0},{"$f":"'RFM input'!P130-'RFM input'!P194","v":0},{"$f":"'RFM input'!Q130-'RFM input'!Q194","v":0}]
[]
[null,"Actual Tax Depreciation",null,null,null,null,null,{"$f":"SUM(H144,H157,H170,H183,H196,H209,H222,H235,H248,H261,H274,H287,H300,H313,H326,H339,H352,H365,H378,H391,H404,H417,H430,H443,H456,H469,H482,H495,H508,H521,H534,H547,H560,H573,H586,H599,H612,H625,H638,H651,H664,H677,H690,H703,H716,H729,H742,H755,H768,H781,H794,H807,H820,H833,H846,H859,H872,H885,H898,H911)","v":-155.02779865123122},{"$f":"SUM(I144,I157,I170,I183,I196,I209,I222,I235,I248,I261,I274,I287,I300,I313,I326,I339,I352,I365,I378,I391,I404,I417,I430,I443,I456,I469,I482,I495,I508,I521,I534,I547,I560,I573,I586,I599,I612,I625,I638,I651,I664,I677,I690,I703,I716,I729,I742,I755,I768,I781,I794,I807,I820,I833,I846,I859,I872,I885,I898,I911)","v":-170.80850596932817},-168.95811677152969,-179.12888414119899,-201.7033542049858,0,0,0,0,0]
[null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A1taxremlife,A1taxvalue-SUM($F132:F132),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":11.288428701572853},{"$f":"IF(I$3>A1taxremlife,A1taxvalue-SUM($F132:H132),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":11.288428701572853},{"$f":"IF(J$3>A1taxremlife,A1taxvalue-SUM($F132:I132),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":11.288428701572853},{"$f":"IF(K$3>A1taxremlife,A1taxvalue-SUM($F132:J132),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":11.288428701572853},{"$f":"IF(L$3>A1taxremlife,A1taxvalue-SUM($F132:K132),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":11.288428701572853},{"$f":"IF(M$3>A1taxremlife,A1taxvalue-SUM($F132:L132),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":11.288428701572853},{"$f":"IF(N$3>A1taxremlife,A1taxvalue-SUM($F132:M132),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":11.288428701572853},{"$f":"IF(O$3>A1taxremlife,A1taxvalue-SUM($F132:N132),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":11.288428701572853},{"$f":"IF(P$3>A1taxremlife,A1taxvalue-SUM($F132:O132),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":11.288428701572853},{"$f":"IF(Q$3>A1taxremlife,A1taxvalue-SUM($F132:P132),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":11.288428701572853}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A1taxstdlife+$E134),('RFM input'!$H$71-'RFM input'!$H$135)-SUM($H134:H134),('RFM input'!$H$71-'RFM input'!$H$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E134),('RFM input'!$H$71-'RFM input'!$H$135)-SUM($H134:I134),('RFM input'!$H$71-'RFM input'!$H$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E134),('RFM input'!$H$71-'RFM input'!$H$135)-SUM($H134:J134),('RFM input'!$H$71-'RFM input'!$H$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E134),('RFM input'!$H$71-'RFM input'!$H$135)-SUM($H134:K134),('RFM input'!$H$71-'RFM input'!$H$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E134),('RFM input'!$H$71-'RFM input'!$H$135)-SUM($H134:L134),('RFM input'!$H$71-'RFM input'!$H$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E134),('RFM input'!$H$71-'RFM input'!$H$135)-SUM($H134:M134),('RFM input'!$H$71-'RFM input'!$H$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E134),('RFM input'!$H$71-'RFM input'!$H$135)-SUM($H134:N134),('RFM input'!$H$71-'RFM input'!$H$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E134),('RFM input'!$H$71-'RFM input'!$H$135)-SUM($H134:O134),('RFM input'!$H$71-'RFM input'!$H$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E134),('RFM input'!$H$71-'RFM input'!$H$135)-SUM($H134:P134),('RFM input'!$H$71-'RFM input'!$H$135)/A1taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E135),('RFM input'!$I$71-'RFM input'!$I$135)-SUM($I135:I135),('RFM input'!$I$71-'RFM input'!$I$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E135),('RFM input'!$I$71-'RFM input'!$I$135)-SUM($I135:J135),('RFM input'!$I$71-'RFM input'!$I$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E135),('RFM input'!$I$71-'RFM input'!$I$135)-SUM($I135:K135),('RFM input'!$I$71-'RFM input'!$I$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E135),('RFM input'!$I$71-'RFM input'!$I$135)-SUM($I135:L135),('RFM input'!$I$71-'RFM input'!$I$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E135),('RFM input'!$I$71-'RFM input'!$I$135)-SUM($I135:M135),('RFM input'!$I$71-'RFM input'!$I$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E135),('RFM input'!$I$71-'RFM input'!$I$135)-SUM($I135:N135),('RFM input'!$I$71-'RFM input'!$I$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E135),('RFM input'!$I$71-'RFM input'!$I$135)-SUM($I135:O135),('RFM input'!$I$71-'RFM input'!$I$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E135),('RFM input'!$I$71-'RFM input'!$I$135)-SUM($I135:P135),('RFM input'!$I$71-'RFM input'!$I$135)/A1taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E136),('RFM input'!$J$71-'RFM input'!$J$135)-SUM($J136:J136),('RFM input'!$J$71-'RFM input'!$J$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E136),('RFM input'!$J$71-'RFM input'!$J$135)-SUM($J136:K136),('RFM input'!$J$71-'RFM input'!$J$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E136),('RFM input'!$J$71-'RFM input'!$J$135)-SUM($J136:L136),('RFM input'!$J$71-'RFM input'!$J$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E136),('RFM input'!$J$71-'RFM input'!$J$135)-SUM($J136:M136),('RFM input'!$J$71-'RFM input'!$J$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E136),('RFM input'!$J$71-'RFM input'!$J$135)-SUM($J136:N136),('RFM input'!$J$71-'RFM input'!$J$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E136),('RFM input'!$J$71-'RFM input'!$J$135)-SUM($J136:O136),('RFM input'!$J$71-'RFM input'!$J$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E136),('RFM input'!$J$71-'RFM input'!$J$135)-SUM($J136:P136),('RFM input'!$J$71-'RFM input'!$J$135)/A1taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E137),('RFM input'!$K$71-'RFM input'!$K$135)-SUM($K137:K137),('RFM input'!$K$71-'RFM input'!$K$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E137),('RFM input'!$K$71-'RFM input'!$K$135)-SUM($K137:L137),('RFM input'!$K$71-'RFM input'!$K$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E137),('RFM input'!$K$71-'RFM input'!$K$135)-SUM($K137:M137),('RFM input'!$K$71-'RFM input'!$K$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E137),('RFM input'!$K$71-'RFM input'!$K$135)-SUM($K137:N137),('RFM input'!$K$71-'RFM input'!$K$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E137),('RFM input'!$K$71-'RFM input'!$K$135)-SUM($K137:O137),('RFM input'!$K$71-'RFM input'!$K$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E137),('RFM input'!$K$71-'RFM input'!$K$135)-SUM($K137:P137),('RFM input'!$K$71-'RFM input'!$K$135)/A1taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E138),('RFM input'!$L$71-'RFM input'!$L$135)-SUM($L138:L138),('RFM input'!$L$71-'RFM input'!$L$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E138),('RFM input'!$L$71-'RFM input'!$L$135)-SUM($L138:M138),('RFM input'!$L$71-'RFM input'!$L$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E138),('RFM input'!$L$71-'RFM input'!$L$135)-SUM($L138:N138),('RFM input'!$L$71-'RFM input'!$L$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E138),('RFM input'!$L$71-'RFM input'!$L$135)-SUM($L138:O138),('RFM input'!$L$71-'RFM input'!$L$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E138),('RFM input'!$L$71-'RFM input'!$L$135)-SUM($L138:P138),('RFM input'!$L$71-'RFM input'!$L$135)/A1taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E139),('RFM input'!$M$71-'RFM input'!$M$135)-SUM($M139:M139),('RFM input'!$M$71-'RFM input'!$M$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E139),('RFM input'!$M$71-'RFM input'!$M$135)-SUM($M139:N139),('RFM input'!$M$71-'RFM input'!$M$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E139),('RFM input'!$M$71-'RFM input'!$M$135)-SUM($M139:O139),('RFM input'!$M$71-'RFM input'!$M$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E139),('RFM input'!$M$71-'RFM input'!$M$135)-SUM($M139:P139),('RFM input'!$M$71-'RFM input'!$M$135)/A1taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E140),('RFM input'!$N$71-'RFM input'!$N$135)-SUM($N140:N140),('RFM input'!$N$71-'RFM input'!$N$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E140),('RFM input'!$N$71-'RFM input'!$N$135)-SUM($N140:O140),('RFM input'!$N$71-'RFM input'!$N$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E140),('RFM input'!$N$71-'RFM input'!$N$135)-SUM($N140:P140),('RFM input'!$N$71-'RFM input'!$N$135)/A1taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E141),('RFM input'!$O$71-'RFM input'!$O$135)-SUM($O141:O141),('RFM input'!$O$71-'RFM input'!$O$135)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E141),('RFM input'!$O$71-'RFM input'!$O$135)-SUM($O141:P141),('RFM input'!$O$71-'RFM input'!$O$135)/A1taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E142),('RFM input'!$P$71-'RFM input'!$P$135)-SUM($P142:P142),('RFM input'!$P$71-'RFM input'!$P$135)/A1taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,null,null,{"$f":"-SUM(H132:H143)","v":-11.288428701572853},{"$f":"-SUM(I132:I143)","v":-11.288428701572853},{"$f":"IF(COUNT($H144:I144)>='RFM input'!$W$7,0, -SUM(J132:J143))","v":-11.288428701572853},{"$f":"IF(COUNT($H144:J144)>='RFM input'!$W$7,0, -SUM(K132:K143))","v":-11.288428701572853},{"$f":"IF(COUNT($H144:K144)>='RFM input'!$W$7,0, -SUM(L132:L143))","v":-11.288428701572853},{"$f":"IF(COUNT($H144:L144)>='RFM input'!$W$7,0, -SUM(M132:M143))","v":0},{"$f":"IF(COUNT($H144:M144)>='RFM input'!$W$7,0, -SUM(N132:N143))","v":0},{"$f":"IF(COUNT($H144:N144)>='RFM input'!$W$7,0, -SUM(O132:O143))","v":0},{"$f":"IF(COUNT($H144:O144)>='RFM input'!$W$7,0, -SUM(P132:P143))","v":0},{"$f":"IF(COUNT($H144:P144)>='RFM input'!$W$7,0, -SUM(Q132:Q143))","v":0}]
[null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A2taxremlife,A2taxvalue-SUM($F145:F145),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":25.446439447908435},{"$f":"IF(I$3>A2taxremlife,A2taxvalue-SUM($F145:H145),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":25.446439447908435},{"$f":"IF(J$3>A2taxremlife,A2taxvalue-SUM($F145:I145),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":25.446439447908435},{"$f":"IF(K$3>A2taxremlife,A2taxvalue-SUM($F145:J145),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":25.446439447908435},{"$f":"IF(L$3>A2taxremlife,A2taxvalue-SUM($F145:K145),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":25.446439447908435},{"$f":"IF(M$3>A2taxremlife,A2taxvalue-SUM($F145:L145),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":25.446439447908435},{"$f":"IF(N$3>A2taxremlife,A2taxvalue-SUM($F145:M145),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":25.446439447908435},{"$f":"IF(O$3>A2taxremlife,A2taxvalue-SUM($F145:N145),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":25.446439447908435},{"$f":"IF(P$3>A2taxremlife,A2taxvalue-SUM($F145:O145),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":25.446439447908435},{"$f":"IF(Q$3>A2taxremlife,A2taxvalue-SUM($F145:P145),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":25.446439447908435}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A2taxstdlife+$E147),('RFM input'!$H$72-'RFM input'!$H$136)-SUM($H147:H147),('RFM input'!$H$72-'RFM input'!$H$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E147),('RFM input'!$H$72-'RFM input'!$H$136)-SUM($H147:I147),('RFM input'!$H$72-'RFM input'!$H$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E147),('RFM input'!$H$72-'RFM input'!$H$136)-SUM($H147:J147),('RFM input'!$H$72-'RFM input'!$H$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E147),('RFM input'!$H$72-'RFM input'!$H$136)-SUM($H147:K147),('RFM input'!$H$72-'RFM input'!$H$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E147),('RFM input'!$H$72-'RFM input'!$H$136)-SUM($H147:L147),('RFM input'!$H$72-'RFM input'!$H$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E147),('RFM input'!$H$72-'RFM input'!$H$136)-SUM($H147:M147),('RFM input'!$H$72-'RFM input'!$H$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E147),('RFM input'!$H$72-'RFM input'!$H$136)-SUM($H147:N147),('RFM input'!$H$72-'RFM input'!$H$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E147),('RFM input'!$H$72-'RFM input'!$H$136)-SUM($H147:O147),('RFM input'!$H$72-'RFM input'!$H$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E147),('RFM input'!$H$72-'RFM input'!$H$136)-SUM($H147:P147),('RFM input'!$H$72-'RFM input'!$H$136)/A2taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E148),('RFM input'!$I$72-'RFM input'!$I$136)-SUM($I148:I148),('RFM input'!$I$72-'RFM input'!$I$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E148),('RFM input'!$I$72-'RFM input'!$I$136)-SUM($I148:J148),('RFM input'!$I$72-'RFM input'!$I$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E148),('RFM input'!$I$72-'RFM input'!$I$136)-SUM($I148:K148),('RFM input'!$I$72-'RFM input'!$I$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E148),('RFM input'!$I$72-'RFM input'!$I$136)-SUM($I148:L148),('RFM input'!$I$72-'RFM input'!$I$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E148),('RFM input'!$I$72-'RFM input'!$I$136)-SUM($I148:M148),('RFM input'!$I$72-'RFM input'!$I$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E148),('RFM input'!$I$72-'RFM input'!$I$136)-SUM($I148:N148),('RFM input'!$I$72-'RFM input'!$I$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E148),('RFM input'!$I$72-'RFM input'!$I$136)-SUM($I148:O148),('RFM input'!$I$72-'RFM input'!$I$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E148),('RFM input'!$I$72-'RFM input'!$I$136)-SUM($I148:P148),('RFM input'!$I$72-'RFM input'!$I$136)/A2taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E149),('RFM input'!$J$72-'RFM input'!$J$136)-SUM($J149:J149),('RFM input'!$J$72-'RFM input'!$J$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E149),('RFM input'!$J$72-'RFM input'!$J$136)-SUM($J149:K149),('RFM input'!$J$72-'RFM input'!$J$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E149),('RFM input'!$J$72-'RFM input'!$J$136)-SUM($J149:L149),('RFM input'!$J$72-'RFM input'!$J$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E149),('RFM input'!$J$72-'RFM input'!$J$136)-SUM($J149:M149),('RFM input'!$J$72-'RFM input'!$J$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E149),('RFM input'!$J$72-'RFM input'!$J$136)-SUM($J149:N149),('RFM input'!$J$72-'RFM input'!$J$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E149),('RFM input'!$J$72-'RFM input'!$J$136)-SUM($J149:O149),('RFM input'!$J$72-'RFM input'!$J$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E149),('RFM input'!$J$72-'RFM input'!$J$136)-SUM($J149:P149),('RFM input'!$J$72-'RFM input'!$J$136)/A2taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E150),('RFM input'!$K$72-'RFM input'!$K$136)-SUM($K150:K150),('RFM input'!$K$72-'RFM input'!$K$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E150),('RFM input'!$K$72-'RFM input'!$K$136)-SUM($K150:L150),('RFM input'!$K$72-'RFM input'!$K$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E150),('RFM input'!$K$72-'RFM input'!$K$136)-SUM($K150:M150),('RFM input'!$K$72-'RFM input'!$K$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E150),('RFM input'!$K$72-'RFM input'!$K$136)-SUM($K150:N150),('RFM input'!$K$72-'RFM input'!$K$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E150),('RFM input'!$K$72-'RFM input'!$K$136)-SUM($K150:O150),('RFM input'!$K$72-'RFM input'!$K$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E150),('RFM input'!$K$72-'RFM input'!$K$136)-SUM($K150:P150),('RFM input'!$K$72-'RFM input'!$K$136)/A2taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E151),('RFM input'!$L$72-'RFM input'!$L$136)-SUM($L151:L151),('RFM input'!$L$72-'RFM input'!$L$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E151),('RFM input'!$L$72-'RFM input'!$L$136)-SUM($L151:M151),('RFM input'!$L$72-'RFM input'!$L$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E151),('RFM input'!$L$72-'RFM input'!$L$136)-SUM($L151:N151),('RFM input'!$L$72-'RFM input'!$L$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E151),('RFM input'!$L$72-'RFM input'!$L$136)-SUM($L151:O151),('RFM input'!$L$72-'RFM input'!$L$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E151),('RFM input'!$L$72-'RFM input'!$L$136)-SUM($L151:P151),('RFM input'!$L$72-'RFM input'!$L$136)/A2taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E152),('RFM input'!$M$72-'RFM input'!$M$136)-SUM($M152:M152),('RFM input'!$M$72-'RFM input'!$M$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E152),('RFM input'!$M$72-'RFM input'!$M$136)-SUM($M152:N152),('RFM input'!$M$72-'RFM input'!$M$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E152),('RFM input'!$M$72-'RFM input'!$M$136)-SUM($M152:O152),('RFM input'!$M$72-'RFM input'!$M$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E152),('RFM input'!$M$72-'RFM input'!$M$136)-SUM($M152:P152),('RFM input'!$M$72-'RFM input'!$M$136)/A2taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E153),('RFM input'!$N$72-'RFM input'!$N$136)-SUM($N153:N153),('RFM input'!$N$72-'RFM input'!$N$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E153),('RFM input'!$N$72-'RFM input'!$N$136)-SUM($N153:O153),('RFM input'!$N$72-'RFM input'!$N$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E153),('RFM input'!$N$72-'RFM input'!$N$136)-SUM($N153:P153),('RFM input'!$N$72-'RFM input'!$N$136)/A2taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E154),('RFM input'!$O$72-'RFM input'!$O$136)-SUM($O154:O154),('RFM input'!$O$72-'RFM input'!$O$136)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E154),('RFM input'!$O$72-'RFM input'!$O$136)-SUM($O154:P154),('RFM input'!$O$72-'RFM input'!$O$136)/A2taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E155),('RFM input'!$P$72-'RFM input'!$P$136)-SUM($P155:P155),('RFM input'!$P$72-'RFM input'!$P$136)/A2taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,null,null,{"$f":"-SUM(H145:H156)","v":-25.446439447908435},{"$f":"-SUM(I145:I156)","v":-25.446439447908435},{"$f":"IF(COUNT($H157:I157)>='RFM input'!$W$7,0, -SUM(J145:J156))","v":-25.446439447908435},{"$f":"IF(COUNT($H157:J157)>='RFM input'!$W$7,0, -SUM(K145:K156))","v":-25.446439447908435},{"$f":"IF(COUNT($H157:K157)>='RFM input'!$W$7,0, -SUM(L145:L156))","v":-25.446439447908435},{"$f":"IF(COUNT($H157:L157)>='RFM input'!$W$7,0, -SUM(M145:M156))","v":0},{"$f":"IF(COUNT($H157:M157)>='RFM input'!$W$7,0, -SUM(N145:N156))","v":0},{"$f":"IF(COUNT($H157:N157)>='RFM input'!$W$7,0, -SUM(O145:O156))","v":0},{"$f":"IF(COUNT($H157:O157)>='RFM input'!$W$7,0, -SUM(P145:P156))","v":0},{"$f":"IF(COUNT($H157:P157)>='RFM input'!$W$7,0, -SUM(Q145:Q156))","v":0}]
[null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A3taxremlife,A3taxvalue-SUM($F158:F158),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":57.888592311746507},{"$f":"IF(I$3>A3taxremlife,A3taxvalue-SUM($F158:H158),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":57.888592311746507},{"$f":"IF(J$3>A3taxremlife,A3taxvalue-SUM($F158:I158),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":57.888592311746507},{"$f":"IF(K$3>A3taxremlife,A3taxvalue-SUM($F158:J158),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":57.888592311746507},{"$f":"IF(L$3>A3taxremlife,A3taxvalue-SUM($F158:K158),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":57.888592311746507},{"$f":"IF(M$3>A3taxremlife,A3taxvalue-SUM($F158:L158),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":57.888592311746507},{"$f":"IF(N$3>A3taxremlife,A3taxvalue-SUM($F158:M158),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":57.888592311746507},{"$f":"IF(O$3>A3taxremlife,A3taxvalue-SUM($F158:N158),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":57.888592311746507},{"$f":"IF(P$3>A3taxremlife,A3taxvalue-SUM($F158:O158),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":57.888592311746507},{"$f":"IF(Q$3>A3taxremlife,A3taxvalue-SUM($F158:P158),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":57.888592311746507}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A3taxstdlife+$E160),('RFM input'!$H$73-'RFM input'!$H$137)-SUM($H160:H160),('RFM input'!$H$73-'RFM input'!$H$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E160),('RFM input'!$H$73-'RFM input'!$H$137)-SUM($H160:I160),('RFM input'!$H$73-'RFM input'!$H$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E160),('RFM input'!$H$73-'RFM input'!$H$137)-SUM($H160:J160),('RFM input'!$H$73-'RFM input'!$H$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E160),('RFM input'!$H$73-'RFM input'!$H$137)-SUM($H160:K160),('RFM input'!$H$73-'RFM input'!$H$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E160),('RFM input'!$H$73-'RFM input'!$H$137)-SUM($H160:L160),('RFM input'!$H$73-'RFM input'!$H$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E160),('RFM input'!$H$73-'RFM input'!$H$137)-SUM($H160:M160),('RFM input'!$H$73-'RFM input'!$H$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E160),('RFM input'!$H$73-'RFM input'!$H$137)-SUM($H160:N160),('RFM input'!$H$73-'RFM input'!$H$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E160),('RFM input'!$H$73-'RFM input'!$H$137)-SUM($H160:O160),('RFM input'!$H$73-'RFM input'!$H$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E160),('RFM input'!$H$73-'RFM input'!$H$137)-SUM($H160:P160),('RFM input'!$H$73-'RFM input'!$H$137)/A3taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E161),('RFM input'!$I$73-'RFM input'!$I$137)-SUM($I161:I161),('RFM input'!$I$73-'RFM input'!$I$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E161),('RFM input'!$I$73-'RFM input'!$I$137)-SUM($I161:J161),('RFM input'!$I$73-'RFM input'!$I$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E161),('RFM input'!$I$73-'RFM input'!$I$137)-SUM($I161:K161),('RFM input'!$I$73-'RFM input'!$I$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E161),('RFM input'!$I$73-'RFM input'!$I$137)-SUM($I161:L161),('RFM input'!$I$73-'RFM input'!$I$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E161),('RFM input'!$I$73-'RFM input'!$I$137)-SUM($I161:M161),('RFM input'!$I$73-'RFM input'!$I$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E161),('RFM input'!$I$73-'RFM input'!$I$137)-SUM($I161:N161),('RFM input'!$I$73-'RFM input'!$I$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E161),('RFM input'!$I$73-'RFM input'!$I$137)-SUM($I161:O161),('RFM input'!$I$73-'RFM input'!$I$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E161),('RFM input'!$I$73-'RFM input'!$I$137)-SUM($I161:P161),('RFM input'!$I$73-'RFM input'!$I$137)/A3taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E162),('RFM input'!$J$73-'RFM input'!$J$137)-SUM($J162:J162),('RFM input'!$J$73-'RFM input'!$J$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E162),('RFM input'!$J$73-'RFM input'!$J$137)-SUM($J162:K162),('RFM input'!$J$73-'RFM input'!$J$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E162),('RFM input'!$J$73-'RFM input'!$J$137)-SUM($J162:L162),('RFM input'!$J$73-'RFM input'!$J$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E162),('RFM input'!$J$73-'RFM input'!$J$137)-SUM($J162:M162),('RFM input'!$J$73-'RFM input'!$J$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E162),('RFM input'!$J$73-'RFM input'!$J$137)-SUM($J162:N162),('RFM input'!$J$73-'RFM input'!$J$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E162),('RFM input'!$J$73-'RFM input'!$J$137)-SUM($J162:O162),('RFM input'!$J$73-'RFM input'!$J$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E162),('RFM input'!$J$73-'RFM input'!$J$137)-SUM($J162:P162),('RFM input'!$J$73-'RFM input'!$J$137)/A3taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E163),('RFM input'!$K$73-'RFM input'!$K$137)-SUM($K163:K163),('RFM input'!$K$73-'RFM input'!$K$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E163),('RFM input'!$K$73-'RFM input'!$K$137)-SUM($K163:L163),('RFM input'!$K$73-'RFM input'!$K$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E163),('RFM input'!$K$73-'RFM input'!$K$137)-SUM($K163:M163),('RFM input'!$K$73-'RFM input'!$K$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E163),('RFM input'!$K$73-'RFM input'!$K$137)-SUM($K163:N163),('RFM input'!$K$73-'RFM input'!$K$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E163),('RFM input'!$K$73-'RFM input'!$K$137)-SUM($K163:O163),('RFM input'!$K$73-'RFM input'!$K$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E163),('RFM input'!$K$73-'RFM input'!$K$137)-SUM($K163:P163),('RFM input'!$K$73-'RFM input'!$K$137)/A3taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E164),('RFM input'!$L$73-'RFM input'!$L$137)-SUM($L164:L164),('RFM input'!$L$73-'RFM input'!$L$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E164),('RFM input'!$L$73-'RFM input'!$L$137)-SUM($L164:M164),('RFM input'!$L$73-'RFM input'!$L$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E164),('RFM input'!$L$73-'RFM input'!$L$137)-SUM($L164:N164),('RFM input'!$L$73-'RFM input'!$L$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E164),('RFM input'!$L$73-'RFM input'!$L$137)-SUM($L164:O164),('RFM input'!$L$73-'RFM input'!$L$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E164),('RFM input'!$L$73-'RFM input'!$L$137)-SUM($L164:P164),('RFM input'!$L$73-'RFM input'!$L$137)/A3taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E165),('RFM input'!$M$73-'RFM input'!$M$137)-SUM($M165:M165),('RFM input'!$M$73-'RFM input'!$M$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E165),('RFM input'!$M$73-'RFM input'!$M$137)-SUM($M165:N165),('RFM input'!$M$73-'RFM input'!$M$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E165),('RFM input'!$M$73-'RFM input'!$M$137)-SUM($M165:O165),('RFM input'!$M$73-'RFM input'!$M$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E165),('RFM input'!$M$73-'RFM input'!$M$137)-SUM($M165:P165),('RFM input'!$M$73-'RFM input'!$M$137)/A3taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E166),('RFM input'!$N$73-'RFM input'!$N$137)-SUM($N166:N166),('RFM input'!$N$73-'RFM input'!$N$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E166),('RFM input'!$N$73-'RFM input'!$N$137)-SUM($N166:O166),('RFM input'!$N$73-'RFM input'!$N$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E166),('RFM input'!$N$73-'RFM input'!$N$137)-SUM($N166:P166),('RFM input'!$N$73-'RFM input'!$N$137)/A3taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E167),('RFM input'!$O$73-'RFM input'!$O$137)-SUM($O167:O167),('RFM input'!$O$73-'RFM input'!$O$137)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E167),('RFM input'!$O$73-'RFM input'!$O$137)-SUM($O167:P167),('RFM input'!$O$73-'RFM input'!$O$137)/A3taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E168),('RFM input'!$P$73-'RFM input'!$P$137)-SUM($P168:P168),('RFM input'!$P$73-'RFM input'!$P$137)/A3taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,null,null,{"$f":"-SUM(H158:H169)","v":-57.888592311746507},{"$f":"-SUM(I158:I169)","v":-57.888592311746507},{"$f":"IF(COUNT($H170:I170)>='RFM input'!$W$7,0, -SUM(J158:J169))","v":-57.888592311746507},{"$f":"IF(COUNT($H170:J170)>='RFM input'!$W$7,0, -SUM(K158:K169))","v":-57.888592311746507},{"$f":"IF(COUNT($H170:K170)>='RFM input'!$W$7,0, -SUM(L158:L169))","v":-57.888592311746507},{"$f":"IF(COUNT($H170:L170)>='RFM input'!$W$7,0, -SUM(M158:M169))","v":0},{"$f":"IF(COUNT($H170:M170)>='RFM input'!$W$7,0, -SUM(N158:N169))","v":0},{"$f":"IF(COUNT($H170:N170)>='RFM input'!$W$7,0, -SUM(O158:O169))","v":0},{"$f":"IF(COUNT($H170:O170)>='RFM input'!$W$7,0, -SUM(P158:P169))","v":0},{"$f":"IF(COUNT($H170:P170)>='RFM input'!$W$7,0, -SUM(Q158:Q169))","v":0}]
[null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A4taxremlife,A4taxvalue-SUM($F171:F171),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":11.466075038728905},{"$f":"IF(I$3>A4taxremlife,A4taxvalue-SUM($F171:H171),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":11.466075038728905},{"$f":"IF(J$3>A4taxremlife,A4taxvalue-SUM($F171:I171),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":11.466075038728905},{"$f":"IF(K$3>A4taxremlife,A4taxvalue-SUM($F171:J171),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":11.466075038728905},{"$f":"IF(L$3>A4taxremlife,A4taxvalue-SUM($F171:K171),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":11.466075038728905},{"$f":"IF(M$3>A4taxremlife,A4taxvalue-SUM($F171:L171),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":11.466075038728905},{"$f":"IF(N$3>A4taxremlife,A4taxvalue-SUM($F171:M171),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":11.466075038728905},{"$f":"IF(O$3>A4taxremlife,A4taxvalue-SUM($F171:N171),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":11.466075038728905},{"$f":"IF(P$3>A4taxremlife,A4taxvalue-SUM($F171:O171),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":11.466075038728905},{"$f":"IF(Q$3>A4taxremlife,A4taxvalue-SUM($F171:P171),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":11.466075038728905}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A4taxstdlife+$E173),('RFM input'!$H$74-'RFM input'!$H$138)-SUM($H173:H173),('RFM input'!$H$74-'RFM input'!$H$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E173),('RFM input'!$H$74-'RFM input'!$H$138)-SUM($H173:I173),('RFM input'!$H$74-'RFM input'!$H$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E173),('RFM input'!$H$74-'RFM input'!$H$138)-SUM($H173:J173),('RFM input'!$H$74-'RFM input'!$H$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E173),('RFM input'!$H$74-'RFM input'!$H$138)-SUM($H173:K173),('RFM input'!$H$74-'RFM input'!$H$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E173),('RFM input'!$H$74-'RFM input'!$H$138)-SUM($H173:L173),('RFM input'!$H$74-'RFM input'!$H$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E173),('RFM input'!$H$74-'RFM input'!$H$138)-SUM($H173:M173),('RFM input'!$H$74-'RFM input'!$H$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E173),('RFM input'!$H$74-'RFM input'!$H$138)-SUM($H173:N173),('RFM input'!$H$74-'RFM input'!$H$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E173),('RFM input'!$H$74-'RFM input'!$H$138)-SUM($H173:O173),('RFM input'!$H$74-'RFM input'!$H$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E173),('RFM input'!$H$74-'RFM input'!$H$138)-SUM($H173:P173),('RFM input'!$H$74-'RFM input'!$H$138)/A4taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E174),('RFM input'!$I$74-'RFM input'!$I$138)-SUM($I174:I174),('RFM input'!$I$74-'RFM input'!$I$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E174),('RFM input'!$I$74-'RFM input'!$I$138)-SUM($I174:J174),('RFM input'!$I$74-'RFM input'!$I$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E174),('RFM input'!$I$74-'RFM input'!$I$138)-SUM($I174:K174),('RFM input'!$I$74-'RFM input'!$I$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E174),('RFM input'!$I$74-'RFM input'!$I$138)-SUM($I174:L174),('RFM input'!$I$74-'RFM input'!$I$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E174),('RFM input'!$I$74-'RFM input'!$I$138)-SUM($I174:M174),('RFM input'!$I$74-'RFM input'!$I$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E174),('RFM input'!$I$74-'RFM input'!$I$138)-SUM($I174:N174),('RFM input'!$I$74-'RFM input'!$I$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E174),('RFM input'!$I$74-'RFM input'!$I$138)-SUM($I174:O174),('RFM input'!$I$74-'RFM input'!$I$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E174),('RFM input'!$I$74-'RFM input'!$I$138)-SUM($I174:P174),('RFM input'!$I$74-'RFM input'!$I$138)/A4taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E175),('RFM input'!$J$74-'RFM input'!$J$138)-SUM($J175:J175),('RFM input'!$J$74-'RFM input'!$J$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E175),('RFM input'!$J$74-'RFM input'!$J$138)-SUM($J175:K175),('RFM input'!$J$74-'RFM input'!$J$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E175),('RFM input'!$J$74-'RFM input'!$J$138)-SUM($J175:L175),('RFM input'!$J$74-'RFM input'!$J$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E175),('RFM input'!$J$74-'RFM input'!$J$138)-SUM($J175:M175),('RFM input'!$J$74-'RFM input'!$J$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E175),('RFM input'!$J$74-'RFM input'!$J$138)-SUM($J175:N175),('RFM input'!$J$74-'RFM input'!$J$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E175),('RFM input'!$J$74-'RFM input'!$J$138)-SUM($J175:O175),('RFM input'!$J$74-'RFM input'!$J$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E175),('RFM input'!$J$74-'RFM input'!$J$138)-SUM($J175:P175),('RFM input'!$J$74-'RFM input'!$J$138)/A4taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E176),('RFM input'!$K$74-'RFM input'!$K$138)-SUM($K176:K176),('RFM input'!$K$74-'RFM input'!$K$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E176),('RFM input'!$K$74-'RFM input'!$K$138)-SUM($K176:L176),('RFM input'!$K$74-'RFM input'!$K$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E176),('RFM input'!$K$74-'RFM input'!$K$138)-SUM($K176:M176),('RFM input'!$K$74-'RFM input'!$K$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E176),('RFM input'!$K$74-'RFM input'!$K$138)-SUM($K176:N176),('RFM input'!$K$74-'RFM input'!$K$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E176),('RFM input'!$K$74-'RFM input'!$K$138)-SUM($K176:O176),('RFM input'!$K$74-'RFM input'!$K$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E176),('RFM input'!$K$74-'RFM input'!$K$138)-SUM($K176:P176),('RFM input'!$K$74-'RFM input'!$K$138)/A4taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E177),('RFM input'!$L$74-'RFM input'!$L$138)-SUM($L177:L177),('RFM input'!$L$74-'RFM input'!$L$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E177),('RFM input'!$L$74-'RFM input'!$L$138)-SUM($L177:M177),('RFM input'!$L$74-'RFM input'!$L$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E177),('RFM input'!$L$74-'RFM input'!$L$138)-SUM($L177:N177),('RFM input'!$L$74-'RFM input'!$L$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E177),('RFM input'!$L$74-'RFM input'!$L$138)-SUM($L177:O177),('RFM input'!$L$74-'RFM input'!$L$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E177),('RFM input'!$L$74-'RFM input'!$L$138)-SUM($L177:P177),('RFM input'!$L$74-'RFM input'!$L$138)/A4taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E178),('RFM input'!$M$74-'RFM input'!$M$138)-SUM($M178:M178),('RFM input'!$M$74-'RFM input'!$M$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E178),('RFM input'!$M$74-'RFM input'!$M$138)-SUM($M178:N178),('RFM input'!$M$74-'RFM input'!$M$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E178),('RFM input'!$M$74-'RFM input'!$M$138)-SUM($M178:O178),('RFM input'!$M$74-'RFM input'!$M$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E178),('RFM input'!$M$74-'RFM input'!$M$138)-SUM($M178:P178),('RFM input'!$M$74-'RFM input'!$M$138)/A4taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E179),('RFM input'!$N$74-'RFM input'!$N$138)-SUM($N179:N179),('RFM input'!$N$74-'RFM input'!$N$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E179),('RFM input'!$N$74-'RFM input'!$N$138)-SUM($N179:O179),('RFM input'!$N$74-'RFM input'!$N$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E179),('RFM input'!$N$74-'RFM input'!$N$138)-SUM($N179:P179),('RFM input'!$N$74-'RFM input'!$N$138)/A4taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E180),('RFM input'!$O$74-'RFM input'!$O$138)-SUM($O180:O180),('RFM input'!$O$74-'RFM input'!$O$138)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E180),('RFM input'!$O$74-'RFM input'!$O$138)-SUM($O180:P180),('RFM input'!$O$74-'RFM input'!$O$138)/A4taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E181),('RFM input'!$P$74-'RFM input'!$P$138)-SUM($P181:P181),('RFM input'!$P$74-'RFM input'!$P$138)/A4taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,null,null,{"$f":"-SUM(H171:H182)","v":-11.466075038728905},{"$f":"-SUM(I171:I182)","v":-11.466075038728905},{"$f":"IF(COUNT($H183:I183)>='RFM input'!$W$7,0, -SUM(J171:J182))","v":-11.466075038728905},{"$f":"IF(COUNT($H183:J183)>='RFM input'!$W$7,0, -SUM(K171:K182))","v":-11.466075038728905},{"$f":"IF(COUNT($H183:K183)>='RFM input'!$W$7,0, -SUM(L171:L182))","v":-11.466075038728905},{"$f":"IF(COUNT($H183:L183)>='RFM input'!$W$7,0, -SUM(M171:M182))","v":0},{"$f":"IF(COUNT($H183:M183)>='RFM input'!$W$7,0, -SUM(N171:N182))","v":0},{"$f":"IF(COUNT($H183:N183)>='RFM input'!$W$7,0, -SUM(O171:O182))","v":0},{"$f":"IF(COUNT($H183:O183)>='RFM input'!$W$7,0, -SUM(P171:P182))","v":0},{"$f":"IF(COUNT($H183:P183)>='RFM input'!$W$7,0, -SUM(Q171:Q182))","v":0}]
[null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A5taxremlife,A5taxvalue-SUM($F184:F184),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":10.802625248228274},{"$f":"IF(I$3>A5taxremlife,A5taxvalue-SUM($F184:H184),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":10.802625248228274},{"$f":"IF(J$3>A5taxremlife,A5taxvalue-SUM($F184:I184),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":10.802625248228274},{"$f":"IF(K$3>A5taxremlife,A5taxvalue-SUM($F184:J184),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":10.802625248228274},{"$f":"IF(L$3>A5taxremlife,A5taxvalue-SUM($F184:K184),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":10.802625248228274},{"$f":"IF(M$3>A5taxremlife,A5taxvalue-SUM($F184:L184),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":10.802625248228274},{"$f":"IF(N$3>A5taxremlife,A5taxvalue-SUM($F184:M184),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":10.802625248228274},{"$f":"IF(O$3>A5taxremlife,A5taxvalue-SUM($F184:N184),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":10.802625248228274},{"$f":"IF(P$3>A5taxremlife,A5taxvalue-SUM($F184:O184),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":10.802625248228274},{"$f":"IF(Q$3>A5taxremlife,A5taxvalue-SUM($F184:P184),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":10.802625248228274}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A5taxstdlife+$E186),('RFM input'!$H$75-'RFM input'!$H$139)-SUM($H186:H186),('RFM input'!$H$75-'RFM input'!$H$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E186),('RFM input'!$H$75-'RFM input'!$H$139)-SUM($H186:I186),('RFM input'!$H$75-'RFM input'!$H$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E186),('RFM input'!$H$75-'RFM input'!$H$139)-SUM($H186:J186),('RFM input'!$H$75-'RFM input'!$H$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E186),('RFM input'!$H$75-'RFM input'!$H$139)-SUM($H186:K186),('RFM input'!$H$75-'RFM input'!$H$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E186),('RFM input'!$H$75-'RFM input'!$H$139)-SUM($H186:L186),('RFM input'!$H$75-'RFM input'!$H$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E186),('RFM input'!$H$75-'RFM input'!$H$139)-SUM($H186:M186),('RFM input'!$H$75-'RFM input'!$H$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E186),('RFM input'!$H$75-'RFM input'!$H$139)-SUM($H186:N186),('RFM input'!$H$75-'RFM input'!$H$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E186),('RFM input'!$H$75-'RFM input'!$H$139)-SUM($H186:O186),('RFM input'!$H$75-'RFM input'!$H$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E186),('RFM input'!$H$75-'RFM input'!$H$139)-SUM($H186:P186),('RFM input'!$H$75-'RFM input'!$H$139)/A5taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E187),('RFM input'!$I$75-'RFM input'!$I$139)-SUM($I187:I187),('RFM input'!$I$75-'RFM input'!$I$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E187),('RFM input'!$I$75-'RFM input'!$I$139)-SUM($I187:J187),('RFM input'!$I$75-'RFM input'!$I$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E187),('RFM input'!$I$75-'RFM input'!$I$139)-SUM($I187:K187),('RFM input'!$I$75-'RFM input'!$I$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E187),('RFM input'!$I$75-'RFM input'!$I$139)-SUM($I187:L187),('RFM input'!$I$75-'RFM input'!$I$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E187),('RFM input'!$I$75-'RFM input'!$I$139)-SUM($I187:M187),('RFM input'!$I$75-'RFM input'!$I$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E187),('RFM input'!$I$75-'RFM input'!$I$139)-SUM($I187:N187),('RFM input'!$I$75-'RFM input'!$I$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E187),('RFM input'!$I$75-'RFM input'!$I$139)-SUM($I187:O187),('RFM input'!$I$75-'RFM input'!$I$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E187),('RFM input'!$I$75-'RFM input'!$I$139)-SUM($I187:P187),('RFM input'!$I$75-'RFM input'!$I$139)/A5taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E188),('RFM input'!$J$75-'RFM input'!$J$139)-SUM($J188:J188),('RFM input'!$J$75-'RFM input'!$J$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E188),('RFM input'!$J$75-'RFM input'!$J$139)-SUM($J188:K188),('RFM input'!$J$75-'RFM input'!$J$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E188),('RFM input'!$J$75-'RFM input'!$J$139)-SUM($J188:L188),('RFM input'!$J$75-'RFM input'!$J$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E188),('RFM input'!$J$75-'RFM input'!$J$139)-SUM($J188:M188),('RFM input'!$J$75-'RFM input'!$J$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E188),('RFM input'!$J$75-'RFM input'!$J$139)-SUM($J188:N188),('RFM input'!$J$75-'RFM input'!$J$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E188),('RFM input'!$J$75-'RFM input'!$J$139)-SUM($J188:O188),('RFM input'!$J$75-'RFM input'!$J$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E188),('RFM input'!$J$75-'RFM input'!$J$139)-SUM($J188:P188),('RFM input'!$J$75-'RFM input'!$J$139)/A5taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E189),('RFM input'!$K$75-'RFM input'!$K$139)-SUM($K189:K189),('RFM input'!$K$75-'RFM input'!$K$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E189),('RFM input'!$K$75-'RFM input'!$K$139)-SUM($K189:L189),('RFM input'!$K$75-'RFM input'!$K$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E189),('RFM input'!$K$75-'RFM input'!$K$139)-SUM($K189:M189),('RFM input'!$K$75-'RFM input'!$K$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E189),('RFM input'!$K$75-'RFM input'!$K$139)-SUM($K189:N189),('RFM input'!$K$75-'RFM input'!$K$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E189),('RFM input'!$K$75-'RFM input'!$K$139)-SUM($K189:O189),('RFM input'!$K$75-'RFM input'!$K$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E189),('RFM input'!$K$75-'RFM input'!$K$139)-SUM($K189:P189),('RFM input'!$K$75-'RFM input'!$K$139)/A5taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E190),('RFM input'!$L$75-'RFM input'!$L$139)-SUM($L190:L190),('RFM input'!$L$75-'RFM input'!$L$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E190),('RFM input'!$L$75-'RFM input'!$L$139)-SUM($L190:M190),('RFM input'!$L$75-'RFM input'!$L$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E190),('RFM input'!$L$75-'RFM input'!$L$139)-SUM($L190:N190),('RFM input'!$L$75-'RFM input'!$L$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E190),('RFM input'!$L$75-'RFM input'!$L$139)-SUM($L190:O190),('RFM input'!$L$75-'RFM input'!$L$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E190),('RFM input'!$L$75-'RFM input'!$L$139)-SUM($L190:P190),('RFM input'!$L$75-'RFM input'!$L$139)/A5taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E191),('RFM input'!$M$75-'RFM input'!$M$139)-SUM($M191:M191),('RFM input'!$M$75-'RFM input'!$M$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E191),('RFM input'!$M$75-'RFM input'!$M$139)-SUM($M191:N191),('RFM input'!$M$75-'RFM input'!$M$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E191),('RFM input'!$M$75-'RFM input'!$M$139)-SUM($M191:O191),('RFM input'!$M$75-'RFM input'!$M$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E191),('RFM input'!$M$75-'RFM input'!$M$139)-SUM($M191:P191),('RFM input'!$M$75-'RFM input'!$M$139)/A5taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E192),('RFM input'!$N$75-'RFM input'!$N$139)-SUM($N192:N192),('RFM input'!$N$75-'RFM input'!$N$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E192),('RFM input'!$N$75-'RFM input'!$N$139)-SUM($N192:O192),('RFM input'!$N$75-'RFM input'!$N$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E192),('RFM input'!$N$75-'RFM input'!$N$139)-SUM($N192:P192),('RFM input'!$N$75-'RFM input'!$N$139)/A5taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E193),('RFM input'!$O$75-'RFM input'!$O$139)-SUM($O193:O193),('RFM input'!$O$75-'RFM input'!$O$139)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E193),('RFM input'!$O$75-'RFM input'!$O$139)-SUM($O193:P193),('RFM input'!$O$75-'RFM input'!$O$139)/A5taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E194),('RFM input'!$P$75-'RFM input'!$P$139)-SUM($P194:P194),('RFM input'!$P$75-'RFM input'!$P$139)/A5taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,null,null,{"$f":"-SUM(H184:H195)","v":-10.802625248228274},{"$f":"-SUM(I184:I195)","v":-10.802625248228274},{"$f":"IF(COUNT($H196:I196)>='RFM input'!$W$7,0, -SUM(J184:J195))","v":-10.802625248228274},{"$f":"IF(COUNT($H196:J196)>='RFM input'!$W$7,0, -SUM(K184:K195))","v":-10.802625248228274},{"$f":"IF(COUNT($H196:K196)>='RFM input'!$W$7,0, -SUM(L184:L195))","v":-10.802625248228274},{"$f":"IF(COUNT($H196:L196)>='RFM input'!$W$7,0, -SUM(M184:M195))","v":0},{"$f":"IF(COUNT($H196:M196)>='RFM input'!$W$7,0, -SUM(N184:N195))","v":0},{"$f":"IF(COUNT($H196:N196)>='RFM input'!$W$7,0, -SUM(O184:O195))","v":0},{"$f":"IF(COUNT($H196:O196)>='RFM input'!$W$7,0, -SUM(P184:P195))","v":0},{"$f":"IF(COUNT($H196:P196)>='RFM input'!$W$7,0, -SUM(Q184:Q195))","v":0}]
[null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A6taxremlife,A6taxvalue-SUM($F197:F197),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0.6128136733346129},{"$f":"IF(I$3>A6taxremlife,A6taxvalue-SUM($F197:H197),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0.6128136733346129},{"$f":"IF(J$3>A6taxremlife,A6taxvalue-SUM($F197:I197),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0.6128136733346129},{"$f":"IF(K$3>A6taxremlife,A6taxvalue-SUM($F197:J197),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0.6128136733346129},{"$f":"IF(L$3>A6taxremlife,A6taxvalue-SUM($F197:K197),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0.6128136733346129},{"$f":"IF(M$3>A6taxremlife,A6taxvalue-SUM($F197:L197),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0.6128136733346129},{"$f":"IF(N$3>A6taxremlife,A6taxvalue-SUM($F197:M197),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0.6128136733346129},{"$f":"IF(O$3>A6taxremlife,A6taxvalue-SUM($F197:N197),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0.6128136733346129},{"$f":"IF(P$3>A6taxremlife,A6taxvalue-SUM($F197:O197),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0.6128136733346129},{"$f":"IF(Q$3>A6taxremlife,A6taxvalue-SUM($F197:P197),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0.6128136733346129}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A6taxstdlife+$E199),('RFM input'!$H$76-'RFM input'!$H$140)-SUM($H199:H199),('RFM input'!$H$76-'RFM input'!$H$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E199),('RFM input'!$H$76-'RFM input'!$H$140)-SUM($H199:I199),('RFM input'!$H$76-'RFM input'!$H$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E199),('RFM input'!$H$76-'RFM input'!$H$140)-SUM($H199:J199),('RFM input'!$H$76-'RFM input'!$H$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E199),('RFM input'!$H$76-'RFM input'!$H$140)-SUM($H199:K199),('RFM input'!$H$76-'RFM input'!$H$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E199),('RFM input'!$H$76-'RFM input'!$H$140)-SUM($H199:L199),('RFM input'!$H$76-'RFM input'!$H$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E199),('RFM input'!$H$76-'RFM input'!$H$140)-SUM($H199:M199),('RFM input'!$H$76-'RFM input'!$H$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E199),('RFM input'!$H$76-'RFM input'!$H$140)-SUM($H199:N199),('RFM input'!$H$76-'RFM input'!$H$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E199),('RFM input'!$H$76-'RFM input'!$H$140)-SUM($H199:O199),('RFM input'!$H$76-'RFM input'!$H$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E199),('RFM input'!$H$76-'RFM input'!$H$140)-SUM($H199:P199),('RFM input'!$H$76-'RFM input'!$H$140)/A6taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E200),('RFM input'!$I$76-'RFM input'!$I$140)-SUM($I200:I200),('RFM input'!$I$76-'RFM input'!$I$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E200),('RFM input'!$I$76-'RFM input'!$I$140)-SUM($I200:J200),('RFM input'!$I$76-'RFM input'!$I$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E200),('RFM input'!$I$76-'RFM input'!$I$140)-SUM($I200:K200),('RFM input'!$I$76-'RFM input'!$I$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E200),('RFM input'!$I$76-'RFM input'!$I$140)-SUM($I200:L200),('RFM input'!$I$76-'RFM input'!$I$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E200),('RFM input'!$I$76-'RFM input'!$I$140)-SUM($I200:M200),('RFM input'!$I$76-'RFM input'!$I$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E200),('RFM input'!$I$76-'RFM input'!$I$140)-SUM($I200:N200),('RFM input'!$I$76-'RFM input'!$I$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E200),('RFM input'!$I$76-'RFM input'!$I$140)-SUM($I200:O200),('RFM input'!$I$76-'RFM input'!$I$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E200),('RFM input'!$I$76-'RFM input'!$I$140)-SUM($I200:P200),('RFM input'!$I$76-'RFM input'!$I$140)/A6taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E201),('RFM input'!$J$76-'RFM input'!$J$140)-SUM($J201:J201),('RFM input'!$J$76-'RFM input'!$J$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E201),('RFM input'!$J$76-'RFM input'!$J$140)-SUM($J201:K201),('RFM input'!$J$76-'RFM input'!$J$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E201),('RFM input'!$J$76-'RFM input'!$J$140)-SUM($J201:L201),('RFM input'!$J$76-'RFM input'!$J$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E201),('RFM input'!$J$76-'RFM input'!$J$140)-SUM($J201:M201),('RFM input'!$J$76-'RFM input'!$J$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E201),('RFM input'!$J$76-'RFM input'!$J$140)-SUM($J201:N201),('RFM input'!$J$76-'RFM input'!$J$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E201),('RFM input'!$J$76-'RFM input'!$J$140)-SUM($J201:O201),('RFM input'!$J$76-'RFM input'!$J$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E201),('RFM input'!$J$76-'RFM input'!$J$140)-SUM($J201:P201),('RFM input'!$J$76-'RFM input'!$J$140)/A6taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E202),('RFM input'!$K$76-'RFM input'!$K$140)-SUM($K202:K202),('RFM input'!$K$76-'RFM input'!$K$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E202),('RFM input'!$K$76-'RFM input'!$K$140)-SUM($K202:L202),('RFM input'!$K$76-'RFM input'!$K$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E202),('RFM input'!$K$76-'RFM input'!$K$140)-SUM($K202:M202),('RFM input'!$K$76-'RFM input'!$K$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E202),('RFM input'!$K$76-'RFM input'!$K$140)-SUM($K202:N202),('RFM input'!$K$76-'RFM input'!$K$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E202),('RFM input'!$K$76-'RFM input'!$K$140)-SUM($K202:O202),('RFM input'!$K$76-'RFM input'!$K$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E202),('RFM input'!$K$76-'RFM input'!$K$140)-SUM($K202:P202),('RFM input'!$K$76-'RFM input'!$K$140)/A6taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E203),('RFM input'!$L$76-'RFM input'!$L$140)-SUM($L203:L203),('RFM input'!$L$76-'RFM input'!$L$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E203),('RFM input'!$L$76-'RFM input'!$L$140)-SUM($L203:M203),('RFM input'!$L$76-'RFM input'!$L$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E203),('RFM input'!$L$76-'RFM input'!$L$140)-SUM($L203:N203),('RFM input'!$L$76-'RFM input'!$L$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E203),('RFM input'!$L$76-'RFM input'!$L$140)-SUM($L203:O203),('RFM input'!$L$76-'RFM input'!$L$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E203),('RFM input'!$L$76-'RFM input'!$L$140)-SUM($L203:P203),('RFM input'!$L$76-'RFM input'!$L$140)/A6taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E204),('RFM input'!$M$76-'RFM input'!$M$140)-SUM($M204:M204),('RFM input'!$M$76-'RFM input'!$M$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E204),('RFM input'!$M$76-'RFM input'!$M$140)-SUM($M204:N204),('RFM input'!$M$76-'RFM input'!$M$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E204),('RFM input'!$M$76-'RFM input'!$M$140)-SUM($M204:O204),('RFM input'!$M$76-'RFM input'!$M$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E204),('RFM input'!$M$76-'RFM input'!$M$140)-SUM($M204:P204),('RFM input'!$M$76-'RFM input'!$M$140)/A6taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E205),('RFM input'!$N$76-'RFM input'!$N$140)-SUM($N205:N205),('RFM input'!$N$76-'RFM input'!$N$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E205),('RFM input'!$N$76-'RFM input'!$N$140)-SUM($N205:O205),('RFM input'!$N$76-'RFM input'!$N$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E205),('RFM input'!$N$76-'RFM input'!$N$140)-SUM($N205:P205),('RFM input'!$N$76-'RFM input'!$N$140)/A6taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E206),('RFM input'!$O$76-'RFM input'!$O$140)-SUM($O206:O206),('RFM input'!$O$76-'RFM input'!$O$140)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E206),('RFM input'!$O$76-'RFM input'!$O$140)-SUM($O206:P206),('RFM input'!$O$76-'RFM input'!$O$140)/A6taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E207),('RFM input'!$P$76-'RFM input'!$P$140)-SUM($P207:P207),('RFM input'!$P$76-'RFM input'!$P$140)/A6taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,null,null,{"$f":"-SUM(H197:H208)","v":-0.6128136733346129},{"$f":"-SUM(I197:I208)","v":-0.6128136733346129},{"$f":"IF(COUNT($H209:I209)>='RFM input'!$W$7,0, -SUM(J197:J208))","v":-0.6128136733346129},{"$f":"IF(COUNT($H209:J209)>='RFM input'!$W$7,0, -SUM(K197:K208))","v":-0.6128136733346129},{"$f":"IF(COUNT($H209:K209)>='RFM input'!$W$7,0, -SUM(L197:L208))","v":-0.6128136733346129},{"$f":"IF(COUNT($H209:L209)>='RFM input'!$W$7,0, -SUM(M197:M208))","v":0},{"$f":"IF(COUNT($H209:M209)>='RFM input'!$W$7,0, -SUM(N197:N208))","v":0},{"$f":"IF(COUNT($H209:N209)>='RFM input'!$W$7,0, -SUM(O197:O208))","v":0},{"$f":"IF(COUNT($H209:O209)>='RFM input'!$W$7,0, -SUM(P197:P208))","v":0},{"$f":"IF(COUNT($H209:P209)>='RFM input'!$W$7,0, -SUM(Q197:Q208))","v":0}]
[null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A7taxremlife,A7taxvalue-SUM($F210:F210),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":2.4910713025094435},{"$f":"IF(I$3>A7taxremlife,A7taxvalue-SUM($F210:H210),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":2.4910713025094435},{"$f":"IF(J$3>A7taxremlife,A7taxvalue-SUM($F210:I210),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":2.4910713025094435},{"$f":"IF(K$3>A7taxremlife,A7taxvalue-SUM($F210:J210),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":2.4910713025094435},{"$f":"IF(L$3>A7taxremlife,A7taxvalue-SUM($F210:K210),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":2.4910713025094435},{"$f":"IF(M$3>A7taxremlife,A7taxvalue-SUM($F210:L210),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":2.4910713025094435},{"$f":"IF(N$3>A7taxremlife,A7taxvalue-SUM($F210:M210),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":2.4910713025094435},{"$f":"IF(O$3>A7taxremlife,A7taxvalue-SUM($F210:N210),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":2.4910713025094435},{"$f":"IF(P$3>A7taxremlife,A7taxvalue-SUM($F210:O210),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0.74092113070233623},{"$f":"IF(Q$3>A7taxremlife,A7taxvalue-SUM($F210:P210),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A7taxstdlife+$E212),('RFM input'!$H$77-'RFM input'!$H$141)-SUM($H212:H212),('RFM input'!$H$77-'RFM input'!$H$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E212),('RFM input'!$H$77-'RFM input'!$H$141)-SUM($H212:I212),('RFM input'!$H$77-'RFM input'!$H$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E212),('RFM input'!$H$77-'RFM input'!$H$141)-SUM($H212:J212),('RFM input'!$H$77-'RFM input'!$H$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E212),('RFM input'!$H$77-'RFM input'!$H$141)-SUM($H212:K212),('RFM input'!$H$77-'RFM input'!$H$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E212),('RFM input'!$H$77-'RFM input'!$H$141)-SUM($H212:L212),('RFM input'!$H$77-'RFM input'!$H$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E212),('RFM input'!$H$77-'RFM input'!$H$141)-SUM($H212:M212),('RFM input'!$H$77-'RFM input'!$H$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E212),('RFM input'!$H$77-'RFM input'!$H$141)-SUM($H212:N212),('RFM input'!$H$77-'RFM input'!$H$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E212),('RFM input'!$H$77-'RFM input'!$H$141)-SUM($H212:O212),('RFM input'!$H$77-'RFM input'!$H$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E212),('RFM input'!$H$77-'RFM input'!$H$141)-SUM($H212:P212),('RFM input'!$H$77-'RFM input'!$H$141)/A7taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E213),('RFM input'!$I$77-'RFM input'!$I$141)-SUM($I213:I213),('RFM input'!$I$77-'RFM input'!$I$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E213),('RFM input'!$I$77-'RFM input'!$I$141)-SUM($I213:J213),('RFM input'!$I$77-'RFM input'!$I$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E213),('RFM input'!$I$77-'RFM input'!$I$141)-SUM($I213:K213),('RFM input'!$I$77-'RFM input'!$I$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E213),('RFM input'!$I$77-'RFM input'!$I$141)-SUM($I213:L213),('RFM input'!$I$77-'RFM input'!$I$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E213),('RFM input'!$I$77-'RFM input'!$I$141)-SUM($I213:M213),('RFM input'!$I$77-'RFM input'!$I$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E213),('RFM input'!$I$77-'RFM input'!$I$141)-SUM($I213:N213),('RFM input'!$I$77-'RFM input'!$I$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E213),('RFM input'!$I$77-'RFM input'!$I$141)-SUM($I213:O213),('RFM input'!$I$77-'RFM input'!$I$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E213),('RFM input'!$I$77-'RFM input'!$I$141)-SUM($I213:P213),('RFM input'!$I$77-'RFM input'!$I$141)/A7taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E214),('RFM input'!$J$77-'RFM input'!$J$141)-SUM($J214:J214),('RFM input'!$J$77-'RFM input'!$J$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E214),('RFM input'!$J$77-'RFM input'!$J$141)-SUM($J214:K214),('RFM input'!$J$77-'RFM input'!$J$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E214),('RFM input'!$J$77-'RFM input'!$J$141)-SUM($J214:L214),('RFM input'!$J$77-'RFM input'!$J$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E214),('RFM input'!$J$77-'RFM input'!$J$141)-SUM($J214:M214),('RFM input'!$J$77-'RFM input'!$J$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E214),('RFM input'!$J$77-'RFM input'!$J$141)-SUM($J214:N214),('RFM input'!$J$77-'RFM input'!$J$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E214),('RFM input'!$J$77-'RFM input'!$J$141)-SUM($J214:O214),('RFM input'!$J$77-'RFM input'!$J$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E214),('RFM input'!$J$77-'RFM input'!$J$141)-SUM($J214:P214),('RFM input'!$J$77-'RFM input'!$J$141)/A7taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E215),('RFM input'!$K$77-'RFM input'!$K$141)-SUM($K215:K215),('RFM input'!$K$77-'RFM input'!$K$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E215),('RFM input'!$K$77-'RFM input'!$K$141)-SUM($K215:L215),('RFM input'!$K$77-'RFM input'!$K$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E215),('RFM input'!$K$77-'RFM input'!$K$141)-SUM($K215:M215),('RFM input'!$K$77-'RFM input'!$K$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E215),('RFM input'!$K$77-'RFM input'!$K$141)-SUM($K215:N215),('RFM input'!$K$77-'RFM input'!$K$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E215),('RFM input'!$K$77-'RFM input'!$K$141)-SUM($K215:O215),('RFM input'!$K$77-'RFM input'!$K$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E215),('RFM input'!$K$77-'RFM input'!$K$141)-SUM($K215:P215),('RFM input'!$K$77-'RFM input'!$K$141)/A7taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E216),('RFM input'!$L$77-'RFM input'!$L$141)-SUM($L216:L216),('RFM input'!$L$77-'RFM input'!$L$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E216),('RFM input'!$L$77-'RFM input'!$L$141)-SUM($L216:M216),('RFM input'!$L$77-'RFM input'!$L$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E216),('RFM input'!$L$77-'RFM input'!$L$141)-SUM($L216:N216),('RFM input'!$L$77-'RFM input'!$L$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E216),('RFM input'!$L$77-'RFM input'!$L$141)-SUM($L216:O216),('RFM input'!$L$77-'RFM input'!$L$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E216),('RFM input'!$L$77-'RFM input'!$L$141)-SUM($L216:P216),('RFM input'!$L$77-'RFM input'!$L$141)/A7taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E217),('RFM input'!$M$77-'RFM input'!$M$141)-SUM($M217:M217),('RFM input'!$M$77-'RFM input'!$M$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E217),('RFM input'!$M$77-'RFM input'!$M$141)-SUM($M217:N217),('RFM input'!$M$77-'RFM input'!$M$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E217),('RFM input'!$M$77-'RFM input'!$M$141)-SUM($M217:O217),('RFM input'!$M$77-'RFM input'!$M$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E217),('RFM input'!$M$77-'RFM input'!$M$141)-SUM($M217:P217),('RFM input'!$M$77-'RFM input'!$M$141)/A7taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E218),('RFM input'!$N$77-'RFM input'!$N$141)-SUM($N218:N218),('RFM input'!$N$77-'RFM input'!$N$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E218),('RFM input'!$N$77-'RFM input'!$N$141)-SUM($N218:O218),('RFM input'!$N$77-'RFM input'!$N$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E218),('RFM input'!$N$77-'RFM input'!$N$141)-SUM($N218:P218),('RFM input'!$N$77-'RFM input'!$N$141)/A7taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E219),('RFM input'!$O$77-'RFM input'!$O$141)-SUM($O219:O219),('RFM input'!$O$77-'RFM input'!$O$141)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E219),('RFM input'!$O$77-'RFM input'!$O$141)-SUM($O219:P219),('RFM input'!$O$77-'RFM input'!$O$141)/A7taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E220),('RFM input'!$P$77-'RFM input'!$P$141)-SUM($P220:P220),('RFM input'!$P$77-'RFM input'!$P$141)/A7taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,null,null,{"$f":"-SUM(H210:H221)","v":-2.4910713025094435},{"$f":"-SUM(I210:I221)","v":-2.4910713025094435},{"$f":"IF(COUNT($H222:I222)>='RFM input'!$W$7,0, -SUM(J210:J221))","v":-2.4910713025094435},{"$f":"IF(COUNT($H222:J222)>='RFM input'!$W$7,0, -SUM(K210:K221))","v":-2.4910713025094435},{"$f":"IF(COUNT($H222:K222)>='RFM input'!$W$7,0, -SUM(L210:L221))","v":-2.4910713025094435},{"$f":"IF(COUNT($H222:L222)>='RFM input'!$W$7,0, -SUM(M210:M221))","v":0},{"$f":"IF(COUNT($H222:M222)>='RFM input'!$W$7,0, -SUM(N210:N221))","v":0},{"$f":"IF(COUNT($H222:N222)>='RFM input'!$W$7,0, -SUM(O210:O221))","v":0},{"$f":"IF(COUNT($H222:O222)>='RFM input'!$W$7,0, -SUM(P210:P221))","v":0},{"$f":"IF(COUNT($H222:P222)>='RFM input'!$W$7,0, -SUM(Q210:Q221))","v":0}]
[null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A8taxremlife,A8taxvalue-SUM($F223:F223),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(I$3>A8taxremlife,A8taxvalue-SUM($F223:H223),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(J$3>A8taxremlife,A8taxvalue-SUM($F223:I223),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(K$3>A8taxremlife,A8taxvalue-SUM($F223:J223),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(L$3>A8taxremlife,A8taxvalue-SUM($F223:K223),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(M$3>A8taxremlife,A8taxvalue-SUM($F223:L223),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(N$3>A8taxremlife,A8taxvalue-SUM($F223:M223),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(O$3>A8taxremlife,A8taxvalue-SUM($F223:N223),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(P$3>A8taxremlife,A8taxvalue-SUM($F223:O223),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A8taxremlife,A8taxvalue-SUM($F223:P223),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A8taxstdlife+$E225),('RFM input'!$H$78-'RFM input'!$H$142)-SUM($H225:H225),('RFM input'!$H$78-'RFM input'!$H$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E225),('RFM input'!$H$78-'RFM input'!$H$142)-SUM($H225:I225),('RFM input'!$H$78-'RFM input'!$H$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E225),('RFM input'!$H$78-'RFM input'!$H$142)-SUM($H225:J225),('RFM input'!$H$78-'RFM input'!$H$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E225),('RFM input'!$H$78-'RFM input'!$H$142)-SUM($H225:K225),('RFM input'!$H$78-'RFM input'!$H$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E225),('RFM input'!$H$78-'RFM input'!$H$142)-SUM($H225:L225),('RFM input'!$H$78-'RFM input'!$H$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E225),('RFM input'!$H$78-'RFM input'!$H$142)-SUM($H225:M225),('RFM input'!$H$78-'RFM input'!$H$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E225),('RFM input'!$H$78-'RFM input'!$H$142)-SUM($H225:N225),('RFM input'!$H$78-'RFM input'!$H$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E225),('RFM input'!$H$78-'RFM input'!$H$142)-SUM($H225:O225),('RFM input'!$H$78-'RFM input'!$H$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E225),('RFM input'!$H$78-'RFM input'!$H$142)-SUM($H225:P225),('RFM input'!$H$78-'RFM input'!$H$142)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E226),('RFM input'!$I$78-'RFM input'!$I$142)-SUM($I226:I226),('RFM input'!$I$78-'RFM input'!$I$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E226),('RFM input'!$I$78-'RFM input'!$I$142)-SUM($I226:J226),('RFM input'!$I$78-'RFM input'!$I$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E226),('RFM input'!$I$78-'RFM input'!$I$142)-SUM($I226:K226),('RFM input'!$I$78-'RFM input'!$I$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E226),('RFM input'!$I$78-'RFM input'!$I$142)-SUM($I226:L226),('RFM input'!$I$78-'RFM input'!$I$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E226),('RFM input'!$I$78-'RFM input'!$I$142)-SUM($I226:M226),('RFM input'!$I$78-'RFM input'!$I$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E226),('RFM input'!$I$78-'RFM input'!$I$142)-SUM($I226:N226),('RFM input'!$I$78-'RFM input'!$I$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E226),('RFM input'!$I$78-'RFM input'!$I$142)-SUM($I226:O226),('RFM input'!$I$78-'RFM input'!$I$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E226),('RFM input'!$I$78-'RFM input'!$I$142)-SUM($I226:P226),('RFM input'!$I$78-'RFM input'!$I$142)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E227),('RFM input'!$J$78-'RFM input'!$J$142)-SUM($J227:J227),('RFM input'!$J$78-'RFM input'!$J$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E227),('RFM input'!$J$78-'RFM input'!$J$142)-SUM($J227:K227),('RFM input'!$J$78-'RFM input'!$J$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E227),('RFM input'!$J$78-'RFM input'!$J$142)-SUM($J227:L227),('RFM input'!$J$78-'RFM input'!$J$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E227),('RFM input'!$J$78-'RFM input'!$J$142)-SUM($J227:M227),('RFM input'!$J$78-'RFM input'!$J$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E227),('RFM input'!$J$78-'RFM input'!$J$142)-SUM($J227:N227),('RFM input'!$J$78-'RFM input'!$J$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E227),('RFM input'!$J$78-'RFM input'!$J$142)-SUM($J227:O227),('RFM input'!$J$78-'RFM input'!$J$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E227),('RFM input'!$J$78-'RFM input'!$J$142)-SUM($J227:P227),('RFM input'!$J$78-'RFM input'!$J$142)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E228),('RFM input'!$K$78-'RFM input'!$K$142)-SUM($K228:K228),('RFM input'!$K$78-'RFM input'!$K$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E228),('RFM input'!$K$78-'RFM input'!$K$142)-SUM($K228:L228),('RFM input'!$K$78-'RFM input'!$K$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E228),('RFM input'!$K$78-'RFM input'!$K$142)-SUM($K228:M228),('RFM input'!$K$78-'RFM input'!$K$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E228),('RFM input'!$K$78-'RFM input'!$K$142)-SUM($K228:N228),('RFM input'!$K$78-'RFM input'!$K$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E228),('RFM input'!$K$78-'RFM input'!$K$142)-SUM($K228:O228),('RFM input'!$K$78-'RFM input'!$K$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E228),('RFM input'!$K$78-'RFM input'!$K$142)-SUM($K228:P228),('RFM input'!$K$78-'RFM input'!$K$142)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E229),('RFM input'!$L$78-'RFM input'!$L$142)-SUM($L229:L229),('RFM input'!$L$78-'RFM input'!$L$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E229),('RFM input'!$L$78-'RFM input'!$L$142)-SUM($L229:M229),('RFM input'!$L$78-'RFM input'!$L$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E229),('RFM input'!$L$78-'RFM input'!$L$142)-SUM($L229:N229),('RFM input'!$L$78-'RFM input'!$L$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E229),('RFM input'!$L$78-'RFM input'!$L$142)-SUM($L229:O229),('RFM input'!$L$78-'RFM input'!$L$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E229),('RFM input'!$L$78-'RFM input'!$L$142)-SUM($L229:P229),('RFM input'!$L$78-'RFM input'!$L$142)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E230),('RFM input'!$M$78-'RFM input'!$M$142)-SUM($M230:M230),('RFM input'!$M$78-'RFM input'!$M$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E230),('RFM input'!$M$78-'RFM input'!$M$142)-SUM($M230:N230),('RFM input'!$M$78-'RFM input'!$M$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E230),('RFM input'!$M$78-'RFM input'!$M$142)-SUM($M230:O230),('RFM input'!$M$78-'RFM input'!$M$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E230),('RFM input'!$M$78-'RFM input'!$M$142)-SUM($M230:P230),('RFM input'!$M$78-'RFM input'!$M$142)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E231),('RFM input'!$N$78-'RFM input'!$N$142)-SUM($N231:N231),('RFM input'!$N$78-'RFM input'!$N$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E231),('RFM input'!$N$78-'RFM input'!$N$142)-SUM($N231:O231),('RFM input'!$N$78-'RFM input'!$N$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E231),('RFM input'!$N$78-'RFM input'!$N$142)-SUM($N231:P231),('RFM input'!$N$78-'RFM input'!$N$142)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E232),('RFM input'!$O$78-'RFM input'!$O$142)-SUM($O232:O232),('RFM input'!$O$78-'RFM input'!$O$142)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E232),('RFM input'!$O$78-'RFM input'!$O$142)-SUM($O232:P232),('RFM input'!$O$78-'RFM input'!$O$142)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E233),('RFM input'!$P$78-'RFM input'!$P$142)-SUM($P233:P233),('RFM input'!$P$78-'RFM input'!$P$142)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,null,null,{"$f":"-SUM(H223:H234)","v":0},{"$f":"-SUM(I223:I234)","v":0},{"$f":"IF(COUNT($H235:I235)>='RFM input'!$W$7,0, -SUM(J223:J234))","v":0},{"$f":"IF(COUNT($H235:J235)>='RFM input'!$W$7,0, -SUM(K223:K234))","v":0},{"$f":"IF(COUNT($H235:K235)>='RFM input'!$W$7,0, -SUM(L223:L234))","v":0},{"$f":"IF(COUNT($H235:L235)>='RFM input'!$W$7,0, -SUM(M223:M234))","v":0},{"$f":"IF(COUNT($H235:M235)>='RFM input'!$W$7,0, -SUM(N223:N234))","v":0},{"$f":"IF(COUNT($H235:N235)>='RFM input'!$W$7,0, -SUM(O223:O234))","v":0},{"$f":"IF(COUNT($H235:O235)>='RFM input'!$W$7,0, -SUM(P223:P234))","v":0},{"$f":"IF(COUNT($H235:P235)>='RFM input'!$W$7,0, -SUM(Q223:Q234))","v":0}]
[null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A9taxremlife,A9taxvalue-SUM($F236:F236),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(I$3>A9taxremlife,A9taxvalue-SUM($F236:H236),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(J$3>A9taxremlife,A9taxvalue-SUM($F236:I236),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(K$3>A9taxremlife,A9taxvalue-SUM($F236:J236),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(L$3>A9taxremlife,A9taxvalue-SUM($F236:K236),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(M$3>A9taxremlife,A9taxvalue-SUM($F236:L236),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(N$3>A9taxremlife,A9taxvalue-SUM($F236:M236),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(O$3>A9taxremlife,A9taxvalue-SUM($F236:N236),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(P$3>A9taxremlife,A9taxvalue-SUM($F236:O236),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A9taxremlife,A9taxvalue-SUM($F236:P236),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A9taxstdlife+$E238),('RFM input'!$H$79-'RFM input'!$H$143)-SUM($H238:H238),('RFM input'!$H$79-'RFM input'!$H$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E238),('RFM input'!$H$79-'RFM input'!$H$143)-SUM($H238:I238),('RFM input'!$H$79-'RFM input'!$H$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E238),('RFM input'!$H$79-'RFM input'!$H$143)-SUM($H238:J238),('RFM input'!$H$79-'RFM input'!$H$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E238),('RFM input'!$H$79-'RFM input'!$H$143)-SUM($H238:K238),('RFM input'!$H$79-'RFM input'!$H$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E238),('RFM input'!$H$79-'RFM input'!$H$143)-SUM($H238:L238),('RFM input'!$H$79-'RFM input'!$H$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E238),('RFM input'!$H$79-'RFM input'!$H$143)-SUM($H238:M238),('RFM input'!$H$79-'RFM input'!$H$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E238),('RFM input'!$H$79-'RFM input'!$H$143)-SUM($H238:N238),('RFM input'!$H$79-'RFM input'!$H$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E238),('RFM input'!$H$79-'RFM input'!$H$143)-SUM($H238:O238),('RFM input'!$H$79-'RFM input'!$H$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E238),('RFM input'!$H$79-'RFM input'!$H$143)-SUM($H238:P238),('RFM input'!$H$79-'RFM input'!$H$143)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E239),('RFM input'!$I$79-'RFM input'!$I$143)-SUM($I239:I239),('RFM input'!$I$79-'RFM input'!$I$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E239),('RFM input'!$I$79-'RFM input'!$I$143)-SUM($I239:J239),('RFM input'!$I$79-'RFM input'!$I$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E239),('RFM input'!$I$79-'RFM input'!$I$143)-SUM($I239:K239),('RFM input'!$I$79-'RFM input'!$I$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E239),('RFM input'!$I$79-'RFM input'!$I$143)-SUM($I239:L239),('RFM input'!$I$79-'RFM input'!$I$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E239),('RFM input'!$I$79-'RFM input'!$I$143)-SUM($I239:M239),('RFM input'!$I$79-'RFM input'!$I$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E239),('RFM input'!$I$79-'RFM input'!$I$143)-SUM($I239:N239),('RFM input'!$I$79-'RFM input'!$I$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E239),('RFM input'!$I$79-'RFM input'!$I$143)-SUM($I239:O239),('RFM input'!$I$79-'RFM input'!$I$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E239),('RFM input'!$I$79-'RFM input'!$I$143)-SUM($I239:P239),('RFM input'!$I$79-'RFM input'!$I$143)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E240),('RFM input'!$J$79-'RFM input'!$J$143)-SUM($J240:J240),('RFM input'!$J$79-'RFM input'!$J$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E240),('RFM input'!$J$79-'RFM input'!$J$143)-SUM($J240:K240),('RFM input'!$J$79-'RFM input'!$J$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E240),('RFM input'!$J$79-'RFM input'!$J$143)-SUM($J240:L240),('RFM input'!$J$79-'RFM input'!$J$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E240),('RFM input'!$J$79-'RFM input'!$J$143)-SUM($J240:M240),('RFM input'!$J$79-'RFM input'!$J$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E240),('RFM input'!$J$79-'RFM input'!$J$143)-SUM($J240:N240),('RFM input'!$J$79-'RFM input'!$J$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E240),('RFM input'!$J$79-'RFM input'!$J$143)-SUM($J240:O240),('RFM input'!$J$79-'RFM input'!$J$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E240),('RFM input'!$J$79-'RFM input'!$J$143)-SUM($J240:P240),('RFM input'!$J$79-'RFM input'!$J$143)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E241),('RFM input'!$K$79-'RFM input'!$K$143)-SUM($K241:K241),('RFM input'!$K$79-'RFM input'!$K$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E241),('RFM input'!$K$79-'RFM input'!$K$143)-SUM($K241:L241),('RFM input'!$K$79-'RFM input'!$K$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E241),('RFM input'!$K$79-'RFM input'!$K$143)-SUM($K241:M241),('RFM input'!$K$79-'RFM input'!$K$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E241),('RFM input'!$K$79-'RFM input'!$K$143)-SUM($K241:N241),('RFM input'!$K$79-'RFM input'!$K$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E241),('RFM input'!$K$79-'RFM input'!$K$143)-SUM($K241:O241),('RFM input'!$K$79-'RFM input'!$K$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E241),('RFM input'!$K$79-'RFM input'!$K$143)-SUM($K241:P241),('RFM input'!$K$79-'RFM input'!$K$143)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E242),('RFM input'!$L$79-'RFM input'!$L$143)-SUM($L242:L242),('RFM input'!$L$79-'RFM input'!$L$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E242),('RFM input'!$L$79-'RFM input'!$L$143)-SUM($L242:M242),('RFM input'!$L$79-'RFM input'!$L$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E242),('RFM input'!$L$79-'RFM input'!$L$143)-SUM($L242:N242),('RFM input'!$L$79-'RFM input'!$L$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E242),('RFM input'!$L$79-'RFM input'!$L$143)-SUM($L242:O242),('RFM input'!$L$79-'RFM input'!$L$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E242),('RFM input'!$L$79-'RFM input'!$L$143)-SUM($L242:P242),('RFM input'!$L$79-'RFM input'!$L$143)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E243),('RFM input'!$M$79-'RFM input'!$M$143)-SUM($M243:M243),('RFM input'!$M$79-'RFM input'!$M$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E243),('RFM input'!$M$79-'RFM input'!$M$143)-SUM($M243:N243),('RFM input'!$M$79-'RFM input'!$M$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E243),('RFM input'!$M$79-'RFM input'!$M$143)-SUM($M243:O243),('RFM input'!$M$79-'RFM input'!$M$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E243),('RFM input'!$M$79-'RFM input'!$M$143)-SUM($M243:P243),('RFM input'!$M$79-'RFM input'!$M$143)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E244),('RFM input'!$N$79-'RFM input'!$N$143)-SUM($N244:N244),('RFM input'!$N$79-'RFM input'!$N$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E244),('RFM input'!$N$79-'RFM input'!$N$143)-SUM($N244:O244),('RFM input'!$N$79-'RFM input'!$N$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E244),('RFM input'!$N$79-'RFM input'!$N$143)-SUM($N244:P244),('RFM input'!$N$79-'RFM input'!$N$143)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E245),('RFM input'!$O$79-'RFM input'!$O$143)-SUM($O245:O245),('RFM input'!$O$79-'RFM input'!$O$143)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E245),('RFM input'!$O$79-'RFM input'!$O$143)-SUM($O245:P245),('RFM input'!$O$79-'RFM input'!$O$143)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E246),('RFM input'!$P$79-'RFM input'!$P$143)-SUM($P246:P246),('RFM input'!$P$79-'RFM input'!$P$143)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,null,null,{"$f":"-SUM(H236:H247)","v":0},{"$f":"-SUM(I236:I247)","v":0},{"$f":"IF(COUNT($H248:I248)>='RFM input'!$W$7,0, -SUM(J236:J247))","v":0},{"$f":"IF(COUNT($H248:J248)>='RFM input'!$W$7,0, -SUM(K236:K247))","v":0},{"$f":"IF(COUNT($H248:K248)>='RFM input'!$W$7,0, -SUM(L236:L247))","v":0},{"$f":"IF(COUNT($H248:L248)>='RFM input'!$W$7,0, -SUM(M236:M247))","v":0},{"$f":"IF(COUNT($H248:M248)>='RFM input'!$W$7,0, -SUM(N236:N247))","v":0},{"$f":"IF(COUNT($H248:N248)>='RFM input'!$W$7,0, -SUM(O236:O247))","v":0},{"$f":"IF(COUNT($H248:O248)>='RFM input'!$W$7,0, -SUM(P236:P247))","v":0},{"$f":"IF(COUNT($H248:P248)>='RFM input'!$W$7,0, -SUM(Q236:Q247))","v":0}]
[null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A10taxremlife,A10taxvalue-SUM($F249:F249),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.18551728938410333},{"$f":"IF(I$3>A10taxremlife,A10taxvalue-SUM($F249:H249),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.18551728938410333},{"$f":"IF(J$3>A10taxremlife,A10taxvalue-SUM($F249:I249),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.18551728938410333},{"$f":"IF(K$3>A10taxremlife,A10taxvalue-SUM($F249:J249),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.18551728938410333},{"$f":"IF(L$3>A10taxremlife,A10taxvalue-SUM($F249:K249),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.18551728938410333},{"$f":"IF(M$3>A10taxremlife,A10taxvalue-SUM($F249:L249),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.18551728938410333},{"$f":"IF(N$3>A10taxremlife,A10taxvalue-SUM($F249:M249),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.18551728938410333},{"$f":"IF(O$3>A10taxremlife,A10taxvalue-SUM($F249:N249),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.18551728938410333},{"$f":"IF(P$3>A10taxremlife,A10taxvalue-SUM($F249:O249),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.18551728938410333},{"$f":"IF(Q$3>A10taxremlife,A10taxvalue-SUM($F249:P249),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.18551728938410333}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A10taxstdlife+$E251),('RFM input'!$H$80-'RFM input'!$H$144)-SUM($H251:H251),('RFM input'!$H$80-'RFM input'!$H$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E251),('RFM input'!$H$80-'RFM input'!$H$144)-SUM($H251:I251),('RFM input'!$H$80-'RFM input'!$H$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E251),('RFM input'!$H$80-'RFM input'!$H$144)-SUM($H251:J251),('RFM input'!$H$80-'RFM input'!$H$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E251),('RFM input'!$H$80-'RFM input'!$H$144)-SUM($H251:K251),('RFM input'!$H$80-'RFM input'!$H$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E251),('RFM input'!$H$80-'RFM input'!$H$144)-SUM($H251:L251),('RFM input'!$H$80-'RFM input'!$H$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E251),('RFM input'!$H$80-'RFM input'!$H$144)-SUM($H251:M251),('RFM input'!$H$80-'RFM input'!$H$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E251),('RFM input'!$H$80-'RFM input'!$H$144)-SUM($H251:N251),('RFM input'!$H$80-'RFM input'!$H$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E251),('RFM input'!$H$80-'RFM input'!$H$144)-SUM($H251:O251),('RFM input'!$H$80-'RFM input'!$H$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E251),('RFM input'!$H$80-'RFM input'!$H$144)-SUM($H251:P251),('RFM input'!$H$80-'RFM input'!$H$144)/A10taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E252),('RFM input'!$I$80-'RFM input'!$I$144)-SUM($I252:I252),('RFM input'!$I$80-'RFM input'!$I$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E252),('RFM input'!$I$80-'RFM input'!$I$144)-SUM($I252:J252),('RFM input'!$I$80-'RFM input'!$I$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E252),('RFM input'!$I$80-'RFM input'!$I$144)-SUM($I252:K252),('RFM input'!$I$80-'RFM input'!$I$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E252),('RFM input'!$I$80-'RFM input'!$I$144)-SUM($I252:L252),('RFM input'!$I$80-'RFM input'!$I$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E252),('RFM input'!$I$80-'RFM input'!$I$144)-SUM($I252:M252),('RFM input'!$I$80-'RFM input'!$I$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E252),('RFM input'!$I$80-'RFM input'!$I$144)-SUM($I252:N252),('RFM input'!$I$80-'RFM input'!$I$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E252),('RFM input'!$I$80-'RFM input'!$I$144)-SUM($I252:O252),('RFM input'!$I$80-'RFM input'!$I$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E252),('RFM input'!$I$80-'RFM input'!$I$144)-SUM($I252:P252),('RFM input'!$I$80-'RFM input'!$I$144)/A10taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E253),('RFM input'!$J$80-'RFM input'!$J$144)-SUM($J253:J253),('RFM input'!$J$80-'RFM input'!$J$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E253),('RFM input'!$J$80-'RFM input'!$J$144)-SUM($J253:K253),('RFM input'!$J$80-'RFM input'!$J$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E253),('RFM input'!$J$80-'RFM input'!$J$144)-SUM($J253:L253),('RFM input'!$J$80-'RFM input'!$J$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E253),('RFM input'!$J$80-'RFM input'!$J$144)-SUM($J253:M253),('RFM input'!$J$80-'RFM input'!$J$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E253),('RFM input'!$J$80-'RFM input'!$J$144)-SUM($J253:N253),('RFM input'!$J$80-'RFM input'!$J$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E253),('RFM input'!$J$80-'RFM input'!$J$144)-SUM($J253:O253),('RFM input'!$J$80-'RFM input'!$J$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E253),('RFM input'!$J$80-'RFM input'!$J$144)-SUM($J253:P253),('RFM input'!$J$80-'RFM input'!$J$144)/A10taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E254),('RFM input'!$K$80-'RFM input'!$K$144)-SUM($K254:K254),('RFM input'!$K$80-'RFM input'!$K$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E254),('RFM input'!$K$80-'RFM input'!$K$144)-SUM($K254:L254),('RFM input'!$K$80-'RFM input'!$K$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E254),('RFM input'!$K$80-'RFM input'!$K$144)-SUM($K254:M254),('RFM input'!$K$80-'RFM input'!$K$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E254),('RFM input'!$K$80-'RFM input'!$K$144)-SUM($K254:N254),('RFM input'!$K$80-'RFM input'!$K$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E254),('RFM input'!$K$80-'RFM input'!$K$144)-SUM($K254:O254),('RFM input'!$K$80-'RFM input'!$K$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E254),('RFM input'!$K$80-'RFM input'!$K$144)-SUM($K254:P254),('RFM input'!$K$80-'RFM input'!$K$144)/A10taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E255),('RFM input'!$L$80-'RFM input'!$L$144)-SUM($L255:L255),('RFM input'!$L$80-'RFM input'!$L$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E255),('RFM input'!$L$80-'RFM input'!$L$144)-SUM($L255:M255),('RFM input'!$L$80-'RFM input'!$L$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E255),('RFM input'!$L$80-'RFM input'!$L$144)-SUM($L255:N255),('RFM input'!$L$80-'RFM input'!$L$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E255),('RFM input'!$L$80-'RFM input'!$L$144)-SUM($L255:O255),('RFM input'!$L$80-'RFM input'!$L$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E255),('RFM input'!$L$80-'RFM input'!$L$144)-SUM($L255:P255),('RFM input'!$L$80-'RFM input'!$L$144)/A10taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E256),('RFM input'!$M$80-'RFM input'!$M$144)-SUM($M256:M256),('RFM input'!$M$80-'RFM input'!$M$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E256),('RFM input'!$M$80-'RFM input'!$M$144)-SUM($M256:N256),('RFM input'!$M$80-'RFM input'!$M$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E256),('RFM input'!$M$80-'RFM input'!$M$144)-SUM($M256:O256),('RFM input'!$M$80-'RFM input'!$M$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E256),('RFM input'!$M$80-'RFM input'!$M$144)-SUM($M256:P256),('RFM input'!$M$80-'RFM input'!$M$144)/A10taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E257),('RFM input'!$N$80-'RFM input'!$N$144)-SUM($N257:N257),('RFM input'!$N$80-'RFM input'!$N$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E257),('RFM input'!$N$80-'RFM input'!$N$144)-SUM($N257:O257),('RFM input'!$N$80-'RFM input'!$N$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E257),('RFM input'!$N$80-'RFM input'!$N$144)-SUM($N257:P257),('RFM input'!$N$80-'RFM input'!$N$144)/A10taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E258),('RFM input'!$O$80-'RFM input'!$O$144)-SUM($O258:O258),('RFM input'!$O$80-'RFM input'!$O$144)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E258),('RFM input'!$O$80-'RFM input'!$O$144)-SUM($O258:P258),('RFM input'!$O$80-'RFM input'!$O$144)/A10taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E259),('RFM input'!$P$80-'RFM input'!$P$144)-SUM($P259:P259),('RFM input'!$P$80-'RFM input'!$P$144)/A10taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,null,null,{"$f":"-SUM(H249:H260)","v":-0.18551728938410333},{"$f":"-SUM(I249:I260)","v":-0.18551728938410333},{"$f":"IF(COUNT($H261:I261)>='RFM input'!$W$7,0, -SUM(J249:J260))","v":-0.18551728938410333},{"$f":"IF(COUNT($H261:J261)>='RFM input'!$W$7,0, -SUM(K249:K260))","v":-0.18551728938410333},{"$f":"IF(COUNT($H261:K261)>='RFM input'!$W$7,0, -SUM(L249:L260))","v":-0.18551728938410333},{"$f":"IF(COUNT($H261:L261)>='RFM input'!$W$7,0, -SUM(M249:M260))","v":0},{"$f":"IF(COUNT($H261:M261)>='RFM input'!$W$7,0, -SUM(N249:N260))","v":0},{"$f":"IF(COUNT($H261:N261)>='RFM input'!$W$7,0, -SUM(O249:O260))","v":0},{"$f":"IF(COUNT($H261:O261)>='RFM input'!$W$7,0, -SUM(P249:P260))","v":0},{"$f":"IF(COUNT($H261:P261)>='RFM input'!$W$7,0, -SUM(Q249:Q260))","v":0}]
[null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A11taxremlife,A11taxvalue-SUM($F262:F262),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.45990027034722958},{"$f":"IF(I$3>A11taxremlife,A11taxvalue-SUM($F262:H262),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.45990027034722958},{"$f":"IF(J$3>A11taxremlife,A11taxvalue-SUM($F262:I262),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.45990027034722958},{"$f":"IF(K$3>A11taxremlife,A11taxvalue-SUM($F262:J262),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.45990027034722958},{"$f":"IF(L$3>A11taxremlife,A11taxvalue-SUM($F262:K262),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.45990027034722958},{"$f":"IF(M$3>A11taxremlife,A11taxvalue-SUM($F262:L262),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.45990027034722958},{"$f":"IF(N$3>A11taxremlife,A11taxvalue-SUM($F262:M262),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.45990027034722958},{"$f":"IF(O$3>A11taxremlife,A11taxvalue-SUM($F262:N262),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.45990027034722958},{"$f":"IF(P$3>A11taxremlife,A11taxvalue-SUM($F262:O262),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.45990027034722958},{"$f":"IF(Q$3>A11taxremlife,A11taxvalue-SUM($F262:P262),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.45990027034722958}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A11taxstdlife+$E264),('RFM input'!$H$81-'RFM input'!$H$145)-SUM($H264:H264),('RFM input'!$H$81-'RFM input'!$H$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E264),('RFM input'!$H$81-'RFM input'!$H$145)-SUM($H264:I264),('RFM input'!$H$81-'RFM input'!$H$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E264),('RFM input'!$H$81-'RFM input'!$H$145)-SUM($H264:J264),('RFM input'!$H$81-'RFM input'!$H$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E264),('RFM input'!$H$81-'RFM input'!$H$145)-SUM($H264:K264),('RFM input'!$H$81-'RFM input'!$H$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E264),('RFM input'!$H$81-'RFM input'!$H$145)-SUM($H264:L264),('RFM input'!$H$81-'RFM input'!$H$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E264),('RFM input'!$H$81-'RFM input'!$H$145)-SUM($H264:M264),('RFM input'!$H$81-'RFM input'!$H$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E264),('RFM input'!$H$81-'RFM input'!$H$145)-SUM($H264:N264),('RFM input'!$H$81-'RFM input'!$H$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E264),('RFM input'!$H$81-'RFM input'!$H$145)-SUM($H264:O264),('RFM input'!$H$81-'RFM input'!$H$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E264),('RFM input'!$H$81-'RFM input'!$H$145)-SUM($H264:P264),('RFM input'!$H$81-'RFM input'!$H$145)/A11taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E265),('RFM input'!$I$81-'RFM input'!$I$145)-SUM($I265:I265),('RFM input'!$I$81-'RFM input'!$I$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E265),('RFM input'!$I$81-'RFM input'!$I$145)-SUM($I265:J265),('RFM input'!$I$81-'RFM input'!$I$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E265),('RFM input'!$I$81-'RFM input'!$I$145)-SUM($I265:K265),('RFM input'!$I$81-'RFM input'!$I$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E265),('RFM input'!$I$81-'RFM input'!$I$145)-SUM($I265:L265),('RFM input'!$I$81-'RFM input'!$I$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E265),('RFM input'!$I$81-'RFM input'!$I$145)-SUM($I265:M265),('RFM input'!$I$81-'RFM input'!$I$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E265),('RFM input'!$I$81-'RFM input'!$I$145)-SUM($I265:N265),('RFM input'!$I$81-'RFM input'!$I$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E265),('RFM input'!$I$81-'RFM input'!$I$145)-SUM($I265:O265),('RFM input'!$I$81-'RFM input'!$I$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E265),('RFM input'!$I$81-'RFM input'!$I$145)-SUM($I265:P265),('RFM input'!$I$81-'RFM input'!$I$145)/A11taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E266),('RFM input'!$J$81-'RFM input'!$J$145)-SUM($J266:J266),('RFM input'!$J$81-'RFM input'!$J$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E266),('RFM input'!$J$81-'RFM input'!$J$145)-SUM($J266:K266),('RFM input'!$J$81-'RFM input'!$J$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E266),('RFM input'!$J$81-'RFM input'!$J$145)-SUM($J266:L266),('RFM input'!$J$81-'RFM input'!$J$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E266),('RFM input'!$J$81-'RFM input'!$J$145)-SUM($J266:M266),('RFM input'!$J$81-'RFM input'!$J$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E266),('RFM input'!$J$81-'RFM input'!$J$145)-SUM($J266:N266),('RFM input'!$J$81-'RFM input'!$J$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E266),('RFM input'!$J$81-'RFM input'!$J$145)-SUM($J266:O266),('RFM input'!$J$81-'RFM input'!$J$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E266),('RFM input'!$J$81-'RFM input'!$J$145)-SUM($J266:P266),('RFM input'!$J$81-'RFM input'!$J$145)/A11taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E267),('RFM input'!$K$81-'RFM input'!$K$145)-SUM($K267:K267),('RFM input'!$K$81-'RFM input'!$K$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E267),('RFM input'!$K$81-'RFM input'!$K$145)-SUM($K267:L267),('RFM input'!$K$81-'RFM input'!$K$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E267),('RFM input'!$K$81-'RFM input'!$K$145)-SUM($K267:M267),('RFM input'!$K$81-'RFM input'!$K$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E267),('RFM input'!$K$81-'RFM input'!$K$145)-SUM($K267:N267),('RFM input'!$K$81-'RFM input'!$K$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E267),('RFM input'!$K$81-'RFM input'!$K$145)-SUM($K267:O267),('RFM input'!$K$81-'RFM input'!$K$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E267),('RFM input'!$K$81-'RFM input'!$K$145)-SUM($K267:P267),('RFM input'!$K$81-'RFM input'!$K$145)/A11taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E268),('RFM input'!$L$81-'RFM input'!$L$145)-SUM($L268:L268),('RFM input'!$L$81-'RFM input'!$L$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E268),('RFM input'!$L$81-'RFM input'!$L$145)-SUM($L268:M268),('RFM input'!$L$81-'RFM input'!$L$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E268),('RFM input'!$L$81-'RFM input'!$L$145)-SUM($L268:N268),('RFM input'!$L$81-'RFM input'!$L$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E268),('RFM input'!$L$81-'RFM input'!$L$145)-SUM($L268:O268),('RFM input'!$L$81-'RFM input'!$L$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E268),('RFM input'!$L$81-'RFM input'!$L$145)-SUM($L268:P268),('RFM input'!$L$81-'RFM input'!$L$145)/A11taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E269),('RFM input'!$M$81-'RFM input'!$M$145)-SUM($M269:M269),('RFM input'!$M$81-'RFM input'!$M$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E269),('RFM input'!$M$81-'RFM input'!$M$145)-SUM($M269:N269),('RFM input'!$M$81-'RFM input'!$M$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E269),('RFM input'!$M$81-'RFM input'!$M$145)-SUM($M269:O269),('RFM input'!$M$81-'RFM input'!$M$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E269),('RFM input'!$M$81-'RFM input'!$M$145)-SUM($M269:P269),('RFM input'!$M$81-'RFM input'!$M$145)/A11taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E270),('RFM input'!$N$81-'RFM input'!$N$145)-SUM($N270:N270),('RFM input'!$N$81-'RFM input'!$N$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E270),('RFM input'!$N$81-'RFM input'!$N$145)-SUM($N270:O270),('RFM input'!$N$81-'RFM input'!$N$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E270),('RFM input'!$N$81-'RFM input'!$N$145)-SUM($N270:P270),('RFM input'!$N$81-'RFM input'!$N$145)/A11taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E271),('RFM input'!$O$81-'RFM input'!$O$145)-SUM($O271:O271),('RFM input'!$O$81-'RFM input'!$O$145)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E271),('RFM input'!$O$81-'RFM input'!$O$145)-SUM($O271:P271),('RFM input'!$O$81-'RFM input'!$O$145)/A11taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E272),('RFM input'!$P$81-'RFM input'!$P$145)-SUM($P272:P272),('RFM input'!$P$81-'RFM input'!$P$145)/A11taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"-SUM(H262:H273)","v":-0.45990027034722958},{"$f":"-SUM(I262:I273)","v":-0.45990027034722958},{"$f":"IF(COUNT($H274:I274)>='RFM input'!$W$7,0, -SUM(J262:J273))","v":-0.45990027034722958},{"$f":"IF(COUNT($H274:J274)>='RFM input'!$W$7,0, -SUM(K262:K273))","v":-0.45990027034722958},{"$f":"IF(COUNT($H274:K274)>='RFM input'!$W$7,0, -SUM(L262:L273))","v":-0.45990027034722958},{"$f":"IF(COUNT($H274:L274)>='RFM input'!$W$7,0, -SUM(M262:M273))","v":0},{"$f":"IF(COUNT($H274:M274)>='RFM input'!$W$7,0, -SUM(N262:N273))","v":0},{"$f":"IF(COUNT($H274:N274)>='RFM input'!$W$7,0, -SUM(O262:O273))","v":0},{"$f":"IF(COUNT($H274:O274)>='RFM input'!$W$7,0, -SUM(P262:P273))","v":0},{"$f":"IF(COUNT($H274:P274)>='RFM input'!$W$7,0, -SUM(Q262:Q273))","v":0}]
[null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A12taxremlife,A12taxvalue-SUM($F275:F275),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":"n/a"},{"$f":"IF(I$3>A12taxremlife,A12taxvalue-SUM($F275:H275),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":"n/a"},{"$f":"IF(J$3>A12taxremlife,A12taxvalue-SUM($F275:I275),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":"n/a"},{"$f":"IF(K$3>A12taxremlife,A12taxvalue-SUM($F275:J275),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":"n/a"},{"$f":"IF(L$3>A12taxremlife,A12taxvalue-SUM($F275:K275),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":"n/a"},{"$f":"IF(M$3>A12taxremlife,A12taxvalue-SUM($F275:L275),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":"n/a"},{"$f":"IF(N$3>A12taxremlife,A12taxvalue-SUM($F275:M275),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":"n/a"},{"$f":"IF(O$3>A12taxremlife,A12taxvalue-SUM($F275:N275),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":"n/a"},{"$f":"IF(P$3>A12taxremlife,A12taxvalue-SUM($F275:O275),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A12taxremlife,A12taxvalue-SUM($F275:P275),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A12taxstdlife+$E277),('RFM input'!$H$82-'RFM input'!$H$146)-SUM($H277:H277),('RFM input'!$H$82-'RFM input'!$H$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E277),('RFM input'!$H$82-'RFM input'!$H$146)-SUM($H277:I277),('RFM input'!$H$82-'RFM input'!$H$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E277),('RFM input'!$H$82-'RFM input'!$H$146)-SUM($H277:J277),('RFM input'!$H$82-'RFM input'!$H$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E277),('RFM input'!$H$82-'RFM input'!$H$146)-SUM($H277:K277),('RFM input'!$H$82-'RFM input'!$H$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E277),('RFM input'!$H$82-'RFM input'!$H$146)-SUM($H277:L277),('RFM input'!$H$82-'RFM input'!$H$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E277),('RFM input'!$H$82-'RFM input'!$H$146)-SUM($H277:M277),('RFM input'!$H$82-'RFM input'!$H$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E277),('RFM input'!$H$82-'RFM input'!$H$146)-SUM($H277:N277),('RFM input'!$H$82-'RFM input'!$H$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E277),('RFM input'!$H$82-'RFM input'!$H$146)-SUM($H277:O277),('RFM input'!$H$82-'RFM input'!$H$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E277),('RFM input'!$H$82-'RFM input'!$H$146)-SUM($H277:P277),('RFM input'!$H$82-'RFM input'!$H$146)/A12taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E278),('RFM input'!$I$82-'RFM input'!$I$146)-SUM($I278:I278),('RFM input'!$I$82-'RFM input'!$I$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E278),('RFM input'!$I$82-'RFM input'!$I$146)-SUM($I278:J278),('RFM input'!$I$82-'RFM input'!$I$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E278),('RFM input'!$I$82-'RFM input'!$I$146)-SUM($I278:K278),('RFM input'!$I$82-'RFM input'!$I$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E278),('RFM input'!$I$82-'RFM input'!$I$146)-SUM($I278:L278),('RFM input'!$I$82-'RFM input'!$I$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E278),('RFM input'!$I$82-'RFM input'!$I$146)-SUM($I278:M278),('RFM input'!$I$82-'RFM input'!$I$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E278),('RFM input'!$I$82-'RFM input'!$I$146)-SUM($I278:N278),('RFM input'!$I$82-'RFM input'!$I$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E278),('RFM input'!$I$82-'RFM input'!$I$146)-SUM($I278:O278),('RFM input'!$I$82-'RFM input'!$I$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E278),('RFM input'!$I$82-'RFM input'!$I$146)-SUM($I278:P278),('RFM input'!$I$82-'RFM input'!$I$146)/A12taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E279),('RFM input'!$J$82-'RFM input'!$J$146)-SUM($J279:J279),('RFM input'!$J$82-'RFM input'!$J$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E279),('RFM input'!$J$82-'RFM input'!$J$146)-SUM($J279:K279),('RFM input'!$J$82-'RFM input'!$J$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E279),('RFM input'!$J$82-'RFM input'!$J$146)-SUM($J279:L279),('RFM input'!$J$82-'RFM input'!$J$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E279),('RFM input'!$J$82-'RFM input'!$J$146)-SUM($J279:M279),('RFM input'!$J$82-'RFM input'!$J$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E279),('RFM input'!$J$82-'RFM input'!$J$146)-SUM($J279:N279),('RFM input'!$J$82-'RFM input'!$J$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E279),('RFM input'!$J$82-'RFM input'!$J$146)-SUM($J279:O279),('RFM input'!$J$82-'RFM input'!$J$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E279),('RFM input'!$J$82-'RFM input'!$J$146)-SUM($J279:P279),('RFM input'!$J$82-'RFM input'!$J$146)/A12taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E280),('RFM input'!$K$82-'RFM input'!$K$146)-SUM($K280:K280),('RFM input'!$K$82-'RFM input'!$K$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E280),('RFM input'!$K$82-'RFM input'!$K$146)-SUM($K280:L280),('RFM input'!$K$82-'RFM input'!$K$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E280),('RFM input'!$K$82-'RFM input'!$K$146)-SUM($K280:M280),('RFM input'!$K$82-'RFM input'!$K$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E280),('RFM input'!$K$82-'RFM input'!$K$146)-SUM($K280:N280),('RFM input'!$K$82-'RFM input'!$K$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E280),('RFM input'!$K$82-'RFM input'!$K$146)-SUM($K280:O280),('RFM input'!$K$82-'RFM input'!$K$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E280),('RFM input'!$K$82-'RFM input'!$K$146)-SUM($K280:P280),('RFM input'!$K$82-'RFM input'!$K$146)/A12taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E281),('RFM input'!$L$82-'RFM input'!$L$146)-SUM($L281:L281),('RFM input'!$L$82-'RFM input'!$L$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E281),('RFM input'!$L$82-'RFM input'!$L$146)-SUM($L281:M281),('RFM input'!$L$82-'RFM input'!$L$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E281),('RFM input'!$L$82-'RFM input'!$L$146)-SUM($L281:N281),('RFM input'!$L$82-'RFM input'!$L$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E281),('RFM input'!$L$82-'RFM input'!$L$146)-SUM($L281:O281),('RFM input'!$L$82-'RFM input'!$L$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E281),('RFM input'!$L$82-'RFM input'!$L$146)-SUM($L281:P281),('RFM input'!$L$82-'RFM input'!$L$146)/A12taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E282),('RFM input'!$M$82-'RFM input'!$M$146)-SUM($M282:M282),('RFM input'!$M$82-'RFM input'!$M$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E282),('RFM input'!$M$82-'RFM input'!$M$146)-SUM($M282:N282),('RFM input'!$M$82-'RFM input'!$M$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E282),('RFM input'!$M$82-'RFM input'!$M$146)-SUM($M282:O282),('RFM input'!$M$82-'RFM input'!$M$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E282),('RFM input'!$M$82-'RFM input'!$M$146)-SUM($M282:P282),('RFM input'!$M$82-'RFM input'!$M$146)/A12taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E283),('RFM input'!$N$82-'RFM input'!$N$146)-SUM($N283:N283),('RFM input'!$N$82-'RFM input'!$N$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E283),('RFM input'!$N$82-'RFM input'!$N$146)-SUM($N283:O283),('RFM input'!$N$82-'RFM input'!$N$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E283),('RFM input'!$N$82-'RFM input'!$N$146)-SUM($N283:P283),('RFM input'!$N$82-'RFM input'!$N$146)/A12taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E284),('RFM input'!$O$82-'RFM input'!$O$146)-SUM($O284:O284),('RFM input'!$O$82-'RFM input'!$O$146)/A12taxstdlife))","v":"n/a"},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E284),('RFM input'!$O$82-'RFM input'!$O$146)-SUM($O284:P284),('RFM input'!$O$82-'RFM input'!$O$146)/A12taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E285),('RFM input'!$P$82-'RFM input'!$P$146)-SUM($P285:P285),('RFM input'!$P$82-'RFM input'!$P$146)/A12taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,null,null,{"$f":"-SUM(H275:H286)","v":0},{"$f":"-SUM(I275:I286)","v":0},{"$f":"IF(COUNT($H287:I287)>='RFM input'!$W$7,0, -SUM(J275:J286))","v":0},{"$f":"IF(COUNT($H287:J287)>='RFM input'!$W$7,0, -SUM(K275:K286))","v":0},{"$f":"IF(COUNT($H287:K287)>='RFM input'!$W$7,0, -SUM(L275:L286))","v":0},{"$f":"IF(COUNT($H287:L287)>='RFM input'!$W$7,0, -SUM(M275:M286))","v":0},{"$f":"IF(COUNT($H287:M287)>='RFM input'!$W$7,0, -SUM(N275:N286))","v":0},{"$f":"IF(COUNT($H287:N287)>='RFM input'!$W$7,0, -SUM(O275:O286))","v":0},{"$f":"IF(COUNT($H287:O287)>='RFM input'!$W$7,0, -SUM(P275:P286))","v":0},{"$f":"IF(COUNT($H287:P287)>='RFM input'!$W$7,0, -SUM(Q275:Q286))","v":0}]
[null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A13taxremlife,A13taxvalue-SUM($F288:F288),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":14.261837128440174},{"$f":"IF(I$3>A13taxremlife,A13taxvalue-SUM($F288:H288),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":14.261837128440174},{"$f":"IF(J$3>A13taxremlife,A13taxvalue-SUM($F288:I288),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.56570469993500438},{"$f":"IF(K$3>A13taxremlife,A13taxvalue-SUM($F288:J288),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(L$3>A13taxremlife,A13taxvalue-SUM($F288:K288),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(M$3>A13taxremlife,A13taxvalue-SUM($F288:L288),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(N$3>A13taxremlife,A13taxvalue-SUM($F288:M288),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(O$3>A13taxremlife,A13taxvalue-SUM($F288:N288),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(P$3>A13taxremlife,A13taxvalue-SUM($F288:O288),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(Q$3>A13taxremlife,A13taxvalue-SUM($F288:P288),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A13taxstdlife+$E290),('RFM input'!$H$83-'RFM input'!$H$147)-SUM($H290:H290),('RFM input'!$H$83-'RFM input'!$H$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E290),('RFM input'!$H$83-'RFM input'!$H$147)-SUM($H290:I290),('RFM input'!$H$83-'RFM input'!$H$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E290),('RFM input'!$H$83-'RFM input'!$H$147)-SUM($H290:J290),('RFM input'!$H$83-'RFM input'!$H$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E290),('RFM input'!$H$83-'RFM input'!$H$147)-SUM($H290:K290),('RFM input'!$H$83-'RFM input'!$H$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E290),('RFM input'!$H$83-'RFM input'!$H$147)-SUM($H290:L290),('RFM input'!$H$83-'RFM input'!$H$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E290),('RFM input'!$H$83-'RFM input'!$H$147)-SUM($H290:M290),('RFM input'!$H$83-'RFM input'!$H$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E290),('RFM input'!$H$83-'RFM input'!$H$147)-SUM($H290:N290),('RFM input'!$H$83-'RFM input'!$H$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E290),('RFM input'!$H$83-'RFM input'!$H$147)-SUM($H290:O290),('RFM input'!$H$83-'RFM input'!$H$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E290),('RFM input'!$H$83-'RFM input'!$H$147)-SUM($H290:P290),('RFM input'!$H$83-'RFM input'!$H$147)/A13taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E291),('RFM input'!$I$83-'RFM input'!$I$147)-SUM($I291:I291),('RFM input'!$I$83-'RFM input'!$I$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E291),('RFM input'!$I$83-'RFM input'!$I$147)-SUM($I291:J291),('RFM input'!$I$83-'RFM input'!$I$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E291),('RFM input'!$I$83-'RFM input'!$I$147)-SUM($I291:K291),('RFM input'!$I$83-'RFM input'!$I$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E291),('RFM input'!$I$83-'RFM input'!$I$147)-SUM($I291:L291),('RFM input'!$I$83-'RFM input'!$I$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E291),('RFM input'!$I$83-'RFM input'!$I$147)-SUM($I291:M291),('RFM input'!$I$83-'RFM input'!$I$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E291),('RFM input'!$I$83-'RFM input'!$I$147)-SUM($I291:N291),('RFM input'!$I$83-'RFM input'!$I$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E291),('RFM input'!$I$83-'RFM input'!$I$147)-SUM($I291:O291),('RFM input'!$I$83-'RFM input'!$I$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E291),('RFM input'!$I$83-'RFM input'!$I$147)-SUM($I291:P291),('RFM input'!$I$83-'RFM input'!$I$147)/A13taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E292),('RFM input'!$J$83-'RFM input'!$J$147)-SUM($J292:J292),('RFM input'!$J$83-'RFM input'!$J$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E292),('RFM input'!$J$83-'RFM input'!$J$147)-SUM($J292:K292),('RFM input'!$J$83-'RFM input'!$J$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E292),('RFM input'!$J$83-'RFM input'!$J$147)-SUM($J292:L292),('RFM input'!$J$83-'RFM input'!$J$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E292),('RFM input'!$J$83-'RFM input'!$J$147)-SUM($J292:M292),('RFM input'!$J$83-'RFM input'!$J$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E292),('RFM input'!$J$83-'RFM input'!$J$147)-SUM($J292:N292),('RFM input'!$J$83-'RFM input'!$J$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E292),('RFM input'!$J$83-'RFM input'!$J$147)-SUM($J292:O292),('RFM input'!$J$83-'RFM input'!$J$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E292),('RFM input'!$J$83-'RFM input'!$J$147)-SUM($J292:P292),('RFM input'!$J$83-'RFM input'!$J$147)/A13taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E293),('RFM input'!$K$83-'RFM input'!$K$147)-SUM($K293:K293),('RFM input'!$K$83-'RFM input'!$K$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E293),('RFM input'!$K$83-'RFM input'!$K$147)-SUM($K293:L293),('RFM input'!$K$83-'RFM input'!$K$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E293),('RFM input'!$K$83-'RFM input'!$K$147)-SUM($K293:M293),('RFM input'!$K$83-'RFM input'!$K$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E293),('RFM input'!$K$83-'RFM input'!$K$147)-SUM($K293:N293),('RFM input'!$K$83-'RFM input'!$K$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E293),('RFM input'!$K$83-'RFM input'!$K$147)-SUM($K293:O293),('RFM input'!$K$83-'RFM input'!$K$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E293),('RFM input'!$K$83-'RFM input'!$K$147)-SUM($K293:P293),('RFM input'!$K$83-'RFM input'!$K$147)/A13taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E294),('RFM input'!$L$83-'RFM input'!$L$147)-SUM($L294:L294),('RFM input'!$L$83-'RFM input'!$L$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E294),('RFM input'!$L$83-'RFM input'!$L$147)-SUM($L294:M294),('RFM input'!$L$83-'RFM input'!$L$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E294),('RFM input'!$L$83-'RFM input'!$L$147)-SUM($L294:N294),('RFM input'!$L$83-'RFM input'!$L$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E294),('RFM input'!$L$83-'RFM input'!$L$147)-SUM($L294:O294),('RFM input'!$L$83-'RFM input'!$L$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E294),('RFM input'!$L$83-'RFM input'!$L$147)-SUM($L294:P294),('RFM input'!$L$83-'RFM input'!$L$147)/A13taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E295),('RFM input'!$M$83-'RFM input'!$M$147)-SUM($M295:M295),('RFM input'!$M$83-'RFM input'!$M$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E295),('RFM input'!$M$83-'RFM input'!$M$147)-SUM($M295:N295),('RFM input'!$M$83-'RFM input'!$M$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E295),('RFM input'!$M$83-'RFM input'!$M$147)-SUM($M295:O295),('RFM input'!$M$83-'RFM input'!$M$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E295),('RFM input'!$M$83-'RFM input'!$M$147)-SUM($M295:P295),('RFM input'!$M$83-'RFM input'!$M$147)/A13taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E296),('RFM input'!$N$83-'RFM input'!$N$147)-SUM($N296:N296),('RFM input'!$N$83-'RFM input'!$N$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E296),('RFM input'!$N$83-'RFM input'!$N$147)-SUM($N296:O296),('RFM input'!$N$83-'RFM input'!$N$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E296),('RFM input'!$N$83-'RFM input'!$N$147)-SUM($N296:P296),('RFM input'!$N$83-'RFM input'!$N$147)/A13taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E297),('RFM input'!$O$83-'RFM input'!$O$147)-SUM($O297:O297),('RFM input'!$O$83-'RFM input'!$O$147)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E297),('RFM input'!$O$83-'RFM input'!$O$147)-SUM($O297:P297),('RFM input'!$O$83-'RFM input'!$O$147)/A13taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E298),('RFM input'!$P$83-'RFM input'!$P$147)-SUM($P298:P298),('RFM input'!$P$83-'RFM input'!$P$147)/A13taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,null,null,{"$f":"-SUM(H288:H299)","v":-14.261837128440174},{"$f":"-SUM(I288:I299)","v":-14.261837128440174},{"$f":"IF(COUNT($H300:I300)>='RFM input'!$W$7,0, -SUM(J288:J299))","v":-0.56570469993500438},{"$f":"IF(COUNT($H300:J300)>='RFM input'!$W$7,0, -SUM(K288:K299))","v":0},{"$f":"IF(COUNT($H300:K300)>='RFM input'!$W$7,0, -SUM(L288:L299))","v":0},{"$f":"IF(COUNT($H300:L300)>='RFM input'!$W$7,0, -SUM(M288:M299))","v":0},{"$f":"IF(COUNT($H300:M300)>='RFM input'!$W$7,0, -SUM(N288:N299))","v":0},{"$f":"IF(COUNT($H300:N300)>='RFM input'!$W$7,0, -SUM(O288:O299))","v":0},{"$f":"IF(COUNT($H300:O300)>='RFM input'!$W$7,0, -SUM(P288:P299))","v":0},{"$f":"IF(COUNT($H300:P300)>='RFM input'!$W$7,0, -SUM(Q288:Q299))","v":0}]
[null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A14taxremlife,A14taxvalue-SUM($F301:F301),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":4.2553448469361923},{"$f":"IF(I$3>A14taxremlife,A14taxvalue-SUM($F301:H301),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":4.2553448469361923},{"$f":"IF(J$3>A14taxremlife,A14taxvalue-SUM($F301:I301),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":4.2553448469361923},{"$f":"IF(K$3>A14taxremlife,A14taxvalue-SUM($F301:J301),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":4.2553448469361923},{"$f":"IF(L$3>A14taxremlife,A14taxvalue-SUM($F301:K301),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.0752566805989225},{"$f":"IF(M$3>A14taxremlife,A14taxvalue-SUM($F301:L301),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(N$3>A14taxremlife,A14taxvalue-SUM($F301:M301),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(O$3>A14taxremlife,A14taxvalue-SUM($F301:N301),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(P$3>A14taxremlife,A14taxvalue-SUM($F301:O301),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(Q$3>A14taxremlife,A14taxvalue-SUM($F301:P301),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A14taxstdlife+$E303),('RFM input'!$H$84-'RFM input'!$H$148)-SUM($H303:H303),('RFM input'!$H$84-'RFM input'!$H$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E303),('RFM input'!$H$84-'RFM input'!$H$148)-SUM($H303:I303),('RFM input'!$H$84-'RFM input'!$H$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E303),('RFM input'!$H$84-'RFM input'!$H$148)-SUM($H303:J303),('RFM input'!$H$84-'RFM input'!$H$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E303),('RFM input'!$H$84-'RFM input'!$H$148)-SUM($H303:K303),('RFM input'!$H$84-'RFM input'!$H$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E303),('RFM input'!$H$84-'RFM input'!$H$148)-SUM($H303:L303),('RFM input'!$H$84-'RFM input'!$H$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E303),('RFM input'!$H$84-'RFM input'!$H$148)-SUM($H303:M303),('RFM input'!$H$84-'RFM input'!$H$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E303),('RFM input'!$H$84-'RFM input'!$H$148)-SUM($H303:N303),('RFM input'!$H$84-'RFM input'!$H$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E303),('RFM input'!$H$84-'RFM input'!$H$148)-SUM($H303:O303),('RFM input'!$H$84-'RFM input'!$H$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E303),('RFM input'!$H$84-'RFM input'!$H$148)-SUM($H303:P303),('RFM input'!$H$84-'RFM input'!$H$148)/A14taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E304),('RFM input'!$I$84-'RFM input'!$I$148)-SUM($I304:I304),('RFM input'!$I$84-'RFM input'!$I$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E304),('RFM input'!$I$84-'RFM input'!$I$148)-SUM($I304:J304),('RFM input'!$I$84-'RFM input'!$I$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E304),('RFM input'!$I$84-'RFM input'!$I$148)-SUM($I304:K304),('RFM input'!$I$84-'RFM input'!$I$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E304),('RFM input'!$I$84-'RFM input'!$I$148)-SUM($I304:L304),('RFM input'!$I$84-'RFM input'!$I$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E304),('RFM input'!$I$84-'RFM input'!$I$148)-SUM($I304:M304),('RFM input'!$I$84-'RFM input'!$I$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E304),('RFM input'!$I$84-'RFM input'!$I$148)-SUM($I304:N304),('RFM input'!$I$84-'RFM input'!$I$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E304),('RFM input'!$I$84-'RFM input'!$I$148)-SUM($I304:O304),('RFM input'!$I$84-'RFM input'!$I$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E304),('RFM input'!$I$84-'RFM input'!$I$148)-SUM($I304:P304),('RFM input'!$I$84-'RFM input'!$I$148)/A14taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E305),('RFM input'!$J$84-'RFM input'!$J$148)-SUM($J305:J305),('RFM input'!$J$84-'RFM input'!$J$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E305),('RFM input'!$J$84-'RFM input'!$J$148)-SUM($J305:K305),('RFM input'!$J$84-'RFM input'!$J$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E305),('RFM input'!$J$84-'RFM input'!$J$148)-SUM($J305:L305),('RFM input'!$J$84-'RFM input'!$J$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E305),('RFM input'!$J$84-'RFM input'!$J$148)-SUM($J305:M305),('RFM input'!$J$84-'RFM input'!$J$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E305),('RFM input'!$J$84-'RFM input'!$J$148)-SUM($J305:N305),('RFM input'!$J$84-'RFM input'!$J$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E305),('RFM input'!$J$84-'RFM input'!$J$148)-SUM($J305:O305),('RFM input'!$J$84-'RFM input'!$J$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E305),('RFM input'!$J$84-'RFM input'!$J$148)-SUM($J305:P305),('RFM input'!$J$84-'RFM input'!$J$148)/A14taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E306),('RFM input'!$K$84-'RFM input'!$K$148)-SUM($K306:K306),('RFM input'!$K$84-'RFM input'!$K$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E306),('RFM input'!$K$84-'RFM input'!$K$148)-SUM($K306:L306),('RFM input'!$K$84-'RFM input'!$K$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E306),('RFM input'!$K$84-'RFM input'!$K$148)-SUM($K306:M306),('RFM input'!$K$84-'RFM input'!$K$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E306),('RFM input'!$K$84-'RFM input'!$K$148)-SUM($K306:N306),('RFM input'!$K$84-'RFM input'!$K$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E306),('RFM input'!$K$84-'RFM input'!$K$148)-SUM($K306:O306),('RFM input'!$K$84-'RFM input'!$K$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E306),('RFM input'!$K$84-'RFM input'!$K$148)-SUM($K306:P306),('RFM input'!$K$84-'RFM input'!$K$148)/A14taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E307),('RFM input'!$L$84-'RFM input'!$L$148)-SUM($L307:L307),('RFM input'!$L$84-'RFM input'!$L$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E307),('RFM input'!$L$84-'RFM input'!$L$148)-SUM($L307:M307),('RFM input'!$L$84-'RFM input'!$L$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E307),('RFM input'!$L$84-'RFM input'!$L$148)-SUM($L307:N307),('RFM input'!$L$84-'RFM input'!$L$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E307),('RFM input'!$L$84-'RFM input'!$L$148)-SUM($L307:O307),('RFM input'!$L$84-'RFM input'!$L$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E307),('RFM input'!$L$84-'RFM input'!$L$148)-SUM($L307:P307),('RFM input'!$L$84-'RFM input'!$L$148)/A14taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E308),('RFM input'!$M$84-'RFM input'!$M$148)-SUM($M308:M308),('RFM input'!$M$84-'RFM input'!$M$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E308),('RFM input'!$M$84-'RFM input'!$M$148)-SUM($M308:N308),('RFM input'!$M$84-'RFM input'!$M$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E308),('RFM input'!$M$84-'RFM input'!$M$148)-SUM($M308:O308),('RFM input'!$M$84-'RFM input'!$M$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E308),('RFM input'!$M$84-'RFM input'!$M$148)-SUM($M308:P308),('RFM input'!$M$84-'RFM input'!$M$148)/A14taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E309),('RFM input'!$N$84-'RFM input'!$N$148)-SUM($N309:N309),('RFM input'!$N$84-'RFM input'!$N$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E309),('RFM input'!$N$84-'RFM input'!$N$148)-SUM($N309:O309),('RFM input'!$N$84-'RFM input'!$N$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E309),('RFM input'!$N$84-'RFM input'!$N$148)-SUM($N309:P309),('RFM input'!$N$84-'RFM input'!$N$148)/A14taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E310),('RFM input'!$O$84-'RFM input'!$O$148)-SUM($O310:O310),('RFM input'!$O$84-'RFM input'!$O$148)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E310),('RFM input'!$O$84-'RFM input'!$O$148)-SUM($O310:P310),('RFM input'!$O$84-'RFM input'!$O$148)/A14taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E311),('RFM input'!$P$84-'RFM input'!$P$148)-SUM($P311:P311),('RFM input'!$P$84-'RFM input'!$P$148)/A14taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"-SUM(H301:H312)","v":-4.2553448469361923},{"$f":"-SUM(I301:I312)","v":-4.2553448469361923},{"$f":"IF(COUNT($H313:I313)>='RFM input'!$W$7,0, -SUM(J301:J312))","v":-4.2553448469361923},{"$f":"IF(COUNT($H313:J313)>='RFM input'!$W$7,0, -SUM(K301:K312))","v":-4.2553448469361923},{"$f":"IF(COUNT($H313:K313)>='RFM input'!$W$7,0, -SUM(L301:L312))","v":-2.0752566805989225},{"$f":"IF(COUNT($H313:L313)>='RFM input'!$W$7,0, -SUM(M301:M312))","v":0},{"$f":"IF(COUNT($H313:M313)>='RFM input'!$W$7,0, -SUM(N301:N312))","v":0},{"$f":"IF(COUNT($H313:N313)>='RFM input'!$W$7,0, -SUM(O301:O312))","v":0},{"$f":"IF(COUNT($H313:O313)>='RFM input'!$W$7,0, -SUM(P301:P312))","v":0},{"$f":"IF(COUNT($H313:P313)>='RFM input'!$W$7,0, -SUM(Q301:Q312))","v":0}]
[null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A15taxremlife,A15taxvalue-SUM($F314:F314),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":10.246660632451501},{"$f":"IF(I$3>A15taxremlife,A15taxvalue-SUM($F314:H314),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":10.246660632451501},{"$f":"IF(J$3>A15taxremlife,A15taxvalue-SUM($F314:I314),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":10.246660632451501},{"$f":"IF(K$3>A15taxremlife,A15taxvalue-SUM($F314:J314),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":10.246660632451501},{"$f":"IF(L$3>A15taxremlife,A15taxvalue-SUM($F314:K314),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":10.246660632451501},{"$f":"IF(M$3>A15taxremlife,A15taxvalue-SUM($F314:L314),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":10.246660632451501},{"$f":"IF(N$3>A15taxremlife,A15taxvalue-SUM($F314:M314),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":10.246660632451501},{"$f":"IF(O$3>A15taxremlife,A15taxvalue-SUM($F314:N314),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0.82262501897263007},{"$f":"IF(P$3>A15taxremlife,A15taxvalue-SUM($F314:O314),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(Q$3>A15taxremlife,A15taxvalue-SUM($F314:P314),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A15taxstdlife+$E316),('RFM input'!$H$85-'RFM input'!$H$149)-SUM($H316:H316),('RFM input'!$H$85-'RFM input'!$H$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E316),('RFM input'!$H$85-'RFM input'!$H$149)-SUM($H316:I316),('RFM input'!$H$85-'RFM input'!$H$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E316),('RFM input'!$H$85-'RFM input'!$H$149)-SUM($H316:J316),('RFM input'!$H$85-'RFM input'!$H$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E316),('RFM input'!$H$85-'RFM input'!$H$149)-SUM($H316:K316),('RFM input'!$H$85-'RFM input'!$H$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E316),('RFM input'!$H$85-'RFM input'!$H$149)-SUM($H316:L316),('RFM input'!$H$85-'RFM input'!$H$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E316),('RFM input'!$H$85-'RFM input'!$H$149)-SUM($H316:M316),('RFM input'!$H$85-'RFM input'!$H$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E316),('RFM input'!$H$85-'RFM input'!$H$149)-SUM($H316:N316),('RFM input'!$H$85-'RFM input'!$H$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E316),('RFM input'!$H$85-'RFM input'!$H$149)-SUM($H316:O316),('RFM input'!$H$85-'RFM input'!$H$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E316),('RFM input'!$H$85-'RFM input'!$H$149)-SUM($H316:P316),('RFM input'!$H$85-'RFM input'!$H$149)/A15taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E317),('RFM input'!$I$85-'RFM input'!$I$149)-SUM($I317:I317),('RFM input'!$I$85-'RFM input'!$I$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E317),('RFM input'!$I$85-'RFM input'!$I$149)-SUM($I317:J317),('RFM input'!$I$85-'RFM input'!$I$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E317),('RFM input'!$I$85-'RFM input'!$I$149)-SUM($I317:K317),('RFM input'!$I$85-'RFM input'!$I$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E317),('RFM input'!$I$85-'RFM input'!$I$149)-SUM($I317:L317),('RFM input'!$I$85-'RFM input'!$I$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E317),('RFM input'!$I$85-'RFM input'!$I$149)-SUM($I317:M317),('RFM input'!$I$85-'RFM input'!$I$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E317),('RFM input'!$I$85-'RFM input'!$I$149)-SUM($I317:N317),('RFM input'!$I$85-'RFM input'!$I$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E317),('RFM input'!$I$85-'RFM input'!$I$149)-SUM($I317:O317),('RFM input'!$I$85-'RFM input'!$I$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E317),('RFM input'!$I$85-'RFM input'!$I$149)-SUM($I317:P317),('RFM input'!$I$85-'RFM input'!$I$149)/A15taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E318),('RFM input'!$J$85-'RFM input'!$J$149)-SUM($J318:J318),('RFM input'!$J$85-'RFM input'!$J$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E318),('RFM input'!$J$85-'RFM input'!$J$149)-SUM($J318:K318),('RFM input'!$J$85-'RFM input'!$J$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E318),('RFM input'!$J$85-'RFM input'!$J$149)-SUM($J318:L318),('RFM input'!$J$85-'RFM input'!$J$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E318),('RFM input'!$J$85-'RFM input'!$J$149)-SUM($J318:M318),('RFM input'!$J$85-'RFM input'!$J$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E318),('RFM input'!$J$85-'RFM input'!$J$149)-SUM($J318:N318),('RFM input'!$J$85-'RFM input'!$J$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E318),('RFM input'!$J$85-'RFM input'!$J$149)-SUM($J318:O318),('RFM input'!$J$85-'RFM input'!$J$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E318),('RFM input'!$J$85-'RFM input'!$J$149)-SUM($J318:P318),('RFM input'!$J$85-'RFM input'!$J$149)/A15taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E319),('RFM input'!$K$85-'RFM input'!$K$149)-SUM($K319:K319),('RFM input'!$K$85-'RFM input'!$K$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E319),('RFM input'!$K$85-'RFM input'!$K$149)-SUM($K319:L319),('RFM input'!$K$85-'RFM input'!$K$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E319),('RFM input'!$K$85-'RFM input'!$K$149)-SUM($K319:M319),('RFM input'!$K$85-'RFM input'!$K$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E319),('RFM input'!$K$85-'RFM input'!$K$149)-SUM($K319:N319),('RFM input'!$K$85-'RFM input'!$K$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E319),('RFM input'!$K$85-'RFM input'!$K$149)-SUM($K319:O319),('RFM input'!$K$85-'RFM input'!$K$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E319),('RFM input'!$K$85-'RFM input'!$K$149)-SUM($K319:P319),('RFM input'!$K$85-'RFM input'!$K$149)/A15taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E320),('RFM input'!$L$85-'RFM input'!$L$149)-SUM($L320:L320),('RFM input'!$L$85-'RFM input'!$L$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E320),('RFM input'!$L$85-'RFM input'!$L$149)-SUM($L320:M320),('RFM input'!$L$85-'RFM input'!$L$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E320),('RFM input'!$L$85-'RFM input'!$L$149)-SUM($L320:N320),('RFM input'!$L$85-'RFM input'!$L$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E320),('RFM input'!$L$85-'RFM input'!$L$149)-SUM($L320:O320),('RFM input'!$L$85-'RFM input'!$L$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E320),('RFM input'!$L$85-'RFM input'!$L$149)-SUM($L320:P320),('RFM input'!$L$85-'RFM input'!$L$149)/A15taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E321),('RFM input'!$M$85-'RFM input'!$M$149)-SUM($M321:M321),('RFM input'!$M$85-'RFM input'!$M$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E321),('RFM input'!$M$85-'RFM input'!$M$149)-SUM($M321:N321),('RFM input'!$M$85-'RFM input'!$M$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E321),('RFM input'!$M$85-'RFM input'!$M$149)-SUM($M321:O321),('RFM input'!$M$85-'RFM input'!$M$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E321),('RFM input'!$M$85-'RFM input'!$M$149)-SUM($M321:P321),('RFM input'!$M$85-'RFM input'!$M$149)/A15taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E322),('RFM input'!$N$85-'RFM input'!$N$149)-SUM($N322:N322),('RFM input'!$N$85-'RFM input'!$N$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E322),('RFM input'!$N$85-'RFM input'!$N$149)-SUM($N322:O322),('RFM input'!$N$85-'RFM input'!$N$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E322),('RFM input'!$N$85-'RFM input'!$N$149)-SUM($N322:P322),('RFM input'!$N$85-'RFM input'!$N$149)/A15taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E323),('RFM input'!$O$85-'RFM input'!$O$149)-SUM($O323:O323),('RFM input'!$O$85-'RFM input'!$O$149)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E323),('RFM input'!$O$85-'RFM input'!$O$149)-SUM($O323:P323),('RFM input'!$O$85-'RFM input'!$O$149)/A15taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E324),('RFM input'!$P$85-'RFM input'!$P$149)-SUM($P324:P324),('RFM input'!$P$85-'RFM input'!$P$149)/A15taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,null,null,{"$f":"-SUM(H314:H325)","v":-10.246660632451501},{"$f":"-SUM(I314:I325)","v":-10.246660632451501},{"$f":"IF(COUNT($H326:I326)>='RFM input'!$W$7,0, -SUM(J314:J325))","v":-10.246660632451501},{"$f":"IF(COUNT($H326:J326)>='RFM input'!$W$7,0, -SUM(K314:K325))","v":-10.246660632451501},{"$f":"IF(COUNT($H326:K326)>='RFM input'!$W$7,0, -SUM(L314:L325))","v":-10.246660632451501},{"$f":"IF(COUNT($H326:L326)>='RFM input'!$W$7,0, -SUM(M314:M325))","v":0},{"$f":"IF(COUNT($H326:M326)>='RFM input'!$W$7,0, -SUM(N314:N325))","v":0},{"$f":"IF(COUNT($H326:N326)>='RFM input'!$W$7,0, -SUM(O314:O325))","v":0},{"$f":"IF(COUNT($H326:O326)>='RFM input'!$W$7,0, -SUM(P314:P325))","v":0},{"$f":"IF(COUNT($H326:P326)>='RFM input'!$W$7,0, -SUM(Q314:Q325))","v":0}]
[null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A16taxremlife,A16taxvalue-SUM($F327:F327),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":5.6224927596429843},{"$f":"IF(I$3>A16taxremlife,A16taxvalue-SUM($F327:H327),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":5.6224927596429843},{"$f":"IF(J$3>A16taxremlife,A16taxvalue-SUM($F327:I327),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":5.6224927596429843},{"$f":"IF(K$3>A16taxremlife,A16taxvalue-SUM($F327:J327),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":5.6224927596429843},{"$f":"IF(L$3>A16taxremlife,A16taxvalue-SUM($F327:K327),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":5.6224927596429843},{"$f":"IF(M$3>A16taxremlife,A16taxvalue-SUM($F327:L327),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":5.6224927596429843},{"$f":"IF(N$3>A16taxremlife,A16taxvalue-SUM($F327:M327),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":5.6224927596429843},{"$f":"IF(O$3>A16taxremlife,A16taxvalue-SUM($F327:N327),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":5.6224927596429843},{"$f":"IF(P$3>A16taxremlife,A16taxvalue-SUM($F327:O327),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":5.6224927596429843},{"$f":"IF(Q$3>A16taxremlife,A16taxvalue-SUM($F327:P327),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":5.6224927596429843}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A16taxstdlife+$E329),('RFM input'!$H$86-'RFM input'!$H$150)-SUM($H329:H329),('RFM input'!$H$86-'RFM input'!$H$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E329),('RFM input'!$H$86-'RFM input'!$H$150)-SUM($H329:I329),('RFM input'!$H$86-'RFM input'!$H$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E329),('RFM input'!$H$86-'RFM input'!$H$150)-SUM($H329:J329),('RFM input'!$H$86-'RFM input'!$H$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E329),('RFM input'!$H$86-'RFM input'!$H$150)-SUM($H329:K329),('RFM input'!$H$86-'RFM input'!$H$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E329),('RFM input'!$H$86-'RFM input'!$H$150)-SUM($H329:L329),('RFM input'!$H$86-'RFM input'!$H$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E329),('RFM input'!$H$86-'RFM input'!$H$150)-SUM($H329:M329),('RFM input'!$H$86-'RFM input'!$H$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E329),('RFM input'!$H$86-'RFM input'!$H$150)-SUM($H329:N329),('RFM input'!$H$86-'RFM input'!$H$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E329),('RFM input'!$H$86-'RFM input'!$H$150)-SUM($H329:O329),('RFM input'!$H$86-'RFM input'!$H$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E329),('RFM input'!$H$86-'RFM input'!$H$150)-SUM($H329:P329),('RFM input'!$H$86-'RFM input'!$H$150)/A16taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E330),('RFM input'!$I$86-'RFM input'!$I$150)-SUM($I330:I330),('RFM input'!$I$86-'RFM input'!$I$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E330),('RFM input'!$I$86-'RFM input'!$I$150)-SUM($I330:J330),('RFM input'!$I$86-'RFM input'!$I$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E330),('RFM input'!$I$86-'RFM input'!$I$150)-SUM($I330:K330),('RFM input'!$I$86-'RFM input'!$I$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E330),('RFM input'!$I$86-'RFM input'!$I$150)-SUM($I330:L330),('RFM input'!$I$86-'RFM input'!$I$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E330),('RFM input'!$I$86-'RFM input'!$I$150)-SUM($I330:M330),('RFM input'!$I$86-'RFM input'!$I$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E330),('RFM input'!$I$86-'RFM input'!$I$150)-SUM($I330:N330),('RFM input'!$I$86-'RFM input'!$I$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E330),('RFM input'!$I$86-'RFM input'!$I$150)-SUM($I330:O330),('RFM input'!$I$86-'RFM input'!$I$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E330),('RFM input'!$I$86-'RFM input'!$I$150)-SUM($I330:P330),('RFM input'!$I$86-'RFM input'!$I$150)/A16taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E331),('RFM input'!$J$86-'RFM input'!$J$150)-SUM($J331:J331),('RFM input'!$J$86-'RFM input'!$J$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E331),('RFM input'!$J$86-'RFM input'!$J$150)-SUM($J331:K331),('RFM input'!$J$86-'RFM input'!$J$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E331),('RFM input'!$J$86-'RFM input'!$J$150)-SUM($J331:L331),('RFM input'!$J$86-'RFM input'!$J$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E331),('RFM input'!$J$86-'RFM input'!$J$150)-SUM($J331:M331),('RFM input'!$J$86-'RFM input'!$J$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E331),('RFM input'!$J$86-'RFM input'!$J$150)-SUM($J331:N331),('RFM input'!$J$86-'RFM input'!$J$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E331),('RFM input'!$J$86-'RFM input'!$J$150)-SUM($J331:O331),('RFM input'!$J$86-'RFM input'!$J$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E331),('RFM input'!$J$86-'RFM input'!$J$150)-SUM($J331:P331),('RFM input'!$J$86-'RFM input'!$J$150)/A16taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E332),('RFM input'!$K$86-'RFM input'!$K$150)-SUM($K332:K332),('RFM input'!$K$86-'RFM input'!$K$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E332),('RFM input'!$K$86-'RFM input'!$K$150)-SUM($K332:L332),('RFM input'!$K$86-'RFM input'!$K$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E332),('RFM input'!$K$86-'RFM input'!$K$150)-SUM($K332:M332),('RFM input'!$K$86-'RFM input'!$K$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E332),('RFM input'!$K$86-'RFM input'!$K$150)-SUM($K332:N332),('RFM input'!$K$86-'RFM input'!$K$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E332),('RFM input'!$K$86-'RFM input'!$K$150)-SUM($K332:O332),('RFM input'!$K$86-'RFM input'!$K$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E332),('RFM input'!$K$86-'RFM input'!$K$150)-SUM($K332:P332),('RFM input'!$K$86-'RFM input'!$K$150)/A16taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E333),('RFM input'!$L$86-'RFM input'!$L$150)-SUM($L333:L333),('RFM input'!$L$86-'RFM input'!$L$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E333),('RFM input'!$L$86-'RFM input'!$L$150)-SUM($L333:M333),('RFM input'!$L$86-'RFM input'!$L$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E333),('RFM input'!$L$86-'RFM input'!$L$150)-SUM($L333:N333),('RFM input'!$L$86-'RFM input'!$L$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E333),('RFM input'!$L$86-'RFM input'!$L$150)-SUM($L333:O333),('RFM input'!$L$86-'RFM input'!$L$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E333),('RFM input'!$L$86-'RFM input'!$L$150)-SUM($L333:P333),('RFM input'!$L$86-'RFM input'!$L$150)/A16taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E334),('RFM input'!$M$86-'RFM input'!$M$150)-SUM($M334:M334),('RFM input'!$M$86-'RFM input'!$M$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E334),('RFM input'!$M$86-'RFM input'!$M$150)-SUM($M334:N334),('RFM input'!$M$86-'RFM input'!$M$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E334),('RFM input'!$M$86-'RFM input'!$M$150)-SUM($M334:O334),('RFM input'!$M$86-'RFM input'!$M$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E334),('RFM input'!$M$86-'RFM input'!$M$150)-SUM($M334:P334),('RFM input'!$M$86-'RFM input'!$M$150)/A16taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E335),('RFM input'!$N$86-'RFM input'!$N$150)-SUM($N335:N335),('RFM input'!$N$86-'RFM input'!$N$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E335),('RFM input'!$N$86-'RFM input'!$N$150)-SUM($N335:O335),('RFM input'!$N$86-'RFM input'!$N$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E335),('RFM input'!$N$86-'RFM input'!$N$150)-SUM($N335:P335),('RFM input'!$N$86-'RFM input'!$N$150)/A16taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E336),('RFM input'!$O$86-'RFM input'!$O$150)-SUM($O336:O336),('RFM input'!$O$86-'RFM input'!$O$150)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E336),('RFM input'!$O$86-'RFM input'!$O$150)-SUM($O336:P336),('RFM input'!$O$86-'RFM input'!$O$150)/A16taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E337),('RFM input'!$P$86-'RFM input'!$P$150)-SUM($P337:P337),('RFM input'!$P$86-'RFM input'!$P$150)/A16taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,null,null,{"$f":"-SUM(H327:H338)","v":-5.6224927596429843},{"$f":"-SUM(I327:I338)","v":-5.6224927596429843},{"$f":"IF(COUNT($H339:I339)>='RFM input'!$W$7,0, -SUM(J327:J338))","v":-5.6224927596429843},{"$f":"IF(COUNT($H339:J339)>='RFM input'!$W$7,0, -SUM(K327:K338))","v":-5.6224927596429843},{"$f":"IF(COUNT($H339:K339)>='RFM input'!$W$7,0, -SUM(L327:L338))","v":-5.6224927596429843},{"$f":"IF(COUNT($H339:L339)>='RFM input'!$W$7,0, -SUM(M327:M338))","v":0},{"$f":"IF(COUNT($H339:M339)>='RFM input'!$W$7,0, -SUM(N327:N338))","v":0},{"$f":"IF(COUNT($H339:N339)>='RFM input'!$W$7,0, -SUM(O327:O338))","v":0},{"$f":"IF(COUNT($H339:O339)>='RFM input'!$W$7,0, -SUM(P327:P338))","v":0},{"$f":"IF(COUNT($H339:P339)>='RFM input'!$W$7,0, -SUM(Q327:Q338))","v":0}]
[null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A17taxremlife,A17taxvalue-SUM($F340:F340),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":"n/a"},{"$f":"IF(I$3>A17taxremlife,A17taxvalue-SUM($F340:H340),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":"n/a"},{"$f":"IF(J$3>A17taxremlife,A17taxvalue-SUM($F340:I340),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":"n/a"},{"$f":"IF(K$3>A17taxremlife,A17taxvalue-SUM($F340:J340),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":"n/a"},{"$f":"IF(L$3>A17taxremlife,A17taxvalue-SUM($F340:K340),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":"n/a"},{"$f":"IF(M$3>A17taxremlife,A17taxvalue-SUM($F340:L340),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":"n/a"},{"$f":"IF(N$3>A17taxremlife,A17taxvalue-SUM($F340:M340),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":"n/a"},{"$f":"IF(O$3>A17taxremlife,A17taxvalue-SUM($F340:N340),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":"n/a"},{"$f":"IF(P$3>A17taxremlife,A17taxvalue-SUM($F340:O340),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A17taxremlife,A17taxvalue-SUM($F340:P340),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A17taxstdlife+$E342),('RFM input'!$H$87-'RFM input'!$H$151)-SUM($H342:H342),('RFM input'!$H$87-'RFM input'!$H$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E342),('RFM input'!$H$87-'RFM input'!$H$151)-SUM($H342:I342),('RFM input'!$H$87-'RFM input'!$H$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E342),('RFM input'!$H$87-'RFM input'!$H$151)-SUM($H342:J342),('RFM input'!$H$87-'RFM input'!$H$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E342),('RFM input'!$H$87-'RFM input'!$H$151)-SUM($H342:K342),('RFM input'!$H$87-'RFM input'!$H$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E342),('RFM input'!$H$87-'RFM input'!$H$151)-SUM($H342:L342),('RFM input'!$H$87-'RFM input'!$H$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E342),('RFM input'!$H$87-'RFM input'!$H$151)-SUM($H342:M342),('RFM input'!$H$87-'RFM input'!$H$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E342),('RFM input'!$H$87-'RFM input'!$H$151)-SUM($H342:N342),('RFM input'!$H$87-'RFM input'!$H$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E342),('RFM input'!$H$87-'RFM input'!$H$151)-SUM($H342:O342),('RFM input'!$H$87-'RFM input'!$H$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E342),('RFM input'!$H$87-'RFM input'!$H$151)-SUM($H342:P342),('RFM input'!$H$87-'RFM input'!$H$151)/A17taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E343),('RFM input'!$I$87-'RFM input'!$I$151)-SUM($I343:I343),('RFM input'!$I$87-'RFM input'!$I$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E343),('RFM input'!$I$87-'RFM input'!$I$151)-SUM($I343:J343),('RFM input'!$I$87-'RFM input'!$I$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E343),('RFM input'!$I$87-'RFM input'!$I$151)-SUM($I343:K343),('RFM input'!$I$87-'RFM input'!$I$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E343),('RFM input'!$I$87-'RFM input'!$I$151)-SUM($I343:L343),('RFM input'!$I$87-'RFM input'!$I$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E343),('RFM input'!$I$87-'RFM input'!$I$151)-SUM($I343:M343),('RFM input'!$I$87-'RFM input'!$I$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E343),('RFM input'!$I$87-'RFM input'!$I$151)-SUM($I343:N343),('RFM input'!$I$87-'RFM input'!$I$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E343),('RFM input'!$I$87-'RFM input'!$I$151)-SUM($I343:O343),('RFM input'!$I$87-'RFM input'!$I$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E343),('RFM input'!$I$87-'RFM input'!$I$151)-SUM($I343:P343),('RFM input'!$I$87-'RFM input'!$I$151)/A17taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E344),('RFM input'!$J$87-'RFM input'!$J$151)-SUM($J344:J344),('RFM input'!$J$87-'RFM input'!$J$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E344),('RFM input'!$J$87-'RFM input'!$J$151)-SUM($J344:K344),('RFM input'!$J$87-'RFM input'!$J$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E344),('RFM input'!$J$87-'RFM input'!$J$151)-SUM($J344:L344),('RFM input'!$J$87-'RFM input'!$J$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E344),('RFM input'!$J$87-'RFM input'!$J$151)-SUM($J344:M344),('RFM input'!$J$87-'RFM input'!$J$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E344),('RFM input'!$J$87-'RFM input'!$J$151)-SUM($J344:N344),('RFM input'!$J$87-'RFM input'!$J$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E344),('RFM input'!$J$87-'RFM input'!$J$151)-SUM($J344:O344),('RFM input'!$J$87-'RFM input'!$J$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E344),('RFM input'!$J$87-'RFM input'!$J$151)-SUM($J344:P344),('RFM input'!$J$87-'RFM input'!$J$151)/A17taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E345),('RFM input'!$K$87-'RFM input'!$K$151)-SUM($K345:K345),('RFM input'!$K$87-'RFM input'!$K$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E345),('RFM input'!$K$87-'RFM input'!$K$151)-SUM($K345:L345),('RFM input'!$K$87-'RFM input'!$K$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E345),('RFM input'!$K$87-'RFM input'!$K$151)-SUM($K345:M345),('RFM input'!$K$87-'RFM input'!$K$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E345),('RFM input'!$K$87-'RFM input'!$K$151)-SUM($K345:N345),('RFM input'!$K$87-'RFM input'!$K$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E345),('RFM input'!$K$87-'RFM input'!$K$151)-SUM($K345:O345),('RFM input'!$K$87-'RFM input'!$K$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E345),('RFM input'!$K$87-'RFM input'!$K$151)-SUM($K345:P345),('RFM input'!$K$87-'RFM input'!$K$151)/A17taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E346),('RFM input'!$L$87-'RFM input'!$L$151)-SUM($L346:L346),('RFM input'!$L$87-'RFM input'!$L$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E346),('RFM input'!$L$87-'RFM input'!$L$151)-SUM($L346:M346),('RFM input'!$L$87-'RFM input'!$L$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E346),('RFM input'!$L$87-'RFM input'!$L$151)-SUM($L346:N346),('RFM input'!$L$87-'RFM input'!$L$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E346),('RFM input'!$L$87-'RFM input'!$L$151)-SUM($L346:O346),('RFM input'!$L$87-'RFM input'!$L$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E346),('RFM input'!$L$87-'RFM input'!$L$151)-SUM($L346:P346),('RFM input'!$L$87-'RFM input'!$L$151)/A17taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E347),('RFM input'!$M$87-'RFM input'!$M$151)-SUM($M347:M347),('RFM input'!$M$87-'RFM input'!$M$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E347),('RFM input'!$M$87-'RFM input'!$M$151)-SUM($M347:N347),('RFM input'!$M$87-'RFM input'!$M$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E347),('RFM input'!$M$87-'RFM input'!$M$151)-SUM($M347:O347),('RFM input'!$M$87-'RFM input'!$M$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E347),('RFM input'!$M$87-'RFM input'!$M$151)-SUM($M347:P347),('RFM input'!$M$87-'RFM input'!$M$151)/A17taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E348),('RFM input'!$N$87-'RFM input'!$N$151)-SUM($N348:N348),('RFM input'!$N$87-'RFM input'!$N$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E348),('RFM input'!$N$87-'RFM input'!$N$151)-SUM($N348:O348),('RFM input'!$N$87-'RFM input'!$N$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E348),('RFM input'!$N$87-'RFM input'!$N$151)-SUM($N348:P348),('RFM input'!$N$87-'RFM input'!$N$151)/A17taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E349),('RFM input'!$O$87-'RFM input'!$O$151)-SUM($O349:O349),('RFM input'!$O$87-'RFM input'!$O$151)/A17taxstdlife))","v":"n/a"},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E349),('RFM input'!$O$87-'RFM input'!$O$151)-SUM($O349:P349),('RFM input'!$O$87-'RFM input'!$O$151)/A17taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E350),('RFM input'!$P$87-'RFM input'!$P$151)-SUM($P350:P350),('RFM input'!$P$87-'RFM input'!$P$151)/A17taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,null,null,{"$f":"-SUM(H340:H351)","v":0},{"$f":"-SUM(I340:I351)","v":0},{"$f":"IF(COUNT($H352:I352)>='RFM input'!$W$7,0, -SUM(J340:J351))","v":0},{"$f":"IF(COUNT($H352:J352)>='RFM input'!$W$7,0, -SUM(K340:K351))","v":0},{"$f":"IF(COUNT($H352:K352)>='RFM input'!$W$7,0, -SUM(L340:L351))","v":0},{"$f":"IF(COUNT($H352:L352)>='RFM input'!$W$7,0, -SUM(M340:M351))","v":0},{"$f":"IF(COUNT($H352:M352)>='RFM input'!$W$7,0, -SUM(N340:N351))","v":0},{"$f":"IF(COUNT($H352:N352)>='RFM input'!$W$7,0, -SUM(O340:O351))","v":0},{"$f":"IF(COUNT($H352:O352)>='RFM input'!$W$7,0, -SUM(P340:P351))","v":0},{"$f":"IF(COUNT($H352:P352)>='RFM input'!$W$7,0, -SUM(Q340:Q351))","v":0}]
[null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A18taxremlife,A18taxvalue-SUM($F353:F353),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(I$3>A18taxremlife,A18taxvalue-SUM($F353:H353),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(J$3>A18taxremlife,A18taxvalue-SUM($F353:I353),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(K$3>A18taxremlife,A18taxvalue-SUM($F353:J353),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(L$3>A18taxremlife,A18taxvalue-SUM($F353:K353),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(M$3>A18taxremlife,A18taxvalue-SUM($F353:L353),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(N$3>A18taxremlife,A18taxvalue-SUM($F353:M353),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(O$3>A18taxremlife,A18taxvalue-SUM($F353:N353),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(P$3>A18taxremlife,A18taxvalue-SUM($F353:O353),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A18taxremlife,A18taxvalue-SUM($F353:P353),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A18taxstdlife+$E355),('RFM input'!$H$88-'RFM input'!$H$152)-SUM($H355:H355),('RFM input'!$H$88-'RFM input'!$H$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E355),('RFM input'!$H$88-'RFM input'!$H$152)-SUM($H355:I355),('RFM input'!$H$88-'RFM input'!$H$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E355),('RFM input'!$H$88-'RFM input'!$H$152)-SUM($H355:J355),('RFM input'!$H$88-'RFM input'!$H$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E355),('RFM input'!$H$88-'RFM input'!$H$152)-SUM($H355:K355),('RFM input'!$H$88-'RFM input'!$H$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E355),('RFM input'!$H$88-'RFM input'!$H$152)-SUM($H355:L355),('RFM input'!$H$88-'RFM input'!$H$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E355),('RFM input'!$H$88-'RFM input'!$H$152)-SUM($H355:M355),('RFM input'!$H$88-'RFM input'!$H$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E355),('RFM input'!$H$88-'RFM input'!$H$152)-SUM($H355:N355),('RFM input'!$H$88-'RFM input'!$H$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E355),('RFM input'!$H$88-'RFM input'!$H$152)-SUM($H355:O355),('RFM input'!$H$88-'RFM input'!$H$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E355),('RFM input'!$H$88-'RFM input'!$H$152)-SUM($H355:P355),('RFM input'!$H$88-'RFM input'!$H$152)/A18taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E356),('RFM input'!$I$88-'RFM input'!$I$152)-SUM($I356:I356),('RFM input'!$I$88-'RFM input'!$I$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E356),('RFM input'!$I$88-'RFM input'!$I$152)-SUM($I356:J356),('RFM input'!$I$88-'RFM input'!$I$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E356),('RFM input'!$I$88-'RFM input'!$I$152)-SUM($I356:K356),('RFM input'!$I$88-'RFM input'!$I$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E356),('RFM input'!$I$88-'RFM input'!$I$152)-SUM($I356:L356),('RFM input'!$I$88-'RFM input'!$I$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E356),('RFM input'!$I$88-'RFM input'!$I$152)-SUM($I356:M356),('RFM input'!$I$88-'RFM input'!$I$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E356),('RFM input'!$I$88-'RFM input'!$I$152)-SUM($I356:N356),('RFM input'!$I$88-'RFM input'!$I$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E356),('RFM input'!$I$88-'RFM input'!$I$152)-SUM($I356:O356),('RFM input'!$I$88-'RFM input'!$I$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E356),('RFM input'!$I$88-'RFM input'!$I$152)-SUM($I356:P356),('RFM input'!$I$88-'RFM input'!$I$152)/A18taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E357),('RFM input'!$J$88-'RFM input'!$J$152)-SUM($J357:J357),('RFM input'!$J$88-'RFM input'!$J$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E357),('RFM input'!$J$88-'RFM input'!$J$152)-SUM($J357:K357),('RFM input'!$J$88-'RFM input'!$J$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E357),('RFM input'!$J$88-'RFM input'!$J$152)-SUM($J357:L357),('RFM input'!$J$88-'RFM input'!$J$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E357),('RFM input'!$J$88-'RFM input'!$J$152)-SUM($J357:M357),('RFM input'!$J$88-'RFM input'!$J$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E357),('RFM input'!$J$88-'RFM input'!$J$152)-SUM($J357:N357),('RFM input'!$J$88-'RFM input'!$J$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E357),('RFM input'!$J$88-'RFM input'!$J$152)-SUM($J357:O357),('RFM input'!$J$88-'RFM input'!$J$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E357),('RFM input'!$J$88-'RFM input'!$J$152)-SUM($J357:P357),('RFM input'!$J$88-'RFM input'!$J$152)/A18taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E358),('RFM input'!$K$88-'RFM input'!$K$152)-SUM($K358:K358),('RFM input'!$K$88-'RFM input'!$K$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E358),('RFM input'!$K$88-'RFM input'!$K$152)-SUM($K358:L358),('RFM input'!$K$88-'RFM input'!$K$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E358),('RFM input'!$K$88-'RFM input'!$K$152)-SUM($K358:M358),('RFM input'!$K$88-'RFM input'!$K$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E358),('RFM input'!$K$88-'RFM input'!$K$152)-SUM($K358:N358),('RFM input'!$K$88-'RFM input'!$K$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E358),('RFM input'!$K$88-'RFM input'!$K$152)-SUM($K358:O358),('RFM input'!$K$88-'RFM input'!$K$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E358),('RFM input'!$K$88-'RFM input'!$K$152)-SUM($K358:P358),('RFM input'!$K$88-'RFM input'!$K$152)/A18taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E359),('RFM input'!$L$88-'RFM input'!$L$152)-SUM($L359:L359),('RFM input'!$L$88-'RFM input'!$L$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E359),('RFM input'!$L$88-'RFM input'!$L$152)-SUM($L359:M359),('RFM input'!$L$88-'RFM input'!$L$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E359),('RFM input'!$L$88-'RFM input'!$L$152)-SUM($L359:N359),('RFM input'!$L$88-'RFM input'!$L$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E359),('RFM input'!$L$88-'RFM input'!$L$152)-SUM($L359:O359),('RFM input'!$L$88-'RFM input'!$L$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E359),('RFM input'!$L$88-'RFM input'!$L$152)-SUM($L359:P359),('RFM input'!$L$88-'RFM input'!$L$152)/A18taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E360),('RFM input'!$M$88-'RFM input'!$M$152)-SUM($M360:M360),('RFM input'!$M$88-'RFM input'!$M$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E360),('RFM input'!$M$88-'RFM input'!$M$152)-SUM($M360:N360),('RFM input'!$M$88-'RFM input'!$M$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E360),('RFM input'!$M$88-'RFM input'!$M$152)-SUM($M360:O360),('RFM input'!$M$88-'RFM input'!$M$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E360),('RFM input'!$M$88-'RFM input'!$M$152)-SUM($M360:P360),('RFM input'!$M$88-'RFM input'!$M$152)/A18taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E361),('RFM input'!$N$88-'RFM input'!$N$152)-SUM($N361:N361),('RFM input'!$N$88-'RFM input'!$N$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E361),('RFM input'!$N$88-'RFM input'!$N$152)-SUM($N361:O361),('RFM input'!$N$88-'RFM input'!$N$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E361),('RFM input'!$N$88-'RFM input'!$N$152)-SUM($N361:P361),('RFM input'!$N$88-'RFM input'!$N$152)/A18taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E362),('RFM input'!$O$88-'RFM input'!$O$152)-SUM($O362:O362),('RFM input'!$O$88-'RFM input'!$O$152)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E362),('RFM input'!$O$88-'RFM input'!$O$152)-SUM($O362:P362),('RFM input'!$O$88-'RFM input'!$O$152)/A18taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E363),('RFM input'!$P$88-'RFM input'!$P$152)-SUM($P363:P363),('RFM input'!$P$88-'RFM input'!$P$152)/A18taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,null,null,{"$f":"-SUM(H353:H364)","v":0},{"$f":"-SUM(I353:I364)","v":0},{"$f":"IF(COUNT($H365:I365)>='RFM input'!$W$7,0, -SUM(J353:J364))","v":0},{"$f":"IF(COUNT($H365:J365)>='RFM input'!$W$7,0, -SUM(K353:K364))","v":0},{"$f":"IF(COUNT($H365:K365)>='RFM input'!$W$7,0, -SUM(L353:L364))","v":0},{"$f":"IF(COUNT($H365:L365)>='RFM input'!$W$7,0, -SUM(M353:M364))","v":0},{"$f":"IF(COUNT($H365:M365)>='RFM input'!$W$7,0, -SUM(N353:N364))","v":0},{"$f":"IF(COUNT($H365:N365)>='RFM input'!$W$7,0, -SUM(O353:O364))","v":0},{"$f":"IF(COUNT($H365:O365)>='RFM input'!$W$7,0, -SUM(P353:P364))","v":0},{"$f":"IF(COUNT($H365:P365)>='RFM input'!$W$7,0, -SUM(Q353:Q364))","v":0}]
[null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A19taxremlife,A19taxvalue-SUM($F366:F366),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(I$3>A19taxremlife,A19taxvalue-SUM($F366:H366),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(J$3>A19taxremlife,A19taxvalue-SUM($F366:I366),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(K$3>A19taxremlife,A19taxvalue-SUM($F366:J366),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(L$3>A19taxremlife,A19taxvalue-SUM($F366:K366),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(M$3>A19taxremlife,A19taxvalue-SUM($F366:L366),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(N$3>A19taxremlife,A19taxvalue-SUM($F366:M366),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(O$3>A19taxremlife,A19taxvalue-SUM($F366:N366),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(P$3>A19taxremlife,A19taxvalue-SUM($F366:O366),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(Q$3>A19taxremlife,A19taxvalue-SUM($F366:P366),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A19taxstdlife+$E368),('RFM input'!$H$89-'RFM input'!$H$153)-SUM($H368:H368),('RFM input'!$H$89-'RFM input'!$H$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E368),('RFM input'!$H$89-'RFM input'!$H$153)-SUM($H368:I368),('RFM input'!$H$89-'RFM input'!$H$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E368),('RFM input'!$H$89-'RFM input'!$H$153)-SUM($H368:J368),('RFM input'!$H$89-'RFM input'!$H$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E368),('RFM input'!$H$89-'RFM input'!$H$153)-SUM($H368:K368),('RFM input'!$H$89-'RFM input'!$H$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E368),('RFM input'!$H$89-'RFM input'!$H$153)-SUM($H368:L368),('RFM input'!$H$89-'RFM input'!$H$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E368),('RFM input'!$H$89-'RFM input'!$H$153)-SUM($H368:M368),('RFM input'!$H$89-'RFM input'!$H$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E368),('RFM input'!$H$89-'RFM input'!$H$153)-SUM($H368:N368),('RFM input'!$H$89-'RFM input'!$H$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E368),('RFM input'!$H$89-'RFM input'!$H$153)-SUM($H368:O368),('RFM input'!$H$89-'RFM input'!$H$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E368),('RFM input'!$H$89-'RFM input'!$H$153)-SUM($H368:P368),('RFM input'!$H$89-'RFM input'!$H$153)/A19taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E369),('RFM input'!$I$89-'RFM input'!$I$153)-SUM($I369:I369),('RFM input'!$I$89-'RFM input'!$I$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E369),('RFM input'!$I$89-'RFM input'!$I$153)-SUM($I369:J369),('RFM input'!$I$89-'RFM input'!$I$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E369),('RFM input'!$I$89-'RFM input'!$I$153)-SUM($I369:K369),('RFM input'!$I$89-'RFM input'!$I$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E369),('RFM input'!$I$89-'RFM input'!$I$153)-SUM($I369:L369),('RFM input'!$I$89-'RFM input'!$I$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E369),('RFM input'!$I$89-'RFM input'!$I$153)-SUM($I369:M369),('RFM input'!$I$89-'RFM input'!$I$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E369),('RFM input'!$I$89-'RFM input'!$I$153)-SUM($I369:N369),('RFM input'!$I$89-'RFM input'!$I$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E369),('RFM input'!$I$89-'RFM input'!$I$153)-SUM($I369:O369),('RFM input'!$I$89-'RFM input'!$I$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E369),('RFM input'!$I$89-'RFM input'!$I$153)-SUM($I369:P369),('RFM input'!$I$89-'RFM input'!$I$153)/A19taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E370),('RFM input'!$J$89-'RFM input'!$J$153)-SUM($J370:J370),('RFM input'!$J$89-'RFM input'!$J$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E370),('RFM input'!$J$89-'RFM input'!$J$153)-SUM($J370:K370),('RFM input'!$J$89-'RFM input'!$J$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E370),('RFM input'!$J$89-'RFM input'!$J$153)-SUM($J370:L370),('RFM input'!$J$89-'RFM input'!$J$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E370),('RFM input'!$J$89-'RFM input'!$J$153)-SUM($J370:M370),('RFM input'!$J$89-'RFM input'!$J$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E370),('RFM input'!$J$89-'RFM input'!$J$153)-SUM($J370:N370),('RFM input'!$J$89-'RFM input'!$J$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E370),('RFM input'!$J$89-'RFM input'!$J$153)-SUM($J370:O370),('RFM input'!$J$89-'RFM input'!$J$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E370),('RFM input'!$J$89-'RFM input'!$J$153)-SUM($J370:P370),('RFM input'!$J$89-'RFM input'!$J$153)/A19taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E371),('RFM input'!$K$89-'RFM input'!$K$153)-SUM($K371:K371),('RFM input'!$K$89-'RFM input'!$K$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E371),('RFM input'!$K$89-'RFM input'!$K$153)-SUM($K371:L371),('RFM input'!$K$89-'RFM input'!$K$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E371),('RFM input'!$K$89-'RFM input'!$K$153)-SUM($K371:M371),('RFM input'!$K$89-'RFM input'!$K$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E371),('RFM input'!$K$89-'RFM input'!$K$153)-SUM($K371:N371),('RFM input'!$K$89-'RFM input'!$K$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E371),('RFM input'!$K$89-'RFM input'!$K$153)-SUM($K371:O371),('RFM input'!$K$89-'RFM input'!$K$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E371),('RFM input'!$K$89-'RFM input'!$K$153)-SUM($K371:P371),('RFM input'!$K$89-'RFM input'!$K$153)/A19taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E372),('RFM input'!$L$89-'RFM input'!$L$153)-SUM($L372:L372),('RFM input'!$L$89-'RFM input'!$L$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E372),('RFM input'!$L$89-'RFM input'!$L$153)-SUM($L372:M372),('RFM input'!$L$89-'RFM input'!$L$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E372),('RFM input'!$L$89-'RFM input'!$L$153)-SUM($L372:N372),('RFM input'!$L$89-'RFM input'!$L$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E372),('RFM input'!$L$89-'RFM input'!$L$153)-SUM($L372:O372),('RFM input'!$L$89-'RFM input'!$L$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E372),('RFM input'!$L$89-'RFM input'!$L$153)-SUM($L372:P372),('RFM input'!$L$89-'RFM input'!$L$153)/A19taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E373),('RFM input'!$M$89-'RFM input'!$M$153)-SUM($M373:M373),('RFM input'!$M$89-'RFM input'!$M$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E373),('RFM input'!$M$89-'RFM input'!$M$153)-SUM($M373:N373),('RFM input'!$M$89-'RFM input'!$M$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E373),('RFM input'!$M$89-'RFM input'!$M$153)-SUM($M373:O373),('RFM input'!$M$89-'RFM input'!$M$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E373),('RFM input'!$M$89-'RFM input'!$M$153)-SUM($M373:P373),('RFM input'!$M$89-'RFM input'!$M$153)/A19taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E374),('RFM input'!$N$89-'RFM input'!$N$153)-SUM($N374:N374),('RFM input'!$N$89-'RFM input'!$N$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E374),('RFM input'!$N$89-'RFM input'!$N$153)-SUM($N374:O374),('RFM input'!$N$89-'RFM input'!$N$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E374),('RFM input'!$N$89-'RFM input'!$N$153)-SUM($N374:P374),('RFM input'!$N$89-'RFM input'!$N$153)/A19taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E375),('RFM input'!$O$89-'RFM input'!$O$153)-SUM($O375:O375),('RFM input'!$O$89-'RFM input'!$O$153)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E375),('RFM input'!$O$89-'RFM input'!$O$153)-SUM($O375:P375),('RFM input'!$O$89-'RFM input'!$O$153)/A19taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E376),('RFM input'!$P$89-'RFM input'!$P$153)-SUM($P376:P376),('RFM input'!$P$89-'RFM input'!$P$153)/A19taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,null,null,{"$f":"-SUM(H366:H377)","v":0},{"$f":"-SUM(I366:I377)","v":0},{"$f":"IF(COUNT($H378:I378)>='RFM input'!$W$7,0, -SUM(J366:J377))","v":0},{"$f":"IF(COUNT($H378:J378)>='RFM input'!$W$7,0, -SUM(K366:K377))","v":0},{"$f":"IF(COUNT($H378:K378)>='RFM input'!$W$7,0, -SUM(L366:L377))","v":0},{"$f":"IF(COUNT($H378:L378)>='RFM input'!$W$7,0, -SUM(M366:M377))","v":0},{"$f":"IF(COUNT($H378:M378)>='RFM input'!$W$7,0, -SUM(N366:N377))","v":0},{"$f":"IF(COUNT($H378:N378)>='RFM input'!$W$7,0, -SUM(O366:O377))","v":0},{"$f":"IF(COUNT($H378:O378)>='RFM input'!$W$7,0, -SUM(P366:P377))","v":0},{"$f":"IF(COUNT($H378:P378)>='RFM input'!$W$7,0, -SUM(Q366:Q377))","v":0}]
[null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A20taxremlife,A20taxvalue-SUM($F379:F379),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(I$3>A20taxremlife,A20taxvalue-SUM($F379:H379),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(J$3>A20taxremlife,A20taxvalue-SUM($F379:I379),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(K$3>A20taxremlife,A20taxvalue-SUM($F379:J379),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(L$3>A20taxremlife,A20taxvalue-SUM($F379:K379),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(M$3>A20taxremlife,A20taxvalue-SUM($F379:L379),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(N$3>A20taxremlife,A20taxvalue-SUM($F379:M379),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(O$3>A20taxremlife,A20taxvalue-SUM($F379:N379),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(P$3>A20taxremlife,A20taxvalue-SUM($F379:O379),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(Q$3>A20taxremlife,A20taxvalue-SUM($F379:P379),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A20taxstdlife+$E381),('RFM input'!$H$90-'RFM input'!$H$154)-SUM($H381:H381),('RFM input'!$H$90-'RFM input'!$H$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E381),('RFM input'!$H$90-'RFM input'!$H$154)-SUM($H381:I381),('RFM input'!$H$90-'RFM input'!$H$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E381),('RFM input'!$H$90-'RFM input'!$H$154)-SUM($H381:J381),('RFM input'!$H$90-'RFM input'!$H$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E381),('RFM input'!$H$90-'RFM input'!$H$154)-SUM($H381:K381),('RFM input'!$H$90-'RFM input'!$H$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E381),('RFM input'!$H$90-'RFM input'!$H$154)-SUM($H381:L381),('RFM input'!$H$90-'RFM input'!$H$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E381),('RFM input'!$H$90-'RFM input'!$H$154)-SUM($H381:M381),('RFM input'!$H$90-'RFM input'!$H$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E381),('RFM input'!$H$90-'RFM input'!$H$154)-SUM($H381:N381),('RFM input'!$H$90-'RFM input'!$H$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E381),('RFM input'!$H$90-'RFM input'!$H$154)-SUM($H381:O381),('RFM input'!$H$90-'RFM input'!$H$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E381),('RFM input'!$H$90-'RFM input'!$H$154)-SUM($H381:P381),('RFM input'!$H$90-'RFM input'!$H$154)/A20taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E382),('RFM input'!$I$90-'RFM input'!$I$154)-SUM($I382:I382),('RFM input'!$I$90-'RFM input'!$I$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E382),('RFM input'!$I$90-'RFM input'!$I$154)-SUM($I382:J382),('RFM input'!$I$90-'RFM input'!$I$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E382),('RFM input'!$I$90-'RFM input'!$I$154)-SUM($I382:K382),('RFM input'!$I$90-'RFM input'!$I$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E382),('RFM input'!$I$90-'RFM input'!$I$154)-SUM($I382:L382),('RFM input'!$I$90-'RFM input'!$I$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E382),('RFM input'!$I$90-'RFM input'!$I$154)-SUM($I382:M382),('RFM input'!$I$90-'RFM input'!$I$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E382),('RFM input'!$I$90-'RFM input'!$I$154)-SUM($I382:N382),('RFM input'!$I$90-'RFM input'!$I$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E382),('RFM input'!$I$90-'RFM input'!$I$154)-SUM($I382:O382),('RFM input'!$I$90-'RFM input'!$I$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E382),('RFM input'!$I$90-'RFM input'!$I$154)-SUM($I382:P382),('RFM input'!$I$90-'RFM input'!$I$154)/A20taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E383),('RFM input'!$J$90-'RFM input'!$J$154)-SUM($J383:J383),('RFM input'!$J$90-'RFM input'!$J$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E383),('RFM input'!$J$90-'RFM input'!$J$154)-SUM($J383:K383),('RFM input'!$J$90-'RFM input'!$J$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E383),('RFM input'!$J$90-'RFM input'!$J$154)-SUM($J383:L383),('RFM input'!$J$90-'RFM input'!$J$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E383),('RFM input'!$J$90-'RFM input'!$J$154)-SUM($J383:M383),('RFM input'!$J$90-'RFM input'!$J$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E383),('RFM input'!$J$90-'RFM input'!$J$154)-SUM($J383:N383),('RFM input'!$J$90-'RFM input'!$J$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E383),('RFM input'!$J$90-'RFM input'!$J$154)-SUM($J383:O383),('RFM input'!$J$90-'RFM input'!$J$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E383),('RFM input'!$J$90-'RFM input'!$J$154)-SUM($J383:P383),('RFM input'!$J$90-'RFM input'!$J$154)/A20taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E384),('RFM input'!$K$90-'RFM input'!$K$154)-SUM($K384:K384),('RFM input'!$K$90-'RFM input'!$K$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E384),('RFM input'!$K$90-'RFM input'!$K$154)-SUM($K384:L384),('RFM input'!$K$90-'RFM input'!$K$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E384),('RFM input'!$K$90-'RFM input'!$K$154)-SUM($K384:M384),('RFM input'!$K$90-'RFM input'!$K$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E384),('RFM input'!$K$90-'RFM input'!$K$154)-SUM($K384:N384),('RFM input'!$K$90-'RFM input'!$K$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E384),('RFM input'!$K$90-'RFM input'!$K$154)-SUM($K384:O384),('RFM input'!$K$90-'RFM input'!$K$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E384),('RFM input'!$K$90-'RFM input'!$K$154)-SUM($K384:P384),('RFM input'!$K$90-'RFM input'!$K$154)/A20taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E385),('RFM input'!$L$90-'RFM input'!$L$154)-SUM($L385:L385),('RFM input'!$L$90-'RFM input'!$L$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E385),('RFM input'!$L$90-'RFM input'!$L$154)-SUM($L385:M385),('RFM input'!$L$90-'RFM input'!$L$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E385),('RFM input'!$L$90-'RFM input'!$L$154)-SUM($L385:N385),('RFM input'!$L$90-'RFM input'!$L$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E385),('RFM input'!$L$90-'RFM input'!$L$154)-SUM($L385:O385),('RFM input'!$L$90-'RFM input'!$L$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E385),('RFM input'!$L$90-'RFM input'!$L$154)-SUM($L385:P385),('RFM input'!$L$90-'RFM input'!$L$154)/A20taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E386),('RFM input'!$M$90-'RFM input'!$M$154)-SUM($M386:M386),('RFM input'!$M$90-'RFM input'!$M$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E386),('RFM input'!$M$90-'RFM input'!$M$154)-SUM($M386:N386),('RFM input'!$M$90-'RFM input'!$M$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E386),('RFM input'!$M$90-'RFM input'!$M$154)-SUM($M386:O386),('RFM input'!$M$90-'RFM input'!$M$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E386),('RFM input'!$M$90-'RFM input'!$M$154)-SUM($M386:P386),('RFM input'!$M$90-'RFM input'!$M$154)/A20taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E387),('RFM input'!$N$90-'RFM input'!$N$154)-SUM($N387:N387),('RFM input'!$N$90-'RFM input'!$N$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E387),('RFM input'!$N$90-'RFM input'!$N$154)-SUM($N387:O387),('RFM input'!$N$90-'RFM input'!$N$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E387),('RFM input'!$N$90-'RFM input'!$N$154)-SUM($N387:P387),('RFM input'!$N$90-'RFM input'!$N$154)/A20taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E388),('RFM input'!$O$90-'RFM input'!$O$154)-SUM($O388:O388),('RFM input'!$O$90-'RFM input'!$O$154)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E388),('RFM input'!$O$90-'RFM input'!$O$154)-SUM($O388:P388),('RFM input'!$O$90-'RFM input'!$O$154)/A20taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E389),('RFM input'!$P$90-'RFM input'!$P$154)-SUM($P389:P389),('RFM input'!$P$90-'RFM input'!$P$154)/A20taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,null,null,{"$f":"-SUM(H379:H390)","v":0},{"$f":"-SUM(I379:I390)","v":0},{"$f":"IF(COUNT($H391:I391)>='RFM input'!$W$7,0, -SUM(J379:J390))","v":0},{"$f":"IF(COUNT($H391:J391)>='RFM input'!$W$7,0, -SUM(K379:K390))","v":0},{"$f":"IF(COUNT($H391:K391)>='RFM input'!$W$7,0, -SUM(L379:L390))","v":0},{"$f":"IF(COUNT($H391:L391)>='RFM input'!$W$7,0, -SUM(M379:M390))","v":0},{"$f":"IF(COUNT($H391:M391)>='RFM input'!$W$7,0, -SUM(N379:N390))","v":0},{"$f":"IF(COUNT($H391:N391)>='RFM input'!$W$7,0, -SUM(O379:O390))","v":0},{"$f":"IF(COUNT($H391:O391)>='RFM input'!$W$7,0, -SUM(P379:P390))","v":0},{"$f":"IF(COUNT($H391:P391)>='RFM input'!$W$7,0, -SUM(Q379:Q390))","v":0}]
[null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A21taxremlife,A21taxvalue-SUM($F392:F392),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(I$3>A21taxremlife,A21taxvalue-SUM($F392:H392),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(J$3>A21taxremlife,A21taxvalue-SUM($F392:I392),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(K$3>A21taxremlife,A21taxvalue-SUM($F392:J392),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(L$3>A21taxremlife,A21taxvalue-SUM($F392:K392),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(M$3>A21taxremlife,A21taxvalue-SUM($F392:L392),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(N$3>A21taxremlife,A21taxvalue-SUM($F392:M392),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(O$3>A21taxremlife,A21taxvalue-SUM($F392:N392),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(P$3>A21taxremlife,A21taxvalue-SUM($F392:O392),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A21taxremlife,A21taxvalue-SUM($F392:P392),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A21taxstdlife+$E394),('RFM input'!$H$91-'RFM input'!$H$155)-SUM($H394:H394),('RFM input'!$H$91-'RFM input'!$H$155)/A21taxstdlife))","v":1.0415201076970981},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E394),('RFM input'!$H$91-'RFM input'!$H$155)-SUM($H394:I394),('RFM input'!$H$91-'RFM input'!$H$155)/A21taxstdlife))","v":1.0415201076970981},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E394),('RFM input'!$H$91-'RFM input'!$H$155)-SUM($H394:J394),('RFM input'!$H$91-'RFM input'!$H$155)/A21taxstdlife))","v":1.0415201076970981},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E394),('RFM input'!$H$91-'RFM input'!$H$155)-SUM($H394:K394),('RFM input'!$H$91-'RFM input'!$H$155)/A21taxstdlife))","v":1.0415201076970981},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E394),('RFM input'!$H$91-'RFM input'!$H$155)-SUM($H394:L394),('RFM input'!$H$91-'RFM input'!$H$155)/A21taxstdlife))","v":1.0415201076970981},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E394),('RFM input'!$H$91-'RFM input'!$H$155)-SUM($H394:M394),('RFM input'!$H$91-'RFM input'!$H$155)/A21taxstdlife))","v":1.0415201076970981},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E394),('RFM input'!$H$91-'RFM input'!$H$155)-SUM($H394:N394),('RFM input'!$H$91-'RFM input'!$H$155)/A21taxstdlife))","v":1.0415201076970981},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E394),('RFM input'!$H$91-'RFM input'!$H$155)-SUM($H394:O394),('RFM input'!$H$91-'RFM input'!$H$155)/A21taxstdlife))","v":1.0415201076970981},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E394),('RFM input'!$H$91-'RFM input'!$H$155)-SUM($H394:P394),('RFM input'!$H$91-'RFM input'!$H$155)/A21taxstdlife))","v":1.0415201076970981}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E395),('RFM input'!$I$91-'RFM input'!$I$155)-SUM($I395:I395),('RFM input'!$I$91-'RFM input'!$I$155)/A21taxstdlife))","v":0.54297598955188953},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E395),('RFM input'!$I$91-'RFM input'!$I$155)-SUM($I395:J395),('RFM input'!$I$91-'RFM input'!$I$155)/A21taxstdlife))","v":0.54297598955188953},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E395),('RFM input'!$I$91-'RFM input'!$I$155)-SUM($I395:K395),('RFM input'!$I$91-'RFM input'!$I$155)/A21taxstdlife))","v":0.54297598955188953},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E395),('RFM input'!$I$91-'RFM input'!$I$155)-SUM($I395:L395),('RFM input'!$I$91-'RFM input'!$I$155)/A21taxstdlife))","v":0.54297598955188953},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E395),('RFM input'!$I$91-'RFM input'!$I$155)-SUM($I395:M395),('RFM input'!$I$91-'RFM input'!$I$155)/A21taxstdlife))","v":0.54297598955188953},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E395),('RFM input'!$I$91-'RFM input'!$I$155)-SUM($I395:N395),('RFM input'!$I$91-'RFM input'!$I$155)/A21taxstdlife))","v":0.54297598955188953},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E395),('RFM input'!$I$91-'RFM input'!$I$155)-SUM($I395:O395),('RFM input'!$I$91-'RFM input'!$I$155)/A21taxstdlife))","v":0.54297598955188953},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E395),('RFM input'!$I$91-'RFM input'!$I$155)-SUM($I395:P395),('RFM input'!$I$91-'RFM input'!$I$155)/A21taxstdlife))","v":0.54297598955188953}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E396),('RFM input'!$J$91-'RFM input'!$J$155)-SUM($J396:J396),('RFM input'!$J$91-'RFM input'!$J$155)/A21taxstdlife))","v":1.1402779148916498},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E396),('RFM input'!$J$91-'RFM input'!$J$155)-SUM($J396:K396),('RFM input'!$J$91-'RFM input'!$J$155)/A21taxstdlife))","v":1.1402779148916498},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E396),('RFM input'!$J$91-'RFM input'!$J$155)-SUM($J396:L396),('RFM input'!$J$91-'RFM input'!$J$155)/A21taxstdlife))","v":1.1402779148916498},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E396),('RFM input'!$J$91-'RFM input'!$J$155)-SUM($J396:M396),('RFM input'!$J$91-'RFM input'!$J$155)/A21taxstdlife))","v":1.1402779148916498},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E396),('RFM input'!$J$91-'RFM input'!$J$155)-SUM($J396:N396),('RFM input'!$J$91-'RFM input'!$J$155)/A21taxstdlife))","v":1.1402779148916498},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E396),('RFM input'!$J$91-'RFM input'!$J$155)-SUM($J396:O396),('RFM input'!$J$91-'RFM input'!$J$155)/A21taxstdlife))","v":1.1402779148916498},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E396),('RFM input'!$J$91-'RFM input'!$J$155)-SUM($J396:P396),('RFM input'!$J$91-'RFM input'!$J$155)/A21taxstdlife))","v":1.1402779148916498}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E397),('RFM input'!$K$91-'RFM input'!$K$155)-SUM($K397:K397),('RFM input'!$K$91-'RFM input'!$K$155)/A21taxstdlife))","v":0.77126762267576165},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E397),('RFM input'!$K$91-'RFM input'!$K$155)-SUM($K397:L397),('RFM input'!$K$91-'RFM input'!$K$155)/A21taxstdlife))","v":0.77126762267576165},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E397),('RFM input'!$K$91-'RFM input'!$K$155)-SUM($K397:M397),('RFM input'!$K$91-'RFM input'!$K$155)/A21taxstdlife))","v":0.77126762267576165},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E397),('RFM input'!$K$91-'RFM input'!$K$155)-SUM($K397:N397),('RFM input'!$K$91-'RFM input'!$K$155)/A21taxstdlife))","v":0.77126762267576165},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E397),('RFM input'!$K$91-'RFM input'!$K$155)-SUM($K397:O397),('RFM input'!$K$91-'RFM input'!$K$155)/A21taxstdlife))","v":0.77126762267576165},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E397),('RFM input'!$K$91-'RFM input'!$K$155)-SUM($K397:P397),('RFM input'!$K$91-'RFM input'!$K$155)/A21taxstdlife))","v":0.77126762267576165}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E398),('RFM input'!$L$91-'RFM input'!$L$155)-SUM($L398:L398),('RFM input'!$L$91-'RFM input'!$L$155)/A21taxstdlife))","v":0.58230756527756589},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E398),('RFM input'!$L$91-'RFM input'!$L$155)-SUM($L398:M398),('RFM input'!$L$91-'RFM input'!$L$155)/A21taxstdlife))","v":0.58230756527756589},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E398),('RFM input'!$L$91-'RFM input'!$L$155)-SUM($L398:N398),('RFM input'!$L$91-'RFM input'!$L$155)/A21taxstdlife))","v":0.58230756527756589},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E398),('RFM input'!$L$91-'RFM input'!$L$155)-SUM($L398:O398),('RFM input'!$L$91-'RFM input'!$L$155)/A21taxstdlife))","v":0.58230756527756589},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E398),('RFM input'!$L$91-'RFM input'!$L$155)-SUM($L398:P398),('RFM input'!$L$91-'RFM input'!$L$155)/A21taxstdlife))","v":0.58230756527756589}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E399),('RFM input'!$M$91-'RFM input'!$M$155)-SUM($M399:M399),('RFM input'!$M$91-'RFM input'!$M$155)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E399),('RFM input'!$M$91-'RFM input'!$M$155)-SUM($M399:N399),('RFM input'!$M$91-'RFM input'!$M$155)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E399),('RFM input'!$M$91-'RFM input'!$M$155)-SUM($M399:O399),('RFM input'!$M$91-'RFM input'!$M$155)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E399),('RFM input'!$M$91-'RFM input'!$M$155)-SUM($M399:P399),('RFM input'!$M$91-'RFM input'!$M$155)/A21taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E400),('RFM input'!$N$91-'RFM input'!$N$155)-SUM($N400:N400),('RFM input'!$N$91-'RFM input'!$N$155)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E400),('RFM input'!$N$91-'RFM input'!$N$155)-SUM($N400:O400),('RFM input'!$N$91-'RFM input'!$N$155)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E400),('RFM input'!$N$91-'RFM input'!$N$155)-SUM($N400:P400),('RFM input'!$N$91-'RFM input'!$N$155)/A21taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E401),('RFM input'!$O$91-'RFM input'!$O$155)-SUM($O401:O401),('RFM input'!$O$91-'RFM input'!$O$155)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E401),('RFM input'!$O$91-'RFM input'!$O$155)-SUM($O401:P401),('RFM input'!$O$91-'RFM input'!$O$155)/A21taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E402),('RFM input'!$P$91-'RFM input'!$P$155)-SUM($P402:P402),('RFM input'!$P$91-'RFM input'!$P$155)/A21taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,null,null,{"$f":"-SUM(H392:H403)","v":0},{"$f":"-SUM(I392:I403)","v":-1.0415201076970981},{"$f":"IF(COUNT($H404:I404)>='RFM input'!$W$7,0, -SUM(J392:J403))","v":-1.5844960972489877},{"$f":"IF(COUNT($H404:J404)>='RFM input'!$W$7,0, -SUM(K392:K403))","v":-2.7247740121406374},{"$f":"IF(COUNT($H404:K404)>='RFM input'!$W$7,0, -SUM(L392:L403))","v":-3.496041634816399},{"$f":"IF(COUNT($H404:L404)>='RFM input'!$W$7,0, -SUM(M392:M403))","v":0},{"$f":"IF(COUNT($H404:M404)>='RFM input'!$W$7,0, -SUM(N392:N403))","v":0},{"$f":"IF(COUNT($H404:N404)>='RFM input'!$W$7,0, -SUM(O392:O403))","v":0},{"$f":"IF(COUNT($H404:O404)>='RFM input'!$W$7,0, -SUM(P392:P403))","v":0},{"$f":"IF(COUNT($H404:P404)>='RFM input'!$W$7,0, -SUM(Q392:Q403))","v":0}]
[null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A22taxremlife,A22taxvalue-SUM($F405:F405),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(I$3>A22taxremlife,A22taxvalue-SUM($F405:H405),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(J$3>A22taxremlife,A22taxvalue-SUM($F405:I405),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(K$3>A22taxremlife,A22taxvalue-SUM($F405:J405),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(L$3>A22taxremlife,A22taxvalue-SUM($F405:K405),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(M$3>A22taxremlife,A22taxvalue-SUM($F405:L405),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(N$3>A22taxremlife,A22taxvalue-SUM($F405:M405),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(O$3>A22taxremlife,A22taxvalue-SUM($F405:N405),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(P$3>A22taxremlife,A22taxvalue-SUM($F405:O405),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A22taxremlife,A22taxvalue-SUM($F405:P405),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A22taxstdlife+$E407),('RFM input'!$H$92-'RFM input'!$H$156)-SUM($H407:H407),('RFM input'!$H$92-'RFM input'!$H$156)/A22taxstdlife))","v":2.526129515121192},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E407),('RFM input'!$H$92-'RFM input'!$H$156)-SUM($H407:I407),('RFM input'!$H$92-'RFM input'!$H$156)/A22taxstdlife))","v":2.526129515121192},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E407),('RFM input'!$H$92-'RFM input'!$H$156)-SUM($H407:J407),('RFM input'!$H$92-'RFM input'!$H$156)/A22taxstdlife))","v":2.526129515121192},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E407),('RFM input'!$H$92-'RFM input'!$H$156)-SUM($H407:K407),('RFM input'!$H$92-'RFM input'!$H$156)/A22taxstdlife))","v":2.526129515121192},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E407),('RFM input'!$H$92-'RFM input'!$H$156)-SUM($H407:L407),('RFM input'!$H$92-'RFM input'!$H$156)/A22taxstdlife))","v":2.526129515121192},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E407),('RFM input'!$H$92-'RFM input'!$H$156)-SUM($H407:M407),('RFM input'!$H$92-'RFM input'!$H$156)/A22taxstdlife))","v":2.526129515121192},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E407),('RFM input'!$H$92-'RFM input'!$H$156)-SUM($H407:N407),('RFM input'!$H$92-'RFM input'!$H$156)/A22taxstdlife))","v":2.526129515121192},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E407),('RFM input'!$H$92-'RFM input'!$H$156)-SUM($H407:O407),('RFM input'!$H$92-'RFM input'!$H$156)/A22taxstdlife))","v":2.526129515121192},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E407),('RFM input'!$H$92-'RFM input'!$H$156)-SUM($H407:P407),('RFM input'!$H$92-'RFM input'!$H$156)/A22taxstdlife))","v":2.526129515121192}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E408),('RFM input'!$I$92-'RFM input'!$I$156)-SUM($I408:I408),('RFM input'!$I$92-'RFM input'!$I$156)/A22taxstdlife))","v":1.8021953227414496},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E408),('RFM input'!$I$92-'RFM input'!$I$156)-SUM($I408:J408),('RFM input'!$I$92-'RFM input'!$I$156)/A22taxstdlife))","v":1.8021953227414496},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E408),('RFM input'!$I$92-'RFM input'!$I$156)-SUM($I408:K408),('RFM input'!$I$92-'RFM input'!$I$156)/A22taxstdlife))","v":1.8021953227414496},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E408),('RFM input'!$I$92-'RFM input'!$I$156)-SUM($I408:L408),('RFM input'!$I$92-'RFM input'!$I$156)/A22taxstdlife))","v":1.8021953227414496},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E408),('RFM input'!$I$92-'RFM input'!$I$156)-SUM($I408:M408),('RFM input'!$I$92-'RFM input'!$I$156)/A22taxstdlife))","v":1.8021953227414496},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E408),('RFM input'!$I$92-'RFM input'!$I$156)-SUM($I408:N408),('RFM input'!$I$92-'RFM input'!$I$156)/A22taxstdlife))","v":1.8021953227414496},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E408),('RFM input'!$I$92-'RFM input'!$I$156)-SUM($I408:O408),('RFM input'!$I$92-'RFM input'!$I$156)/A22taxstdlife))","v":1.8021953227414496},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E408),('RFM input'!$I$92-'RFM input'!$I$156)-SUM($I408:P408),('RFM input'!$I$92-'RFM input'!$I$156)/A22taxstdlife))","v":1.8021953227414496}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E409),('RFM input'!$J$92-'RFM input'!$J$156)-SUM($J409:J409),('RFM input'!$J$92-'RFM input'!$J$156)/A22taxstdlife))","v":1.9532343415546927},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E409),('RFM input'!$J$92-'RFM input'!$J$156)-SUM($J409:K409),('RFM input'!$J$92-'RFM input'!$J$156)/A22taxstdlife))","v":1.9532343415546927},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E409),('RFM input'!$J$92-'RFM input'!$J$156)-SUM($J409:L409),('RFM input'!$J$92-'RFM input'!$J$156)/A22taxstdlife))","v":1.9532343415546927},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E409),('RFM input'!$J$92-'RFM input'!$J$156)-SUM($J409:M409),('RFM input'!$J$92-'RFM input'!$J$156)/A22taxstdlife))","v":1.9532343415546927},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E409),('RFM input'!$J$92-'RFM input'!$J$156)-SUM($J409:N409),('RFM input'!$J$92-'RFM input'!$J$156)/A22taxstdlife))","v":1.9532343415546927},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E409),('RFM input'!$J$92-'RFM input'!$J$156)-SUM($J409:O409),('RFM input'!$J$92-'RFM input'!$J$156)/A22taxstdlife))","v":1.9532343415546927},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E409),('RFM input'!$J$92-'RFM input'!$J$156)-SUM($J409:P409),('RFM input'!$J$92-'RFM input'!$J$156)/A22taxstdlife))","v":1.9532343415546927}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E410),('RFM input'!$K$92-'RFM input'!$K$156)-SUM($K410:K410),('RFM input'!$K$92-'RFM input'!$K$156)/A22taxstdlife))","v":2.1322725333360393},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E410),('RFM input'!$K$92-'RFM input'!$K$156)-SUM($K410:L410),('RFM input'!$K$92-'RFM input'!$K$156)/A22taxstdlife))","v":2.1322725333360393},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E410),('RFM input'!$K$92-'RFM input'!$K$156)-SUM($K410:M410),('RFM input'!$K$92-'RFM input'!$K$156)/A22taxstdlife))","v":2.1322725333360393},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E410),('RFM input'!$K$92-'RFM input'!$K$156)-SUM($K410:N410),('RFM input'!$K$92-'RFM input'!$K$156)/A22taxstdlife))","v":2.1322725333360393},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E410),('RFM input'!$K$92-'RFM input'!$K$156)-SUM($K410:O410),('RFM input'!$K$92-'RFM input'!$K$156)/A22taxstdlife))","v":2.1322725333360393},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E410),('RFM input'!$K$92-'RFM input'!$K$156)-SUM($K410:P410),('RFM input'!$K$92-'RFM input'!$K$156)/A22taxstdlife))","v":2.1322725333360393}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E411),('RFM input'!$L$92-'RFM input'!$L$156)-SUM($L411:L411),('RFM input'!$L$92-'RFM input'!$L$156)/A22taxstdlife))","v":3.5309081215281761},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E411),('RFM input'!$L$92-'RFM input'!$L$156)-SUM($L411:M411),('RFM input'!$L$92-'RFM input'!$L$156)/A22taxstdlife))","v":3.5309081215281761},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E411),('RFM input'!$L$92-'RFM input'!$L$156)-SUM($L411:N411),('RFM input'!$L$92-'RFM input'!$L$156)/A22taxstdlife))","v":3.5309081215281761},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E411),('RFM input'!$L$92-'RFM input'!$L$156)-SUM($L411:O411),('RFM input'!$L$92-'RFM input'!$L$156)/A22taxstdlife))","v":3.5309081215281761},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E411),('RFM input'!$L$92-'RFM input'!$L$156)-SUM($L411:P411),('RFM input'!$L$92-'RFM input'!$L$156)/A22taxstdlife))","v":3.5309081215281761}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E412),('RFM input'!$M$92-'RFM input'!$M$156)-SUM($M412:M412),('RFM input'!$M$92-'RFM input'!$M$156)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E412),('RFM input'!$M$92-'RFM input'!$M$156)-SUM($M412:N412),('RFM input'!$M$92-'RFM input'!$M$156)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E412),('RFM input'!$M$92-'RFM input'!$M$156)-SUM($M412:O412),('RFM input'!$M$92-'RFM input'!$M$156)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E412),('RFM input'!$M$92-'RFM input'!$M$156)-SUM($M412:P412),('RFM input'!$M$92-'RFM input'!$M$156)/A22taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E413),('RFM input'!$N$92-'RFM input'!$N$156)-SUM($N413:N413),('RFM input'!$N$92-'RFM input'!$N$156)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E413),('RFM input'!$N$92-'RFM input'!$N$156)-SUM($N413:O413),('RFM input'!$N$92-'RFM input'!$N$156)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E413),('RFM input'!$N$92-'RFM input'!$N$156)-SUM($N413:P413),('RFM input'!$N$92-'RFM input'!$N$156)/A22taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E414),('RFM input'!$O$92-'RFM input'!$O$156)-SUM($O414:O414),('RFM input'!$O$92-'RFM input'!$O$156)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E414),('RFM input'!$O$92-'RFM input'!$O$156)-SUM($O414:P414),('RFM input'!$O$92-'RFM input'!$O$156)/A22taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E415),('RFM input'!$P$92-'RFM input'!$P$156)-SUM($P415:P415),('RFM input'!$P$92-'RFM input'!$P$156)/A22taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,null,null,{"$f":"-SUM(H405:H416)","v":0},{"$f":"-SUM(I405:I416)","v":-2.526129515121192},{"$f":"IF(COUNT($H417:I417)>='RFM input'!$W$7,0, -SUM(J405:J416))","v":-4.3283248378626418},{"$f":"IF(COUNT($H417:J417)>='RFM input'!$W$7,0, -SUM(K405:K416))","v":-6.281559179417334},{"$f":"IF(COUNT($H417:K417)>='RFM input'!$W$7,0, -SUM(L405:L416))","v":-8.4138317127533728},{"$f":"IF(COUNT($H417:L417)>='RFM input'!$W$7,0, -SUM(M405:M416))","v":0},{"$f":"IF(COUNT($H417:M417)>='RFM input'!$W$7,0, -SUM(N405:N416))","v":0},{"$f":"IF(COUNT($H417:N417)>='RFM input'!$W$7,0, -SUM(O405:O416))","v":0},{"$f":"IF(COUNT($H417:O417)>='RFM input'!$W$7,0, -SUM(P405:P416))","v":0},{"$f":"IF(COUNT($H417:P417)>='RFM input'!$W$7,0, -SUM(Q405:Q416))","v":0}]
[null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A23taxremlife,A23taxvalue-SUM($F418:F418),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(I$3>A23taxremlife,A23taxvalue-SUM($F418:H418),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(J$3>A23taxremlife,A23taxvalue-SUM($F418:I418),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(K$3>A23taxremlife,A23taxvalue-SUM($F418:J418),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(L$3>A23taxremlife,A23taxvalue-SUM($F418:K418),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(M$3>A23taxremlife,A23taxvalue-SUM($F418:L418),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(N$3>A23taxremlife,A23taxvalue-SUM($F418:M418),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(O$3>A23taxremlife,A23taxvalue-SUM($F418:N418),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(P$3>A23taxremlife,A23taxvalue-SUM($F418:O418),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A23taxremlife,A23taxvalue-SUM($F418:P418),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A23taxstdlife+$E420),('RFM input'!$H$93-'RFM input'!$H$157)-SUM($H420:H420),('RFM input'!$H$93-'RFM input'!$H$157)/A23taxstdlife))","v":3.7904528033509424},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E420),('RFM input'!$H$93-'RFM input'!$H$157)-SUM($H420:I420),('RFM input'!$H$93-'RFM input'!$H$157)/A23taxstdlife))","v":3.7904528033509424},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E420),('RFM input'!$H$93-'RFM input'!$H$157)-SUM($H420:J420),('RFM input'!$H$93-'RFM input'!$H$157)/A23taxstdlife))","v":3.7904528033509424},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E420),('RFM input'!$H$93-'RFM input'!$H$157)-SUM($H420:K420),('RFM input'!$H$93-'RFM input'!$H$157)/A23taxstdlife))","v":3.7904528033509424},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E420),('RFM input'!$H$93-'RFM input'!$H$157)-SUM($H420:L420),('RFM input'!$H$93-'RFM input'!$H$157)/A23taxstdlife))","v":3.7904528033509424},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E420),('RFM input'!$H$93-'RFM input'!$H$157)-SUM($H420:M420),('RFM input'!$H$93-'RFM input'!$H$157)/A23taxstdlife))","v":3.7904528033509424},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E420),('RFM input'!$H$93-'RFM input'!$H$157)-SUM($H420:N420),('RFM input'!$H$93-'RFM input'!$H$157)/A23taxstdlife))","v":3.7904528033509424},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E420),('RFM input'!$H$93-'RFM input'!$H$157)-SUM($H420:O420),('RFM input'!$H$93-'RFM input'!$H$157)/A23taxstdlife))","v":3.7904528033509424},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E420),('RFM input'!$H$93-'RFM input'!$H$157)-SUM($H420:P420),('RFM input'!$H$93-'RFM input'!$H$157)/A23taxstdlife))","v":3.7904528033509424}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E421),('RFM input'!$I$93-'RFM input'!$I$157)-SUM($I421:I421),('RFM input'!$I$93-'RFM input'!$I$157)/A23taxstdlife))","v":2.679178414575607},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E421),('RFM input'!$I$93-'RFM input'!$I$157)-SUM($I421:J421),('RFM input'!$I$93-'RFM input'!$I$157)/A23taxstdlife))","v":2.679178414575607},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E421),('RFM input'!$I$93-'RFM input'!$I$157)-SUM($I421:K421),('RFM input'!$I$93-'RFM input'!$I$157)/A23taxstdlife))","v":2.679178414575607},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E421),('RFM input'!$I$93-'RFM input'!$I$157)-SUM($I421:L421),('RFM input'!$I$93-'RFM input'!$I$157)/A23taxstdlife))","v":2.679178414575607},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E421),('RFM input'!$I$93-'RFM input'!$I$157)-SUM($I421:M421),('RFM input'!$I$93-'RFM input'!$I$157)/A23taxstdlife))","v":2.679178414575607},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E421),('RFM input'!$I$93-'RFM input'!$I$157)-SUM($I421:N421),('RFM input'!$I$93-'RFM input'!$I$157)/A23taxstdlife))","v":2.679178414575607},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E421),('RFM input'!$I$93-'RFM input'!$I$157)-SUM($I421:O421),('RFM input'!$I$93-'RFM input'!$I$157)/A23taxstdlife))","v":2.679178414575607},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E421),('RFM input'!$I$93-'RFM input'!$I$157)-SUM($I421:P421),('RFM input'!$I$93-'RFM input'!$I$157)/A23taxstdlife))","v":2.679178414575607}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E422),('RFM input'!$J$93-'RFM input'!$J$157)-SUM($J422:J422),('RFM input'!$J$93-'RFM input'!$J$157)/A23taxstdlife))","v":1.8173478073287079},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E422),('RFM input'!$J$93-'RFM input'!$J$157)-SUM($J422:K422),('RFM input'!$J$93-'RFM input'!$J$157)/A23taxstdlife))","v":1.8173478073287079},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E422),('RFM input'!$J$93-'RFM input'!$J$157)-SUM($J422:L422),('RFM input'!$J$93-'RFM input'!$J$157)/A23taxstdlife))","v":1.8173478073287079},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E422),('RFM input'!$J$93-'RFM input'!$J$157)-SUM($J422:M422),('RFM input'!$J$93-'RFM input'!$J$157)/A23taxstdlife))","v":1.8173478073287079},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E422),('RFM input'!$J$93-'RFM input'!$J$157)-SUM($J422:N422),('RFM input'!$J$93-'RFM input'!$J$157)/A23taxstdlife))","v":1.8173478073287079},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E422),('RFM input'!$J$93-'RFM input'!$J$157)-SUM($J422:O422),('RFM input'!$J$93-'RFM input'!$J$157)/A23taxstdlife))","v":1.8173478073287079},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E422),('RFM input'!$J$93-'RFM input'!$J$157)-SUM($J422:P422),('RFM input'!$J$93-'RFM input'!$J$157)/A23taxstdlife))","v":1.8173478073287079}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E423),('RFM input'!$K$93-'RFM input'!$K$157)-SUM($K423:K423),('RFM input'!$K$93-'RFM input'!$K$157)/A23taxstdlife))","v":3.2764196738677986},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E423),('RFM input'!$K$93-'RFM input'!$K$157)-SUM($K423:L423),('RFM input'!$K$93-'RFM input'!$K$157)/A23taxstdlife))","v":3.2764196738677986},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E423),('RFM input'!$K$93-'RFM input'!$K$157)-SUM($K423:M423),('RFM input'!$K$93-'RFM input'!$K$157)/A23taxstdlife))","v":3.2764196738677986},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E423),('RFM input'!$K$93-'RFM input'!$K$157)-SUM($K423:N423),('RFM input'!$K$93-'RFM input'!$K$157)/A23taxstdlife))","v":3.2764196738677986},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E423),('RFM input'!$K$93-'RFM input'!$K$157)-SUM($K423:O423),('RFM input'!$K$93-'RFM input'!$K$157)/A23taxstdlife))","v":3.2764196738677986},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E423),('RFM input'!$K$93-'RFM input'!$K$157)-SUM($K423:P423),('RFM input'!$K$93-'RFM input'!$K$157)/A23taxstdlife))","v":3.2764196738677986}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E424),('RFM input'!$L$93-'RFM input'!$L$157)-SUM($L424:L424),('RFM input'!$L$93-'RFM input'!$L$157)/A23taxstdlife))","v":4.1462554028640559},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E424),('RFM input'!$L$93-'RFM input'!$L$157)-SUM($L424:M424),('RFM input'!$L$93-'RFM input'!$L$157)/A23taxstdlife))","v":4.1462554028640559},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E424),('RFM input'!$L$93-'RFM input'!$L$157)-SUM($L424:N424),('RFM input'!$L$93-'RFM input'!$L$157)/A23taxstdlife))","v":4.1462554028640559},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E424),('RFM input'!$L$93-'RFM input'!$L$157)-SUM($L424:O424),('RFM input'!$L$93-'RFM input'!$L$157)/A23taxstdlife))","v":4.1462554028640559},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E424),('RFM input'!$L$93-'RFM input'!$L$157)-SUM($L424:P424),('RFM input'!$L$93-'RFM input'!$L$157)/A23taxstdlife))","v":4.1462554028640559}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E425),('RFM input'!$M$93-'RFM input'!$M$157)-SUM($M425:M425),('RFM input'!$M$93-'RFM input'!$M$157)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E425),('RFM input'!$M$93-'RFM input'!$M$157)-SUM($M425:N425),('RFM input'!$M$93-'RFM input'!$M$157)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E425),('RFM input'!$M$93-'RFM input'!$M$157)-SUM($M425:O425),('RFM input'!$M$93-'RFM input'!$M$157)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E425),('RFM input'!$M$93-'RFM input'!$M$157)-SUM($M425:P425),('RFM input'!$M$93-'RFM input'!$M$157)/A23taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E426),('RFM input'!$N$93-'RFM input'!$N$157)-SUM($N426:N426),('RFM input'!$N$93-'RFM input'!$N$157)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E426),('RFM input'!$N$93-'RFM input'!$N$157)-SUM($N426:O426),('RFM input'!$N$93-'RFM input'!$N$157)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E426),('RFM input'!$N$93-'RFM input'!$N$157)-SUM($N426:P426),('RFM input'!$N$93-'RFM input'!$N$157)/A23taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E427),('RFM input'!$O$93-'RFM input'!$O$157)-SUM($O427:O427),('RFM input'!$O$93-'RFM input'!$O$157)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E427),('RFM input'!$O$93-'RFM input'!$O$157)-SUM($O427:P427),('RFM input'!$O$93-'RFM input'!$O$157)/A23taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E428),('RFM input'!$P$93-'RFM input'!$P$157)-SUM($P428:P428),('RFM input'!$P$93-'RFM input'!$P$157)/A23taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,null,null,{"$f":"-SUM(H418:H429)","v":0},{"$f":"-SUM(I418:I429)","v":-3.7904528033509424},{"$f":"IF(COUNT($H430:I430)>='RFM input'!$W$7,0, -SUM(J418:J429))","v":-6.4696312179265494},{"$f":"IF(COUNT($H430:J430)>='RFM input'!$W$7,0, -SUM(K418:K429))","v":-8.286979025255258},{"$f":"IF(COUNT($H430:K430)>='RFM input'!$W$7,0, -SUM(L418:L429))","v":-11.563398699123056},{"$f":"IF(COUNT($H430:L430)>='RFM input'!$W$7,0, -SUM(M418:M429))","v":0},{"$f":"IF(COUNT($H430:M430)>='RFM input'!$W$7,0, -SUM(N418:N429))","v":0},{"$f":"IF(COUNT($H430:N430)>='RFM input'!$W$7,0, -SUM(O418:O429))","v":0},{"$f":"IF(COUNT($H430:O430)>='RFM input'!$W$7,0, -SUM(P418:P429))","v":0},{"$f":"IF(COUNT($H430:P430)>='RFM input'!$W$7,0, -SUM(Q418:Q429))","v":0}]
[null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A24taxremlife,A24taxvalue-SUM($F431:F431),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(I$3>A24taxremlife,A24taxvalue-SUM($F431:H431),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(J$3>A24taxremlife,A24taxvalue-SUM($F431:I431),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(K$3>A24taxremlife,A24taxvalue-SUM($F431:J431),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(L$3>A24taxremlife,A24taxvalue-SUM($F431:K431),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(M$3>A24taxremlife,A24taxvalue-SUM($F431:L431),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(N$3>A24taxremlife,A24taxvalue-SUM($F431:M431),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(O$3>A24taxremlife,A24taxvalue-SUM($F431:N431),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(P$3>A24taxremlife,A24taxvalue-SUM($F431:O431),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A24taxremlife,A24taxvalue-SUM($F431:P431),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A24taxstdlife+$E433),('RFM input'!$H$94-'RFM input'!$H$158)-SUM($H433:H433),('RFM input'!$H$94-'RFM input'!$H$158)/A24taxstdlife))","v":0.57679902003551209},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E433),('RFM input'!$H$94-'RFM input'!$H$158)-SUM($H433:I433),('RFM input'!$H$94-'RFM input'!$H$158)/A24taxstdlife))","v":0.57679902003551209},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E433),('RFM input'!$H$94-'RFM input'!$H$158)-SUM($H433:J433),('RFM input'!$H$94-'RFM input'!$H$158)/A24taxstdlife))","v":0.57679902003551209},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E433),('RFM input'!$H$94-'RFM input'!$H$158)-SUM($H433:K433),('RFM input'!$H$94-'RFM input'!$H$158)/A24taxstdlife))","v":0.57679902003551209},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E433),('RFM input'!$H$94-'RFM input'!$H$158)-SUM($H433:L433),('RFM input'!$H$94-'RFM input'!$H$158)/A24taxstdlife))","v":0.57679902003551209},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E433),('RFM input'!$H$94-'RFM input'!$H$158)-SUM($H433:M433),('RFM input'!$H$94-'RFM input'!$H$158)/A24taxstdlife))","v":0.57679902003551209},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E433),('RFM input'!$H$94-'RFM input'!$H$158)-SUM($H433:N433),('RFM input'!$H$94-'RFM input'!$H$158)/A24taxstdlife))","v":0.57679902003551209},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E433),('RFM input'!$H$94-'RFM input'!$H$158)-SUM($H433:O433),('RFM input'!$H$94-'RFM input'!$H$158)/A24taxstdlife))","v":0.57679902003551209},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E433),('RFM input'!$H$94-'RFM input'!$H$158)-SUM($H433:P433),('RFM input'!$H$94-'RFM input'!$H$158)/A24taxstdlife))","v":0.57679902003551209}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E434),('RFM input'!$I$94-'RFM input'!$I$158)-SUM($I434:I434),('RFM input'!$I$94-'RFM input'!$I$158)/A24taxstdlife))","v":0.46605302680300048},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E434),('RFM input'!$I$94-'RFM input'!$I$158)-SUM($I434:J434),('RFM input'!$I$94-'RFM input'!$I$158)/A24taxstdlife))","v":0.46605302680300048},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E434),('RFM input'!$I$94-'RFM input'!$I$158)-SUM($I434:K434),('RFM input'!$I$94-'RFM input'!$I$158)/A24taxstdlife))","v":0.46605302680300048},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E434),('RFM input'!$I$94-'RFM input'!$I$158)-SUM($I434:L434),('RFM input'!$I$94-'RFM input'!$I$158)/A24taxstdlife))","v":0.46605302680300048},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E434),('RFM input'!$I$94-'RFM input'!$I$158)-SUM($I434:M434),('RFM input'!$I$94-'RFM input'!$I$158)/A24taxstdlife))","v":0.46605302680300048},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E434),('RFM input'!$I$94-'RFM input'!$I$158)-SUM($I434:N434),('RFM input'!$I$94-'RFM input'!$I$158)/A24taxstdlife))","v":0.46605302680300048},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E434),('RFM input'!$I$94-'RFM input'!$I$158)-SUM($I434:O434),('RFM input'!$I$94-'RFM input'!$I$158)/A24taxstdlife))","v":0.46605302680300048},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E434),('RFM input'!$I$94-'RFM input'!$I$158)-SUM($I434:P434),('RFM input'!$I$94-'RFM input'!$I$158)/A24taxstdlife))","v":0.46605302680300048}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E435),('RFM input'!$J$94-'RFM input'!$J$158)-SUM($J435:J435),('RFM input'!$J$94-'RFM input'!$J$158)/A24taxstdlife))","v":0.38129025223972535},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E435),('RFM input'!$J$94-'RFM input'!$J$158)-SUM($J435:K435),('RFM input'!$J$94-'RFM input'!$J$158)/A24taxstdlife))","v":0.38129025223972535},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E435),('RFM input'!$J$94-'RFM input'!$J$158)-SUM($J435:L435),('RFM input'!$J$94-'RFM input'!$J$158)/A24taxstdlife))","v":0.38129025223972535},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E435),('RFM input'!$J$94-'RFM input'!$J$158)-SUM($J435:M435),('RFM input'!$J$94-'RFM input'!$J$158)/A24taxstdlife))","v":0.38129025223972535},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E435),('RFM input'!$J$94-'RFM input'!$J$158)-SUM($J435:N435),('RFM input'!$J$94-'RFM input'!$J$158)/A24taxstdlife))","v":0.38129025223972535},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E435),('RFM input'!$J$94-'RFM input'!$J$158)-SUM($J435:O435),('RFM input'!$J$94-'RFM input'!$J$158)/A24taxstdlife))","v":0.38129025223972535},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E435),('RFM input'!$J$94-'RFM input'!$J$158)-SUM($J435:P435),('RFM input'!$J$94-'RFM input'!$J$158)/A24taxstdlife))","v":0.38129025223972535}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E436),('RFM input'!$K$94-'RFM input'!$K$158)-SUM($K436:K436),('RFM input'!$K$94-'RFM input'!$K$158)/A24taxstdlife))","v":0.44905558849033494},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E436),('RFM input'!$K$94-'RFM input'!$K$158)-SUM($K436:L436),('RFM input'!$K$94-'RFM input'!$K$158)/A24taxstdlife))","v":0.44905558849033494},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E436),('RFM input'!$K$94-'RFM input'!$K$158)-SUM($K436:M436),('RFM input'!$K$94-'RFM input'!$K$158)/A24taxstdlife))","v":0.44905558849033494},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E436),('RFM input'!$K$94-'RFM input'!$K$158)-SUM($K436:N436),('RFM input'!$K$94-'RFM input'!$K$158)/A24taxstdlife))","v":0.44905558849033494},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E436),('RFM input'!$K$94-'RFM input'!$K$158)-SUM($K436:O436),('RFM input'!$K$94-'RFM input'!$K$158)/A24taxstdlife))","v":0.44905558849033494},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E436),('RFM input'!$K$94-'RFM input'!$K$158)-SUM($K436:P436),('RFM input'!$K$94-'RFM input'!$K$158)/A24taxstdlife))","v":0.44905558849033494}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E437),('RFM input'!$L$94-'RFM input'!$L$158)-SUM($L437:L437),('RFM input'!$L$94-'RFM input'!$L$158)/A24taxstdlife))","v":0.30694578088307972},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E437),('RFM input'!$L$94-'RFM input'!$L$158)-SUM($L437:M437),('RFM input'!$L$94-'RFM input'!$L$158)/A24taxstdlife))","v":0.30694578088307972},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E437),('RFM input'!$L$94-'RFM input'!$L$158)-SUM($L437:N437),('RFM input'!$L$94-'RFM input'!$L$158)/A24taxstdlife))","v":0.30694578088307972},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E437),('RFM input'!$L$94-'RFM input'!$L$158)-SUM($L437:O437),('RFM input'!$L$94-'RFM input'!$L$158)/A24taxstdlife))","v":0.30694578088307972},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E437),('RFM input'!$L$94-'RFM input'!$L$158)-SUM($L437:P437),('RFM input'!$L$94-'RFM input'!$L$158)/A24taxstdlife))","v":0.30694578088307972}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E438),('RFM input'!$M$94-'RFM input'!$M$158)-SUM($M438:M438),('RFM input'!$M$94-'RFM input'!$M$158)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E438),('RFM input'!$M$94-'RFM input'!$M$158)-SUM($M438:N438),('RFM input'!$M$94-'RFM input'!$M$158)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E438),('RFM input'!$M$94-'RFM input'!$M$158)-SUM($M438:O438),('RFM input'!$M$94-'RFM input'!$M$158)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E438),('RFM input'!$M$94-'RFM input'!$M$158)-SUM($M438:P438),('RFM input'!$M$94-'RFM input'!$M$158)/A24taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E439),('RFM input'!$N$94-'RFM input'!$N$158)-SUM($N439:N439),('RFM input'!$N$94-'RFM input'!$N$158)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E439),('RFM input'!$N$94-'RFM input'!$N$158)-SUM($N439:O439),('RFM input'!$N$94-'RFM input'!$N$158)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E439),('RFM input'!$N$94-'RFM input'!$N$158)-SUM($N439:P439),('RFM input'!$N$94-'RFM input'!$N$158)/A24taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E440),('RFM input'!$O$94-'RFM input'!$O$158)-SUM($O440:O440),('RFM input'!$O$94-'RFM input'!$O$158)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E440),('RFM input'!$O$94-'RFM input'!$O$158)-SUM($O440:P440),('RFM input'!$O$94-'RFM input'!$O$158)/A24taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E441),('RFM input'!$P$94-'RFM input'!$P$158)-SUM($P441:P441),('RFM input'!$P$94-'RFM input'!$P$158)/A24taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,null,null,{"$f":"-SUM(H431:H442)","v":0},{"$f":"-SUM(I431:I442)","v":-0.57679902003551209},{"$f":"IF(COUNT($H443:I443)>='RFM input'!$W$7,0, -SUM(J431:J442))","v":-1.0428520468385125},{"$f":"IF(COUNT($H443:J443)>='RFM input'!$W$7,0, -SUM(K431:K442))","v":-1.424142299078238},{"$f":"IF(COUNT($H443:K443)>='RFM input'!$W$7,0, -SUM(L431:L442))","v":-1.8731978875685729},{"$f":"IF(COUNT($H443:L443)>='RFM input'!$W$7,0, -SUM(M431:M442))","v":0},{"$f":"IF(COUNT($H443:M443)>='RFM input'!$W$7,0, -SUM(N431:N442))","v":0},{"$f":"IF(COUNT($H443:N443)>='RFM input'!$W$7,0, -SUM(O431:O442))","v":0},{"$f":"IF(COUNT($H443:O443)>='RFM input'!$W$7,0, -SUM(P431:P442))","v":0},{"$f":"IF(COUNT($H443:P443)>='RFM input'!$W$7,0, -SUM(Q431:Q442))","v":0}]
[null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A25taxremlife,A25taxvalue-SUM($F444:F444),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(I$3>A25taxremlife,A25taxvalue-SUM($F444:H444),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(J$3>A25taxremlife,A25taxvalue-SUM($F444:I444),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(K$3>A25taxremlife,A25taxvalue-SUM($F444:J444),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(L$3>A25taxremlife,A25taxvalue-SUM($F444:K444),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(M$3>A25taxremlife,A25taxvalue-SUM($F444:L444),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(N$3>A25taxremlife,A25taxvalue-SUM($F444:M444),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(O$3>A25taxremlife,A25taxvalue-SUM($F444:N444),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(P$3>A25taxremlife,A25taxvalue-SUM($F444:O444),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A25taxremlife,A25taxvalue-SUM($F444:P444),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A25taxstdlife+$E446),('RFM input'!$H$95-'RFM input'!$H$159)-SUM($H446:H446),('RFM input'!$H$95-'RFM input'!$H$159)/A25taxstdlife))","v":1.8432457939511804},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E446),('RFM input'!$H$95-'RFM input'!$H$159)-SUM($H446:I446),('RFM input'!$H$95-'RFM input'!$H$159)/A25taxstdlife))","v":1.8432457939511804},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E446),('RFM input'!$H$95-'RFM input'!$H$159)-SUM($H446:J446),('RFM input'!$H$95-'RFM input'!$H$159)/A25taxstdlife))","v":1.8432457939511804},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E446),('RFM input'!$H$95-'RFM input'!$H$159)-SUM($H446:K446),('RFM input'!$H$95-'RFM input'!$H$159)/A25taxstdlife))","v":1.8432457939511804},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E446),('RFM input'!$H$95-'RFM input'!$H$159)-SUM($H446:L446),('RFM input'!$H$95-'RFM input'!$H$159)/A25taxstdlife))","v":1.8432457939511804},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E446),('RFM input'!$H$95-'RFM input'!$H$159)-SUM($H446:M446),('RFM input'!$H$95-'RFM input'!$H$159)/A25taxstdlife))","v":1.8432457939511804},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E446),('RFM input'!$H$95-'RFM input'!$H$159)-SUM($H446:N446),('RFM input'!$H$95-'RFM input'!$H$159)/A25taxstdlife))","v":1.8432457939511804},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E446),('RFM input'!$H$95-'RFM input'!$H$159)-SUM($H446:O446),('RFM input'!$H$95-'RFM input'!$H$159)/A25taxstdlife))","v":1.8432457939511804},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E446),('RFM input'!$H$95-'RFM input'!$H$159)-SUM($H446:P446),('RFM input'!$H$95-'RFM input'!$H$159)/A25taxstdlife))","v":1.8432457939511804}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E447),('RFM input'!$I$95-'RFM input'!$I$159)-SUM($I447:I447),('RFM input'!$I$95-'RFM input'!$I$159)/A25taxstdlife))","v":2.148609450548427},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E447),('RFM input'!$I$95-'RFM input'!$I$159)-SUM($I447:J447),('RFM input'!$I$95-'RFM input'!$I$159)/A25taxstdlife))","v":2.148609450548427},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E447),('RFM input'!$I$95-'RFM input'!$I$159)-SUM($I447:K447),('RFM input'!$I$95-'RFM input'!$I$159)/A25taxstdlife))","v":2.148609450548427},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E447),('RFM input'!$I$95-'RFM input'!$I$159)-SUM($I447:L447),('RFM input'!$I$95-'RFM input'!$I$159)/A25taxstdlife))","v":2.148609450548427},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E447),('RFM input'!$I$95-'RFM input'!$I$159)-SUM($I447:M447),('RFM input'!$I$95-'RFM input'!$I$159)/A25taxstdlife))","v":2.148609450548427},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E447),('RFM input'!$I$95-'RFM input'!$I$159)-SUM($I447:N447),('RFM input'!$I$95-'RFM input'!$I$159)/A25taxstdlife))","v":2.148609450548427},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E447),('RFM input'!$I$95-'RFM input'!$I$159)-SUM($I447:O447),('RFM input'!$I$95-'RFM input'!$I$159)/A25taxstdlife))","v":2.148609450548427},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E447),('RFM input'!$I$95-'RFM input'!$I$159)-SUM($I447:P447),('RFM input'!$I$95-'RFM input'!$I$159)/A25taxstdlife))","v":2.148609450548427}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E448),('RFM input'!$J$95-'RFM input'!$J$159)-SUM($J448:J448),('RFM input'!$J$95-'RFM input'!$J$159)/A25taxstdlife))","v":2.0993370210673472},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E448),('RFM input'!$J$95-'RFM input'!$J$159)-SUM($J448:K448),('RFM input'!$J$95-'RFM input'!$J$159)/A25taxstdlife))","v":2.0993370210673472},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E448),('RFM input'!$J$95-'RFM input'!$J$159)-SUM($J448:L448),('RFM input'!$J$95-'RFM input'!$J$159)/A25taxstdlife))","v":2.0993370210673472},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E448),('RFM input'!$J$95-'RFM input'!$J$159)-SUM($J448:M448),('RFM input'!$J$95-'RFM input'!$J$159)/A25taxstdlife))","v":2.0993370210673472},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E448),('RFM input'!$J$95-'RFM input'!$J$159)-SUM($J448:N448),('RFM input'!$J$95-'RFM input'!$J$159)/A25taxstdlife))","v":2.0993370210673472},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E448),('RFM input'!$J$95-'RFM input'!$J$159)-SUM($J448:O448),('RFM input'!$J$95-'RFM input'!$J$159)/A25taxstdlife))","v":2.0993370210673472},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E448),('RFM input'!$J$95-'RFM input'!$J$159)-SUM($J448:P448),('RFM input'!$J$95-'RFM input'!$J$159)/A25taxstdlife))","v":2.0993370210673472}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E449),('RFM input'!$K$95-'RFM input'!$K$159)-SUM($K449:K449),('RFM input'!$K$95-'RFM input'!$K$159)/A25taxstdlife))","v":2.9950030980401001},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E449),('RFM input'!$K$95-'RFM input'!$K$159)-SUM($K449:L449),('RFM input'!$K$95-'RFM input'!$K$159)/A25taxstdlife))","v":2.9950030980401001},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E449),('RFM input'!$K$95-'RFM input'!$K$159)-SUM($K449:M449),('RFM input'!$K$95-'RFM input'!$K$159)/A25taxstdlife))","v":2.9950030980401001},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E449),('RFM input'!$K$95-'RFM input'!$K$159)-SUM($K449:N449),('RFM input'!$K$95-'RFM input'!$K$159)/A25taxstdlife))","v":2.9950030980401001},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E449),('RFM input'!$K$95-'RFM input'!$K$159)-SUM($K449:O449),('RFM input'!$K$95-'RFM input'!$K$159)/A25taxstdlife))","v":2.9950030980401001},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E449),('RFM input'!$K$95-'RFM input'!$K$159)-SUM($K449:P449),('RFM input'!$K$95-'RFM input'!$K$159)/A25taxstdlife))","v":2.9950030980401001}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E450),('RFM input'!$L$95-'RFM input'!$L$159)-SUM($L450:L450),('RFM input'!$L$95-'RFM input'!$L$159)/A25taxstdlife))","v":1.3102030184803508},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E450),('RFM input'!$L$95-'RFM input'!$L$159)-SUM($L450:M450),('RFM input'!$L$95-'RFM input'!$L$159)/A25taxstdlife))","v":1.3102030184803508},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E450),('RFM input'!$L$95-'RFM input'!$L$159)-SUM($L450:N450),('RFM input'!$L$95-'RFM input'!$L$159)/A25taxstdlife))","v":1.3102030184803508},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E450),('RFM input'!$L$95-'RFM input'!$L$159)-SUM($L450:O450),('RFM input'!$L$95-'RFM input'!$L$159)/A25taxstdlife))","v":1.3102030184803508},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E450),('RFM input'!$L$95-'RFM input'!$L$159)-SUM($L450:P450),('RFM input'!$L$95-'RFM input'!$L$159)/A25taxstdlife))","v":1.3102030184803508}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E451),('RFM input'!$M$95-'RFM input'!$M$159)-SUM($M451:M451),('RFM input'!$M$95-'RFM input'!$M$159)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E451),('RFM input'!$M$95-'RFM input'!$M$159)-SUM($M451:N451),('RFM input'!$M$95-'RFM input'!$M$159)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E451),('RFM input'!$M$95-'RFM input'!$M$159)-SUM($M451:O451),('RFM input'!$M$95-'RFM input'!$M$159)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E451),('RFM input'!$M$95-'RFM input'!$M$159)-SUM($M451:P451),('RFM input'!$M$95-'RFM input'!$M$159)/A25taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E452),('RFM input'!$N$95-'RFM input'!$N$159)-SUM($N452:N452),('RFM input'!$N$95-'RFM input'!$N$159)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E452),('RFM input'!$N$95-'RFM input'!$N$159)-SUM($N452:O452),('RFM input'!$N$95-'RFM input'!$N$159)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E452),('RFM input'!$N$95-'RFM input'!$N$159)-SUM($N452:P452),('RFM input'!$N$95-'RFM input'!$N$159)/A25taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E453),('RFM input'!$O$95-'RFM input'!$O$159)-SUM($O453:O453),('RFM input'!$O$95-'RFM input'!$O$159)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E453),('RFM input'!$O$95-'RFM input'!$O$159)-SUM($O453:P453),('RFM input'!$O$95-'RFM input'!$O$159)/A25taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E454),('RFM input'!$P$95-'RFM input'!$P$159)-SUM($P454:P454),('RFM input'!$P$95-'RFM input'!$P$159)/A25taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,null,null,{"$f":"-SUM(H444:H455)","v":0},{"$f":"-SUM(I444:I455)","v":-1.8432457939511804},{"$f":"IF(COUNT($H456:I456)>='RFM input'!$W$7,0, -SUM(J444:J455))","v":-3.9918552444996074},{"$f":"IF(COUNT($H456:J456)>='RFM input'!$W$7,0, -SUM(K444:K455))","v":-6.0911922655669546},{"$f":"IF(COUNT($H456:K456)>='RFM input'!$W$7,0, -SUM(L444:L455))","v":-9.0861953636070538},{"$f":"IF(COUNT($H456:L456)>='RFM input'!$W$7,0, -SUM(M444:M455))","v":0},{"$f":"IF(COUNT($H456:M456)>='RFM input'!$W$7,0, -SUM(N444:N455))","v":0},{"$f":"IF(COUNT($H456:N456)>='RFM input'!$W$7,0, -SUM(O444:O455))","v":0},{"$f":"IF(COUNT($H456:O456)>='RFM input'!$W$7,0, -SUM(P444:P455))","v":0},{"$f":"IF(COUNT($H456:P456)>='RFM input'!$W$7,0, -SUM(Q444:Q455))","v":0}]
[null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A26taxremlife,A26taxvalue-SUM($F457:F457),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(I$3>A26taxremlife,A26taxvalue-SUM($F457:H457),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(J$3>A26taxremlife,A26taxvalue-SUM($F457:I457),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(K$3>A26taxremlife,A26taxvalue-SUM($F457:J457),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(L$3>A26taxremlife,A26taxvalue-SUM($F457:K457),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(M$3>A26taxremlife,A26taxvalue-SUM($F457:L457),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(N$3>A26taxremlife,A26taxvalue-SUM($F457:M457),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(O$3>A26taxremlife,A26taxvalue-SUM($F457:N457),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(P$3>A26taxremlife,A26taxvalue-SUM($F457:O457),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A26taxremlife,A26taxvalue-SUM($F457:P457),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A26taxstdlife+$E459),('RFM input'!$H$96-'RFM input'!$H$160)-SUM($H459:H459),('RFM input'!$H$96-'RFM input'!$H$160)/A26taxstdlife))","v":3.2669808262229115E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E459),('RFM input'!$H$96-'RFM input'!$H$160)-SUM($H459:I459),('RFM input'!$H$96-'RFM input'!$H$160)/A26taxstdlife))","v":3.2669808262229115E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E459),('RFM input'!$H$96-'RFM input'!$H$160)-SUM($H459:J459),('RFM input'!$H$96-'RFM input'!$H$160)/A26taxstdlife))","v":3.2669808262229115E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E459),('RFM input'!$H$96-'RFM input'!$H$160)-SUM($H459:K459),('RFM input'!$H$96-'RFM input'!$H$160)/A26taxstdlife))","v":3.2669808262229115E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E459),('RFM input'!$H$96-'RFM input'!$H$160)-SUM($H459:L459),('RFM input'!$H$96-'RFM input'!$H$160)/A26taxstdlife))","v":3.2669808262229115E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E459),('RFM input'!$H$96-'RFM input'!$H$160)-SUM($H459:M459),('RFM input'!$H$96-'RFM input'!$H$160)/A26taxstdlife))","v":3.2669808262229115E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E459),('RFM input'!$H$96-'RFM input'!$H$160)-SUM($H459:N459),('RFM input'!$H$96-'RFM input'!$H$160)/A26taxstdlife))","v":3.2669808262229115E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E459),('RFM input'!$H$96-'RFM input'!$H$160)-SUM($H459:O459),('RFM input'!$H$96-'RFM input'!$H$160)/A26taxstdlife))","v":3.2669808262229115E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E459),('RFM input'!$H$96-'RFM input'!$H$160)-SUM($H459:P459),('RFM input'!$H$96-'RFM input'!$H$160)/A26taxstdlife))","v":3.2669808262229115E-2}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E460),('RFM input'!$I$96-'RFM input'!$I$160)-SUM($I460:I460),('RFM input'!$I$96-'RFM input'!$I$160)/A26taxstdlife))","v":2.1631310663080057E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E460),('RFM input'!$I$96-'RFM input'!$I$160)-SUM($I460:J460),('RFM input'!$I$96-'RFM input'!$I$160)/A26taxstdlife))","v":2.1631310663080057E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E460),('RFM input'!$I$96-'RFM input'!$I$160)-SUM($I460:K460),('RFM input'!$I$96-'RFM input'!$I$160)/A26taxstdlife))","v":2.1631310663080057E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E460),('RFM input'!$I$96-'RFM input'!$I$160)-SUM($I460:L460),('RFM input'!$I$96-'RFM input'!$I$160)/A26taxstdlife))","v":2.1631310663080057E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E460),('RFM input'!$I$96-'RFM input'!$I$160)-SUM($I460:M460),('RFM input'!$I$96-'RFM input'!$I$160)/A26taxstdlife))","v":2.1631310663080057E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E460),('RFM input'!$I$96-'RFM input'!$I$160)-SUM($I460:N460),('RFM input'!$I$96-'RFM input'!$I$160)/A26taxstdlife))","v":2.1631310663080057E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E460),('RFM input'!$I$96-'RFM input'!$I$160)-SUM($I460:O460),('RFM input'!$I$96-'RFM input'!$I$160)/A26taxstdlife))","v":2.1631310663080057E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E460),('RFM input'!$I$96-'RFM input'!$I$160)-SUM($I460:P460),('RFM input'!$I$96-'RFM input'!$I$160)/A26taxstdlife))","v":2.1631310663080057E-2}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E461),('RFM input'!$J$96-'RFM input'!$J$160)-SUM($J461:J461),('RFM input'!$J$96-'RFM input'!$J$160)/A26taxstdlife))","v":7.0876498965351531E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E461),('RFM input'!$J$96-'RFM input'!$J$160)-SUM($J461:K461),('RFM input'!$J$96-'RFM input'!$J$160)/A26taxstdlife))","v":7.0876498965351531E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E461),('RFM input'!$J$96-'RFM input'!$J$160)-SUM($J461:L461),('RFM input'!$J$96-'RFM input'!$J$160)/A26taxstdlife))","v":7.0876498965351531E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E461),('RFM input'!$J$96-'RFM input'!$J$160)-SUM($J461:M461),('RFM input'!$J$96-'RFM input'!$J$160)/A26taxstdlife))","v":7.0876498965351531E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E461),('RFM input'!$J$96-'RFM input'!$J$160)-SUM($J461:N461),('RFM input'!$J$96-'RFM input'!$J$160)/A26taxstdlife))","v":7.0876498965351531E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E461),('RFM input'!$J$96-'RFM input'!$J$160)-SUM($J461:O461),('RFM input'!$J$96-'RFM input'!$J$160)/A26taxstdlife))","v":7.0876498965351531E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E461),('RFM input'!$J$96-'RFM input'!$J$160)-SUM($J461:P461),('RFM input'!$J$96-'RFM input'!$J$160)/A26taxstdlife))","v":7.0876498965351531E-2}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E462),('RFM input'!$K$96-'RFM input'!$K$160)-SUM($K462:K462),('RFM input'!$K$96-'RFM input'!$K$160)/A26taxstdlife))","v":2.7879453355070267E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E462),('RFM input'!$K$96-'RFM input'!$K$160)-SUM($K462:L462),('RFM input'!$K$96-'RFM input'!$K$160)/A26taxstdlife))","v":2.7879453355070267E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E462),('RFM input'!$K$96-'RFM input'!$K$160)-SUM($K462:M462),('RFM input'!$K$96-'RFM input'!$K$160)/A26taxstdlife))","v":2.7879453355070267E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E462),('RFM input'!$K$96-'RFM input'!$K$160)-SUM($K462:N462),('RFM input'!$K$96-'RFM input'!$K$160)/A26taxstdlife))","v":2.7879453355070267E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E462),('RFM input'!$K$96-'RFM input'!$K$160)-SUM($K462:O462),('RFM input'!$K$96-'RFM input'!$K$160)/A26taxstdlife))","v":2.7879453355070267E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E462),('RFM input'!$K$96-'RFM input'!$K$160)-SUM($K462:P462),('RFM input'!$K$96-'RFM input'!$K$160)/A26taxstdlife))","v":2.7879453355070267E-2}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E463),('RFM input'!$L$96-'RFM input'!$L$160)-SUM($L463:L463),('RFM input'!$L$96-'RFM input'!$L$160)/A26taxstdlife))","v":2.9533686696343639E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E463),('RFM input'!$L$96-'RFM input'!$L$160)-SUM($L463:M463),('RFM input'!$L$96-'RFM input'!$L$160)/A26taxstdlife))","v":2.9533686696343639E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E463),('RFM input'!$L$96-'RFM input'!$L$160)-SUM($L463:N463),('RFM input'!$L$96-'RFM input'!$L$160)/A26taxstdlife))","v":2.9533686696343639E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E463),('RFM input'!$L$96-'RFM input'!$L$160)-SUM($L463:O463),('RFM input'!$L$96-'RFM input'!$L$160)/A26taxstdlife))","v":2.9533686696343639E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E463),('RFM input'!$L$96-'RFM input'!$L$160)-SUM($L463:P463),('RFM input'!$L$96-'RFM input'!$L$160)/A26taxstdlife))","v":2.9533686696343639E-2}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E464),('RFM input'!$M$96-'RFM input'!$M$160)-SUM($M464:M464),('RFM input'!$M$96-'RFM input'!$M$160)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E464),('RFM input'!$M$96-'RFM input'!$M$160)-SUM($M464:N464),('RFM input'!$M$96-'RFM input'!$M$160)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E464),('RFM input'!$M$96-'RFM input'!$M$160)-SUM($M464:O464),('RFM input'!$M$96-'RFM input'!$M$160)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E464),('RFM input'!$M$96-'RFM input'!$M$160)-SUM($M464:P464),('RFM input'!$M$96-'RFM input'!$M$160)/A26taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E465),('RFM input'!$N$96-'RFM input'!$N$160)-SUM($N465:N465),('RFM input'!$N$96-'RFM input'!$N$160)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E465),('RFM input'!$N$96-'RFM input'!$N$160)-SUM($N465:O465),('RFM input'!$N$96-'RFM input'!$N$160)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E465),('RFM input'!$N$96-'RFM input'!$N$160)-SUM($N465:P465),('RFM input'!$N$96-'RFM input'!$N$160)/A26taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E466),('RFM input'!$O$96-'RFM input'!$O$160)-SUM($O466:O466),('RFM input'!$O$96-'RFM input'!$O$160)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E466),('RFM input'!$O$96-'RFM input'!$O$160)-SUM($O466:P466),('RFM input'!$O$96-'RFM input'!$O$160)/A26taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E467),('RFM input'!$P$96-'RFM input'!$P$160)-SUM($P467:P467),('RFM input'!$P$96-'RFM input'!$P$160)/A26taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,null,null,{"$f":"-SUM(H457:H468)","v":0},{"$f":"-SUM(I457:I468)","v":-3.2669808262229115E-2},{"$f":"IF(COUNT($H469:I469)>='RFM input'!$W$7,0, -SUM(J457:J468))","v":-5.4301118925309172E-2},{"$f":"IF(COUNT($H469:J469)>='RFM input'!$W$7,0, -SUM(K457:K468))","v":-0.1251776178906607},{"$f":"IF(COUNT($H469:K469)>='RFM input'!$W$7,0, -SUM(L457:L468))","v":-0.15305707124573098},{"$f":"IF(COUNT($H469:L469)>='RFM input'!$W$7,0, -SUM(M457:M468))","v":0},{"$f":"IF(COUNT($H469:M469)>='RFM input'!$W$7,0, -SUM(N457:N468))","v":0},{"$f":"IF(COUNT($H469:N469)>='RFM input'!$W$7,0, -SUM(O457:O468))","v":0},{"$f":"IF(COUNT($H469:O469)>='RFM input'!$W$7,0, -SUM(P457:P468))","v":0},{"$f":"IF(COUNT($H469:P469)>='RFM input'!$W$7,0, -SUM(Q457:Q468))","v":0}]
[null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A27taxremlife,A27taxvalue-SUM($F470:F470),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(I$3>A27taxremlife,A27taxvalue-SUM($F470:H470),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(J$3>A27taxremlife,A27taxvalue-SUM($F470:I470),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(K$3>A27taxremlife,A27taxvalue-SUM($F470:J470),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(L$3>A27taxremlife,A27taxvalue-SUM($F470:K470),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(M$3>A27taxremlife,A27taxvalue-SUM($F470:L470),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(N$3>A27taxremlife,A27taxvalue-SUM($F470:M470),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(O$3>A27taxremlife,A27taxvalue-SUM($F470:N470),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(P$3>A27taxremlife,A27taxvalue-SUM($F470:O470),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A27taxremlife,A27taxvalue-SUM($F470:P470),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A27taxstdlife+$E472),('RFM input'!$H$97-'RFM input'!$H$161)-SUM($H472:H472),('RFM input'!$H$97-'RFM input'!$H$161)/A27taxstdlife))","v":0.54379612960298152},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E472),('RFM input'!$H$97-'RFM input'!$H$161)-SUM($H472:I472),('RFM input'!$H$97-'RFM input'!$H$161)/A27taxstdlife))","v":0.54379612960298152},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E472),('RFM input'!$H$97-'RFM input'!$H$161)-SUM($H472:J472),('RFM input'!$H$97-'RFM input'!$H$161)/A27taxstdlife))","v":0.54379612960298152},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E472),('RFM input'!$H$97-'RFM input'!$H$161)-SUM($H472:K472),('RFM input'!$H$97-'RFM input'!$H$161)/A27taxstdlife))","v":0.54379612960298152},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E472),('RFM input'!$H$97-'RFM input'!$H$161)-SUM($H472:L472),('RFM input'!$H$97-'RFM input'!$H$161)/A27taxstdlife))","v":0.54379612960298152},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E472),('RFM input'!$H$97-'RFM input'!$H$161)-SUM($H472:M472),('RFM input'!$H$97-'RFM input'!$H$161)/A27taxstdlife))","v":0.54379612960298152},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E472),('RFM input'!$H$97-'RFM input'!$H$161)-SUM($H472:N472),('RFM input'!$H$97-'RFM input'!$H$161)/A27taxstdlife))","v":0.54379612960298152},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E472),('RFM input'!$H$97-'RFM input'!$H$161)-SUM($H472:O472),('RFM input'!$H$97-'RFM input'!$H$161)/A27taxstdlife))","v":0.54379612960298152},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E472),('RFM input'!$H$97-'RFM input'!$H$161)-SUM($H472:P472),('RFM input'!$H$97-'RFM input'!$H$161)/A27taxstdlife))","v":0.54379612960298152}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E473),('RFM input'!$I$97-'RFM input'!$I$161)-SUM($I473:I473),('RFM input'!$I$97-'RFM input'!$I$161)/A27taxstdlife))","v":0.45415121634547367},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E473),('RFM input'!$I$97-'RFM input'!$I$161)-SUM($I473:J473),('RFM input'!$I$97-'RFM input'!$I$161)/A27taxstdlife))","v":0.45415121634547367},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E473),('RFM input'!$I$97-'RFM input'!$I$161)-SUM($I473:K473),('RFM input'!$I$97-'RFM input'!$I$161)/A27taxstdlife))","v":0.45415121634547367},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E473),('RFM input'!$I$97-'RFM input'!$I$161)-SUM($I473:L473),('RFM input'!$I$97-'RFM input'!$I$161)/A27taxstdlife))","v":0.45415121634547367},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E473),('RFM input'!$I$97-'RFM input'!$I$161)-SUM($I473:M473),('RFM input'!$I$97-'RFM input'!$I$161)/A27taxstdlife))","v":0.45415121634547367},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E473),('RFM input'!$I$97-'RFM input'!$I$161)-SUM($I473:N473),('RFM input'!$I$97-'RFM input'!$I$161)/A27taxstdlife))","v":0.45415121634547367},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E473),('RFM input'!$I$97-'RFM input'!$I$161)-SUM($I473:O473),('RFM input'!$I$97-'RFM input'!$I$161)/A27taxstdlife))","v":0.45415121634547367},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E473),('RFM input'!$I$97-'RFM input'!$I$161)-SUM($I473:P473),('RFM input'!$I$97-'RFM input'!$I$161)/A27taxstdlife))","v":0.45415121634547367}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E474),('RFM input'!$J$97-'RFM input'!$J$161)-SUM($J474:J474),('RFM input'!$J$97-'RFM input'!$J$161)/A27taxstdlife))","v":0.68961408077276853},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E474),('RFM input'!$J$97-'RFM input'!$J$161)-SUM($J474:K474),('RFM input'!$J$97-'RFM input'!$J$161)/A27taxstdlife))","v":0.68961408077276853},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E474),('RFM input'!$J$97-'RFM input'!$J$161)-SUM($J474:L474),('RFM input'!$J$97-'RFM input'!$J$161)/A27taxstdlife))","v":0.68961408077276853},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E474),('RFM input'!$J$97-'RFM input'!$J$161)-SUM($J474:M474),('RFM input'!$J$97-'RFM input'!$J$161)/A27taxstdlife))","v":0.68961408077276853},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E474),('RFM input'!$J$97-'RFM input'!$J$161)-SUM($J474:N474),('RFM input'!$J$97-'RFM input'!$J$161)/A27taxstdlife))","v":0.68961408077276853},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E474),('RFM input'!$J$97-'RFM input'!$J$161)-SUM($J474:O474),('RFM input'!$J$97-'RFM input'!$J$161)/A27taxstdlife))","v":0.68961408077276853},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E474),('RFM input'!$J$97-'RFM input'!$J$161)-SUM($J474:P474),('RFM input'!$J$97-'RFM input'!$J$161)/A27taxstdlife))","v":0.68961408077276853}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E475),('RFM input'!$K$97-'RFM input'!$K$161)-SUM($K475:K475),('RFM input'!$K$97-'RFM input'!$K$161)/A27taxstdlife))","v":0.82954424839984831},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E475),('RFM input'!$K$97-'RFM input'!$K$161)-SUM($K475:L475),('RFM input'!$K$97-'RFM input'!$K$161)/A27taxstdlife))","v":0.82954424839984831},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E475),('RFM input'!$K$97-'RFM input'!$K$161)-SUM($K475:M475),('RFM input'!$K$97-'RFM input'!$K$161)/A27taxstdlife))","v":0.82954424839984831},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E475),('RFM input'!$K$97-'RFM input'!$K$161)-SUM($K475:N475),('RFM input'!$K$97-'RFM input'!$K$161)/A27taxstdlife))","v":0.82954424839984831},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E475),('RFM input'!$K$97-'RFM input'!$K$161)-SUM($K475:O475),('RFM input'!$K$97-'RFM input'!$K$161)/A27taxstdlife))","v":0.82954424839984831},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E475),('RFM input'!$K$97-'RFM input'!$K$161)-SUM($K475:P475),('RFM input'!$K$97-'RFM input'!$K$161)/A27taxstdlife))","v":0.82954424839984831}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E476),('RFM input'!$L$97-'RFM input'!$L$161)-SUM($L476:L476),('RFM input'!$L$97-'RFM input'!$L$161)/A27taxstdlife))","v":1.7957218895227345},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E476),('RFM input'!$L$97-'RFM input'!$L$161)-SUM($L476:M476),('RFM input'!$L$97-'RFM input'!$L$161)/A27taxstdlife))","v":1.7957218895227345},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E476),('RFM input'!$L$97-'RFM input'!$L$161)-SUM($L476:N476),('RFM input'!$L$97-'RFM input'!$L$161)/A27taxstdlife))","v":1.7957218895227345},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E476),('RFM input'!$L$97-'RFM input'!$L$161)-SUM($L476:O476),('RFM input'!$L$97-'RFM input'!$L$161)/A27taxstdlife))","v":1.7957218895227345},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E476),('RFM input'!$L$97-'RFM input'!$L$161)-SUM($L476:P476),('RFM input'!$L$97-'RFM input'!$L$161)/A27taxstdlife))","v":1.7957218895227345}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E477),('RFM input'!$M$97-'RFM input'!$M$161)-SUM($M477:M477),('RFM input'!$M$97-'RFM input'!$M$161)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E477),('RFM input'!$M$97-'RFM input'!$M$161)-SUM($M477:N477),('RFM input'!$M$97-'RFM input'!$M$161)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E477),('RFM input'!$M$97-'RFM input'!$M$161)-SUM($M477:O477),('RFM input'!$M$97-'RFM input'!$M$161)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E477),('RFM input'!$M$97-'RFM input'!$M$161)-SUM($M477:P477),('RFM input'!$M$97-'RFM input'!$M$161)/A27taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E478),('RFM input'!$N$97-'RFM input'!$N$161)-SUM($N478:N478),('RFM input'!$N$97-'RFM input'!$N$161)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E478),('RFM input'!$N$97-'RFM input'!$N$161)-SUM($N478:O478),('RFM input'!$N$97-'RFM input'!$N$161)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E478),('RFM input'!$N$97-'RFM input'!$N$161)-SUM($N478:P478),('RFM input'!$N$97-'RFM input'!$N$161)/A27taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E479),('RFM input'!$O$97-'RFM input'!$O$161)-SUM($O479:O479),('RFM input'!$O$97-'RFM input'!$O$161)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E479),('RFM input'!$O$97-'RFM input'!$O$161)-SUM($O479:P479),('RFM input'!$O$97-'RFM input'!$O$161)/A27taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E480),('RFM input'!$P$97-'RFM input'!$P$161)-SUM($P480:P480),('RFM input'!$P$97-'RFM input'!$P$161)/A27taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,null,null,{"$f":"-SUM(H470:H481)","v":0},{"$f":"-SUM(I470:I481)","v":-0.54379612960298152},{"$f":"IF(COUNT($H482:I482)>='RFM input'!$W$7,0, -SUM(J470:J481))","v":-0.99794734594845513},{"$f":"IF(COUNT($H482:J482)>='RFM input'!$W$7,0, -SUM(K470:K481))","v":-1.6875614267212238},{"$f":"IF(COUNT($H482:K482)>='RFM input'!$W$7,0, -SUM(L470:L481))","v":-2.5171056751210719},{"$f":"IF(COUNT($H482:L482)>='RFM input'!$W$7,0, -SUM(M470:M481))","v":0},{"$f":"IF(COUNT($H482:M482)>='RFM input'!$W$7,0, -SUM(N470:N481))","v":0},{"$f":"IF(COUNT($H482:N482)>='RFM input'!$W$7,0, -SUM(O470:O481))","v":0},{"$f":"IF(COUNT($H482:O482)>='RFM input'!$W$7,0, -SUM(P470:P481))","v":0},{"$f":"IF(COUNT($H482:P482)>='RFM input'!$W$7,0, -SUM(Q470:Q481))","v":0}]
[null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A28taxremlife,A28taxvalue-SUM($F483:F483),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(I$3>A28taxremlife,A28taxvalue-SUM($F483:H483),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(J$3>A28taxremlife,A28taxvalue-SUM($F483:I483),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(K$3>A28taxremlife,A28taxvalue-SUM($F483:J483),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(L$3>A28taxremlife,A28taxvalue-SUM($F483:K483),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(M$3>A28taxremlife,A28taxvalue-SUM($F483:L483),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(N$3>A28taxremlife,A28taxvalue-SUM($F483:M483),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(O$3>A28taxremlife,A28taxvalue-SUM($F483:N483),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(P$3>A28taxremlife,A28taxvalue-SUM($F483:O483),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A28taxremlife,A28taxvalue-SUM($F483:P483),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A28taxstdlife+$E485),('RFM input'!$H$98-'RFM input'!$H$162)-SUM($H485:H485),('RFM input'!$H$98-'RFM input'!$H$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E485),('RFM input'!$H$98-'RFM input'!$H$162)-SUM($H485:I485),('RFM input'!$H$98-'RFM input'!$H$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E485),('RFM input'!$H$98-'RFM input'!$H$162)-SUM($H485:J485),('RFM input'!$H$98-'RFM input'!$H$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E485),('RFM input'!$H$98-'RFM input'!$H$162)-SUM($H485:K485),('RFM input'!$H$98-'RFM input'!$H$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E485),('RFM input'!$H$98-'RFM input'!$H$162)-SUM($H485:L485),('RFM input'!$H$98-'RFM input'!$H$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E485),('RFM input'!$H$98-'RFM input'!$H$162)-SUM($H485:M485),('RFM input'!$H$98-'RFM input'!$H$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E485),('RFM input'!$H$98-'RFM input'!$H$162)-SUM($H485:N485),('RFM input'!$H$98-'RFM input'!$H$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E485),('RFM input'!$H$98-'RFM input'!$H$162)-SUM($H485:O485),('RFM input'!$H$98-'RFM input'!$H$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E485),('RFM input'!$H$98-'RFM input'!$H$162)-SUM($H485:P485),('RFM input'!$H$98-'RFM input'!$H$162)/A28taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E486),('RFM input'!$I$98-'RFM input'!$I$162)-SUM($I486:I486),('RFM input'!$I$98-'RFM input'!$I$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E486),('RFM input'!$I$98-'RFM input'!$I$162)-SUM($I486:J486),('RFM input'!$I$98-'RFM input'!$I$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E486),('RFM input'!$I$98-'RFM input'!$I$162)-SUM($I486:K486),('RFM input'!$I$98-'RFM input'!$I$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E486),('RFM input'!$I$98-'RFM input'!$I$162)-SUM($I486:L486),('RFM input'!$I$98-'RFM input'!$I$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E486),('RFM input'!$I$98-'RFM input'!$I$162)-SUM($I486:M486),('RFM input'!$I$98-'RFM input'!$I$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E486),('RFM input'!$I$98-'RFM input'!$I$162)-SUM($I486:N486),('RFM input'!$I$98-'RFM input'!$I$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E486),('RFM input'!$I$98-'RFM input'!$I$162)-SUM($I486:O486),('RFM input'!$I$98-'RFM input'!$I$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E486),('RFM input'!$I$98-'RFM input'!$I$162)-SUM($I486:P486),('RFM input'!$I$98-'RFM input'!$I$162)/A28taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E487),('RFM input'!$J$98-'RFM input'!$J$162)-SUM($J487:J487),('RFM input'!$J$98-'RFM input'!$J$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E487),('RFM input'!$J$98-'RFM input'!$J$162)-SUM($J487:K487),('RFM input'!$J$98-'RFM input'!$J$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E487),('RFM input'!$J$98-'RFM input'!$J$162)-SUM($J487:L487),('RFM input'!$J$98-'RFM input'!$J$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E487),('RFM input'!$J$98-'RFM input'!$J$162)-SUM($J487:M487),('RFM input'!$J$98-'RFM input'!$J$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E487),('RFM input'!$J$98-'RFM input'!$J$162)-SUM($J487:N487),('RFM input'!$J$98-'RFM input'!$J$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E487),('RFM input'!$J$98-'RFM input'!$J$162)-SUM($J487:O487),('RFM input'!$J$98-'RFM input'!$J$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E487),('RFM input'!$J$98-'RFM input'!$J$162)-SUM($J487:P487),('RFM input'!$J$98-'RFM input'!$J$162)/A28taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E488),('RFM input'!$K$98-'RFM input'!$K$162)-SUM($K488:K488),('RFM input'!$K$98-'RFM input'!$K$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E488),('RFM input'!$K$98-'RFM input'!$K$162)-SUM($K488:L488),('RFM input'!$K$98-'RFM input'!$K$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E488),('RFM input'!$K$98-'RFM input'!$K$162)-SUM($K488:M488),('RFM input'!$K$98-'RFM input'!$K$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E488),('RFM input'!$K$98-'RFM input'!$K$162)-SUM($K488:N488),('RFM input'!$K$98-'RFM input'!$K$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E488),('RFM input'!$K$98-'RFM input'!$K$162)-SUM($K488:O488),('RFM input'!$K$98-'RFM input'!$K$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E488),('RFM input'!$K$98-'RFM input'!$K$162)-SUM($K488:P488),('RFM input'!$K$98-'RFM input'!$K$162)/A28taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E489),('RFM input'!$L$98-'RFM input'!$L$162)-SUM($L489:L489),('RFM input'!$L$98-'RFM input'!$L$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E489),('RFM input'!$L$98-'RFM input'!$L$162)-SUM($L489:M489),('RFM input'!$L$98-'RFM input'!$L$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E489),('RFM input'!$L$98-'RFM input'!$L$162)-SUM($L489:N489),('RFM input'!$L$98-'RFM input'!$L$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E489),('RFM input'!$L$98-'RFM input'!$L$162)-SUM($L489:O489),('RFM input'!$L$98-'RFM input'!$L$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E489),('RFM input'!$L$98-'RFM input'!$L$162)-SUM($L489:P489),('RFM input'!$L$98-'RFM input'!$L$162)/A28taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E490),('RFM input'!$M$98-'RFM input'!$M$162)-SUM($M490:M490),('RFM input'!$M$98-'RFM input'!$M$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E490),('RFM input'!$M$98-'RFM input'!$M$162)-SUM($M490:N490),('RFM input'!$M$98-'RFM input'!$M$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E490),('RFM input'!$M$98-'RFM input'!$M$162)-SUM($M490:O490),('RFM input'!$M$98-'RFM input'!$M$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E490),('RFM input'!$M$98-'RFM input'!$M$162)-SUM($M490:P490),('RFM input'!$M$98-'RFM input'!$M$162)/A28taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E491),('RFM input'!$N$98-'RFM input'!$N$162)-SUM($N491:N491),('RFM input'!$N$98-'RFM input'!$N$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E491),('RFM input'!$N$98-'RFM input'!$N$162)-SUM($N491:O491),('RFM input'!$N$98-'RFM input'!$N$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E491),('RFM input'!$N$98-'RFM input'!$N$162)-SUM($N491:P491),('RFM input'!$N$98-'RFM input'!$N$162)/A28taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E492),('RFM input'!$O$98-'RFM input'!$O$162)-SUM($O492:O492),('RFM input'!$O$98-'RFM input'!$O$162)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E492),('RFM input'!$O$98-'RFM input'!$O$162)-SUM($O492:P492),('RFM input'!$O$98-'RFM input'!$O$162)/A28taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E493),('RFM input'!$P$98-'RFM input'!$P$162)-SUM($P493:P493),('RFM input'!$P$98-'RFM input'!$P$162)/A28taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,null,null,{"$f":"-SUM(H483:H494)","v":0},{"$f":"-SUM(I483:I494)","v":0},{"$f":"IF(COUNT($H495:I495)>='RFM input'!$W$7,0, -SUM(J483:J494))","v":0},{"$f":"IF(COUNT($H495:J495)>='RFM input'!$W$7,0, -SUM(K483:K494))","v":0},{"$f":"IF(COUNT($H495:K495)>='RFM input'!$W$7,0, -SUM(L483:L494))","v":0},{"$f":"IF(COUNT($H495:L495)>='RFM input'!$W$7,0, -SUM(M483:M494))","v":0},{"$f":"IF(COUNT($H495:M495)>='RFM input'!$W$7,0, -SUM(N483:N494))","v":0},{"$f":"IF(COUNT($H495:N495)>='RFM input'!$W$7,0, -SUM(O483:O494))","v":0},{"$f":"IF(COUNT($H495:O495)>='RFM input'!$W$7,0, -SUM(P483:P494))","v":0},{"$f":"IF(COUNT($H495:P495)>='RFM input'!$W$7,0, -SUM(Q483:Q494))","v":0}]
[null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A29taxremlife,A29taxvalue-SUM($F496:F496),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":"n/a"},{"$f":"IF(I$3>A29taxremlife,A29taxvalue-SUM($F496:H496),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":"n/a"},{"$f":"IF(J$3>A29taxremlife,A29taxvalue-SUM($F496:I496),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":"n/a"},{"$f":"IF(K$3>A29taxremlife,A29taxvalue-SUM($F496:J496),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":"n/a"},{"$f":"IF(L$3>A29taxremlife,A29taxvalue-SUM($F496:K496),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":"n/a"},{"$f":"IF(M$3>A29taxremlife,A29taxvalue-SUM($F496:L496),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":"n/a"},{"$f":"IF(N$3>A29taxremlife,A29taxvalue-SUM($F496:M496),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":"n/a"},{"$f":"IF(O$3>A29taxremlife,A29taxvalue-SUM($F496:N496),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":"n/a"},{"$f":"IF(P$3>A29taxremlife,A29taxvalue-SUM($F496:O496),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A29taxremlife,A29taxvalue-SUM($F496:P496),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A29taxstdlife+$E498),('RFM input'!$H$99-'RFM input'!$H$163)-SUM($H498:H498),('RFM input'!$H$99-'RFM input'!$H$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E498),('RFM input'!$H$99-'RFM input'!$H$163)-SUM($H498:I498),('RFM input'!$H$99-'RFM input'!$H$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E498),('RFM input'!$H$99-'RFM input'!$H$163)-SUM($H498:J498),('RFM input'!$H$99-'RFM input'!$H$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E498),('RFM input'!$H$99-'RFM input'!$H$163)-SUM($H498:K498),('RFM input'!$H$99-'RFM input'!$H$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E498),('RFM input'!$H$99-'RFM input'!$H$163)-SUM($H498:L498),('RFM input'!$H$99-'RFM input'!$H$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E498),('RFM input'!$H$99-'RFM input'!$H$163)-SUM($H498:M498),('RFM input'!$H$99-'RFM input'!$H$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E498),('RFM input'!$H$99-'RFM input'!$H$163)-SUM($H498:N498),('RFM input'!$H$99-'RFM input'!$H$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E498),('RFM input'!$H$99-'RFM input'!$H$163)-SUM($H498:O498),('RFM input'!$H$99-'RFM input'!$H$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E498),('RFM input'!$H$99-'RFM input'!$H$163)-SUM($H498:P498),('RFM input'!$H$99-'RFM input'!$H$163)/A29taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E499),('RFM input'!$I$99-'RFM input'!$I$163)-SUM($I499:I499),('RFM input'!$I$99-'RFM input'!$I$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E499),('RFM input'!$I$99-'RFM input'!$I$163)-SUM($I499:J499),('RFM input'!$I$99-'RFM input'!$I$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E499),('RFM input'!$I$99-'RFM input'!$I$163)-SUM($I499:K499),('RFM input'!$I$99-'RFM input'!$I$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E499),('RFM input'!$I$99-'RFM input'!$I$163)-SUM($I499:L499),('RFM input'!$I$99-'RFM input'!$I$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E499),('RFM input'!$I$99-'RFM input'!$I$163)-SUM($I499:M499),('RFM input'!$I$99-'RFM input'!$I$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E499),('RFM input'!$I$99-'RFM input'!$I$163)-SUM($I499:N499),('RFM input'!$I$99-'RFM input'!$I$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E499),('RFM input'!$I$99-'RFM input'!$I$163)-SUM($I499:O499),('RFM input'!$I$99-'RFM input'!$I$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E499),('RFM input'!$I$99-'RFM input'!$I$163)-SUM($I499:P499),('RFM input'!$I$99-'RFM input'!$I$163)/A29taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E500),('RFM input'!$J$99-'RFM input'!$J$163)-SUM($J500:J500),('RFM input'!$J$99-'RFM input'!$J$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E500),('RFM input'!$J$99-'RFM input'!$J$163)-SUM($J500:K500),('RFM input'!$J$99-'RFM input'!$J$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E500),('RFM input'!$J$99-'RFM input'!$J$163)-SUM($J500:L500),('RFM input'!$J$99-'RFM input'!$J$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E500),('RFM input'!$J$99-'RFM input'!$J$163)-SUM($J500:M500),('RFM input'!$J$99-'RFM input'!$J$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E500),('RFM input'!$J$99-'RFM input'!$J$163)-SUM($J500:N500),('RFM input'!$J$99-'RFM input'!$J$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E500),('RFM input'!$J$99-'RFM input'!$J$163)-SUM($J500:O500),('RFM input'!$J$99-'RFM input'!$J$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E500),('RFM input'!$J$99-'RFM input'!$J$163)-SUM($J500:P500),('RFM input'!$J$99-'RFM input'!$J$163)/A29taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E501),('RFM input'!$K$99-'RFM input'!$K$163)-SUM($K501:K501),('RFM input'!$K$99-'RFM input'!$K$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E501),('RFM input'!$K$99-'RFM input'!$K$163)-SUM($K501:L501),('RFM input'!$K$99-'RFM input'!$K$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E501),('RFM input'!$K$99-'RFM input'!$K$163)-SUM($K501:M501),('RFM input'!$K$99-'RFM input'!$K$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E501),('RFM input'!$K$99-'RFM input'!$K$163)-SUM($K501:N501),('RFM input'!$K$99-'RFM input'!$K$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E501),('RFM input'!$K$99-'RFM input'!$K$163)-SUM($K501:O501),('RFM input'!$K$99-'RFM input'!$K$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E501),('RFM input'!$K$99-'RFM input'!$K$163)-SUM($K501:P501),('RFM input'!$K$99-'RFM input'!$K$163)/A29taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E502),('RFM input'!$L$99-'RFM input'!$L$163)-SUM($L502:L502),('RFM input'!$L$99-'RFM input'!$L$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E502),('RFM input'!$L$99-'RFM input'!$L$163)-SUM($L502:M502),('RFM input'!$L$99-'RFM input'!$L$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E502),('RFM input'!$L$99-'RFM input'!$L$163)-SUM($L502:N502),('RFM input'!$L$99-'RFM input'!$L$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E502),('RFM input'!$L$99-'RFM input'!$L$163)-SUM($L502:O502),('RFM input'!$L$99-'RFM input'!$L$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E502),('RFM input'!$L$99-'RFM input'!$L$163)-SUM($L502:P502),('RFM input'!$L$99-'RFM input'!$L$163)/A29taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E503),('RFM input'!$M$99-'RFM input'!$M$163)-SUM($M503:M503),('RFM input'!$M$99-'RFM input'!$M$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E503),('RFM input'!$M$99-'RFM input'!$M$163)-SUM($M503:N503),('RFM input'!$M$99-'RFM input'!$M$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E503),('RFM input'!$M$99-'RFM input'!$M$163)-SUM($M503:O503),('RFM input'!$M$99-'RFM input'!$M$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E503),('RFM input'!$M$99-'RFM input'!$M$163)-SUM($M503:P503),('RFM input'!$M$99-'RFM input'!$M$163)/A29taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E504),('RFM input'!$N$99-'RFM input'!$N$163)-SUM($N504:N504),('RFM input'!$N$99-'RFM input'!$N$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E504),('RFM input'!$N$99-'RFM input'!$N$163)-SUM($N504:O504),('RFM input'!$N$99-'RFM input'!$N$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E504),('RFM input'!$N$99-'RFM input'!$N$163)-SUM($N504:P504),('RFM input'!$N$99-'RFM input'!$N$163)/A29taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E505),('RFM input'!$O$99-'RFM input'!$O$163)-SUM($O505:O505),('RFM input'!$O$99-'RFM input'!$O$163)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E505),('RFM input'!$O$99-'RFM input'!$O$163)-SUM($O505:P505),('RFM input'!$O$99-'RFM input'!$O$163)/A29taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E506),('RFM input'!$P$99-'RFM input'!$P$163)-SUM($P506:P506),('RFM input'!$P$99-'RFM input'!$P$163)/A29taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,null,null,{"$f":"-SUM(H496:H507)","v":0},{"$f":"-SUM(I496:I507)","v":0},{"$f":"IF(COUNT($H508:I508)>='RFM input'!$W$7,0, -SUM(J496:J507))","v":0},{"$f":"IF(COUNT($H508:J508)>='RFM input'!$W$7,0, -SUM(K496:K507))","v":0},{"$f":"IF(COUNT($H508:K508)>='RFM input'!$W$7,0, -SUM(L496:L507))","v":0},{"$f":"IF(COUNT($H508:L508)>='RFM input'!$W$7,0, -SUM(M496:M507))","v":0},{"$f":"IF(COUNT($H508:M508)>='RFM input'!$W$7,0, -SUM(N496:N507))","v":0},{"$f":"IF(COUNT($H508:N508)>='RFM input'!$W$7,0, -SUM(O496:O507))","v":0},{"$f":"IF(COUNT($H508:O508)>='RFM input'!$W$7,0, -SUM(P496:P507))","v":0},{"$f":"IF(COUNT($H508:P508)>='RFM input'!$W$7,0, -SUM(Q496:Q507))","v":0}]
[null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A30taxremlife,A30taxvalue-SUM($F509:F509),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(I$3>A30taxremlife,A30taxvalue-SUM($F509:H509),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(J$3>A30taxremlife,A30taxvalue-SUM($F509:I509),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(K$3>A30taxremlife,A30taxvalue-SUM($F509:J509),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(L$3>A30taxremlife,A30taxvalue-SUM($F509:K509),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(M$3>A30taxremlife,A30taxvalue-SUM($F509:L509),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(N$3>A30taxremlife,A30taxvalue-SUM($F509:M509),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(O$3>A30taxremlife,A30taxvalue-SUM($F509:N509),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(P$3>A30taxremlife,A30taxvalue-SUM($F509:O509),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A30taxremlife,A30taxvalue-SUM($F509:P509),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A30taxstdlife+$E511),('RFM input'!$H$100-'RFM input'!$H$164)-SUM($H511:H511),('RFM input'!$H$100-'RFM input'!$H$164)/A30taxstdlife))","v":0.45156966263131071},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E511),('RFM input'!$H$100-'RFM input'!$H$164)-SUM($H511:I511),('RFM input'!$H$100-'RFM input'!$H$164)/A30taxstdlife))","v":0.45156966263131071},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E511),('RFM input'!$H$100-'RFM input'!$H$164)-SUM($H511:J511),('RFM input'!$H$100-'RFM input'!$H$164)/A30taxstdlife))","v":0.45156966263131071},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E511),('RFM input'!$H$100-'RFM input'!$H$164)-SUM($H511:K511),('RFM input'!$H$100-'RFM input'!$H$164)/A30taxstdlife))","v":0.45156966263131071},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E511),('RFM input'!$H$100-'RFM input'!$H$164)-SUM($H511:L511),('RFM input'!$H$100-'RFM input'!$H$164)/A30taxstdlife))","v":0.45156966263131071},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E511),('RFM input'!$H$100-'RFM input'!$H$164)-SUM($H511:M511),('RFM input'!$H$100-'RFM input'!$H$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E511),('RFM input'!$H$100-'RFM input'!$H$164)-SUM($H511:N511),('RFM input'!$H$100-'RFM input'!$H$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E511),('RFM input'!$H$100-'RFM input'!$H$164)-SUM($H511:O511),('RFM input'!$H$100-'RFM input'!$H$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E511),('RFM input'!$H$100-'RFM input'!$H$164)-SUM($H511:P511),('RFM input'!$H$100-'RFM input'!$H$164)/A30taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E512),('RFM input'!$I$100-'RFM input'!$I$164)-SUM($I512:I512),('RFM input'!$I$100-'RFM input'!$I$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E512),('RFM input'!$I$100-'RFM input'!$I$164)-SUM($I512:J512),('RFM input'!$I$100-'RFM input'!$I$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E512),('RFM input'!$I$100-'RFM input'!$I$164)-SUM($I512:K512),('RFM input'!$I$100-'RFM input'!$I$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E512),('RFM input'!$I$100-'RFM input'!$I$164)-SUM($I512:L512),('RFM input'!$I$100-'RFM input'!$I$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E512),('RFM input'!$I$100-'RFM input'!$I$164)-SUM($I512:M512),('RFM input'!$I$100-'RFM input'!$I$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E512),('RFM input'!$I$100-'RFM input'!$I$164)-SUM($I512:N512),('RFM input'!$I$100-'RFM input'!$I$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E512),('RFM input'!$I$100-'RFM input'!$I$164)-SUM($I512:O512),('RFM input'!$I$100-'RFM input'!$I$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E512),('RFM input'!$I$100-'RFM input'!$I$164)-SUM($I512:P512),('RFM input'!$I$100-'RFM input'!$I$164)/A30taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E513),('RFM input'!$J$100-'RFM input'!$J$164)-SUM($J513:J513),('RFM input'!$J$100-'RFM input'!$J$164)/A30taxstdlife))","v":-1.9999999999999999E-7},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E513),('RFM input'!$J$100-'RFM input'!$J$164)-SUM($J513:K513),('RFM input'!$J$100-'RFM input'!$J$164)/A30taxstdlife))","v":-1.9999999999999999E-7},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E513),('RFM input'!$J$100-'RFM input'!$J$164)-SUM($J513:L513),('RFM input'!$J$100-'RFM input'!$J$164)/A30taxstdlife))","v":-1.9999999999999999E-7},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E513),('RFM input'!$J$100-'RFM input'!$J$164)-SUM($J513:M513),('RFM input'!$J$100-'RFM input'!$J$164)/A30taxstdlife))","v":-1.9999999999999999E-7},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E513),('RFM input'!$J$100-'RFM input'!$J$164)-SUM($J513:N513),('RFM input'!$J$100-'RFM input'!$J$164)/A30taxstdlife))","v":-1.9999999999999999E-7},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E513),('RFM input'!$J$100-'RFM input'!$J$164)-SUM($J513:O513),('RFM input'!$J$100-'RFM input'!$J$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E513),('RFM input'!$J$100-'RFM input'!$J$164)-SUM($J513:P513),('RFM input'!$J$100-'RFM input'!$J$164)/A30taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E514),('RFM input'!$K$100-'RFM input'!$K$164)-SUM($K514:K514),('RFM input'!$K$100-'RFM input'!$K$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E514),('RFM input'!$K$100-'RFM input'!$K$164)-SUM($K514:L514),('RFM input'!$K$100-'RFM input'!$K$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E514),('RFM input'!$K$100-'RFM input'!$K$164)-SUM($K514:M514),('RFM input'!$K$100-'RFM input'!$K$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E514),('RFM input'!$K$100-'RFM input'!$K$164)-SUM($K514:N514),('RFM input'!$K$100-'RFM input'!$K$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E514),('RFM input'!$K$100-'RFM input'!$K$164)-SUM($K514:O514),('RFM input'!$K$100-'RFM input'!$K$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E514),('RFM input'!$K$100-'RFM input'!$K$164)-SUM($K514:P514),('RFM input'!$K$100-'RFM input'!$K$164)/A30taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E515),('RFM input'!$L$100-'RFM input'!$L$164)-SUM($L515:L515),('RFM input'!$L$100-'RFM input'!$L$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E515),('RFM input'!$L$100-'RFM input'!$L$164)-SUM($L515:M515),('RFM input'!$L$100-'RFM input'!$L$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E515),('RFM input'!$L$100-'RFM input'!$L$164)-SUM($L515:N515),('RFM input'!$L$100-'RFM input'!$L$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E515),('RFM input'!$L$100-'RFM input'!$L$164)-SUM($L515:O515),('RFM input'!$L$100-'RFM input'!$L$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E515),('RFM input'!$L$100-'RFM input'!$L$164)-SUM($L515:P515),('RFM input'!$L$100-'RFM input'!$L$164)/A30taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E516),('RFM input'!$M$100-'RFM input'!$M$164)-SUM($M516:M516),('RFM input'!$M$100-'RFM input'!$M$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E516),('RFM input'!$M$100-'RFM input'!$M$164)-SUM($M516:N516),('RFM input'!$M$100-'RFM input'!$M$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E516),('RFM input'!$M$100-'RFM input'!$M$164)-SUM($M516:O516),('RFM input'!$M$100-'RFM input'!$M$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E516),('RFM input'!$M$100-'RFM input'!$M$164)-SUM($M516:P516),('RFM input'!$M$100-'RFM input'!$M$164)/A30taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E517),('RFM input'!$N$100-'RFM input'!$N$164)-SUM($N517:N517),('RFM input'!$N$100-'RFM input'!$N$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E517),('RFM input'!$N$100-'RFM input'!$N$164)-SUM($N517:O517),('RFM input'!$N$100-'RFM input'!$N$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E517),('RFM input'!$N$100-'RFM input'!$N$164)-SUM($N517:P517),('RFM input'!$N$100-'RFM input'!$N$164)/A30taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E518),('RFM input'!$O$100-'RFM input'!$O$164)-SUM($O518:O518),('RFM input'!$O$100-'RFM input'!$O$164)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E518),('RFM input'!$O$100-'RFM input'!$O$164)-SUM($O518:P518),('RFM input'!$O$100-'RFM input'!$O$164)/A30taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E519),('RFM input'!$P$100-'RFM input'!$P$164)-SUM($P519:P519),('RFM input'!$P$100-'RFM input'!$P$164)/A30taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,null,null,{"$f":"-SUM(H509:H520)","v":0},{"$f":"-SUM(I509:I520)","v":-0.45156966263131071},{"$f":"IF(COUNT($H521:I521)>='RFM input'!$W$7,0, -SUM(J509:J520))","v":-0.45156966263131071},{"$f":"IF(COUNT($H521:J521)>='RFM input'!$W$7,0, -SUM(K509:K520))","v":-0.4515694626313107},{"$f":"IF(COUNT($H521:K521)>='RFM input'!$W$7,0, -SUM(L509:L520))","v":-0.4515694626313107},{"$f":"IF(COUNT($H521:L521)>='RFM input'!$W$7,0, -SUM(M509:M520))","v":0},{"$f":"IF(COUNT($H521:M521)>='RFM input'!$W$7,0, -SUM(N509:N520))","v":0},{"$f":"IF(COUNT($H521:N521)>='RFM input'!$W$7,0, -SUM(O509:O520))","v":0},{"$f":"IF(COUNT($H521:O521)>='RFM input'!$W$7,0, -SUM(P509:P520))","v":0},{"$f":"IF(COUNT($H521:P521)>='RFM input'!$W$7,0, -SUM(Q509:Q520))","v":0}]
[null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A31taxremlife,A31taxvalue-SUM($F522:F522),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":"n/a"},{"$f":"IF(I$3>A31taxremlife,A31taxvalue-SUM($F522:G522),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":"n/a"},{"$f":"IF(J$3>A31taxremlife,A31taxvalue-SUM($F522:H522),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":"n/a"},{"$f":"IF(K$3>A31taxremlife,A31taxvalue-SUM($F522:I522),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":"n/a"},{"$f":"IF(L$3>A31taxremlife,A31taxvalue-SUM($F522:J522),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":"n/a"},{"$f":"IF(M$3>A31taxremlife,A31taxvalue-SUM($F522:K522),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":"n/a"},{"$f":"IF(N$3>A31taxremlife,A31taxvalue-SUM($F522:L522),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":"n/a"},{"$f":"IF(O$3>A31taxremlife,A31taxvalue-SUM($F522:M522),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":"n/a"},{"$f":"IF(P$3>A31taxremlife,A31taxvalue-SUM($F522:N522),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A31taxremlife,A31taxvalue-SUM($F522:O522),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A31taxstdlife+$E524),('RFM input'!$H$101-'RFM input'!$H$165)-SUM($H524:H524),('RFM input'!$H$101-'RFM input'!$H$165)/A31taxstdlife))","v":6.170035890346235E-3},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A31taxstdlife+$E524),('RFM input'!$H$101-'RFM input'!$H$165)-SUM($H524:I524),('RFM input'!$H$101-'RFM input'!$H$165)/A31taxstdlife))","v":6.170035890346235E-3},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E524),('RFM input'!$H$101-'RFM input'!$H$165)-SUM($H524:J524),('RFM input'!$H$101-'RFM input'!$H$165)/A31taxstdlife))","v":6.170035890346235E-3},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E524),('RFM input'!$H$101-'RFM input'!$H$165)-SUM($H524:K524),('RFM input'!$H$101-'RFM input'!$H$165)/A31taxstdlife))","v":6.170035890346235E-3},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E524),('RFM input'!$H$101-'RFM input'!$H$165)-SUM($H524:L524),('RFM input'!$H$101-'RFM input'!$H$165)/A31taxstdlife))","v":6.170035890346235E-3},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E524),('RFM input'!$H$101-'RFM input'!$H$165)-SUM($H524:M524),('RFM input'!$H$101-'RFM input'!$H$165)/A31taxstdlife))","v":6.170035890346235E-3},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E524),('RFM input'!$H$101-'RFM input'!$H$165)-SUM($H524:N524),('RFM input'!$H$101-'RFM input'!$H$165)/A31taxstdlife))","v":6.170035890346235E-3},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E524),('RFM input'!$H$101-'RFM input'!$H$165)-SUM($H524:O524),('RFM input'!$H$101-'RFM input'!$H$165)/A31taxstdlife))","v":6.170035890346235E-3},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E524),('RFM input'!$H$101-'RFM input'!$H$165)-SUM($H524:P524),('RFM input'!$H$101-'RFM input'!$H$165)/A31taxstdlife))","v":6.170035890346235E-3}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A31taxstdlife+$E525),('RFM input'!$I$101-'RFM input'!$I$165)-SUM($I525:I525),('RFM input'!$I$101-'RFM input'!$I$165)/A31taxstdlife))","v":3.3208971679397599E-3},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E525),('RFM input'!$I$101-'RFM input'!$I$165)-SUM($I525:J525),('RFM input'!$I$101-'RFM input'!$I$165)/A31taxstdlife))","v":3.3208971679397599E-3},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E525),('RFM input'!$I$101-'RFM input'!$I$165)-SUM($I525:K525),('RFM input'!$I$101-'RFM input'!$I$165)/A31taxstdlife))","v":3.3208971679397599E-3},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E525),('RFM input'!$I$101-'RFM input'!$I$165)-SUM($I525:L525),('RFM input'!$I$101-'RFM input'!$I$165)/A31taxstdlife))","v":3.3208971679397599E-3},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E525),('RFM input'!$I$101-'RFM input'!$I$165)-SUM($I525:M525),('RFM input'!$I$101-'RFM input'!$I$165)/A31taxstdlife))","v":3.3208971679397599E-3},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E525),('RFM input'!$I$101-'RFM input'!$I$165)-SUM($I525:N525),('RFM input'!$I$101-'RFM input'!$I$165)/A31taxstdlife))","v":3.3208971679397599E-3},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E525),('RFM input'!$I$101-'RFM input'!$I$165)-SUM($I525:O525),('RFM input'!$I$101-'RFM input'!$I$165)/A31taxstdlife))","v":3.3208971679397599E-3},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E525),('RFM input'!$I$101-'RFM input'!$I$165)-SUM($I525:P525),('RFM input'!$I$101-'RFM input'!$I$165)/A31taxstdlife))","v":3.3208971679397599E-3}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E526),('RFM input'!$J$101-'RFM input'!$J$165)-SUM($J526:J526),('RFM input'!$J$101-'RFM input'!$J$165)/A31taxstdlife))","v":7.2749029851027032E-3},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E526),('RFM input'!$J$101-'RFM input'!$J$165)-SUM($J526:K526),('RFM input'!$J$101-'RFM input'!$J$165)/A31taxstdlife))","v":7.2749029851027032E-3},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E526),('RFM input'!$J$101-'RFM input'!$J$165)-SUM($J526:L526),('RFM input'!$J$101-'RFM input'!$J$165)/A31taxstdlife))","v":7.2749029851027032E-3},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E526),('RFM input'!$J$101-'RFM input'!$J$165)-SUM($J526:M526),('RFM input'!$J$101-'RFM input'!$J$165)/A31taxstdlife))","v":7.2749029851027032E-3},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E526),('RFM input'!$J$101-'RFM input'!$J$165)-SUM($J526:N526),('RFM input'!$J$101-'RFM input'!$J$165)/A31taxstdlife))","v":7.2749029851027032E-3},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E526),('RFM input'!$J$101-'RFM input'!$J$165)-SUM($J526:O526),('RFM input'!$J$101-'RFM input'!$J$165)/A31taxstdlife))","v":7.2749029851027032E-3},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E526),('RFM input'!$J$101-'RFM input'!$J$165)-SUM($J526:P526),('RFM input'!$J$101-'RFM input'!$J$165)/A31taxstdlife))","v":7.2749029851027032E-3}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E527),('RFM input'!$K$101-'RFM input'!$K$165)-SUM($K527:K527),('RFM input'!$K$101-'RFM input'!$K$165)/A31taxstdlife))","v":2.9651054024176327E-2},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E527),('RFM input'!$K$101-'RFM input'!$K$165)-SUM($K527:L527),('RFM input'!$K$101-'RFM input'!$K$165)/A31taxstdlife))","v":2.9651054024176327E-2},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E527),('RFM input'!$K$101-'RFM input'!$K$165)-SUM($K527:M527),('RFM input'!$K$101-'RFM input'!$K$165)/A31taxstdlife))","v":2.9651054024176327E-2},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E527),('RFM input'!$K$101-'RFM input'!$K$165)-SUM($K527:N527),('RFM input'!$K$101-'RFM input'!$K$165)/A31taxstdlife))","v":2.9651054024176327E-2},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E527),('RFM input'!$K$101-'RFM input'!$K$165)-SUM($K527:O527),('RFM input'!$K$101-'RFM input'!$K$165)/A31taxstdlife))","v":2.9651054024176327E-2},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E527),('RFM input'!$K$101-'RFM input'!$K$165)-SUM($K527:P527),('RFM input'!$K$101-'RFM input'!$K$165)/A31taxstdlife))","v":2.9651054024176327E-2}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E528),('RFM input'!$L$101-'RFM input'!$L$165)-SUM($L528:L528),('RFM input'!$L$101-'RFM input'!$L$165)/A31taxstdlife))","v":3.9254518523073323E-2},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E528),('RFM input'!$L$101-'RFM input'!$L$165)-SUM($L528:M528),('RFM input'!$L$101-'RFM input'!$L$165)/A31taxstdlife))","v":3.9254518523073323E-2},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E528),('RFM input'!$L$101-'RFM input'!$L$165)-SUM($L528:N528),('RFM input'!$L$101-'RFM input'!$L$165)/A31taxstdlife))","v":3.9254518523073323E-2},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E528),('RFM input'!$L$101-'RFM input'!$L$165)-SUM($L528:O528),('RFM input'!$L$101-'RFM input'!$L$165)/A31taxstdlife))","v":3.9254518523073323E-2},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E528),('RFM input'!$L$101-'RFM input'!$L$165)-SUM($L528:P528),('RFM input'!$L$101-'RFM input'!$L$165)/A31taxstdlife))","v":3.9254518523073323E-2}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E529),('RFM input'!$M$101-'RFM input'!$M$165)-SUM($M529:M529),('RFM input'!$M$101-'RFM input'!$M$165)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E529),('RFM input'!$M$101-'RFM input'!$M$165)-SUM($M529:N529),('RFM input'!$M$101-'RFM input'!$M$165)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E529),('RFM input'!$M$101-'RFM input'!$M$165)-SUM($M529:O529),('RFM input'!$M$101-'RFM input'!$M$165)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E529),('RFM input'!$M$101-'RFM input'!$M$165)-SUM($M529:P529),('RFM input'!$M$101-'RFM input'!$M$165)/A31taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E530),('RFM input'!$N$101-'RFM input'!$N$165)-SUM($N530:N530),('RFM input'!$N$101-'RFM input'!$N$165)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E530),('RFM input'!$N$101-'RFM input'!$N$165)-SUM($N530:O530),('RFM input'!$N$101-'RFM input'!$N$165)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E530),('RFM input'!$N$101-'RFM input'!$N$165)-SUM($N530:P530),('RFM input'!$N$101-'RFM input'!$N$165)/A31taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E531),('RFM input'!$O$101-'RFM input'!$O$165)-SUM($O531:O531),('RFM input'!$O$101-'RFM input'!$O$165)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E531),('RFM input'!$O$101-'RFM input'!$O$165)-SUM($O531:P531),('RFM input'!$O$101-'RFM input'!$O$165)/A31taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E532),('RFM input'!$P$101-'RFM input'!$P$165)-SUM($P532:P532),('RFM input'!$P$101-'RFM input'!$P$165)/A31taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"-SUM(H522:H533)","v":0},{"$f":"-SUM(I522:I533)","v":-6.170035890346235E-3},{"$f":"IF(COUNT($H534:I534)>='RFM input'!$W$7,0, -SUM(J522:J533))","v":-9.4909330582859941E-3},{"$f":"IF(COUNT($H534:J534)>='RFM input'!$W$7,0, -SUM(K522:K533))","v":-1.6765836043388698E-2},{"$f":"IF(COUNT($H534:K534)>='RFM input'!$W$7,0, -SUM(L522:L533))","v":-4.6416890067565025E-2},{"$f":"IF(COUNT($H534:L534)>='RFM input'!$W$7,0, -SUM(M522:M533))","v":0},{"$f":"IF(COUNT($H534:M534)>='RFM input'!$W$7,0, -SUM(N522:N533))","v":0},{"$f":"IF(COUNT($H534:N534)>='RFM input'!$W$7,0, -SUM(O522:O533))","v":0},{"$f":"IF(COUNT($H534:O534)>='RFM input'!$W$7,0, -SUM(P522:P533))","v":0},{"$f":"IF(COUNT($H534:P534)>='RFM input'!$W$7,0, -SUM(Q522:Q533))","v":0}]
[null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A32taxremlife,A32taxvalue-SUM($F535:F535),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":"n/a"},{"$f":"IF(I$3>A32taxremlife,A32taxvalue-SUM($F535:G535),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":"n/a"},{"$f":"IF(J$3>A32taxremlife,A32taxvalue-SUM($F535:H535),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":"n/a"},{"$f":"IF(K$3>A32taxremlife,A32taxvalue-SUM($F535:I535),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":"n/a"},{"$f":"IF(L$3>A32taxremlife,A32taxvalue-SUM($F535:J535),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":"n/a"},{"$f":"IF(M$3>A32taxremlife,A32taxvalue-SUM($F535:K535),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":"n/a"},{"$f":"IF(N$3>A32taxremlife,A32taxvalue-SUM($F535:L535),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":"n/a"},{"$f":"IF(O$3>A32taxremlife,A32taxvalue-SUM($F535:M535),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":"n/a"},{"$f":"IF(P$3>A32taxremlife,A32taxvalue-SUM($F535:N535),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A32taxremlife,A32taxvalue-SUM($F535:O535),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A32taxstdlife+$E537),('RFM input'!$H$102-'RFM input'!$H$166)-SUM($H537:H537),('RFM input'!$H$102-'RFM input'!$H$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A32taxstdlife+$E537),('RFM input'!$H$102-'RFM input'!$H$166)-SUM($H537:I537),('RFM input'!$H$102-'RFM input'!$H$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E537),('RFM input'!$H$102-'RFM input'!$H$166)-SUM($H537:J537),('RFM input'!$H$102-'RFM input'!$H$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E537),('RFM input'!$H$102-'RFM input'!$H$166)-SUM($H537:K537),('RFM input'!$H$102-'RFM input'!$H$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E537),('RFM input'!$H$102-'RFM input'!$H$166)-SUM($H537:L537),('RFM input'!$H$102-'RFM input'!$H$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E537),('RFM input'!$H$102-'RFM input'!$H$166)-SUM($H537:M537),('RFM input'!$H$102-'RFM input'!$H$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E537),('RFM input'!$H$102-'RFM input'!$H$166)-SUM($H537:N537),('RFM input'!$H$102-'RFM input'!$H$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E537),('RFM input'!$H$102-'RFM input'!$H$166)-SUM($H537:O537),('RFM input'!$H$102-'RFM input'!$H$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E537),('RFM input'!$H$102-'RFM input'!$H$166)-SUM($H537:P537),('RFM input'!$H$102-'RFM input'!$H$166)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A32taxstdlife+$E538),('RFM input'!$I$102-'RFM input'!$I$166)-SUM($I538:I538),('RFM input'!$I$102-'RFM input'!$I$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E538),('RFM input'!$I$102-'RFM input'!$I$166)-SUM($I538:J538),('RFM input'!$I$102-'RFM input'!$I$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E538),('RFM input'!$I$102-'RFM input'!$I$166)-SUM($I538:K538),('RFM input'!$I$102-'RFM input'!$I$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E538),('RFM input'!$I$102-'RFM input'!$I$166)-SUM($I538:L538),('RFM input'!$I$102-'RFM input'!$I$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E538),('RFM input'!$I$102-'RFM input'!$I$166)-SUM($I538:M538),('RFM input'!$I$102-'RFM input'!$I$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E538),('RFM input'!$I$102-'RFM input'!$I$166)-SUM($I538:N538),('RFM input'!$I$102-'RFM input'!$I$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E538),('RFM input'!$I$102-'RFM input'!$I$166)-SUM($I538:O538),('RFM input'!$I$102-'RFM input'!$I$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E538),('RFM input'!$I$102-'RFM input'!$I$166)-SUM($I538:P538),('RFM input'!$I$102-'RFM input'!$I$166)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E539),('RFM input'!$J$102-'RFM input'!$J$166)-SUM($J539:J539),('RFM input'!$J$102-'RFM input'!$J$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E539),('RFM input'!$J$102-'RFM input'!$J$166)-SUM($J539:K539),('RFM input'!$J$102-'RFM input'!$J$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E539),('RFM input'!$J$102-'RFM input'!$J$166)-SUM($J539:L539),('RFM input'!$J$102-'RFM input'!$J$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E539),('RFM input'!$J$102-'RFM input'!$J$166)-SUM($J539:M539),('RFM input'!$J$102-'RFM input'!$J$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E539),('RFM input'!$J$102-'RFM input'!$J$166)-SUM($J539:N539),('RFM input'!$J$102-'RFM input'!$J$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E539),('RFM input'!$J$102-'RFM input'!$J$166)-SUM($J539:O539),('RFM input'!$J$102-'RFM input'!$J$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E539),('RFM input'!$J$102-'RFM input'!$J$166)-SUM($J539:P539),('RFM input'!$J$102-'RFM input'!$J$166)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E540),('RFM input'!$K$102-'RFM input'!$K$166)-SUM($K540:K540),('RFM input'!$K$102-'RFM input'!$K$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E540),('RFM input'!$K$102-'RFM input'!$K$166)-SUM($K540:L540),('RFM input'!$K$102-'RFM input'!$K$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E540),('RFM input'!$K$102-'RFM input'!$K$166)-SUM($K540:M540),('RFM input'!$K$102-'RFM input'!$K$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E540),('RFM input'!$K$102-'RFM input'!$K$166)-SUM($K540:N540),('RFM input'!$K$102-'RFM input'!$K$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E540),('RFM input'!$K$102-'RFM input'!$K$166)-SUM($K540:O540),('RFM input'!$K$102-'RFM input'!$K$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E540),('RFM input'!$K$102-'RFM input'!$K$166)-SUM($K540:P540),('RFM input'!$K$102-'RFM input'!$K$166)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E541),('RFM input'!$L$102-'RFM input'!$L$166)-SUM($L541:L541),('RFM input'!$L$102-'RFM input'!$L$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E541),('RFM input'!$L$102-'RFM input'!$L$166)-SUM($L541:M541),('RFM input'!$L$102-'RFM input'!$L$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E541),('RFM input'!$L$102-'RFM input'!$L$166)-SUM($L541:N541),('RFM input'!$L$102-'RFM input'!$L$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E541),('RFM input'!$L$102-'RFM input'!$L$166)-SUM($L541:O541),('RFM input'!$L$102-'RFM input'!$L$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E541),('RFM input'!$L$102-'RFM input'!$L$166)-SUM($L541:P541),('RFM input'!$L$102-'RFM input'!$L$166)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E542),('RFM input'!$M$102-'RFM input'!$M$166)-SUM($M542:M542),('RFM input'!$M$102-'RFM input'!$M$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E542),('RFM input'!$M$102-'RFM input'!$M$166)-SUM($M542:N542),('RFM input'!$M$102-'RFM input'!$M$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E542),('RFM input'!$M$102-'RFM input'!$M$166)-SUM($M542:O542),('RFM input'!$M$102-'RFM input'!$M$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E542),('RFM input'!$M$102-'RFM input'!$M$166)-SUM($M542:P542),('RFM input'!$M$102-'RFM input'!$M$166)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E543),('RFM input'!$N$102-'RFM input'!$N$166)-SUM($N543:N543),('RFM input'!$N$102-'RFM input'!$N$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E543),('RFM input'!$N$102-'RFM input'!$N$166)-SUM($N543:O543),('RFM input'!$N$102-'RFM input'!$N$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E543),('RFM input'!$N$102-'RFM input'!$N$166)-SUM($N543:P543),('RFM input'!$N$102-'RFM input'!$N$166)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E544),('RFM input'!$O$102-'RFM input'!$O$166)-SUM($O544:O544),('RFM input'!$O$102-'RFM input'!$O$166)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E544),('RFM input'!$O$102-'RFM input'!$O$166)-SUM($O544:P544),('RFM input'!$O$102-'RFM input'!$O$166)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E545),('RFM input'!$P$102-'RFM input'!$P$166)-SUM($P545:P545),('RFM input'!$P$102-'RFM input'!$P$166)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,null,null,{"$f":"-SUM(H535:H546)","v":0},0,{"$f":"IF(COUNT($H547:I547)>='RFM input'!$W$7,0, -SUM(J535:J546))","v":0},{"$f":"IF(COUNT($H547:J547)>='RFM input'!$W$7,0, -SUM(K535:K546))","v":0},{"$f":"IF(COUNT($H547:K547)>='RFM input'!$W$7,0, -SUM(L535:L546))","v":0},{"$f":"IF(COUNT($H547:L547)>='RFM input'!$W$7,0, -SUM(M535:M546))","v":0},{"$f":"IF(COUNT($H547:M547)>='RFM input'!$W$7,0, -SUM(N535:N546))","v":0},{"$f":"IF(COUNT($H547:N547)>='RFM input'!$W$7,0, -SUM(O535:O546))","v":0},{"$f":"IF(COUNT($H547:O547)>='RFM input'!$W$7,0, -SUM(P535:P546))","v":0},{"$f":"IF(COUNT($H547:P547)>='RFM input'!$W$7,0, -SUM(Q535:Q546))","v":0}]
[null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A33taxremlife,A33taxvalue-SUM($F548:F548),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":"n/a"},{"$f":"IF(I$3>A33taxremlife,A33taxvalue-SUM($F548:G548),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":"n/a"},{"$f":"IF(J$3>A33taxremlife,A33taxvalue-SUM($F548:H548),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":"n/a"},{"$f":"IF(K$3>A33taxremlife,A33taxvalue-SUM($F548:I548),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":"n/a"},{"$f":"IF(L$3>A33taxremlife,A33taxvalue-SUM($F548:J548),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":"n/a"},{"$f":"IF(M$3>A33taxremlife,A33taxvalue-SUM($F548:K548),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":"n/a"},{"$f":"IF(N$3>A33taxremlife,A33taxvalue-SUM($F548:L548),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":"n/a"},{"$f":"IF(O$3>A33taxremlife,A33taxvalue-SUM($F548:M548),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":"n/a"},{"$f":"IF(P$3>A33taxremlife,A33taxvalue-SUM($F548:N548),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A33taxremlife,A33taxvalue-SUM($F548:O548),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A33taxstdlife+$E550),('RFM input'!$H$103-'RFM input'!$H$167)-SUM($H550:H550),('RFM input'!$H$103-'RFM input'!$H$167)/A33taxstdlife))","v":4.105288575260329},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A33taxstdlife+$E550),('RFM input'!$H$103-'RFM input'!$H$167)-SUM($H550:I550),('RFM input'!$H$103-'RFM input'!$H$167)/A33taxstdlife))","v":4.105288575260329},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E550),('RFM input'!$H$103-'RFM input'!$H$167)-SUM($H550:J550),('RFM input'!$H$103-'RFM input'!$H$167)/A33taxstdlife))","v":3.6194755804997136},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E550),('RFM input'!$H$103-'RFM input'!$H$167)-SUM($H550:K550),('RFM input'!$H$103-'RFM input'!$H$167)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E550),('RFM input'!$H$103-'RFM input'!$H$167)-SUM($H550:L550),('RFM input'!$H$103-'RFM input'!$H$167)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E550),('RFM input'!$H$103-'RFM input'!$H$167)-SUM($H550:M550),('RFM input'!$H$103-'RFM input'!$H$167)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E550),('RFM input'!$H$103-'RFM input'!$H$167)-SUM($H550:N550),('RFM input'!$H$103-'RFM input'!$H$167)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E550),('RFM input'!$H$103-'RFM input'!$H$167)-SUM($H550:O550),('RFM input'!$H$103-'RFM input'!$H$167)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E550),('RFM input'!$H$103-'RFM input'!$H$167)-SUM($H550:P550),('RFM input'!$H$103-'RFM input'!$H$167)/A33taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A33taxstdlife+$E551),('RFM input'!$I$103-'RFM input'!$I$167)-SUM($I551:I551),('RFM input'!$I$103-'RFM input'!$I$167)/A33taxstdlife))","v":3.3197708377232362},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E551),('RFM input'!$I$103-'RFM input'!$I$167)-SUM($I551:J551),('RFM input'!$I$103-'RFM input'!$I$167)/A33taxstdlife))","v":3.3197708377232362},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E551),('RFM input'!$I$103-'RFM input'!$I$167)-SUM($I551:K551),('RFM input'!$I$103-'RFM input'!$I$167)/A33taxstdlife))","v":2.9269147003222225},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E551),('RFM input'!$I$103-'RFM input'!$I$167)-SUM($I551:L551),('RFM input'!$I$103-'RFM input'!$I$167)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E551),('RFM input'!$I$103-'RFM input'!$I$167)-SUM($I551:M551),('RFM input'!$I$103-'RFM input'!$I$167)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E551),('RFM input'!$I$103-'RFM input'!$I$167)-SUM($I551:N551),('RFM input'!$I$103-'RFM input'!$I$167)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E551),('RFM input'!$I$103-'RFM input'!$I$167)-SUM($I551:O551),('RFM input'!$I$103-'RFM input'!$I$167)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E551),('RFM input'!$I$103-'RFM input'!$I$167)-SUM($I551:P551),('RFM input'!$I$103-'RFM input'!$I$167)/A33taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E552),('RFM input'!$J$103-'RFM input'!$J$167)-SUM($J552:J552),('RFM input'!$J$103-'RFM input'!$J$167)/A33taxstdlife))","v":2.9579378336602353},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E552),('RFM input'!$J$103-'RFM input'!$J$167)-SUM($J552:K552),('RFM input'!$J$103-'RFM input'!$J$167)/A33taxstdlife))","v":2.9579378336602353},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E552),('RFM input'!$J$103-'RFM input'!$J$167)-SUM($J552:L552),('RFM input'!$J$103-'RFM input'!$J$167)/A33taxstdlife))","v":2.6079004097514709},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E552),('RFM input'!$J$103-'RFM input'!$J$167)-SUM($J552:M552),('RFM input'!$J$103-'RFM input'!$J$167)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E552),('RFM input'!$J$103-'RFM input'!$J$167)-SUM($J552:N552),('RFM input'!$J$103-'RFM input'!$J$167)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E552),('RFM input'!$J$103-'RFM input'!$J$167)-SUM($J552:O552),('RFM input'!$J$103-'RFM input'!$J$167)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E552),('RFM input'!$J$103-'RFM input'!$J$167)-SUM($J552:P552),('RFM input'!$J$103-'RFM input'!$J$167)/A33taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E553),('RFM input'!$K$103-'RFM input'!$K$167)-SUM($K553:K553),('RFM input'!$K$103-'RFM input'!$K$167)/A33taxstdlife))","v":17.23276961068958},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E553),('RFM input'!$K$103-'RFM input'!$K$167)-SUM($K553:L553),('RFM input'!$K$103-'RFM input'!$K$167)/A33taxstdlife))","v":17.23276961068958},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E553),('RFM input'!$K$103-'RFM input'!$K$167)-SUM($K553:M553),('RFM input'!$K$103-'RFM input'!$K$167)/A33taxstdlife))","v":15.193472431183039},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E553),('RFM input'!$K$103-'RFM input'!$K$167)-SUM($K553:N553),('RFM input'!$K$103-'RFM input'!$K$167)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E553),('RFM input'!$K$103-'RFM input'!$K$167)-SUM($K553:O553),('RFM input'!$K$103-'RFM input'!$K$167)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E553),('RFM input'!$K$103-'RFM input'!$K$167)-SUM($K553:P553),('RFM input'!$K$103-'RFM input'!$K$167)/A33taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E554),('RFM input'!$L$103-'RFM input'!$L$167)-SUM($L554:L554),('RFM input'!$L$103-'RFM input'!$L$167)/A33taxstdlife))","v":14.113384796505187},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E554),('RFM input'!$L$103-'RFM input'!$L$167)-SUM($L554:M554),('RFM input'!$L$103-'RFM input'!$L$167)/A33taxstdlife))","v":14.113384796505187},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E554),('RFM input'!$L$103-'RFM input'!$L$167)-SUM($L554:N554),('RFM input'!$L$103-'RFM input'!$L$167)/A33taxstdlife))","v":12.443230406989628},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E554),('RFM input'!$L$103-'RFM input'!$L$167)-SUM($L554:O554),('RFM input'!$L$103-'RFM input'!$L$167)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E554),('RFM input'!$L$103-'RFM input'!$L$167)-SUM($L554:P554),('RFM input'!$L$103-'RFM input'!$L$167)/A33taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E555),('RFM input'!$M$103-'RFM input'!$M$167)-SUM($M555:M555),('RFM input'!$M$103-'RFM input'!$M$167)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E555),('RFM input'!$M$103-'RFM input'!$M$167)-SUM($M555:N555),('RFM input'!$M$103-'RFM input'!$M$167)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E555),('RFM input'!$M$103-'RFM input'!$M$167)-SUM($M555:O555),('RFM input'!$M$103-'RFM input'!$M$167)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E555),('RFM input'!$M$103-'RFM input'!$M$167)-SUM($M555:P555),('RFM input'!$M$103-'RFM input'!$M$167)/A33taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E556),('RFM input'!$N$103-'RFM input'!$N$167)-SUM($N556:N556),('RFM input'!$N$103-'RFM input'!$N$167)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E556),('RFM input'!$N$103-'RFM input'!$N$167)-SUM($N556:O556),('RFM input'!$N$103-'RFM input'!$N$167)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E556),('RFM input'!$N$103-'RFM input'!$N$167)-SUM($N556:P556),('RFM input'!$N$103-'RFM input'!$N$167)/A33taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E557),('RFM input'!$O$103-'RFM input'!$O$167)-SUM($O557:O557),('RFM input'!$O$103-'RFM input'!$O$167)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E557),('RFM input'!$O$103-'RFM input'!$O$167)-SUM($O557:P557),('RFM input'!$O$103-'RFM input'!$O$167)/A33taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E558),('RFM input'!$P$103-'RFM input'!$P$167)-SUM($P558:P558),('RFM input'!$P$103-'RFM input'!$P$167)/A33taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,null,null,{"$f":"-SUM(H548:H559)","v":0},-4.105288575260329,{"$f":"IF(COUNT($H560:I560)>='RFM input'!$W$7,0, -SUM(J548:J559))","v":-7.4250594129835648},{"$f":"IF(COUNT($H560:J560)>='RFM input'!$W$7,0, -SUM(K548:K559))","v":-9.8971842518831856},{"$f":"IF(COUNT($H560:K560)>='RFM input'!$W$7,0, -SUM(L548:L559))","v":-23.117622144672037},{"$f":"IF(COUNT($H560:L560)>='RFM input'!$W$7,0, -SUM(M548:M559))","v":0},{"$f":"IF(COUNT($H560:M560)>='RFM input'!$W$7,0, -SUM(N548:N559))","v":0},{"$f":"IF(COUNT($H560:N560)>='RFM input'!$W$7,0, -SUM(O548:O559))","v":0},{"$f":"IF(COUNT($H560:O560)>='RFM input'!$W$7,0, -SUM(P548:P559))","v":0},{"$f":"IF(COUNT($H560:P560)>='RFM input'!$W$7,0, -SUM(Q548:Q559))","v":0}]
[null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A34taxremlife,A34taxvalue-SUM($F561:F561),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":"n/a"},{"$f":"IF(I$3>A34taxremlife,A34taxvalue-SUM($F561:G561),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":"n/a"},{"$f":"IF(J$3>A34taxremlife,A34taxvalue-SUM($F561:H561),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":"n/a"},{"$f":"IF(K$3>A34taxremlife,A34taxvalue-SUM($F561:I561),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":"n/a"},{"$f":"IF(L$3>A34taxremlife,A34taxvalue-SUM($F561:J561),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":"n/a"},{"$f":"IF(M$3>A34taxremlife,A34taxvalue-SUM($F561:K561),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":"n/a"},{"$f":"IF(N$3>A34taxremlife,A34taxvalue-SUM($F561:L561),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":"n/a"},{"$f":"IF(O$3>A34taxremlife,A34taxvalue-SUM($F561:M561),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":"n/a"},{"$f":"IF(P$3>A34taxremlife,A34taxvalue-SUM($F561:N561),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A34taxremlife,A34taxvalue-SUM($F561:O561),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A34taxstdlife+$E563),('RFM input'!$H$104-'RFM input'!$H$168)-SUM($H563:H563),('RFM input'!$H$104-'RFM input'!$H$168)/A34taxstdlife))","v":0.26665988621807074},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A34taxstdlife+$E563),('RFM input'!$H$104-'RFM input'!$H$168)-SUM($H563:I563),('RFM input'!$H$104-'RFM input'!$H$168)/A34taxstdlife))","v":0.26665988621807074},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E563),('RFM input'!$H$104-'RFM input'!$H$168)-SUM($H563:J563),('RFM input'!$H$104-'RFM input'!$H$168)/A34taxstdlife))","v":0.26665988621807074},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E563),('RFM input'!$H$104-'RFM input'!$H$168)-SUM($H563:K563),('RFM input'!$H$104-'RFM input'!$H$168)/A34taxstdlife))","v":0.26665988621807074},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E563),('RFM input'!$H$104-'RFM input'!$H$168)-SUM($H563:L563),('RFM input'!$H$104-'RFM input'!$H$168)/A34taxstdlife))","v":0.26665988621807074},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E563),('RFM input'!$H$104-'RFM input'!$H$168)-SUM($H563:M563),('RFM input'!$H$104-'RFM input'!$H$168)/A34taxstdlife))","v":0.26665988621807074},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E563),('RFM input'!$H$104-'RFM input'!$H$168)-SUM($H563:N563),('RFM input'!$H$104-'RFM input'!$H$168)/A34taxstdlife))","v":0.26665988621807074},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E563),('RFM input'!$H$104-'RFM input'!$H$168)-SUM($H563:O563),('RFM input'!$H$104-'RFM input'!$H$168)/A34taxstdlife))","v":0.26665988621807074},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E563),('RFM input'!$H$104-'RFM input'!$H$168)-SUM($H563:P563),('RFM input'!$H$104-'RFM input'!$H$168)/A34taxstdlife))","v":0.1672612422600297}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A34taxstdlife+$E564),('RFM input'!$I$104-'RFM input'!$I$168)-SUM($I564:I564),('RFM input'!$I$104-'RFM input'!$I$168)/A34taxstdlife))","v":0.28261699946417446},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E564),('RFM input'!$I$104-'RFM input'!$I$168)-SUM($I564:J564),('RFM input'!$I$104-'RFM input'!$I$168)/A34taxstdlife))","v":0.28261699946417446},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E564),('RFM input'!$I$104-'RFM input'!$I$168)-SUM($I564:K564),('RFM input'!$I$104-'RFM input'!$I$168)/A34taxstdlife))","v":0.28261699946417446},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E564),('RFM input'!$I$104-'RFM input'!$I$168)-SUM($I564:L564),('RFM input'!$I$104-'RFM input'!$I$168)/A34taxstdlife))","v":0.28261699946417446},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E564),('RFM input'!$I$104-'RFM input'!$I$168)-SUM($I564:M564),('RFM input'!$I$104-'RFM input'!$I$168)/A34taxstdlife))","v":0.28261699946417446},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E564),('RFM input'!$I$104-'RFM input'!$I$168)-SUM($I564:N564),('RFM input'!$I$104-'RFM input'!$I$168)/A34taxstdlife))","v":0.28261699946417446},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E564),('RFM input'!$I$104-'RFM input'!$I$168)-SUM($I564:O564),('RFM input'!$I$104-'RFM input'!$I$168)/A34taxstdlife))","v":0.28261699946417446},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E564),('RFM input'!$I$104-'RFM input'!$I$168)-SUM($I564:P564),('RFM input'!$I$104-'RFM input'!$I$168)/A34taxstdlife))","v":0.28261699946417446}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E565),('RFM input'!$J$104-'RFM input'!$J$168)-SUM($J565:J565),('RFM input'!$J$104-'RFM input'!$J$168)/A34taxstdlife))","v":3.4691485185516187E-2},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E565),('RFM input'!$J$104-'RFM input'!$J$168)-SUM($J565:K565),('RFM input'!$J$104-'RFM input'!$J$168)/A34taxstdlife))","v":3.4691485185516187E-2},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E565),('RFM input'!$J$104-'RFM input'!$J$168)-SUM($J565:L565),('RFM input'!$J$104-'RFM input'!$J$168)/A34taxstdlife))","v":3.4691485185516187E-2},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E565),('RFM input'!$J$104-'RFM input'!$J$168)-SUM($J565:M565),('RFM input'!$J$104-'RFM input'!$J$168)/A34taxstdlife))","v":3.4691485185516187E-2},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E565),('RFM input'!$J$104-'RFM input'!$J$168)-SUM($J565:N565),('RFM input'!$J$104-'RFM input'!$J$168)/A34taxstdlife))","v":3.4691485185516187E-2},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E565),('RFM input'!$J$104-'RFM input'!$J$168)-SUM($J565:O565),('RFM input'!$J$104-'RFM input'!$J$168)/A34taxstdlife))","v":3.4691485185516187E-2},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E565),('RFM input'!$J$104-'RFM input'!$J$168)-SUM($J565:P565),('RFM input'!$J$104-'RFM input'!$J$168)/A34taxstdlife))","v":3.4691485185516187E-2}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E566),('RFM input'!$K$104-'RFM input'!$K$168)-SUM($K566:K566),('RFM input'!$K$104-'RFM input'!$K$168)/A34taxstdlife))","v":0.41574827050773255},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E566),('RFM input'!$K$104-'RFM input'!$K$168)-SUM($K566:L566),('RFM input'!$K$104-'RFM input'!$K$168)/A34taxstdlife))","v":0.41574827050773255},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E566),('RFM input'!$K$104-'RFM input'!$K$168)-SUM($K566:M566),('RFM input'!$K$104-'RFM input'!$K$168)/A34taxstdlife))","v":0.41574827050773255},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E566),('RFM input'!$K$104-'RFM input'!$K$168)-SUM($K566:N566),('RFM input'!$K$104-'RFM input'!$K$168)/A34taxstdlife))","v":0.41574827050773255},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E566),('RFM input'!$K$104-'RFM input'!$K$168)-SUM($K566:O566),('RFM input'!$K$104-'RFM input'!$K$168)/A34taxstdlife))","v":0.41574827050773255},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E566),('RFM input'!$K$104-'RFM input'!$K$168)-SUM($K566:P566),('RFM input'!$K$104-'RFM input'!$K$168)/A34taxstdlife))","v":0.41574827050773255}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E567),('RFM input'!$L$104-'RFM input'!$L$168)-SUM($L567:L567),('RFM input'!$L$104-'RFM input'!$L$168)/A34taxstdlife))","v":0.41148706801818413},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E567),('RFM input'!$L$104-'RFM input'!$L$168)-SUM($L567:M567),('RFM input'!$L$104-'RFM input'!$L$168)/A34taxstdlife))","v":0.41148706801818413},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E567),('RFM input'!$L$104-'RFM input'!$L$168)-SUM($L567:N567),('RFM input'!$L$104-'RFM input'!$L$168)/A34taxstdlife))","v":0.41148706801818413},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E567),('RFM input'!$L$104-'RFM input'!$L$168)-SUM($L567:O567),('RFM input'!$L$104-'RFM input'!$L$168)/A34taxstdlife))","v":0.41148706801818413},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E567),('RFM input'!$L$104-'RFM input'!$L$168)-SUM($L567:P567),('RFM input'!$L$104-'RFM input'!$L$168)/A34taxstdlife))","v":0.41148706801818413}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E568),('RFM input'!$M$104-'RFM input'!$M$168)-SUM($M568:M568),('RFM input'!$M$104-'RFM input'!$M$168)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E568),('RFM input'!$M$104-'RFM input'!$M$168)-SUM($M568:N568),('RFM input'!$M$104-'RFM input'!$M$168)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E568),('RFM input'!$M$104-'RFM input'!$M$168)-SUM($M568:O568),('RFM input'!$M$104-'RFM input'!$M$168)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E568),('RFM input'!$M$104-'RFM input'!$M$168)-SUM($M568:P568),('RFM input'!$M$104-'RFM input'!$M$168)/A34taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E569),('RFM input'!$N$104-'RFM input'!$N$168)-SUM($N569:N569),('RFM input'!$N$104-'RFM input'!$N$168)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E569),('RFM input'!$N$104-'RFM input'!$N$168)-SUM($N569:O569),('RFM input'!$N$104-'RFM input'!$N$168)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E569),('RFM input'!$N$104-'RFM input'!$N$168)-SUM($N569:P569),('RFM input'!$N$104-'RFM input'!$N$168)/A34taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E570),('RFM input'!$O$104-'RFM input'!$O$168)-SUM($O570:O570),('RFM input'!$O$104-'RFM input'!$O$168)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E570),('RFM input'!$O$104-'RFM input'!$O$168)-SUM($O570:P570),('RFM input'!$O$104-'RFM input'!$O$168)/A34taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E571),('RFM input'!$P$104-'RFM input'!$P$168)-SUM($P571:P571),('RFM input'!$P$104-'RFM input'!$P$168)/A34taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"-SUM(H561:H572)","v":0},-0.26665988621807074,{"$f":"IF(COUNT($H573:I573)>='RFM input'!$W$7,0, -SUM(J561:J572))","v":-0.5492768856822452},{"$f":"IF(COUNT($H573:J573)>='RFM input'!$W$7,0, -SUM(K561:K572))","v":-0.58396837086776143},{"$f":"IF(COUNT($H573:K573)>='RFM input'!$W$7,0, -SUM(L561:L572))","v":-0.99971664137549399},{"$f":"IF(COUNT($H573:L573)>='RFM input'!$W$7,0, -SUM(M561:M572))","v":0},{"$f":"IF(COUNT($H573:M573)>='RFM input'!$W$7,0, -SUM(N561:N572))","v":0},{"$f":"IF(COUNT($H573:N573)>='RFM input'!$W$7,0, -SUM(O561:O572))","v":0},{"$f":"IF(COUNT($H573:O573)>='RFM input'!$W$7,0, -SUM(P561:P572))","v":0},{"$f":"IF(COUNT($H573:P573)>='RFM input'!$W$7,0, -SUM(Q561:Q572))","v":0}]
[null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A35taxremlife,A35taxvalue-SUM($F574:F574),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":"n/a"},{"$f":"IF(I$3>A35taxremlife,A35taxvalue-SUM($F574:G574),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":"n/a"},{"$f":"IF(J$3>A35taxremlife,A35taxvalue-SUM($F574:H574),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":"n/a"},{"$f":"IF(K$3>A35taxremlife,A35taxvalue-SUM($F574:I574),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":"n/a"},{"$f":"IF(L$3>A35taxremlife,A35taxvalue-SUM($F574:J574),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":"n/a"},{"$f":"IF(M$3>A35taxremlife,A35taxvalue-SUM($F574:K574),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":"n/a"},{"$f":"IF(N$3>A35taxremlife,A35taxvalue-SUM($F574:L574),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":"n/a"},{"$f":"IF(O$3>A35taxremlife,A35taxvalue-SUM($F574:M574),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":"n/a"},{"$f":"IF(P$3>A35taxremlife,A35taxvalue-SUM($F574:N574),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A35taxremlife,A35taxvalue-SUM($F574:O574),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A35taxstdlife+$E576),('RFM input'!$H$105-'RFM input'!$H$169)-SUM($H576:H576),('RFM input'!$H$105-'RFM input'!$H$169)/A35taxstdlife))","v":7.0293370430733776E-2},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A35taxstdlife+$E576),('RFM input'!$H$105-'RFM input'!$H$169)-SUM($H576:I576),('RFM input'!$H$105-'RFM input'!$H$169)/A35taxstdlife))","v":7.0293370430733776E-2},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E576),('RFM input'!$H$105-'RFM input'!$H$169)-SUM($H576:J576),('RFM input'!$H$105-'RFM input'!$H$169)/A35taxstdlife))","v":7.0293370430733776E-2},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E576),('RFM input'!$H$105-'RFM input'!$H$169)-SUM($H576:K576),('RFM input'!$H$105-'RFM input'!$H$169)/A35taxstdlife))","v":7.0293370430733776E-2},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E576),('RFM input'!$H$105-'RFM input'!$H$169)-SUM($H576:L576),('RFM input'!$H$105-'RFM input'!$H$169)/A35taxstdlife))","v":7.0293370430733776E-2},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E576),('RFM input'!$H$105-'RFM input'!$H$169)-SUM($H576:M576),('RFM input'!$H$105-'RFM input'!$H$169)/A35taxstdlife))","v":7.0293370430733776E-2},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E576),('RFM input'!$H$105-'RFM input'!$H$169)-SUM($H576:N576),('RFM input'!$H$105-'RFM input'!$H$169)/A35taxstdlife))","v":7.0293370430733776E-2},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E576),('RFM input'!$H$105-'RFM input'!$H$169)-SUM($H576:O576),('RFM input'!$H$105-'RFM input'!$H$169)/A35taxstdlife))","v":7.0293370430733776E-2},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E576),('RFM input'!$H$105-'RFM input'!$H$169)-SUM($H576:P576),('RFM input'!$H$105-'RFM input'!$H$169)/A35taxstdlife))","v":7.0293370430733776E-2}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A35taxstdlife+$E577),('RFM input'!$I$105-'RFM input'!$I$169)-SUM($I577:I577),('RFM input'!$I$105-'RFM input'!$I$169)/A35taxstdlife))","v":1.1367721256757597E-2},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E577),('RFM input'!$I$105-'RFM input'!$I$169)-SUM($I577:J577),('RFM input'!$I$105-'RFM input'!$I$169)/A35taxstdlife))","v":1.1367721256757597E-2},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E577),('RFM input'!$I$105-'RFM input'!$I$169)-SUM($I577:K577),('RFM input'!$I$105-'RFM input'!$I$169)/A35taxstdlife))","v":1.1367721256757597E-2},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E577),('RFM input'!$I$105-'RFM input'!$I$169)-SUM($I577:L577),('RFM input'!$I$105-'RFM input'!$I$169)/A35taxstdlife))","v":1.1367721256757597E-2},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E577),('RFM input'!$I$105-'RFM input'!$I$169)-SUM($I577:M577),('RFM input'!$I$105-'RFM input'!$I$169)/A35taxstdlife))","v":1.1367721256757597E-2},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E577),('RFM input'!$I$105-'RFM input'!$I$169)-SUM($I577:N577),('RFM input'!$I$105-'RFM input'!$I$169)/A35taxstdlife))","v":1.1367721256757597E-2},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E577),('RFM input'!$I$105-'RFM input'!$I$169)-SUM($I577:O577),('RFM input'!$I$105-'RFM input'!$I$169)/A35taxstdlife))","v":1.1367721256757597E-2},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E577),('RFM input'!$I$105-'RFM input'!$I$169)-SUM($I577:P577),('RFM input'!$I$105-'RFM input'!$I$169)/A35taxstdlife))","v":1.1367721256757597E-2}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E578),('RFM input'!$J$105-'RFM input'!$J$169)-SUM($J578:J578),('RFM input'!$J$105-'RFM input'!$J$169)/A35taxstdlife))","v":-1.7696708159724413E-2},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E578),('RFM input'!$J$105-'RFM input'!$J$169)-SUM($J578:K578),('RFM input'!$J$105-'RFM input'!$J$169)/A35taxstdlife))","v":-1.7696708159724413E-2},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E578),('RFM input'!$J$105-'RFM input'!$J$169)-SUM($J578:L578),('RFM input'!$J$105-'RFM input'!$J$169)/A35taxstdlife))","v":-1.7696708159724413E-2},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E578),('RFM input'!$J$105-'RFM input'!$J$169)-SUM($J578:M578),('RFM input'!$J$105-'RFM input'!$J$169)/A35taxstdlife))","v":-1.7696708159724413E-2},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E578),('RFM input'!$J$105-'RFM input'!$J$169)-SUM($J578:N578),('RFM input'!$J$105-'RFM input'!$J$169)/A35taxstdlife))","v":-1.7696708159724413E-2},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E578),('RFM input'!$J$105-'RFM input'!$J$169)-SUM($J578:O578),('RFM input'!$J$105-'RFM input'!$J$169)/A35taxstdlife))","v":-1.7696708159724413E-2},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E578),('RFM input'!$J$105-'RFM input'!$J$169)-SUM($J578:P578),('RFM input'!$J$105-'RFM input'!$J$169)/A35taxstdlife))","v":-1.7696708159724413E-2}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E579),('RFM input'!$K$105-'RFM input'!$K$169)-SUM($K579:K579),('RFM input'!$K$105-'RFM input'!$K$169)/A35taxstdlife))","v":0.44453499278556635},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E579),('RFM input'!$K$105-'RFM input'!$K$169)-SUM($K579:L579),('RFM input'!$K$105-'RFM input'!$K$169)/A35taxstdlife))","v":0.44453499278556635},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E579),('RFM input'!$K$105-'RFM input'!$K$169)-SUM($K579:M579),('RFM input'!$K$105-'RFM input'!$K$169)/A35taxstdlife))","v":0.44453499278556635},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E579),('RFM input'!$K$105-'RFM input'!$K$169)-SUM($K579:N579),('RFM input'!$K$105-'RFM input'!$K$169)/A35taxstdlife))","v":0.44453499278556635},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E579),('RFM input'!$K$105-'RFM input'!$K$169)-SUM($K579:O579),('RFM input'!$K$105-'RFM input'!$K$169)/A35taxstdlife))","v":0.44453499278556635},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E579),('RFM input'!$K$105-'RFM input'!$K$169)-SUM($K579:P579),('RFM input'!$K$105-'RFM input'!$K$169)/A35taxstdlife))","v":0.44453499278556635}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E580),('RFM input'!$L$105-'RFM input'!$L$169)-SUM($L580:L580),('RFM input'!$L$105-'RFM input'!$L$169)/A35taxstdlife))","v":0.27842943807596249},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E580),('RFM input'!$L$105-'RFM input'!$L$169)-SUM($L580:M580),('RFM input'!$L$105-'RFM input'!$L$169)/A35taxstdlife))","v":0.27842943807596249},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E580),('RFM input'!$L$105-'RFM input'!$L$169)-SUM($L580:N580),('RFM input'!$L$105-'RFM input'!$L$169)/A35taxstdlife))","v":0.27842943807596249},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E580),('RFM input'!$L$105-'RFM input'!$L$169)-SUM($L580:O580),('RFM input'!$L$105-'RFM input'!$L$169)/A35taxstdlife))","v":0.27842943807596249},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E580),('RFM input'!$L$105-'RFM input'!$L$169)-SUM($L580:P580),('RFM input'!$L$105-'RFM input'!$L$169)/A35taxstdlife))","v":0.27842943807596249}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E581),('RFM input'!$M$105-'RFM input'!$M$169)-SUM($M581:M581),('RFM input'!$M$105-'RFM input'!$M$169)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E581),('RFM input'!$M$105-'RFM input'!$M$169)-SUM($M581:N581),('RFM input'!$M$105-'RFM input'!$M$169)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E581),('RFM input'!$M$105-'RFM input'!$M$169)-SUM($M581:O581),('RFM input'!$M$105-'RFM input'!$M$169)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E581),('RFM input'!$M$105-'RFM input'!$M$169)-SUM($M581:P581),('RFM input'!$M$105-'RFM input'!$M$169)/A35taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E582),('RFM input'!$N$105-'RFM input'!$N$169)-SUM($N582:N582),('RFM input'!$N$105-'RFM input'!$N$169)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E582),('RFM input'!$N$105-'RFM input'!$N$169)-SUM($N582:O582),('RFM input'!$N$105-'RFM input'!$N$169)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E582),('RFM input'!$N$105-'RFM input'!$N$169)-SUM($N582:P582),('RFM input'!$N$105-'RFM input'!$N$169)/A35taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E583),('RFM input'!$O$105-'RFM input'!$O$169)-SUM($O583:O583),('RFM input'!$O$105-'RFM input'!$O$169)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E583),('RFM input'!$O$105-'RFM input'!$O$169)-SUM($O583:P583),('RFM input'!$O$105-'RFM input'!$O$169)/A35taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E584),('RFM input'!$P$105-'RFM input'!$P$169)-SUM($P584:P584),('RFM input'!$P$105-'RFM input'!$P$169)/A35taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,null,null,{"$f":"-SUM(H574:H585)","v":0},-7.0293370430733776E-2,{"$f":"IF(COUNT($H586:I586)>='RFM input'!$W$7,0, -SUM(J574:J585))","v":-8.1661091687491374E-2},{"$f":"IF(COUNT($H586:J586)>='RFM input'!$W$7,0, -SUM(K574:K585))","v":-6.3964383527766955E-2},{"$f":"IF(COUNT($H586:K586)>='RFM input'!$W$7,0, -SUM(L574:L585))","v":-0.50849937631333331},{"$f":"IF(COUNT($H586:L586)>='RFM input'!$W$7,0, -SUM(M574:M585))","v":0},{"$f":"IF(COUNT($H586:M586)>='RFM input'!$W$7,0, -SUM(N574:N585))","v":0},{"$f":"IF(COUNT($H586:N586)>='RFM input'!$W$7,0, -SUM(O574:O585))","v":0},{"$f":"IF(COUNT($H586:O586)>='RFM input'!$W$7,0, -SUM(P574:P585))","v":0},{"$f":"IF(COUNT($H586:P586)>='RFM input'!$W$7,0, -SUM(Q574:Q585))","v":0}]
[null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A36taxremlife,A36taxvalue-SUM($F587:F587),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":"n/a"},{"$f":"IF(I$3>A36taxremlife,A36taxvalue-SUM($F587:G587),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":"n/a"},{"$f":"IF(J$3>A36taxremlife,A36taxvalue-SUM($F587:H587),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":"n/a"},{"$f":"IF(K$3>A36taxremlife,A36taxvalue-SUM($F587:I587),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":"n/a"},{"$f":"IF(L$3>A36taxremlife,A36taxvalue-SUM($F587:J587),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":"n/a"},{"$f":"IF(M$3>A36taxremlife,A36taxvalue-SUM($F587:K587),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":"n/a"},{"$f":"IF(N$3>A36taxremlife,A36taxvalue-SUM($F587:L587),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":"n/a"},{"$f":"IF(O$3>A36taxremlife,A36taxvalue-SUM($F587:M587),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":"n/a"},{"$f":"IF(P$3>A36taxremlife,A36taxvalue-SUM($F587:N587),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A36taxremlife,A36taxvalue-SUM($F587:O587),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A36taxstdlife+$E589),('RFM input'!$H$106-'RFM input'!$H$170)-SUM($H589:H589),('RFM input'!$H$106-'RFM input'!$H$170)/A36taxstdlife))","v":0.52611260964504059},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A36taxstdlife+$E589),('RFM input'!$H$106-'RFM input'!$H$170)-SUM($H589:I589),('RFM input'!$H$106-'RFM input'!$H$170)/A36taxstdlife))","v":0.52611260964504059},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E589),('RFM input'!$H$106-'RFM input'!$H$170)-SUM($H589:J589),('RFM input'!$H$106-'RFM input'!$H$170)/A36taxstdlife))","v":0.52611260964504059},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E589),('RFM input'!$H$106-'RFM input'!$H$170)-SUM($H589:K589),('RFM input'!$H$106-'RFM input'!$H$170)/A36taxstdlife))","v":0.52611260964504059},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E589),('RFM input'!$H$106-'RFM input'!$H$170)-SUM($H589:L589),('RFM input'!$H$106-'RFM input'!$H$170)/A36taxstdlife))","v":0.52611260964504059},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E589),('RFM input'!$H$106-'RFM input'!$H$170)-SUM($H589:M589),('RFM input'!$H$106-'RFM input'!$H$170)/A36taxstdlife))","v":0.52611260964504059},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E589),('RFM input'!$H$106-'RFM input'!$H$170)-SUM($H589:N589),('RFM input'!$H$106-'RFM input'!$H$170)/A36taxstdlife))","v":0.52611260964504059},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E589),('RFM input'!$H$106-'RFM input'!$H$170)-SUM($H589:O589),('RFM input'!$H$106-'RFM input'!$H$170)/A36taxstdlife))","v":0.52611260964504059},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E589),('RFM input'!$H$106-'RFM input'!$H$170)-SUM($H589:P589),('RFM input'!$H$106-'RFM input'!$H$170)/A36taxstdlife))","v":0.52611260964504059}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A36taxstdlife+$E590),('RFM input'!$I$106-'RFM input'!$I$170)-SUM($I590:I590),('RFM input'!$I$106-'RFM input'!$I$170)/A36taxstdlife))","v":0.11387204386559913},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E590),('RFM input'!$I$106-'RFM input'!$I$170)-SUM($I590:J590),('RFM input'!$I$106-'RFM input'!$I$170)/A36taxstdlife))","v":0.11387204386559913},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E590),('RFM input'!$I$106-'RFM input'!$I$170)-SUM($I590:K590),('RFM input'!$I$106-'RFM input'!$I$170)/A36taxstdlife))","v":0.11387204386559913},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E590),('RFM input'!$I$106-'RFM input'!$I$170)-SUM($I590:L590),('RFM input'!$I$106-'RFM input'!$I$170)/A36taxstdlife))","v":0.11387204386559913},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E590),('RFM input'!$I$106-'RFM input'!$I$170)-SUM($I590:M590),('RFM input'!$I$106-'RFM input'!$I$170)/A36taxstdlife))","v":0.11387204386559913},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E590),('RFM input'!$I$106-'RFM input'!$I$170)-SUM($I590:N590),('RFM input'!$I$106-'RFM input'!$I$170)/A36taxstdlife))","v":0.11387204386559913},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E590),('RFM input'!$I$106-'RFM input'!$I$170)-SUM($I590:O590),('RFM input'!$I$106-'RFM input'!$I$170)/A36taxstdlife))","v":0.11387204386559913},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E590),('RFM input'!$I$106-'RFM input'!$I$170)-SUM($I590:P590),('RFM input'!$I$106-'RFM input'!$I$170)/A36taxstdlife))","v":0.11387204386559913}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E591),('RFM input'!$J$106-'RFM input'!$J$170)-SUM($J591:J591),('RFM input'!$J$106-'RFM input'!$J$170)/A36taxstdlife))","v":8.8099833873593991E-2},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E591),('RFM input'!$J$106-'RFM input'!$J$170)-SUM($J591:K591),('RFM input'!$J$106-'RFM input'!$J$170)/A36taxstdlife))","v":8.8099833873593991E-2},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E591),('RFM input'!$J$106-'RFM input'!$J$170)-SUM($J591:L591),('RFM input'!$J$106-'RFM input'!$J$170)/A36taxstdlife))","v":8.8099833873593991E-2},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E591),('RFM input'!$J$106-'RFM input'!$J$170)-SUM($J591:M591),('RFM input'!$J$106-'RFM input'!$J$170)/A36taxstdlife))","v":8.8099833873593991E-2},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E591),('RFM input'!$J$106-'RFM input'!$J$170)-SUM($J591:N591),('RFM input'!$J$106-'RFM input'!$J$170)/A36taxstdlife))","v":8.8099833873593991E-2},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E591),('RFM input'!$J$106-'RFM input'!$J$170)-SUM($J591:O591),('RFM input'!$J$106-'RFM input'!$J$170)/A36taxstdlife))","v":8.8099833873593991E-2},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E591),('RFM input'!$J$106-'RFM input'!$J$170)-SUM($J591:P591),('RFM input'!$J$106-'RFM input'!$J$170)/A36taxstdlife))","v":8.8099833873593991E-2}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E592),('RFM input'!$K$106-'RFM input'!$K$170)-SUM($K592:K592),('RFM input'!$K$106-'RFM input'!$K$170)/A36taxstdlife))","v":0.1627438018527822},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E592),('RFM input'!$K$106-'RFM input'!$K$170)-SUM($K592:L592),('RFM input'!$K$106-'RFM input'!$K$170)/A36taxstdlife))","v":0.1627438018527822},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E592),('RFM input'!$K$106-'RFM input'!$K$170)-SUM($K592:M592),('RFM input'!$K$106-'RFM input'!$K$170)/A36taxstdlife))","v":0.1627438018527822},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E592),('RFM input'!$K$106-'RFM input'!$K$170)-SUM($K592:N592),('RFM input'!$K$106-'RFM input'!$K$170)/A36taxstdlife))","v":0.1627438018527822},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E592),('RFM input'!$K$106-'RFM input'!$K$170)-SUM($K592:O592),('RFM input'!$K$106-'RFM input'!$K$170)/A36taxstdlife))","v":0.1627438018527822},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E592),('RFM input'!$K$106-'RFM input'!$K$170)-SUM($K592:P592),('RFM input'!$K$106-'RFM input'!$K$170)/A36taxstdlife))","v":0.1627438018527822}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E593),('RFM input'!$L$106-'RFM input'!$L$170)-SUM($L593:L593),('RFM input'!$L$106-'RFM input'!$L$170)/A36taxstdlife))","v":9.2249999999999999E-2},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E593),('RFM input'!$L$106-'RFM input'!$L$170)-SUM($L593:M593),('RFM input'!$L$106-'RFM input'!$L$170)/A36taxstdlife))","v":9.2249999999999999E-2},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E593),('RFM input'!$L$106-'RFM input'!$L$170)-SUM($L593:N593),('RFM input'!$L$106-'RFM input'!$L$170)/A36taxstdlife))","v":9.2249999999999999E-2},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E593),('RFM input'!$L$106-'RFM input'!$L$170)-SUM($L593:O593),('RFM input'!$L$106-'RFM input'!$L$170)/A36taxstdlife))","v":9.2249999999999999E-2},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E593),('RFM input'!$L$106-'RFM input'!$L$170)-SUM($L593:P593),('RFM input'!$L$106-'RFM input'!$L$170)/A36taxstdlife))","v":9.2249999999999999E-2}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E594),('RFM input'!$M$106-'RFM input'!$M$170)-SUM($M594:M594),('RFM input'!$M$106-'RFM input'!$M$170)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E594),('RFM input'!$M$106-'RFM input'!$M$170)-SUM($M594:N594),('RFM input'!$M$106-'RFM input'!$M$170)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E594),('RFM input'!$M$106-'RFM input'!$M$170)-SUM($M594:O594),('RFM input'!$M$106-'RFM input'!$M$170)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E594),('RFM input'!$M$106-'RFM input'!$M$170)-SUM($M594:P594),('RFM input'!$M$106-'RFM input'!$M$170)/A36taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E595),('RFM input'!$N$106-'RFM input'!$N$170)-SUM($N595:N595),('RFM input'!$N$106-'RFM input'!$N$170)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E595),('RFM input'!$N$106-'RFM input'!$N$170)-SUM($N595:O595),('RFM input'!$N$106-'RFM input'!$N$170)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E595),('RFM input'!$N$106-'RFM input'!$N$170)-SUM($N595:P595),('RFM input'!$N$106-'RFM input'!$N$170)/A36taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E596),('RFM input'!$O$106-'RFM input'!$O$170)-SUM($O596:O596),('RFM input'!$O$106-'RFM input'!$O$170)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E596),('RFM input'!$O$106-'RFM input'!$O$170)-SUM($O596:P596),('RFM input'!$O$106-'RFM input'!$O$170)/A36taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E597),('RFM input'!$P$106-'RFM input'!$P$170)-SUM($P597:P597),('RFM input'!$P$106-'RFM input'!$P$170)/A36taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,null,null,{"$f":"-SUM(H587:H598)","v":0},-0.52611260964504059,{"$f":"IF(COUNT($H599:I599)>='RFM input'!$W$7,0, -SUM(J587:J598))","v":-0.63998465351063971},{"$f":"IF(COUNT($H599:J599)>='RFM input'!$W$7,0, -SUM(K587:K598))","v":-0.7280844873842337},{"$f":"IF(COUNT($H599:K599)>='RFM input'!$W$7,0, -SUM(L587:L598))","v":-0.89082828923701585},{"$f":"IF(COUNT($H599:L599)>='RFM input'!$W$7,0, -SUM(M587:M598))","v":0},{"$f":"IF(COUNT($H599:M599)>='RFM input'!$W$7,0, -SUM(N587:N598))","v":0},{"$f":"IF(COUNT($H599:N599)>='RFM input'!$W$7,0, -SUM(O587:O598))","v":0},{"$f":"IF(COUNT($H599:O599)>='RFM input'!$W$7,0, -SUM(P587:P598))","v":0},{"$f":"IF(COUNT($H599:P599)>='RFM input'!$W$7,0, -SUM(Q587:Q598))","v":0}]
[null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A37taxremlife,A37taxvalue-SUM($F600:F600),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":"n/a"},{"$f":"IF(I$3>A37taxremlife,A37taxvalue-SUM($F600:G600),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":"n/a"},{"$f":"IF(J$3>A37taxremlife,A37taxvalue-SUM($F600:H600),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":"n/a"},{"$f":"IF(K$3>A37taxremlife,A37taxvalue-SUM($F600:I600),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":"n/a"},{"$f":"IF(L$3>A37taxremlife,A37taxvalue-SUM($F600:J600),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":"n/a"},{"$f":"IF(M$3>A37taxremlife,A37taxvalue-SUM($F600:K600),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":"n/a"},{"$f":"IF(N$3>A37taxremlife,A37taxvalue-SUM($F600:L600),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":"n/a"},{"$f":"IF(O$3>A37taxremlife,A37taxvalue-SUM($F600:M600),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":"n/a"},{"$f":"IF(P$3>A37taxremlife,A37taxvalue-SUM($F600:N600),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A37taxremlife,A37taxvalue-SUM($F600:O600),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A37taxstdlife+$E602),('RFM input'!$H$107-'RFM input'!$H$171)-SUM($H602:H602),('RFM input'!$H$107-'RFM input'!$H$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A37taxstdlife+$E602),('RFM input'!$H$107-'RFM input'!$H$171)-SUM($H602:I602),('RFM input'!$H$107-'RFM input'!$H$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E602),('RFM input'!$H$107-'RFM input'!$H$171)-SUM($H602:J602),('RFM input'!$H$107-'RFM input'!$H$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E602),('RFM input'!$H$107-'RFM input'!$H$171)-SUM($H602:K602),('RFM input'!$H$107-'RFM input'!$H$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E602),('RFM input'!$H$107-'RFM input'!$H$171)-SUM($H602:L602),('RFM input'!$H$107-'RFM input'!$H$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E602),('RFM input'!$H$107-'RFM input'!$H$171)-SUM($H602:M602),('RFM input'!$H$107-'RFM input'!$H$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E602),('RFM input'!$H$107-'RFM input'!$H$171)-SUM($H602:N602),('RFM input'!$H$107-'RFM input'!$H$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E602),('RFM input'!$H$107-'RFM input'!$H$171)-SUM($H602:O602),('RFM input'!$H$107-'RFM input'!$H$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E602),('RFM input'!$H$107-'RFM input'!$H$171)-SUM($H602:P602),('RFM input'!$H$107-'RFM input'!$H$171)/A37taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A37taxstdlife+$E603),('RFM input'!$I$107-'RFM input'!$I$171)-SUM($I603:I603),('RFM input'!$I$107-'RFM input'!$I$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E603),('RFM input'!$I$107-'RFM input'!$I$171)-SUM($I603:J603),('RFM input'!$I$107-'RFM input'!$I$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E603),('RFM input'!$I$107-'RFM input'!$I$171)-SUM($I603:K603),('RFM input'!$I$107-'RFM input'!$I$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E603),('RFM input'!$I$107-'RFM input'!$I$171)-SUM($I603:L603),('RFM input'!$I$107-'RFM input'!$I$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E603),('RFM input'!$I$107-'RFM input'!$I$171)-SUM($I603:M603),('RFM input'!$I$107-'RFM input'!$I$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E603),('RFM input'!$I$107-'RFM input'!$I$171)-SUM($I603:N603),('RFM input'!$I$107-'RFM input'!$I$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E603),('RFM input'!$I$107-'RFM input'!$I$171)-SUM($I603:O603),('RFM input'!$I$107-'RFM input'!$I$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E603),('RFM input'!$I$107-'RFM input'!$I$171)-SUM($I603:P603),('RFM input'!$I$107-'RFM input'!$I$171)/A37taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E604),('RFM input'!$J$107-'RFM input'!$J$171)-SUM($J604:J604),('RFM input'!$J$107-'RFM input'!$J$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E604),('RFM input'!$J$107-'RFM input'!$J$171)-SUM($J604:K604),('RFM input'!$J$107-'RFM input'!$J$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E604),('RFM input'!$J$107-'RFM input'!$J$171)-SUM($J604:L604),('RFM input'!$J$107-'RFM input'!$J$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E604),('RFM input'!$J$107-'RFM input'!$J$171)-SUM($J604:M604),('RFM input'!$J$107-'RFM input'!$J$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E604),('RFM input'!$J$107-'RFM input'!$J$171)-SUM($J604:N604),('RFM input'!$J$107-'RFM input'!$J$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E604),('RFM input'!$J$107-'RFM input'!$J$171)-SUM($J604:O604),('RFM input'!$J$107-'RFM input'!$J$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E604),('RFM input'!$J$107-'RFM input'!$J$171)-SUM($J604:P604),('RFM input'!$J$107-'RFM input'!$J$171)/A37taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E605),('RFM input'!$K$107-'RFM input'!$K$171)-SUM($K605:K605),('RFM input'!$K$107-'RFM input'!$K$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E605),('RFM input'!$K$107-'RFM input'!$K$171)-SUM($K605:L605),('RFM input'!$K$107-'RFM input'!$K$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E605),('RFM input'!$K$107-'RFM input'!$K$171)-SUM($K605:M605),('RFM input'!$K$107-'RFM input'!$K$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E605),('RFM input'!$K$107-'RFM input'!$K$171)-SUM($K605:N605),('RFM input'!$K$107-'RFM input'!$K$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E605),('RFM input'!$K$107-'RFM input'!$K$171)-SUM($K605:O605),('RFM input'!$K$107-'RFM input'!$K$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E605),('RFM input'!$K$107-'RFM input'!$K$171)-SUM($K605:P605),('RFM input'!$K$107-'RFM input'!$K$171)/A37taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E606),('RFM input'!$L$107-'RFM input'!$L$171)-SUM($L606:L606),('RFM input'!$L$107-'RFM input'!$L$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E606),('RFM input'!$L$107-'RFM input'!$L$171)-SUM($L606:M606),('RFM input'!$L$107-'RFM input'!$L$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E606),('RFM input'!$L$107-'RFM input'!$L$171)-SUM($L606:N606),('RFM input'!$L$107-'RFM input'!$L$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E606),('RFM input'!$L$107-'RFM input'!$L$171)-SUM($L606:O606),('RFM input'!$L$107-'RFM input'!$L$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E606),('RFM input'!$L$107-'RFM input'!$L$171)-SUM($L606:P606),('RFM input'!$L$107-'RFM input'!$L$171)/A37taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E607),('RFM input'!$M$107-'RFM input'!$M$171)-SUM($M607:M607),('RFM input'!$M$107-'RFM input'!$M$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E607),('RFM input'!$M$107-'RFM input'!$M$171)-SUM($M607:N607),('RFM input'!$M$107-'RFM input'!$M$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E607),('RFM input'!$M$107-'RFM input'!$M$171)-SUM($M607:O607),('RFM input'!$M$107-'RFM input'!$M$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E607),('RFM input'!$M$107-'RFM input'!$M$171)-SUM($M607:P607),('RFM input'!$M$107-'RFM input'!$M$171)/A37taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E608),('RFM input'!$N$107-'RFM input'!$N$171)-SUM($N608:N608),('RFM input'!$N$107-'RFM input'!$N$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E608),('RFM input'!$N$107-'RFM input'!$N$171)-SUM($N608:O608),('RFM input'!$N$107-'RFM input'!$N$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E608),('RFM input'!$N$107-'RFM input'!$N$171)-SUM($N608:P608),('RFM input'!$N$107-'RFM input'!$N$171)/A37taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E609),('RFM input'!$O$107-'RFM input'!$O$171)-SUM($O609:O609),('RFM input'!$O$107-'RFM input'!$O$171)/A37taxstdlife))","v":"n/a"},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E609),('RFM input'!$O$107-'RFM input'!$O$171)-SUM($O609:P609),('RFM input'!$O$107-'RFM input'!$O$171)/A37taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E610),('RFM input'!$P$107-'RFM input'!$P$171)-SUM($P610:P610),('RFM input'!$P$107-'RFM input'!$P$171)/A37taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,null,null,{"$f":"-SUM(H600:H611)","v":0},0,{"$f":"IF(COUNT($H612:I612)>='RFM input'!$W$7,0, -SUM(J600:J611))","v":0},{"$f":"IF(COUNT($H612:J612)>='RFM input'!$W$7,0, -SUM(K600:K611))","v":0},{"$f":"IF(COUNT($H612:K612)>='RFM input'!$W$7,0, -SUM(L600:L611))","v":0},{"$f":"IF(COUNT($H612:L612)>='RFM input'!$W$7,0, -SUM(M600:M611))","v":0},{"$f":"IF(COUNT($H612:M612)>='RFM input'!$W$7,0, -SUM(N600:N611))","v":0},{"$f":"IF(COUNT($H612:N612)>='RFM input'!$W$7,0, -SUM(O600:O611))","v":0},{"$f":"IF(COUNT($H612:O612)>='RFM input'!$W$7,0, -SUM(P600:P611))","v":0},{"$f":"IF(COUNT($H612:P612)>='RFM input'!$W$7,0, -SUM(Q600:Q611))","v":0}]
[null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A38taxremlife,A38taxvalue-SUM($F613:F613),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":"n/a"},{"$f":"IF(I$3>A38taxremlife,A38taxvalue-SUM($F613:G613),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":"n/a"},{"$f":"IF(J$3>A38taxremlife,A38taxvalue-SUM($F613:H613),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":"n/a"},{"$f":"IF(K$3>A38taxremlife,A38taxvalue-SUM($F613:I613),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":"n/a"},{"$f":"IF(L$3>A38taxremlife,A38taxvalue-SUM($F613:J613),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":"n/a"},{"$f":"IF(M$3>A38taxremlife,A38taxvalue-SUM($F613:K613),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":"n/a"},{"$f":"IF(N$3>A38taxremlife,A38taxvalue-SUM($F613:L613),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":"n/a"},{"$f":"IF(O$3>A38taxremlife,A38taxvalue-SUM($F613:M613),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":"n/a"},{"$f":"IF(P$3>A38taxremlife,A38taxvalue-SUM($F613:N613),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A38taxremlife,A38taxvalue-SUM($F613:O613),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A38taxstdlife+$E615),('RFM input'!$H$108-'RFM input'!$H$172)-SUM($H615:H615),('RFM input'!$H$108-'RFM input'!$H$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A38taxstdlife+$E615),('RFM input'!$H$108-'RFM input'!$H$172)-SUM($H615:I615),('RFM input'!$H$108-'RFM input'!$H$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E615),('RFM input'!$H$108-'RFM input'!$H$172)-SUM($H615:J615),('RFM input'!$H$108-'RFM input'!$H$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E615),('RFM input'!$H$108-'RFM input'!$H$172)-SUM($H615:K615),('RFM input'!$H$108-'RFM input'!$H$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E615),('RFM input'!$H$108-'RFM input'!$H$172)-SUM($H615:L615),('RFM input'!$H$108-'RFM input'!$H$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E615),('RFM input'!$H$108-'RFM input'!$H$172)-SUM($H615:M615),('RFM input'!$H$108-'RFM input'!$H$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E615),('RFM input'!$H$108-'RFM input'!$H$172)-SUM($H615:N615),('RFM input'!$H$108-'RFM input'!$H$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E615),('RFM input'!$H$108-'RFM input'!$H$172)-SUM($H615:O615),('RFM input'!$H$108-'RFM input'!$H$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E615),('RFM input'!$H$108-'RFM input'!$H$172)-SUM($H615:P615),('RFM input'!$H$108-'RFM input'!$H$172)/A38taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A38taxstdlife+$E616),('RFM input'!$I$108-'RFM input'!$I$172)-SUM($I616:I616),('RFM input'!$I$108-'RFM input'!$I$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E616),('RFM input'!$I$108-'RFM input'!$I$172)-SUM($I616:J616),('RFM input'!$I$108-'RFM input'!$I$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E616),('RFM input'!$I$108-'RFM input'!$I$172)-SUM($I616:K616),('RFM input'!$I$108-'RFM input'!$I$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E616),('RFM input'!$I$108-'RFM input'!$I$172)-SUM($I616:L616),('RFM input'!$I$108-'RFM input'!$I$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E616),('RFM input'!$I$108-'RFM input'!$I$172)-SUM($I616:M616),('RFM input'!$I$108-'RFM input'!$I$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E616),('RFM input'!$I$108-'RFM input'!$I$172)-SUM($I616:N616),('RFM input'!$I$108-'RFM input'!$I$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E616),('RFM input'!$I$108-'RFM input'!$I$172)-SUM($I616:O616),('RFM input'!$I$108-'RFM input'!$I$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E616),('RFM input'!$I$108-'RFM input'!$I$172)-SUM($I616:P616),('RFM input'!$I$108-'RFM input'!$I$172)/A38taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E617),('RFM input'!$J$108-'RFM input'!$J$172)-SUM($J617:J617),('RFM input'!$J$108-'RFM input'!$J$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E617),('RFM input'!$J$108-'RFM input'!$J$172)-SUM($J617:K617),('RFM input'!$J$108-'RFM input'!$J$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E617),('RFM input'!$J$108-'RFM input'!$J$172)-SUM($J617:L617),('RFM input'!$J$108-'RFM input'!$J$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E617),('RFM input'!$J$108-'RFM input'!$J$172)-SUM($J617:M617),('RFM input'!$J$108-'RFM input'!$J$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E617),('RFM input'!$J$108-'RFM input'!$J$172)-SUM($J617:N617),('RFM input'!$J$108-'RFM input'!$J$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E617),('RFM input'!$J$108-'RFM input'!$J$172)-SUM($J617:O617),('RFM input'!$J$108-'RFM input'!$J$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E617),('RFM input'!$J$108-'RFM input'!$J$172)-SUM($J617:P617),('RFM input'!$J$108-'RFM input'!$J$172)/A38taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E618),('RFM input'!$K$108-'RFM input'!$K$172)-SUM($K618:K618),('RFM input'!$K$108-'RFM input'!$K$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E618),('RFM input'!$K$108-'RFM input'!$K$172)-SUM($K618:L618),('RFM input'!$K$108-'RFM input'!$K$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E618),('RFM input'!$K$108-'RFM input'!$K$172)-SUM($K618:M618),('RFM input'!$K$108-'RFM input'!$K$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E618),('RFM input'!$K$108-'RFM input'!$K$172)-SUM($K618:N618),('RFM input'!$K$108-'RFM input'!$K$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E618),('RFM input'!$K$108-'RFM input'!$K$172)-SUM($K618:O618),('RFM input'!$K$108-'RFM input'!$K$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E618),('RFM input'!$K$108-'RFM input'!$K$172)-SUM($K618:P618),('RFM input'!$K$108-'RFM input'!$K$172)/A38taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E619),('RFM input'!$L$108-'RFM input'!$L$172)-SUM($L619:L619),('RFM input'!$L$108-'RFM input'!$L$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E619),('RFM input'!$L$108-'RFM input'!$L$172)-SUM($L619:M619),('RFM input'!$L$108-'RFM input'!$L$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E619),('RFM input'!$L$108-'RFM input'!$L$172)-SUM($L619:N619),('RFM input'!$L$108-'RFM input'!$L$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E619),('RFM input'!$L$108-'RFM input'!$L$172)-SUM($L619:O619),('RFM input'!$L$108-'RFM input'!$L$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E619),('RFM input'!$L$108-'RFM input'!$L$172)-SUM($L619:P619),('RFM input'!$L$108-'RFM input'!$L$172)/A38taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E620),('RFM input'!$M$108-'RFM input'!$M$172)-SUM($M620:M620),('RFM input'!$M$108-'RFM input'!$M$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E620),('RFM input'!$M$108-'RFM input'!$M$172)-SUM($M620:N620),('RFM input'!$M$108-'RFM input'!$M$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E620),('RFM input'!$M$108-'RFM input'!$M$172)-SUM($M620:O620),('RFM input'!$M$108-'RFM input'!$M$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E620),('RFM input'!$M$108-'RFM input'!$M$172)-SUM($M620:P620),('RFM input'!$M$108-'RFM input'!$M$172)/A38taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E621),('RFM input'!$N$108-'RFM input'!$N$172)-SUM($N621:N621),('RFM input'!$N$108-'RFM input'!$N$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E621),('RFM input'!$N$108-'RFM input'!$N$172)-SUM($N621:O621),('RFM input'!$N$108-'RFM input'!$N$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E621),('RFM input'!$N$108-'RFM input'!$N$172)-SUM($N621:P621),('RFM input'!$N$108-'RFM input'!$N$172)/A38taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E622),('RFM input'!$O$108-'RFM input'!$O$172)-SUM($O622:O622),('RFM input'!$O$108-'RFM input'!$O$172)/A38taxstdlife))","v":"n/a"},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E622),('RFM input'!$O$108-'RFM input'!$O$172)-SUM($O622:P622),('RFM input'!$O$108-'RFM input'!$O$172)/A38taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E623),('RFM input'!$P$108-'RFM input'!$P$172)-SUM($P623:P623),('RFM input'!$P$108-'RFM input'!$P$172)/A38taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,null,null,{"$f":"-SUM(H613:H624)","v":0},0,{"$f":"IF(COUNT($H625:I625)>='RFM input'!$W$7,0, -SUM(J613:J624))","v":0},{"$f":"IF(COUNT($H625:J625)>='RFM input'!$W$7,0, -SUM(K613:K624))","v":0},{"$f":"IF(COUNT($H625:K625)>='RFM input'!$W$7,0, -SUM(L613:L624))","v":0},{"$f":"IF(COUNT($H625:L625)>='RFM input'!$W$7,0, -SUM(M613:M624))","v":0},{"$f":"IF(COUNT($H625:M625)>='RFM input'!$W$7,0, -SUM(N613:N624))","v":0},{"$f":"IF(COUNT($H625:N625)>='RFM input'!$W$7,0, -SUM(O613:O624))","v":0},{"$f":"IF(COUNT($H625:O625)>='RFM input'!$W$7,0, -SUM(P613:P624))","v":0},{"$f":"IF(COUNT($H625:P625)>='RFM input'!$W$7,0, -SUM(Q613:Q624))","v":0}]
[null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A39taxremlife,A39taxvalue-SUM($F626:F626),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":"n/a"},{"$f":"IF(I$3>A39taxremlife,A39taxvalue-SUM($F626:G626),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":"n/a"},{"$f":"IF(J$3>A39taxremlife,A39taxvalue-SUM($F626:H626),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":"n/a"},{"$f":"IF(K$3>A39taxremlife,A39taxvalue-SUM($F626:I626),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":"n/a"},{"$f":"IF(L$3>A39taxremlife,A39taxvalue-SUM($F626:J626),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":"n/a"},{"$f":"IF(M$3>A39taxremlife,A39taxvalue-SUM($F626:K626),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":"n/a"},{"$f":"IF(N$3>A39taxremlife,A39taxvalue-SUM($F626:L626),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":"n/a"},{"$f":"IF(O$3>A39taxremlife,A39taxvalue-SUM($F626:M626),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":"n/a"},{"$f":"IF(P$3>A39taxremlife,A39taxvalue-SUM($F626:N626),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A39taxremlife,A39taxvalue-SUM($F626:O626),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A39taxstdlife+$E628),('RFM input'!$H$109-'RFM input'!$H$173)-SUM($H628:H628),('RFM input'!$H$109-'RFM input'!$H$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A39taxstdlife+$E628),('RFM input'!$H$109-'RFM input'!$H$173)-SUM($H628:I628),('RFM input'!$H$109-'RFM input'!$H$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E628),('RFM input'!$H$109-'RFM input'!$H$173)-SUM($H628:J628),('RFM input'!$H$109-'RFM input'!$H$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E628),('RFM input'!$H$109-'RFM input'!$H$173)-SUM($H628:K628),('RFM input'!$H$109-'RFM input'!$H$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E628),('RFM input'!$H$109-'RFM input'!$H$173)-SUM($H628:L628),('RFM input'!$H$109-'RFM input'!$H$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E628),('RFM input'!$H$109-'RFM input'!$H$173)-SUM($H628:M628),('RFM input'!$H$109-'RFM input'!$H$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E628),('RFM input'!$H$109-'RFM input'!$H$173)-SUM($H628:N628),('RFM input'!$H$109-'RFM input'!$H$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E628),('RFM input'!$H$109-'RFM input'!$H$173)-SUM($H628:O628),('RFM input'!$H$109-'RFM input'!$H$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E628),('RFM input'!$H$109-'RFM input'!$H$173)-SUM($H628:P628),('RFM input'!$H$109-'RFM input'!$H$173)/A39taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A39taxstdlife+$E629),('RFM input'!$I$109-'RFM input'!$I$173)-SUM($I629:I629),('RFM input'!$I$109-'RFM input'!$I$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E629),('RFM input'!$I$109-'RFM input'!$I$173)-SUM($I629:J629),('RFM input'!$I$109-'RFM input'!$I$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E629),('RFM input'!$I$109-'RFM input'!$I$173)-SUM($I629:K629),('RFM input'!$I$109-'RFM input'!$I$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E629),('RFM input'!$I$109-'RFM input'!$I$173)-SUM($I629:L629),('RFM input'!$I$109-'RFM input'!$I$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E629),('RFM input'!$I$109-'RFM input'!$I$173)-SUM($I629:M629),('RFM input'!$I$109-'RFM input'!$I$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E629),('RFM input'!$I$109-'RFM input'!$I$173)-SUM($I629:N629),('RFM input'!$I$109-'RFM input'!$I$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E629),('RFM input'!$I$109-'RFM input'!$I$173)-SUM($I629:O629),('RFM input'!$I$109-'RFM input'!$I$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E629),('RFM input'!$I$109-'RFM input'!$I$173)-SUM($I629:P629),('RFM input'!$I$109-'RFM input'!$I$173)/A39taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E630),('RFM input'!$J$109-'RFM input'!$J$173)-SUM($J630:J630),('RFM input'!$J$109-'RFM input'!$J$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E630),('RFM input'!$J$109-'RFM input'!$J$173)-SUM($J630:K630),('RFM input'!$J$109-'RFM input'!$J$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E630),('RFM input'!$J$109-'RFM input'!$J$173)-SUM($J630:L630),('RFM input'!$J$109-'RFM input'!$J$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E630),('RFM input'!$J$109-'RFM input'!$J$173)-SUM($J630:M630),('RFM input'!$J$109-'RFM input'!$J$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E630),('RFM input'!$J$109-'RFM input'!$J$173)-SUM($J630:N630),('RFM input'!$J$109-'RFM input'!$J$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E630),('RFM input'!$J$109-'RFM input'!$J$173)-SUM($J630:O630),('RFM input'!$J$109-'RFM input'!$J$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E630),('RFM input'!$J$109-'RFM input'!$J$173)-SUM($J630:P630),('RFM input'!$J$109-'RFM input'!$J$173)/A39taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E631),('RFM input'!$K$109-'RFM input'!$K$173)-SUM($K631:K631),('RFM input'!$K$109-'RFM input'!$K$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E631),('RFM input'!$K$109-'RFM input'!$K$173)-SUM($K631:L631),('RFM input'!$K$109-'RFM input'!$K$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E631),('RFM input'!$K$109-'RFM input'!$K$173)-SUM($K631:M631),('RFM input'!$K$109-'RFM input'!$K$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E631),('RFM input'!$K$109-'RFM input'!$K$173)-SUM($K631:N631),('RFM input'!$K$109-'RFM input'!$K$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E631),('RFM input'!$K$109-'RFM input'!$K$173)-SUM($K631:O631),('RFM input'!$K$109-'RFM input'!$K$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E631),('RFM input'!$K$109-'RFM input'!$K$173)-SUM($K631:P631),('RFM input'!$K$109-'RFM input'!$K$173)/A39taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E632),('RFM input'!$L$109-'RFM input'!$L$173)-SUM($L632:L632),('RFM input'!$L$109-'RFM input'!$L$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E632),('RFM input'!$L$109-'RFM input'!$L$173)-SUM($L632:M632),('RFM input'!$L$109-'RFM input'!$L$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E632),('RFM input'!$L$109-'RFM input'!$L$173)-SUM($L632:N632),('RFM input'!$L$109-'RFM input'!$L$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E632),('RFM input'!$L$109-'RFM input'!$L$173)-SUM($L632:O632),('RFM input'!$L$109-'RFM input'!$L$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E632),('RFM input'!$L$109-'RFM input'!$L$173)-SUM($L632:P632),('RFM input'!$L$109-'RFM input'!$L$173)/A39taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E633),('RFM input'!$M$109-'RFM input'!$M$173)-SUM($M633:M633),('RFM input'!$M$109-'RFM input'!$M$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E633),('RFM input'!$M$109-'RFM input'!$M$173)-SUM($M633:N633),('RFM input'!$M$109-'RFM input'!$M$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E633),('RFM input'!$M$109-'RFM input'!$M$173)-SUM($M633:O633),('RFM input'!$M$109-'RFM input'!$M$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E633),('RFM input'!$M$109-'RFM input'!$M$173)-SUM($M633:P633),('RFM input'!$M$109-'RFM input'!$M$173)/A39taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E634),('RFM input'!$N$109-'RFM input'!$N$173)-SUM($N634:N634),('RFM input'!$N$109-'RFM input'!$N$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E634),('RFM input'!$N$109-'RFM input'!$N$173)-SUM($N634:O634),('RFM input'!$N$109-'RFM input'!$N$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E634),('RFM input'!$N$109-'RFM input'!$N$173)-SUM($N634:P634),('RFM input'!$N$109-'RFM input'!$N$173)/A39taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E635),('RFM input'!$O$109-'RFM input'!$O$173)-SUM($O635:O635),('RFM input'!$O$109-'RFM input'!$O$173)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E635),('RFM input'!$O$109-'RFM input'!$O$173)-SUM($O635:P635),('RFM input'!$O$109-'RFM input'!$O$173)/A39taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E636),('RFM input'!$P$109-'RFM input'!$P$173)-SUM($P636:P636),('RFM input'!$P$109-'RFM input'!$P$173)/A39taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,null,null,{"$f":"-SUM(H626:H637)","v":0},0,{"$f":"IF(COUNT($H638:I638)>='RFM input'!$W$7,0, -SUM(J626:J637))","v":0},{"$f":"IF(COUNT($H638:J638)>='RFM input'!$W$7,0, -SUM(K626:K637))","v":0},{"$f":"IF(COUNT($H638:K638)>='RFM input'!$W$7,0, -SUM(L626:L637))","v":0},{"$f":"IF(COUNT($H638:L638)>='RFM input'!$W$7,0, -SUM(M626:M637))","v":0},{"$f":"IF(COUNT($H638:M638)>='RFM input'!$W$7,0, -SUM(N626:N637))","v":0},{"$f":"IF(COUNT($H638:N638)>='RFM input'!$W$7,0, -SUM(O626:O637))","v":0},{"$f":"IF(COUNT($H638:O638)>='RFM input'!$W$7,0, -SUM(P626:P637))","v":0},{"$f":"IF(COUNT($H638:P638)>='RFM input'!$W$7,0, -SUM(Q626:Q637))","v":0}]
[null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A40taxremlife,A40taxvalue-SUM($F639:F639),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":"n/a"},{"$f":"IF(I$3>A40taxremlife,A40taxvalue-SUM($F639:G639),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":"n/a"},{"$f":"IF(J$3>A40taxremlife,A40taxvalue-SUM($F639:H639),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":"n/a"},{"$f":"IF(K$3>A40taxremlife,A40taxvalue-SUM($F639:I639),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":"n/a"},{"$f":"IF(L$3>A40taxremlife,A40taxvalue-SUM($F639:J639),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":"n/a"},{"$f":"IF(M$3>A40taxremlife,A40taxvalue-SUM($F639:K639),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":"n/a"},{"$f":"IF(N$3>A40taxremlife,A40taxvalue-SUM($F639:L639),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":"n/a"},{"$f":"IF(O$3>A40taxremlife,A40taxvalue-SUM($F639:M639),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":"n/a"},{"$f":"IF(P$3>A40taxremlife,A40taxvalue-SUM($F639:N639),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A40taxremlife,A40taxvalue-SUM($F639:O639),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A40taxstdlife+$E641),('RFM input'!$H$110-'RFM input'!$H$174)-SUM($H641:H641),('RFM input'!$H$110-'RFM input'!$H$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A40taxstdlife+$E641),('RFM input'!$H$110-'RFM input'!$H$174)-SUM($H641:I641),('RFM input'!$H$110-'RFM input'!$H$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E641),('RFM input'!$H$110-'RFM input'!$H$174)-SUM($H641:J641),('RFM input'!$H$110-'RFM input'!$H$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E641),('RFM input'!$H$110-'RFM input'!$H$174)-SUM($H641:K641),('RFM input'!$H$110-'RFM input'!$H$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E641),('RFM input'!$H$110-'RFM input'!$H$174)-SUM($H641:L641),('RFM input'!$H$110-'RFM input'!$H$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E641),('RFM input'!$H$110-'RFM input'!$H$174)-SUM($H641:M641),('RFM input'!$H$110-'RFM input'!$H$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E641),('RFM input'!$H$110-'RFM input'!$H$174)-SUM($H641:N641),('RFM input'!$H$110-'RFM input'!$H$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E641),('RFM input'!$H$110-'RFM input'!$H$174)-SUM($H641:O641),('RFM input'!$H$110-'RFM input'!$H$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E641),('RFM input'!$H$110-'RFM input'!$H$174)-SUM($H641:P641),('RFM input'!$H$110-'RFM input'!$H$174)/A40taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A40taxstdlife+$E642),('RFM input'!$I$110-'RFM input'!$I$174)-SUM($I642:I642),('RFM input'!$I$110-'RFM input'!$I$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E642),('RFM input'!$I$110-'RFM input'!$I$174)-SUM($I642:J642),('RFM input'!$I$110-'RFM input'!$I$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E642),('RFM input'!$I$110-'RFM input'!$I$174)-SUM($I642:K642),('RFM input'!$I$110-'RFM input'!$I$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E642),('RFM input'!$I$110-'RFM input'!$I$174)-SUM($I642:L642),('RFM input'!$I$110-'RFM input'!$I$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E642),('RFM input'!$I$110-'RFM input'!$I$174)-SUM($I642:M642),('RFM input'!$I$110-'RFM input'!$I$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E642),('RFM input'!$I$110-'RFM input'!$I$174)-SUM($I642:N642),('RFM input'!$I$110-'RFM input'!$I$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E642),('RFM input'!$I$110-'RFM input'!$I$174)-SUM($I642:O642),('RFM input'!$I$110-'RFM input'!$I$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E642),('RFM input'!$I$110-'RFM input'!$I$174)-SUM($I642:P642),('RFM input'!$I$110-'RFM input'!$I$174)/A40taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E643),('RFM input'!$J$110-'RFM input'!$J$174)-SUM($J643:J643),('RFM input'!$J$110-'RFM input'!$J$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E643),('RFM input'!$J$110-'RFM input'!$J$174)-SUM($J643:K643),('RFM input'!$J$110-'RFM input'!$J$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E643),('RFM input'!$J$110-'RFM input'!$J$174)-SUM($J643:L643),('RFM input'!$J$110-'RFM input'!$J$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E643),('RFM input'!$J$110-'RFM input'!$J$174)-SUM($J643:M643),('RFM input'!$J$110-'RFM input'!$J$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E643),('RFM input'!$J$110-'RFM input'!$J$174)-SUM($J643:N643),('RFM input'!$J$110-'RFM input'!$J$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E643),('RFM input'!$J$110-'RFM input'!$J$174)-SUM($J643:O643),('RFM input'!$J$110-'RFM input'!$J$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E643),('RFM input'!$J$110-'RFM input'!$J$174)-SUM($J643:P643),('RFM input'!$J$110-'RFM input'!$J$174)/A40taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E644),('RFM input'!$K$110-'RFM input'!$K$174)-SUM($K644:K644),('RFM input'!$K$110-'RFM input'!$K$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E644),('RFM input'!$K$110-'RFM input'!$K$174)-SUM($K644:L644),('RFM input'!$K$110-'RFM input'!$K$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E644),('RFM input'!$K$110-'RFM input'!$K$174)-SUM($K644:M644),('RFM input'!$K$110-'RFM input'!$K$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E644),('RFM input'!$K$110-'RFM input'!$K$174)-SUM($K644:N644),('RFM input'!$K$110-'RFM input'!$K$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E644),('RFM input'!$K$110-'RFM input'!$K$174)-SUM($K644:O644),('RFM input'!$K$110-'RFM input'!$K$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E644),('RFM input'!$K$110-'RFM input'!$K$174)-SUM($K644:P644),('RFM input'!$K$110-'RFM input'!$K$174)/A40taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E645),('RFM input'!$L$110-'RFM input'!$L$174)-SUM($L645:L645),('RFM input'!$L$110-'RFM input'!$L$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E645),('RFM input'!$L$110-'RFM input'!$L$174)-SUM($L645:M645),('RFM input'!$L$110-'RFM input'!$L$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E645),('RFM input'!$L$110-'RFM input'!$L$174)-SUM($L645:N645),('RFM input'!$L$110-'RFM input'!$L$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E645),('RFM input'!$L$110-'RFM input'!$L$174)-SUM($L645:O645),('RFM input'!$L$110-'RFM input'!$L$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E645),('RFM input'!$L$110-'RFM input'!$L$174)-SUM($L645:P645),('RFM input'!$L$110-'RFM input'!$L$174)/A40taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E646),('RFM input'!$M$110-'RFM input'!$M$174)-SUM($M646:M646),('RFM input'!$M$110-'RFM input'!$M$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E646),('RFM input'!$M$110-'RFM input'!$M$174)-SUM($M646:N646),('RFM input'!$M$110-'RFM input'!$M$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E646),('RFM input'!$M$110-'RFM input'!$M$174)-SUM($M646:O646),('RFM input'!$M$110-'RFM input'!$M$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E646),('RFM input'!$M$110-'RFM input'!$M$174)-SUM($M646:P646),('RFM input'!$M$110-'RFM input'!$M$174)/A40taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E647),('RFM input'!$N$110-'RFM input'!$N$174)-SUM($N647:N647),('RFM input'!$N$110-'RFM input'!$N$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E647),('RFM input'!$N$110-'RFM input'!$N$174)-SUM($N647:O647),('RFM input'!$N$110-'RFM input'!$N$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E647),('RFM input'!$N$110-'RFM input'!$N$174)-SUM($N647:P647),('RFM input'!$N$110-'RFM input'!$N$174)/A40taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E648),('RFM input'!$O$110-'RFM input'!$O$174)-SUM($O648:O648),('RFM input'!$O$110-'RFM input'!$O$174)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E648),('RFM input'!$O$110-'RFM input'!$O$174)-SUM($O648:P648),('RFM input'!$O$110-'RFM input'!$O$174)/A40taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E649),('RFM input'!$P$110-'RFM input'!$P$174)-SUM($P649:P649),('RFM input'!$P$110-'RFM input'!$P$174)/A40taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,null,null,{"$f":"-SUM(H639:H650)","v":0},0,{"$f":"IF(COUNT($H651:I651)>='RFM input'!$W$7,0, -SUM(J639:J650))","v":0},{"$f":"IF(COUNT($H651:J651)>='RFM input'!$W$7,0, -SUM(K639:K650))","v":0},{"$f":"IF(COUNT($H651:K651)>='RFM input'!$W$7,0, -SUM(L639:L650))","v":0},{"$f":"IF(COUNT($H651:L651)>='RFM input'!$W$7,0, -SUM(M639:M650))","v":0},{"$f":"IF(COUNT($H651:M651)>='RFM input'!$W$7,0, -SUM(N639:N650))","v":0},{"$f":"IF(COUNT($H651:N651)>='RFM input'!$W$7,0, -SUM(O639:O650))","v":0},{"$f":"IF(COUNT($H651:O651)>='RFM input'!$W$7,0, -SUM(P639:P650))","v":0},{"$f":"IF(COUNT($H651:P651)>='RFM input'!$W$7,0, -SUM(Q639:Q650))","v":0}]
[null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A41taxremlife,A41taxvalue-SUM($F652:F652),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":"n/a"},{"$f":"IF(I$3>A41taxremlife,A41taxvalue-SUM($F652:G652),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":"n/a"},{"$f":"IF(J$3>A41taxremlife,A41taxvalue-SUM($F652:H652),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":"n/a"},{"$f":"IF(K$3>A41taxremlife,A41taxvalue-SUM($F652:I652),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":"n/a"},{"$f":"IF(L$3>A41taxremlife,A41taxvalue-SUM($F652:J652),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":"n/a"},{"$f":"IF(M$3>A41taxremlife,A41taxvalue-SUM($F652:K652),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":"n/a"},{"$f":"IF(N$3>A41taxremlife,A41taxvalue-SUM($F652:L652),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":"n/a"},{"$f":"IF(O$3>A41taxremlife,A41taxvalue-SUM($F652:M652),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":"n/a"},{"$f":"IF(P$3>A41taxremlife,A41taxvalue-SUM($F652:N652),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A41taxremlife,A41taxvalue-SUM($F652:O652),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A41taxstdlife+$E654),('RFM input'!$H$111-'RFM input'!$H$175)-SUM($H654:H654),('RFM input'!$H$111-'RFM input'!$H$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A41taxstdlife+$E654),('RFM input'!$H$111-'RFM input'!$H$175)-SUM($H654:I654),('RFM input'!$H$111-'RFM input'!$H$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E654),('RFM input'!$H$111-'RFM input'!$H$175)-SUM($H654:J654),('RFM input'!$H$111-'RFM input'!$H$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E654),('RFM input'!$H$111-'RFM input'!$H$175)-SUM($H654:K654),('RFM input'!$H$111-'RFM input'!$H$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E654),('RFM input'!$H$111-'RFM input'!$H$175)-SUM($H654:L654),('RFM input'!$H$111-'RFM input'!$H$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E654),('RFM input'!$H$111-'RFM input'!$H$175)-SUM($H654:M654),('RFM input'!$H$111-'RFM input'!$H$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E654),('RFM input'!$H$111-'RFM input'!$H$175)-SUM($H654:N654),('RFM input'!$H$111-'RFM input'!$H$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E654),('RFM input'!$H$111-'RFM input'!$H$175)-SUM($H654:O654),('RFM input'!$H$111-'RFM input'!$H$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E654),('RFM input'!$H$111-'RFM input'!$H$175)-SUM($H654:P654),('RFM input'!$H$111-'RFM input'!$H$175)/A41taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A41taxstdlife+$E655),('RFM input'!$I$111-'RFM input'!$I$175)-SUM($I655:I655),('RFM input'!$I$111-'RFM input'!$I$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E655),('RFM input'!$I$111-'RFM input'!$I$175)-SUM($I655:J655),('RFM input'!$I$111-'RFM input'!$I$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E655),('RFM input'!$I$111-'RFM input'!$I$175)-SUM($I655:K655),('RFM input'!$I$111-'RFM input'!$I$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E655),('RFM input'!$I$111-'RFM input'!$I$175)-SUM($I655:L655),('RFM input'!$I$111-'RFM input'!$I$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E655),('RFM input'!$I$111-'RFM input'!$I$175)-SUM($I655:M655),('RFM input'!$I$111-'RFM input'!$I$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E655),('RFM input'!$I$111-'RFM input'!$I$175)-SUM($I655:N655),('RFM input'!$I$111-'RFM input'!$I$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E655),('RFM input'!$I$111-'RFM input'!$I$175)-SUM($I655:O655),('RFM input'!$I$111-'RFM input'!$I$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E655),('RFM input'!$I$111-'RFM input'!$I$175)-SUM($I655:P655),('RFM input'!$I$111-'RFM input'!$I$175)/A41taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E656),('RFM input'!$J$111-'RFM input'!$J$175)-SUM($J656:J656),('RFM input'!$J$111-'RFM input'!$J$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E656),('RFM input'!$J$111-'RFM input'!$J$175)-SUM($J656:K656),('RFM input'!$J$111-'RFM input'!$J$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E656),('RFM input'!$J$111-'RFM input'!$J$175)-SUM($J656:L656),('RFM input'!$J$111-'RFM input'!$J$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E656),('RFM input'!$J$111-'RFM input'!$J$175)-SUM($J656:M656),('RFM input'!$J$111-'RFM input'!$J$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E656),('RFM input'!$J$111-'RFM input'!$J$175)-SUM($J656:N656),('RFM input'!$J$111-'RFM input'!$J$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E656),('RFM input'!$J$111-'RFM input'!$J$175)-SUM($J656:O656),('RFM input'!$J$111-'RFM input'!$J$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E656),('RFM input'!$J$111-'RFM input'!$J$175)-SUM($J656:P656),('RFM input'!$J$111-'RFM input'!$J$175)/A41taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E657),('RFM input'!$K$111-'RFM input'!$K$175)-SUM($K657:K657),('RFM input'!$K$111-'RFM input'!$K$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E657),('RFM input'!$K$111-'RFM input'!$K$175)-SUM($K657:L657),('RFM input'!$K$111-'RFM input'!$K$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E657),('RFM input'!$K$111-'RFM input'!$K$175)-SUM($K657:M657),('RFM input'!$K$111-'RFM input'!$K$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E657),('RFM input'!$K$111-'RFM input'!$K$175)-SUM($K657:N657),('RFM input'!$K$111-'RFM input'!$K$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E657),('RFM input'!$K$111-'RFM input'!$K$175)-SUM($K657:O657),('RFM input'!$K$111-'RFM input'!$K$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E657),('RFM input'!$K$111-'RFM input'!$K$175)-SUM($K657:P657),('RFM input'!$K$111-'RFM input'!$K$175)/A41taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E658),('RFM input'!$L$111-'RFM input'!$L$175)-SUM($L658:L658),('RFM input'!$L$111-'RFM input'!$L$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E658),('RFM input'!$L$111-'RFM input'!$L$175)-SUM($L658:M658),('RFM input'!$L$111-'RFM input'!$L$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E658),('RFM input'!$L$111-'RFM input'!$L$175)-SUM($L658:N658),('RFM input'!$L$111-'RFM input'!$L$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E658),('RFM input'!$L$111-'RFM input'!$L$175)-SUM($L658:O658),('RFM input'!$L$111-'RFM input'!$L$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E658),('RFM input'!$L$111-'RFM input'!$L$175)-SUM($L658:P658),('RFM input'!$L$111-'RFM input'!$L$175)/A41taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E659),('RFM input'!$M$111-'RFM input'!$M$175)-SUM($M659:M659),('RFM input'!$M$111-'RFM input'!$M$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E659),('RFM input'!$M$111-'RFM input'!$M$175)-SUM($M659:N659),('RFM input'!$M$111-'RFM input'!$M$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E659),('RFM input'!$M$111-'RFM input'!$M$175)-SUM($M659:O659),('RFM input'!$M$111-'RFM input'!$M$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E659),('RFM input'!$M$111-'RFM input'!$M$175)-SUM($M659:P659),('RFM input'!$M$111-'RFM input'!$M$175)/A41taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E660),('RFM input'!$N$111-'RFM input'!$N$175)-SUM($N660:N660),('RFM input'!$N$111-'RFM input'!$N$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E660),('RFM input'!$N$111-'RFM input'!$N$175)-SUM($N660:O660),('RFM input'!$N$111-'RFM input'!$N$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E660),('RFM input'!$N$111-'RFM input'!$N$175)-SUM($N660:P660),('RFM input'!$N$111-'RFM input'!$N$175)/A41taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E661),('RFM input'!$O$111-'RFM input'!$O$175)-SUM($O661:O661),('RFM input'!$O$111-'RFM input'!$O$175)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E661),('RFM input'!$O$111-'RFM input'!$O$175)-SUM($O661:P661),('RFM input'!$O$111-'RFM input'!$O$175)/A41taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E662),('RFM input'!$P$111-'RFM input'!$P$175)-SUM($P662:P662),('RFM input'!$P$111-'RFM input'!$P$175)/A41taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,null,null,{"$f":"-SUM(H652:H663)","v":0},0,{"$f":"IF(COUNT($H664:I664)>='RFM input'!$W$7,0, -SUM(J652:J663))","v":0},{"$f":"IF(COUNT($H664:J664)>='RFM input'!$W$7,0, -SUM(K652:K663))","v":0},{"$f":"IF(COUNT($H664:K664)>='RFM input'!$W$7,0, -SUM(L652:L663))","v":0},{"$f":"IF(COUNT($H664:L664)>='RFM input'!$W$7,0, -SUM(M652:M663))","v":0},{"$f":"IF(COUNT($H664:M664)>='RFM input'!$W$7,0, -SUM(N652:N663))","v":0},{"$f":"IF(COUNT($H664:N664)>='RFM input'!$W$7,0, -SUM(O652:O663))","v":0},{"$f":"IF(COUNT($H664:O664)>='RFM input'!$W$7,0, -SUM(P652:P663))","v":0},{"$f":"IF(COUNT($H664:P664)>='RFM input'!$W$7,0, -SUM(Q652:Q663))","v":0}]
[null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A42taxremlife,A42taxvalue-SUM($F665:F665),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":"n/a"},{"$f":"IF(I$3>A42taxremlife,A42taxvalue-SUM($F665:G665),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":"n/a"},{"$f":"IF(J$3>A42taxremlife,A42taxvalue-SUM($F665:H665),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":"n/a"},{"$f":"IF(K$3>A42taxremlife,A42taxvalue-SUM($F665:I665),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":"n/a"},{"$f":"IF(L$3>A42taxremlife,A42taxvalue-SUM($F665:J665),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":"n/a"},{"$f":"IF(M$3>A42taxremlife,A42taxvalue-SUM($F665:K665),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":"n/a"},{"$f":"IF(N$3>A42taxremlife,A42taxvalue-SUM($F665:L665),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":"n/a"},{"$f":"IF(O$3>A42taxremlife,A42taxvalue-SUM($F665:M665),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":"n/a"},{"$f":"IF(P$3>A42taxremlife,A42taxvalue-SUM($F665:N665),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A42taxremlife,A42taxvalue-SUM($F665:O665),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A42taxstdlife+$E667),('RFM input'!$H$112-'RFM input'!$H$176)-SUM($H667:H667),('RFM input'!$H$112-'RFM input'!$H$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A42taxstdlife+$E667),('RFM input'!$H$112-'RFM input'!$H$176)-SUM($H667:I667),('RFM input'!$H$112-'RFM input'!$H$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E667),('RFM input'!$H$112-'RFM input'!$H$176)-SUM($H667:J667),('RFM input'!$H$112-'RFM input'!$H$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E667),('RFM input'!$H$112-'RFM input'!$H$176)-SUM($H667:K667),('RFM input'!$H$112-'RFM input'!$H$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E667),('RFM input'!$H$112-'RFM input'!$H$176)-SUM($H667:L667),('RFM input'!$H$112-'RFM input'!$H$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E667),('RFM input'!$H$112-'RFM input'!$H$176)-SUM($H667:M667),('RFM input'!$H$112-'RFM input'!$H$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E667),('RFM input'!$H$112-'RFM input'!$H$176)-SUM($H667:N667),('RFM input'!$H$112-'RFM input'!$H$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E667),('RFM input'!$H$112-'RFM input'!$H$176)-SUM($H667:O667),('RFM input'!$H$112-'RFM input'!$H$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E667),('RFM input'!$H$112-'RFM input'!$H$176)-SUM($H667:P667),('RFM input'!$H$112-'RFM input'!$H$176)/A42taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A42taxstdlife+$E668),('RFM input'!$I$112-'RFM input'!$I$176)-SUM($I668:I668),('RFM input'!$I$112-'RFM input'!$I$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E668),('RFM input'!$I$112-'RFM input'!$I$176)-SUM($I668:J668),('RFM input'!$I$112-'RFM input'!$I$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E668),('RFM input'!$I$112-'RFM input'!$I$176)-SUM($I668:K668),('RFM input'!$I$112-'RFM input'!$I$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E668),('RFM input'!$I$112-'RFM input'!$I$176)-SUM($I668:L668),('RFM input'!$I$112-'RFM input'!$I$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E668),('RFM input'!$I$112-'RFM input'!$I$176)-SUM($I668:M668),('RFM input'!$I$112-'RFM input'!$I$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E668),('RFM input'!$I$112-'RFM input'!$I$176)-SUM($I668:N668),('RFM input'!$I$112-'RFM input'!$I$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E668),('RFM input'!$I$112-'RFM input'!$I$176)-SUM($I668:O668),('RFM input'!$I$112-'RFM input'!$I$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E668),('RFM input'!$I$112-'RFM input'!$I$176)-SUM($I668:P668),('RFM input'!$I$112-'RFM input'!$I$176)/A42taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E669),('RFM input'!$J$112-'RFM input'!$J$176)-SUM($J669:J669),('RFM input'!$J$112-'RFM input'!$J$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E669),('RFM input'!$J$112-'RFM input'!$J$176)-SUM($J669:K669),('RFM input'!$J$112-'RFM input'!$J$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E669),('RFM input'!$J$112-'RFM input'!$J$176)-SUM($J669:L669),('RFM input'!$J$112-'RFM input'!$J$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E669),('RFM input'!$J$112-'RFM input'!$J$176)-SUM($J669:M669),('RFM input'!$J$112-'RFM input'!$J$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E669),('RFM input'!$J$112-'RFM input'!$J$176)-SUM($J669:N669),('RFM input'!$J$112-'RFM input'!$J$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E669),('RFM input'!$J$112-'RFM input'!$J$176)-SUM($J669:O669),('RFM input'!$J$112-'RFM input'!$J$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E669),('RFM input'!$J$112-'RFM input'!$J$176)-SUM($J669:P669),('RFM input'!$J$112-'RFM input'!$J$176)/A42taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E670),('RFM input'!$K$112-'RFM input'!$K$176)-SUM($K670:K670),('RFM input'!$K$112-'RFM input'!$K$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E670),('RFM input'!$K$112-'RFM input'!$K$176)-SUM($K670:L670),('RFM input'!$K$112-'RFM input'!$K$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E670),('RFM input'!$K$112-'RFM input'!$K$176)-SUM($K670:M670),('RFM input'!$K$112-'RFM input'!$K$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E670),('RFM input'!$K$112-'RFM input'!$K$176)-SUM($K670:N670),('RFM input'!$K$112-'RFM input'!$K$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E670),('RFM input'!$K$112-'RFM input'!$K$176)-SUM($K670:O670),('RFM input'!$K$112-'RFM input'!$K$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E670),('RFM input'!$K$112-'RFM input'!$K$176)-SUM($K670:P670),('RFM input'!$K$112-'RFM input'!$K$176)/A42taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E671),('RFM input'!$L$112-'RFM input'!$L$176)-SUM($L671:L671),('RFM input'!$L$112-'RFM input'!$L$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E671),('RFM input'!$L$112-'RFM input'!$L$176)-SUM($L671:M671),('RFM input'!$L$112-'RFM input'!$L$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E671),('RFM input'!$L$112-'RFM input'!$L$176)-SUM($L671:N671),('RFM input'!$L$112-'RFM input'!$L$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E671),('RFM input'!$L$112-'RFM input'!$L$176)-SUM($L671:O671),('RFM input'!$L$112-'RFM input'!$L$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E671),('RFM input'!$L$112-'RFM input'!$L$176)-SUM($L671:P671),('RFM input'!$L$112-'RFM input'!$L$176)/A42taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E672),('RFM input'!$M$112-'RFM input'!$M$176)-SUM($M672:M672),('RFM input'!$M$112-'RFM input'!$M$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E672),('RFM input'!$M$112-'RFM input'!$M$176)-SUM($M672:N672),('RFM input'!$M$112-'RFM input'!$M$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E672),('RFM input'!$M$112-'RFM input'!$M$176)-SUM($M672:O672),('RFM input'!$M$112-'RFM input'!$M$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E672),('RFM input'!$M$112-'RFM input'!$M$176)-SUM($M672:P672),('RFM input'!$M$112-'RFM input'!$M$176)/A42taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E673),('RFM input'!$N$112-'RFM input'!$N$176)-SUM($N673:N673),('RFM input'!$N$112-'RFM input'!$N$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E673),('RFM input'!$N$112-'RFM input'!$N$176)-SUM($N673:O673),('RFM input'!$N$112-'RFM input'!$N$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E673),('RFM input'!$N$112-'RFM input'!$N$176)-SUM($N673:P673),('RFM input'!$N$112-'RFM input'!$N$176)/A42taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E674),('RFM input'!$O$112-'RFM input'!$O$176)-SUM($O674:O674),('RFM input'!$O$112-'RFM input'!$O$176)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E674),('RFM input'!$O$112-'RFM input'!$O$176)-SUM($O674:P674),('RFM input'!$O$112-'RFM input'!$O$176)/A42taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E675),('RFM input'!$P$112-'RFM input'!$P$176)-SUM($P675:P675),('RFM input'!$P$112-'RFM input'!$P$176)/A42taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,null,null,{"$f":"-SUM(H665:H676)","v":0},0,{"$f":"IF(COUNT($H677:I677)>='RFM input'!$W$7,0, -SUM(J665:J676))","v":0},{"$f":"IF(COUNT($H677:J677)>='RFM input'!$W$7,0, -SUM(K665:K676))","v":0},{"$f":"IF(COUNT($H677:K677)>='RFM input'!$W$7,0, -SUM(L665:L676))","v":0},{"$f":"IF(COUNT($H677:L677)>='RFM input'!$W$7,0, -SUM(M665:M676))","v":0},{"$f":"IF(COUNT($H677:M677)>='RFM input'!$W$7,0, -SUM(N665:N676))","v":0},{"$f":"IF(COUNT($H677:N677)>='RFM input'!$W$7,0, -SUM(O665:O676))","v":0},{"$f":"IF(COUNT($H677:O677)>='RFM input'!$W$7,0, -SUM(P665:P676))","v":0},{"$f":"IF(COUNT($H677:P677)>='RFM input'!$W$7,0, -SUM(Q665:Q676))","v":0}]
[null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A43taxremlife,A43taxvalue-SUM($F678:F678),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":"n/a"},{"$f":"IF(I$3>A43taxremlife,A43taxvalue-SUM($F678:G678),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":"n/a"},{"$f":"IF(J$3>A43taxremlife,A43taxvalue-SUM($F678:H678),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":"n/a"},{"$f":"IF(K$3>A43taxremlife,A43taxvalue-SUM($F678:I678),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":"n/a"},{"$f":"IF(L$3>A43taxremlife,A43taxvalue-SUM($F678:J678),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":"n/a"},{"$f":"IF(M$3>A43taxremlife,A43taxvalue-SUM($F678:K678),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":"n/a"},{"$f":"IF(N$3>A43taxremlife,A43taxvalue-SUM($F678:L678),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":"n/a"},{"$f":"IF(O$3>A43taxremlife,A43taxvalue-SUM($F678:M678),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":"n/a"},{"$f":"IF(P$3>A43taxremlife,A43taxvalue-SUM($F678:N678),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A43taxremlife,A43taxvalue-SUM($F678:O678),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A43taxstdlife+$E680),('RFM input'!$H$113-'RFM input'!$H$177)-SUM($H680:H680),('RFM input'!$H$113-'RFM input'!$H$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A43taxstdlife+$E680),('RFM input'!$H$113-'RFM input'!$H$177)-SUM($H680:I680),('RFM input'!$H$113-'RFM input'!$H$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E680),('RFM input'!$H$113-'RFM input'!$H$177)-SUM($H680:J680),('RFM input'!$H$113-'RFM input'!$H$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E680),('RFM input'!$H$113-'RFM input'!$H$177)-SUM($H680:K680),('RFM input'!$H$113-'RFM input'!$H$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E680),('RFM input'!$H$113-'RFM input'!$H$177)-SUM($H680:L680),('RFM input'!$H$113-'RFM input'!$H$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E680),('RFM input'!$H$113-'RFM input'!$H$177)-SUM($H680:M680),('RFM input'!$H$113-'RFM input'!$H$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E680),('RFM input'!$H$113-'RFM input'!$H$177)-SUM($H680:N680),('RFM input'!$H$113-'RFM input'!$H$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E680),('RFM input'!$H$113-'RFM input'!$H$177)-SUM($H680:O680),('RFM input'!$H$113-'RFM input'!$H$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E680),('RFM input'!$H$113-'RFM input'!$H$177)-SUM($H680:P680),('RFM input'!$H$113-'RFM input'!$H$177)/A43taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A43taxstdlife+$E681),('RFM input'!$I$113-'RFM input'!$I$177)-SUM($I681:I681),('RFM input'!$I$113-'RFM input'!$I$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E681),('RFM input'!$I$113-'RFM input'!$I$177)-SUM($I681:J681),('RFM input'!$I$113-'RFM input'!$I$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E681),('RFM input'!$I$113-'RFM input'!$I$177)-SUM($I681:K681),('RFM input'!$I$113-'RFM input'!$I$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E681),('RFM input'!$I$113-'RFM input'!$I$177)-SUM($I681:L681),('RFM input'!$I$113-'RFM input'!$I$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E681),('RFM input'!$I$113-'RFM input'!$I$177)-SUM($I681:M681),('RFM input'!$I$113-'RFM input'!$I$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E681),('RFM input'!$I$113-'RFM input'!$I$177)-SUM($I681:N681),('RFM input'!$I$113-'RFM input'!$I$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E681),('RFM input'!$I$113-'RFM input'!$I$177)-SUM($I681:O681),('RFM input'!$I$113-'RFM input'!$I$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E681),('RFM input'!$I$113-'RFM input'!$I$177)-SUM($I681:P681),('RFM input'!$I$113-'RFM input'!$I$177)/A43taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E682),('RFM input'!$J$113-'RFM input'!$J$177)-SUM($J682:J682),('RFM input'!$J$113-'RFM input'!$J$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E682),('RFM input'!$J$113-'RFM input'!$J$177)-SUM($J682:K682),('RFM input'!$J$113-'RFM input'!$J$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E682),('RFM input'!$J$113-'RFM input'!$J$177)-SUM($J682:L682),('RFM input'!$J$113-'RFM input'!$J$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E682),('RFM input'!$J$113-'RFM input'!$J$177)-SUM($J682:M682),('RFM input'!$J$113-'RFM input'!$J$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E682),('RFM input'!$J$113-'RFM input'!$J$177)-SUM($J682:N682),('RFM input'!$J$113-'RFM input'!$J$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E682),('RFM input'!$J$113-'RFM input'!$J$177)-SUM($J682:O682),('RFM input'!$J$113-'RFM input'!$J$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E682),('RFM input'!$J$113-'RFM input'!$J$177)-SUM($J682:P682),('RFM input'!$J$113-'RFM input'!$J$177)/A43taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E683),('RFM input'!$K$113-'RFM input'!$K$177)-SUM($K683:K683),('RFM input'!$K$113-'RFM input'!$K$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E683),('RFM input'!$K$113-'RFM input'!$K$177)-SUM($K683:L683),('RFM input'!$K$113-'RFM input'!$K$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E683),('RFM input'!$K$113-'RFM input'!$K$177)-SUM($K683:M683),('RFM input'!$K$113-'RFM input'!$K$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E683),('RFM input'!$K$113-'RFM input'!$K$177)-SUM($K683:N683),('RFM input'!$K$113-'RFM input'!$K$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E683),('RFM input'!$K$113-'RFM input'!$K$177)-SUM($K683:O683),('RFM input'!$K$113-'RFM input'!$K$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E683),('RFM input'!$K$113-'RFM input'!$K$177)-SUM($K683:P683),('RFM input'!$K$113-'RFM input'!$K$177)/A43taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E684),('RFM input'!$L$113-'RFM input'!$L$177)-SUM($L684:L684),('RFM input'!$L$113-'RFM input'!$L$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E684),('RFM input'!$L$113-'RFM input'!$L$177)-SUM($L684:M684),('RFM input'!$L$113-'RFM input'!$L$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E684),('RFM input'!$L$113-'RFM input'!$L$177)-SUM($L684:N684),('RFM input'!$L$113-'RFM input'!$L$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E684),('RFM input'!$L$113-'RFM input'!$L$177)-SUM($L684:O684),('RFM input'!$L$113-'RFM input'!$L$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E684),('RFM input'!$L$113-'RFM input'!$L$177)-SUM($L684:P684),('RFM input'!$L$113-'RFM input'!$L$177)/A43taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E685),('RFM input'!$M$113-'RFM input'!$M$177)-SUM($M685:M685),('RFM input'!$M$113-'RFM input'!$M$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E685),('RFM input'!$M$113-'RFM input'!$M$177)-SUM($M685:N685),('RFM input'!$M$113-'RFM input'!$M$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E685),('RFM input'!$M$113-'RFM input'!$M$177)-SUM($M685:O685),('RFM input'!$M$113-'RFM input'!$M$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E685),('RFM input'!$M$113-'RFM input'!$M$177)-SUM($M685:P685),('RFM input'!$M$113-'RFM input'!$M$177)/A43taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E686),('RFM input'!$N$113-'RFM input'!$N$177)-SUM($N686:N686),('RFM input'!$N$113-'RFM input'!$N$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E686),('RFM input'!$N$113-'RFM input'!$N$177)-SUM($N686:O686),('RFM input'!$N$113-'RFM input'!$N$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E686),('RFM input'!$N$113-'RFM input'!$N$177)-SUM($N686:P686),('RFM input'!$N$113-'RFM input'!$N$177)/A43taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E687),('RFM input'!$O$113-'RFM input'!$O$177)-SUM($O687:O687),('RFM input'!$O$113-'RFM input'!$O$177)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E687),('RFM input'!$O$113-'RFM input'!$O$177)-SUM($O687:P687),('RFM input'!$O$113-'RFM input'!$O$177)/A43taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E688),('RFM input'!$P$113-'RFM input'!$P$177)-SUM($P688:P688),('RFM input'!$P$113-'RFM input'!$P$177)/A43taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,null,null,{"$f":"-SUM(H678:H689)","v":0},0,{"$f":"IF(COUNT($H690:I690)>='RFM input'!$W$7,0, -SUM(J678:J689))","v":0},{"$f":"IF(COUNT($H690:J690)>='RFM input'!$W$7,0, -SUM(K678:K689))","v":0},{"$f":"IF(COUNT($H690:K690)>='RFM input'!$W$7,0, -SUM(L678:L689))","v":0},{"$f":"IF(COUNT($H690:L690)>='RFM input'!$W$7,0, -SUM(M678:M689))","v":0},{"$f":"IF(COUNT($H690:M690)>='RFM input'!$W$7,0, -SUM(N678:N689))","v":0},{"$f":"IF(COUNT($H690:N690)>='RFM input'!$W$7,0, -SUM(O678:O689))","v":0},{"$f":"IF(COUNT($H690:O690)>='RFM input'!$W$7,0, -SUM(P678:P689))","v":0},{"$f":"IF(COUNT($H690:P690)>='RFM input'!$W$7,0, -SUM(Q678:Q689))","v":0}]
[null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A44taxremlife,A44taxvalue-SUM($F691:F691),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":"n/a"},{"$f":"IF(I$3>A44taxremlife,A44taxvalue-SUM($F691:G691),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":"n/a"},{"$f":"IF(J$3>A44taxremlife,A44taxvalue-SUM($F691:H691),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":"n/a"},{"$f":"IF(K$3>A44taxremlife,A44taxvalue-SUM($F691:I691),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":"n/a"},{"$f":"IF(L$3>A44taxremlife,A44taxvalue-SUM($F691:J691),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":"n/a"},{"$f":"IF(M$3>A44taxremlife,A44taxvalue-SUM($F691:K691),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":"n/a"},{"$f":"IF(N$3>A44taxremlife,A44taxvalue-SUM($F691:L691),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":"n/a"},{"$f":"IF(O$3>A44taxremlife,A44taxvalue-SUM($F691:M691),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":"n/a"},{"$f":"IF(P$3>A44taxremlife,A44taxvalue-SUM($F691:N691),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A44taxremlife,A44taxvalue-SUM($F691:O691),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A44taxstdlife+$E693),('RFM input'!$H$114-'RFM input'!$H$178)-SUM($H693:H693),('RFM input'!$H$114-'RFM input'!$H$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A44taxstdlife+$E693),('RFM input'!$H$114-'RFM input'!$H$178)-SUM($H693:I693),('RFM input'!$H$114-'RFM input'!$H$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E693),('RFM input'!$H$114-'RFM input'!$H$178)-SUM($H693:J693),('RFM input'!$H$114-'RFM input'!$H$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E693),('RFM input'!$H$114-'RFM input'!$H$178)-SUM($H693:K693),('RFM input'!$H$114-'RFM input'!$H$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E693),('RFM input'!$H$114-'RFM input'!$H$178)-SUM($H693:L693),('RFM input'!$H$114-'RFM input'!$H$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E693),('RFM input'!$H$114-'RFM input'!$H$178)-SUM($H693:M693),('RFM input'!$H$114-'RFM input'!$H$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E693),('RFM input'!$H$114-'RFM input'!$H$178)-SUM($H693:N693),('RFM input'!$H$114-'RFM input'!$H$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E693),('RFM input'!$H$114-'RFM input'!$H$178)-SUM($H693:O693),('RFM input'!$H$114-'RFM input'!$H$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E693),('RFM input'!$H$114-'RFM input'!$H$178)-SUM($H693:P693),('RFM input'!$H$114-'RFM input'!$H$178)/A44taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A44taxstdlife+$E694),('RFM input'!$I$114-'RFM input'!$I$178)-SUM($I694:I694),('RFM input'!$I$114-'RFM input'!$I$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E694),('RFM input'!$I$114-'RFM input'!$I$178)-SUM($I694:J694),('RFM input'!$I$114-'RFM input'!$I$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E694),('RFM input'!$I$114-'RFM input'!$I$178)-SUM($I694:K694),('RFM input'!$I$114-'RFM input'!$I$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E694),('RFM input'!$I$114-'RFM input'!$I$178)-SUM($I694:L694),('RFM input'!$I$114-'RFM input'!$I$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E694),('RFM input'!$I$114-'RFM input'!$I$178)-SUM($I694:M694),('RFM input'!$I$114-'RFM input'!$I$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E694),('RFM input'!$I$114-'RFM input'!$I$178)-SUM($I694:N694),('RFM input'!$I$114-'RFM input'!$I$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E694),('RFM input'!$I$114-'RFM input'!$I$178)-SUM($I694:O694),('RFM input'!$I$114-'RFM input'!$I$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E694),('RFM input'!$I$114-'RFM input'!$I$178)-SUM($I694:P694),('RFM input'!$I$114-'RFM input'!$I$178)/A44taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E695),('RFM input'!$J$114-'RFM input'!$J$178)-SUM($J695:J695),('RFM input'!$J$114-'RFM input'!$J$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E695),('RFM input'!$J$114-'RFM input'!$J$178)-SUM($J695:K695),('RFM input'!$J$114-'RFM input'!$J$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E695),('RFM input'!$J$114-'RFM input'!$J$178)-SUM($J695:L695),('RFM input'!$J$114-'RFM input'!$J$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E695),('RFM input'!$J$114-'RFM input'!$J$178)-SUM($J695:M695),('RFM input'!$J$114-'RFM input'!$J$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E695),('RFM input'!$J$114-'RFM input'!$J$178)-SUM($J695:N695),('RFM input'!$J$114-'RFM input'!$J$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E695),('RFM input'!$J$114-'RFM input'!$J$178)-SUM($J695:O695),('RFM input'!$J$114-'RFM input'!$J$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E695),('RFM input'!$J$114-'RFM input'!$J$178)-SUM($J695:P695),('RFM input'!$J$114-'RFM input'!$J$178)/A44taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E696),('RFM input'!$K$114-'RFM input'!$K$178)-SUM($K696:K696),('RFM input'!$K$114-'RFM input'!$K$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E696),('RFM input'!$K$114-'RFM input'!$K$178)-SUM($K696:L696),('RFM input'!$K$114-'RFM input'!$K$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E696),('RFM input'!$K$114-'RFM input'!$K$178)-SUM($K696:M696),('RFM input'!$K$114-'RFM input'!$K$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E696),('RFM input'!$K$114-'RFM input'!$K$178)-SUM($K696:N696),('RFM input'!$K$114-'RFM input'!$K$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E696),('RFM input'!$K$114-'RFM input'!$K$178)-SUM($K696:O696),('RFM input'!$K$114-'RFM input'!$K$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E696),('RFM input'!$K$114-'RFM input'!$K$178)-SUM($K696:P696),('RFM input'!$K$114-'RFM input'!$K$178)/A44taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E697),('RFM input'!$L$114-'RFM input'!$L$178)-SUM($L697:L697),('RFM input'!$L$114-'RFM input'!$L$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E697),('RFM input'!$L$114-'RFM input'!$L$178)-SUM($L697:M697),('RFM input'!$L$114-'RFM input'!$L$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E697),('RFM input'!$L$114-'RFM input'!$L$178)-SUM($L697:N697),('RFM input'!$L$114-'RFM input'!$L$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E697),('RFM input'!$L$114-'RFM input'!$L$178)-SUM($L697:O697),('RFM input'!$L$114-'RFM input'!$L$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E697),('RFM input'!$L$114-'RFM input'!$L$178)-SUM($L697:P697),('RFM input'!$L$114-'RFM input'!$L$178)/A44taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E698),('RFM input'!$M$114-'RFM input'!$M$178)-SUM($M698:M698),('RFM input'!$M$114-'RFM input'!$M$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E698),('RFM input'!$M$114-'RFM input'!$M$178)-SUM($M698:N698),('RFM input'!$M$114-'RFM input'!$M$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E698),('RFM input'!$M$114-'RFM input'!$M$178)-SUM($M698:O698),('RFM input'!$M$114-'RFM input'!$M$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E698),('RFM input'!$M$114-'RFM input'!$M$178)-SUM($M698:P698),('RFM input'!$M$114-'RFM input'!$M$178)/A44taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E699),('RFM input'!$N$114-'RFM input'!$N$178)-SUM($N699:N699),('RFM input'!$N$114-'RFM input'!$N$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E699),('RFM input'!$N$114-'RFM input'!$N$178)-SUM($N699:O699),('RFM input'!$N$114-'RFM input'!$N$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E699),('RFM input'!$N$114-'RFM input'!$N$178)-SUM($N699:P699),('RFM input'!$N$114-'RFM input'!$N$178)/A44taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E700),('RFM input'!$O$114-'RFM input'!$O$178)-SUM($O700:O700),('RFM input'!$O$114-'RFM input'!$O$178)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E700),('RFM input'!$O$114-'RFM input'!$O$178)-SUM($O700:P700),('RFM input'!$O$114-'RFM input'!$O$178)/A44taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E701),('RFM input'!$P$114-'RFM input'!$P$178)-SUM($P701:P701),('RFM input'!$P$114-'RFM input'!$P$178)/A44taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,null,null,{"$f":"-SUM(H691:H702)","v":0},0,{"$f":"IF(COUNT($H703:I703)>='RFM input'!$W$7,0, -SUM(J691:J702))","v":0},{"$f":"IF(COUNT($H703:J703)>='RFM input'!$W$7,0, -SUM(K691:K702))","v":0},{"$f":"IF(COUNT($H703:K703)>='RFM input'!$W$7,0, -SUM(L691:L702))","v":0},{"$f":"IF(COUNT($H703:L703)>='RFM input'!$W$7,0, -SUM(M691:M702))","v":0},{"$f":"IF(COUNT($H703:M703)>='RFM input'!$W$7,0, -SUM(N691:N702))","v":0},{"$f":"IF(COUNT($H703:N703)>='RFM input'!$W$7,0, -SUM(O691:O702))","v":0},{"$f":"IF(COUNT($H703:O703)>='RFM input'!$W$7,0, -SUM(P691:P702))","v":0},{"$f":"IF(COUNT($H703:P703)>='RFM input'!$W$7,0, -SUM(Q691:Q702))","v":0}]
[null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A45taxremlife,A45taxvalue-SUM($F704:F704),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":"n/a"},{"$f":"IF(I$3>A45taxremlife,A45taxvalue-SUM($F704:G704),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":"n/a"},{"$f":"IF(J$3>A45taxremlife,A45taxvalue-SUM($F704:H704),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":"n/a"},{"$f":"IF(K$3>A45taxremlife,A45taxvalue-SUM($F704:I704),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":"n/a"},{"$f":"IF(L$3>A45taxremlife,A45taxvalue-SUM($F704:J704),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":"n/a"},{"$f":"IF(M$3>A45taxremlife,A45taxvalue-SUM($F704:K704),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":"n/a"},{"$f":"IF(N$3>A45taxremlife,A45taxvalue-SUM($F704:L704),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":"n/a"},{"$f":"IF(O$3>A45taxremlife,A45taxvalue-SUM($F704:M704),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":"n/a"},{"$f":"IF(P$3>A45taxremlife,A45taxvalue-SUM($F704:N704),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A45taxremlife,A45taxvalue-SUM($F704:O704),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A45taxstdlife+$E706),('RFM input'!$H$115-'RFM input'!$H$179)-SUM($H706:H706),('RFM input'!$H$115-'RFM input'!$H$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A45taxstdlife+$E706),('RFM input'!$H$115-'RFM input'!$H$179)-SUM($H706:I706),('RFM input'!$H$115-'RFM input'!$H$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E706),('RFM input'!$H$115-'RFM input'!$H$179)-SUM($H706:J706),('RFM input'!$H$115-'RFM input'!$H$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E706),('RFM input'!$H$115-'RFM input'!$H$179)-SUM($H706:K706),('RFM input'!$H$115-'RFM input'!$H$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E706),('RFM input'!$H$115-'RFM input'!$H$179)-SUM($H706:L706),('RFM input'!$H$115-'RFM input'!$H$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E706),('RFM input'!$H$115-'RFM input'!$H$179)-SUM($H706:M706),('RFM input'!$H$115-'RFM input'!$H$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E706),('RFM input'!$H$115-'RFM input'!$H$179)-SUM($H706:N706),('RFM input'!$H$115-'RFM input'!$H$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E706),('RFM input'!$H$115-'RFM input'!$H$179)-SUM($H706:O706),('RFM input'!$H$115-'RFM input'!$H$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E706),('RFM input'!$H$115-'RFM input'!$H$179)-SUM($H706:P706),('RFM input'!$H$115-'RFM input'!$H$179)/A45taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A45taxstdlife+$E707),('RFM input'!$I$115-'RFM input'!$I$179)-SUM($I707:I707),('RFM input'!$I$115-'RFM input'!$I$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E707),('RFM input'!$I$115-'RFM input'!$I$179)-SUM($I707:J707),('RFM input'!$I$115-'RFM input'!$I$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E707),('RFM input'!$I$115-'RFM input'!$I$179)-SUM($I707:K707),('RFM input'!$I$115-'RFM input'!$I$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E707),('RFM input'!$I$115-'RFM input'!$I$179)-SUM($I707:L707),('RFM input'!$I$115-'RFM input'!$I$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E707),('RFM input'!$I$115-'RFM input'!$I$179)-SUM($I707:M707),('RFM input'!$I$115-'RFM input'!$I$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E707),('RFM input'!$I$115-'RFM input'!$I$179)-SUM($I707:N707),('RFM input'!$I$115-'RFM input'!$I$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E707),('RFM input'!$I$115-'RFM input'!$I$179)-SUM($I707:O707),('RFM input'!$I$115-'RFM input'!$I$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E707),('RFM input'!$I$115-'RFM input'!$I$179)-SUM($I707:P707),('RFM input'!$I$115-'RFM input'!$I$179)/A45taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E708),('RFM input'!$J$115-'RFM input'!$J$179)-SUM($J708:J708),('RFM input'!$J$115-'RFM input'!$J$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E708),('RFM input'!$J$115-'RFM input'!$J$179)-SUM($J708:K708),('RFM input'!$J$115-'RFM input'!$J$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E708),('RFM input'!$J$115-'RFM input'!$J$179)-SUM($J708:L708),('RFM input'!$J$115-'RFM input'!$J$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E708),('RFM input'!$J$115-'RFM input'!$J$179)-SUM($J708:M708),('RFM input'!$J$115-'RFM input'!$J$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E708),('RFM input'!$J$115-'RFM input'!$J$179)-SUM($J708:N708),('RFM input'!$J$115-'RFM input'!$J$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E708),('RFM input'!$J$115-'RFM input'!$J$179)-SUM($J708:O708),('RFM input'!$J$115-'RFM input'!$J$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E708),('RFM input'!$J$115-'RFM input'!$J$179)-SUM($J708:P708),('RFM input'!$J$115-'RFM input'!$J$179)/A45taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E709),('RFM input'!$K$115-'RFM input'!$K$179)-SUM($K709:K709),('RFM input'!$K$115-'RFM input'!$K$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E709),('RFM input'!$K$115-'RFM input'!$K$179)-SUM($K709:L709),('RFM input'!$K$115-'RFM input'!$K$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E709),('RFM input'!$K$115-'RFM input'!$K$179)-SUM($K709:M709),('RFM input'!$K$115-'RFM input'!$K$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E709),('RFM input'!$K$115-'RFM input'!$K$179)-SUM($K709:N709),('RFM input'!$K$115-'RFM input'!$K$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E709),('RFM input'!$K$115-'RFM input'!$K$179)-SUM($K709:O709),('RFM input'!$K$115-'RFM input'!$K$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E709),('RFM input'!$K$115-'RFM input'!$K$179)-SUM($K709:P709),('RFM input'!$K$115-'RFM input'!$K$179)/A45taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E710),('RFM input'!$L$115-'RFM input'!$L$179)-SUM($L710:L710),('RFM input'!$L$115-'RFM input'!$L$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E710),('RFM input'!$L$115-'RFM input'!$L$179)-SUM($L710:M710),('RFM input'!$L$115-'RFM input'!$L$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E710),('RFM input'!$L$115-'RFM input'!$L$179)-SUM($L710:N710),('RFM input'!$L$115-'RFM input'!$L$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E710),('RFM input'!$L$115-'RFM input'!$L$179)-SUM($L710:O710),('RFM input'!$L$115-'RFM input'!$L$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E710),('RFM input'!$L$115-'RFM input'!$L$179)-SUM($L710:P710),('RFM input'!$L$115-'RFM input'!$L$179)/A45taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E711),('RFM input'!$M$115-'RFM input'!$M$179)-SUM($M711:M711),('RFM input'!$M$115-'RFM input'!$M$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E711),('RFM input'!$M$115-'RFM input'!$M$179)-SUM($M711:N711),('RFM input'!$M$115-'RFM input'!$M$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E711),('RFM input'!$M$115-'RFM input'!$M$179)-SUM($M711:O711),('RFM input'!$M$115-'RFM input'!$M$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E711),('RFM input'!$M$115-'RFM input'!$M$179)-SUM($M711:P711),('RFM input'!$M$115-'RFM input'!$M$179)/A45taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E712),('RFM input'!$N$115-'RFM input'!$N$179)-SUM($N712:N712),('RFM input'!$N$115-'RFM input'!$N$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E712),('RFM input'!$N$115-'RFM input'!$N$179)-SUM($N712:O712),('RFM input'!$N$115-'RFM input'!$N$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E712),('RFM input'!$N$115-'RFM input'!$N$179)-SUM($N712:P712),('RFM input'!$N$115-'RFM input'!$N$179)/A45taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E713),('RFM input'!$O$115-'RFM input'!$O$179)-SUM($O713:O713),('RFM input'!$O$115-'RFM input'!$O$179)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E713),('RFM input'!$O$115-'RFM input'!$O$179)-SUM($O713:P713),('RFM input'!$O$115-'RFM input'!$O$179)/A45taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E714),('RFM input'!$P$115-'RFM input'!$P$179)-SUM($P714:P714),('RFM input'!$P$115-'RFM input'!$P$179)/A45taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,null,null,{"$f":"-SUM(H704:H715)","v":0},0,{"$f":"IF(COUNT($H716:I716)>='RFM input'!$W$7,0, -SUM(J704:J715))","v":0},{"$f":"IF(COUNT($H716:J716)>='RFM input'!$W$7,0, -SUM(K704:K715))","v":0},{"$f":"IF(COUNT($H716:K716)>='RFM input'!$W$7,0, -SUM(L704:L715))","v":0},{"$f":"IF(COUNT($H716:L716)>='RFM input'!$W$7,0, -SUM(M704:M715))","v":0},{"$f":"IF(COUNT($H716:M716)>='RFM input'!$W$7,0, -SUM(N704:N715))","v":0},{"$f":"IF(COUNT($H716:N716)>='RFM input'!$W$7,0, -SUM(O704:O715))","v":0},{"$f":"IF(COUNT($H716:O716)>='RFM input'!$W$7,0, -SUM(P704:P715))","v":0},{"$f":"IF(COUNT($H716:P716)>='RFM input'!$W$7,0, -SUM(Q704:Q715))","v":0}]
[null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A46taxremlife,A46taxvalue-SUM($F717:F717),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":"n/a"},{"$f":"IF(I$3>A46taxremlife,A46taxvalue-SUM($F717:G717),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":"n/a"},{"$f":"IF(J$3>A46taxremlife,A46taxvalue-SUM($F717:H717),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":"n/a"},{"$f":"IF(K$3>A46taxremlife,A46taxvalue-SUM($F717:I717),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":"n/a"},{"$f":"IF(L$3>A46taxremlife,A46taxvalue-SUM($F717:J717),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":"n/a"},{"$f":"IF(M$3>A46taxremlife,A46taxvalue-SUM($F717:K717),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":"n/a"},{"$f":"IF(N$3>A46taxremlife,A46taxvalue-SUM($F717:L717),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":"n/a"},{"$f":"IF(O$3>A46taxremlife,A46taxvalue-SUM($F717:M717),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":"n/a"},{"$f":"IF(P$3>A46taxremlife,A46taxvalue-SUM($F717:N717),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A46taxremlife,A46taxvalue-SUM($F717:O717),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A46taxstdlife+$E719),('RFM input'!$H$116-'RFM input'!$H$180)-SUM($H719:H719),('RFM input'!$H$116-'RFM input'!$H$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A46taxstdlife+$E719),('RFM input'!$H$116-'RFM input'!$H$180)-SUM($H719:I719),('RFM input'!$H$116-'RFM input'!$H$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A46taxstdlife+$E719),('RFM input'!$H$116-'RFM input'!$H$180)-SUM($H719:J719),('RFM input'!$H$116-'RFM input'!$H$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E719),('RFM input'!$H$116-'RFM input'!$H$180)-SUM($H719:K719),('RFM input'!$H$116-'RFM input'!$H$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E719),('RFM input'!$H$116-'RFM input'!$H$180)-SUM($H719:L719),('RFM input'!$H$116-'RFM input'!$H$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E719),('RFM input'!$H$116-'RFM input'!$H$180)-SUM($H719:M719),('RFM input'!$H$116-'RFM input'!$H$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E719),('RFM input'!$H$116-'RFM input'!$H$180)-SUM($H719:N719),('RFM input'!$H$116-'RFM input'!$H$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E719),('RFM input'!$H$116-'RFM input'!$H$180)-SUM($H719:O719),('RFM input'!$H$116-'RFM input'!$H$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E719),('RFM input'!$H$116-'RFM input'!$H$180)-SUM($H719:P719),('RFM input'!$H$116-'RFM input'!$H$180)/A46taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A46taxstdlife+$E720),('RFM input'!$I$116-'RFM input'!$I$180)-SUM($I720:I720),('RFM input'!$I$116-'RFM input'!$I$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A46taxstdlife+$E720),('RFM input'!$I$116-'RFM input'!$I$180)-SUM($I720:J720),('RFM input'!$I$116-'RFM input'!$I$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E720),('RFM input'!$I$116-'RFM input'!$I$180)-SUM($I720:K720),('RFM input'!$I$116-'RFM input'!$I$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E720),('RFM input'!$I$116-'RFM input'!$I$180)-SUM($I720:L720),('RFM input'!$I$116-'RFM input'!$I$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E720),('RFM input'!$I$116-'RFM input'!$I$180)-SUM($I720:M720),('RFM input'!$I$116-'RFM input'!$I$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E720),('RFM input'!$I$116-'RFM input'!$I$180)-SUM($I720:N720),('RFM input'!$I$116-'RFM input'!$I$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E720),('RFM input'!$I$116-'RFM input'!$I$180)-SUM($I720:O720),('RFM input'!$I$116-'RFM input'!$I$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E720),('RFM input'!$I$116-'RFM input'!$I$180)-SUM($I720:P720),('RFM input'!$I$116-'RFM input'!$I$180)/A46taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A46taxstdlife+$E721),('RFM input'!$J$116-'RFM input'!$J$180)-SUM($J721:J721),('RFM input'!$J$116-'RFM input'!$J$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E721),('RFM input'!$J$116-'RFM input'!$J$180)-SUM($J721:K721),('RFM input'!$J$116-'RFM input'!$J$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E721),('RFM input'!$J$116-'RFM input'!$J$180)-SUM($J721:L721),('RFM input'!$J$116-'RFM input'!$J$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E721),('RFM input'!$J$116-'RFM input'!$J$180)-SUM($J721:M721),('RFM input'!$J$116-'RFM input'!$J$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E721),('RFM input'!$J$116-'RFM input'!$J$180)-SUM($J721:N721),('RFM input'!$J$116-'RFM input'!$J$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E721),('RFM input'!$J$116-'RFM input'!$J$180)-SUM($J721:O721),('RFM input'!$J$116-'RFM input'!$J$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E721),('RFM input'!$J$116-'RFM input'!$J$180)-SUM($J721:P721),('RFM input'!$J$116-'RFM input'!$J$180)/A46taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E722),('RFM input'!$K$116-'RFM input'!$K$180)-SUM($K722:K722),('RFM input'!$K$116-'RFM input'!$K$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E722),('RFM input'!$K$116-'RFM input'!$K$180)-SUM($K722:L722),('RFM input'!$K$116-'RFM input'!$K$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E722),('RFM input'!$K$116-'RFM input'!$K$180)-SUM($K722:M722),('RFM input'!$K$116-'RFM input'!$K$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E722),('RFM input'!$K$116-'RFM input'!$K$180)-SUM($K722:N722),('RFM input'!$K$116-'RFM input'!$K$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E722),('RFM input'!$K$116-'RFM input'!$K$180)-SUM($K722:O722),('RFM input'!$K$116-'RFM input'!$K$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E722),('RFM input'!$K$116-'RFM input'!$K$180)-SUM($K722:P722),('RFM input'!$K$116-'RFM input'!$K$180)/A46taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E723),('RFM input'!$L$116-'RFM input'!$L$180)-SUM($L723:L723),('RFM input'!$L$116-'RFM input'!$L$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E723),('RFM input'!$L$116-'RFM input'!$L$180)-SUM($L723:M723),('RFM input'!$L$116-'RFM input'!$L$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E723),('RFM input'!$L$116-'RFM input'!$L$180)-SUM($L723:N723),('RFM input'!$L$116-'RFM input'!$L$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E723),('RFM input'!$L$116-'RFM input'!$L$180)-SUM($L723:O723),('RFM input'!$L$116-'RFM input'!$L$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E723),('RFM input'!$L$116-'RFM input'!$L$180)-SUM($L723:P723),('RFM input'!$L$116-'RFM input'!$L$180)/A46taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E724),('RFM input'!$M$116-'RFM input'!$M$180)-SUM($M724:M724),('RFM input'!$M$116-'RFM input'!$M$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E724),('RFM input'!$M$116-'RFM input'!$M$180)-SUM($M724:N724),('RFM input'!$M$116-'RFM input'!$M$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E724),('RFM input'!$M$116-'RFM input'!$M$180)-SUM($M724:O724),('RFM input'!$M$116-'RFM input'!$M$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E724),('RFM input'!$M$116-'RFM input'!$M$180)-SUM($M724:P724),('RFM input'!$M$116-'RFM input'!$M$180)/A46taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E725),('RFM input'!$N$116-'RFM input'!$N$180)-SUM($N725:N725),('RFM input'!$N$116-'RFM input'!$N$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E725),('RFM input'!$N$116-'RFM input'!$N$180)-SUM($N725:O725),('RFM input'!$N$116-'RFM input'!$N$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E725),('RFM input'!$N$116-'RFM input'!$N$180)-SUM($N725:P725),('RFM input'!$N$116-'RFM input'!$N$180)/A46taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E726),('RFM input'!$O$116-'RFM input'!$O$180)-SUM($O726:O726),('RFM input'!$O$116-'RFM input'!$O$180)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E726),('RFM input'!$O$116-'RFM input'!$O$180)-SUM($O726:P726),('RFM input'!$O$116-'RFM input'!$O$180)/A46taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E727),('RFM input'!$P$116-'RFM input'!$P$180)-SUM($P727:P727),('RFM input'!$P$116-'RFM input'!$P$180)/A46taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,null,null,{"$f":"-SUM(H717:H728)","v":0},0,{"$f":"IF(COUNT($H729:I729)>='RFM input'!$W$7,0, -SUM(J717:J728))","v":0},{"$f":"IF(COUNT($H729:J729)>='RFM input'!$W$7,0, -SUM(K717:K728))","v":0},{"$f":"IF(COUNT($H729:K729)>='RFM input'!$W$7,0, -SUM(L717:L728))","v":0},{"$f":"IF(COUNT($H729:L729)>='RFM input'!$W$7,0, -SUM(M717:M728))","v":0},{"$f":"IF(COUNT($H729:M729)>='RFM input'!$W$7,0, -SUM(N717:N728))","v":0},{"$f":"IF(COUNT($H729:N729)>='RFM input'!$W$7,0, -SUM(O717:O728))","v":0},{"$f":"IF(COUNT($H729:O729)>='RFM input'!$W$7,0, -SUM(P717:P728))","v":0},{"$f":"IF(COUNT($H729:P729)>='RFM input'!$W$7,0, -SUM(Q717:Q728))","v":0}]
[null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A47taxremlife,A47taxvalue-SUM($F730:F730),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":"n/a"},{"$f":"IF(I$3>A47taxremlife,A47taxvalue-SUM($F730:G730),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":"n/a"},{"$f":"IF(J$3>A47taxremlife,A47taxvalue-SUM($F730:H730),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":"n/a"},{"$f":"IF(K$3>A47taxremlife,A47taxvalue-SUM($F730:I730),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":"n/a"},{"$f":"IF(L$3>A47taxremlife,A47taxvalue-SUM($F730:J730),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":"n/a"},{"$f":"IF(M$3>A47taxremlife,A47taxvalue-SUM($F730:K730),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":"n/a"},{"$f":"IF(N$3>A47taxremlife,A47taxvalue-SUM($F730:L730),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":"n/a"},{"$f":"IF(O$3>A47taxremlife,A47taxvalue-SUM($F730:M730),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":"n/a"},{"$f":"IF(P$3>A47taxremlife,A47taxvalue-SUM($F730:N730),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A47taxremlife,A47taxvalue-SUM($F730:O730),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A47taxstdlife+$E732),('RFM input'!$H$117-'RFM input'!$H$181)-SUM($H732:H732),('RFM input'!$H$117-'RFM input'!$H$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A47taxstdlife+$E732),('RFM input'!$H$117-'RFM input'!$H$181)-SUM($H732:I732),('RFM input'!$H$117-'RFM input'!$H$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E732),('RFM input'!$H$117-'RFM input'!$H$181)-SUM($H732:J732),('RFM input'!$H$117-'RFM input'!$H$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E732),('RFM input'!$H$117-'RFM input'!$H$181)-SUM($H732:K732),('RFM input'!$H$117-'RFM input'!$H$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E732),('RFM input'!$H$117-'RFM input'!$H$181)-SUM($H732:L732),('RFM input'!$H$117-'RFM input'!$H$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E732),('RFM input'!$H$117-'RFM input'!$H$181)-SUM($H732:M732),('RFM input'!$H$117-'RFM input'!$H$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E732),('RFM input'!$H$117-'RFM input'!$H$181)-SUM($H732:N732),('RFM input'!$H$117-'RFM input'!$H$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E732),('RFM input'!$H$117-'RFM input'!$H$181)-SUM($H732:O732),('RFM input'!$H$117-'RFM input'!$H$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E732),('RFM input'!$H$117-'RFM input'!$H$181)-SUM($H732:P732),('RFM input'!$H$117-'RFM input'!$H$181)/A47taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A47taxstdlife+$E733),('RFM input'!$I$117-'RFM input'!$I$181)-SUM($I733:I733),('RFM input'!$I$117-'RFM input'!$I$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E733),('RFM input'!$I$117-'RFM input'!$I$181)-SUM($I733:J733),('RFM input'!$I$117-'RFM input'!$I$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E733),('RFM input'!$I$117-'RFM input'!$I$181)-SUM($I733:K733),('RFM input'!$I$117-'RFM input'!$I$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E733),('RFM input'!$I$117-'RFM input'!$I$181)-SUM($I733:L733),('RFM input'!$I$117-'RFM input'!$I$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E733),('RFM input'!$I$117-'RFM input'!$I$181)-SUM($I733:M733),('RFM input'!$I$117-'RFM input'!$I$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E733),('RFM input'!$I$117-'RFM input'!$I$181)-SUM($I733:N733),('RFM input'!$I$117-'RFM input'!$I$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E733),('RFM input'!$I$117-'RFM input'!$I$181)-SUM($I733:O733),('RFM input'!$I$117-'RFM input'!$I$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E733),('RFM input'!$I$117-'RFM input'!$I$181)-SUM($I733:P733),('RFM input'!$I$117-'RFM input'!$I$181)/A47taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E734),('RFM input'!$J$117-'RFM input'!$J$181)-SUM($J734:J734),('RFM input'!$J$117-'RFM input'!$J$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E734),('RFM input'!$J$117-'RFM input'!$J$181)-SUM($J734:K734),('RFM input'!$J$117-'RFM input'!$J$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E734),('RFM input'!$J$117-'RFM input'!$J$181)-SUM($J734:L734),('RFM input'!$J$117-'RFM input'!$J$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E734),('RFM input'!$J$117-'RFM input'!$J$181)-SUM($J734:M734),('RFM input'!$J$117-'RFM input'!$J$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E734),('RFM input'!$J$117-'RFM input'!$J$181)-SUM($J734:N734),('RFM input'!$J$117-'RFM input'!$J$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E734),('RFM input'!$J$117-'RFM input'!$J$181)-SUM($J734:O734),('RFM input'!$J$117-'RFM input'!$J$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E734),('RFM input'!$J$117-'RFM input'!$J$181)-SUM($J734:P734),('RFM input'!$J$117-'RFM input'!$J$181)/A47taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E735),('RFM input'!$K$117-'RFM input'!$K$181)-SUM($K735:K735),('RFM input'!$K$117-'RFM input'!$K$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E735),('RFM input'!$K$117-'RFM input'!$K$181)-SUM($K735:L735),('RFM input'!$K$117-'RFM input'!$K$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E735),('RFM input'!$K$117-'RFM input'!$K$181)-SUM($K735:M735),('RFM input'!$K$117-'RFM input'!$K$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E735),('RFM input'!$K$117-'RFM input'!$K$181)-SUM($K735:N735),('RFM input'!$K$117-'RFM input'!$K$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E735),('RFM input'!$K$117-'RFM input'!$K$181)-SUM($K735:O735),('RFM input'!$K$117-'RFM input'!$K$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E735),('RFM input'!$K$117-'RFM input'!$K$181)-SUM($K735:P735),('RFM input'!$K$117-'RFM input'!$K$181)/A47taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E736),('RFM input'!$L$117-'RFM input'!$L$181)-SUM($L736:L736),('RFM input'!$L$117-'RFM input'!$L$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E736),('RFM input'!$L$117-'RFM input'!$L$181)-SUM($L736:M736),('RFM input'!$L$117-'RFM input'!$L$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E736),('RFM input'!$L$117-'RFM input'!$L$181)-SUM($L736:N736),('RFM input'!$L$117-'RFM input'!$L$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E736),('RFM input'!$L$117-'RFM input'!$L$181)-SUM($L736:O736),('RFM input'!$L$117-'RFM input'!$L$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E736),('RFM input'!$L$117-'RFM input'!$L$181)-SUM($L736:P736),('RFM input'!$L$117-'RFM input'!$L$181)/A47taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E737),('RFM input'!$M$117-'RFM input'!$M$181)-SUM($M737:M737),('RFM input'!$M$117-'RFM input'!$M$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E737),('RFM input'!$M$117-'RFM input'!$M$181)-SUM($M737:N737),('RFM input'!$M$117-'RFM input'!$M$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E737),('RFM input'!$M$117-'RFM input'!$M$181)-SUM($M737:O737),('RFM input'!$M$117-'RFM input'!$M$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E737),('RFM input'!$M$117-'RFM input'!$M$181)-SUM($M737:P737),('RFM input'!$M$117-'RFM input'!$M$181)/A47taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E738),('RFM input'!$N$117-'RFM input'!$N$181)-SUM($N738:N738),('RFM input'!$N$117-'RFM input'!$N$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E738),('RFM input'!$N$117-'RFM input'!$N$181)-SUM($N738:O738),('RFM input'!$N$117-'RFM input'!$N$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E738),('RFM input'!$N$117-'RFM input'!$N$181)-SUM($N738:P738),('RFM input'!$N$117-'RFM input'!$N$181)/A47taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E739),('RFM input'!$O$117-'RFM input'!$O$181)-SUM($O739:O739),('RFM input'!$O$117-'RFM input'!$O$181)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E739),('RFM input'!$O$117-'RFM input'!$O$181)-SUM($O739:P739),('RFM input'!$O$117-'RFM input'!$O$181)/A47taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E740),('RFM input'!$P$117-'RFM input'!$P$181)-SUM($P740:P740),('RFM input'!$P$117-'RFM input'!$P$181)/A47taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,null,null,{"$f":"-SUM(H730:H741)","v":0},0,{"$f":"IF(COUNT($H742:I742)>='RFM input'!$W$7,0, -SUM(J730:J741))","v":0},{"$f":"IF(COUNT($H742:J742)>='RFM input'!$W$7,0, -SUM(K730:K741))","v":0},{"$f":"IF(COUNT($H742:K742)>='RFM input'!$W$7,0, -SUM(L730:L741))","v":0},{"$f":"IF(COUNT($H742:L742)>='RFM input'!$W$7,0, -SUM(M730:M741))","v":0},{"$f":"IF(COUNT($H742:M742)>='RFM input'!$W$7,0, -SUM(N730:N741))","v":0},{"$f":"IF(COUNT($H742:N742)>='RFM input'!$W$7,0, -SUM(O730:O741))","v":0},{"$f":"IF(COUNT($H742:O742)>='RFM input'!$W$7,0, -SUM(P730:P741))","v":0},{"$f":"IF(COUNT($H742:P742)>='RFM input'!$W$7,0, -SUM(Q730:Q741))","v":0}]
[null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A48taxremlife,A48taxvalue-SUM($F743:F743),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":"n/a"},{"$f":"IF(I$3>A48taxremlife,A48taxvalue-SUM($F743:G743),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":"n/a"},{"$f":"IF(J$3>A48taxremlife,A48taxvalue-SUM($F743:H743),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":"n/a"},{"$f":"IF(K$3>A48taxremlife,A48taxvalue-SUM($F743:I743),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":"n/a"},{"$f":"IF(L$3>A48taxremlife,A48taxvalue-SUM($F743:J743),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":"n/a"},{"$f":"IF(M$3>A48taxremlife,A48taxvalue-SUM($F743:K743),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":"n/a"},{"$f":"IF(N$3>A48taxremlife,A48taxvalue-SUM($F743:L743),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":"n/a"},{"$f":"IF(O$3>A48taxremlife,A48taxvalue-SUM($F743:M743),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":"n/a"},{"$f":"IF(P$3>A48taxremlife,A48taxvalue-SUM($F743:N743),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A48taxremlife,A48taxvalue-SUM($F743:O743),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A48taxstdlife+$E745),('RFM input'!$H$118-'RFM input'!$H$182)-SUM($H745:H745),('RFM input'!$H$118-'RFM input'!$H$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A48taxstdlife+$E745),('RFM input'!$H$118-'RFM input'!$H$182)-SUM($H745:I745),('RFM input'!$H$118-'RFM input'!$H$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E745),('RFM input'!$H$118-'RFM input'!$H$182)-SUM($H745:J745),('RFM input'!$H$118-'RFM input'!$H$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E745),('RFM input'!$H$118-'RFM input'!$H$182)-SUM($H745:K745),('RFM input'!$H$118-'RFM input'!$H$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E745),('RFM input'!$H$118-'RFM input'!$H$182)-SUM($H745:L745),('RFM input'!$H$118-'RFM input'!$H$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E745),('RFM input'!$H$118-'RFM input'!$H$182)-SUM($H745:M745),('RFM input'!$H$118-'RFM input'!$H$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E745),('RFM input'!$H$118-'RFM input'!$H$182)-SUM($H745:N745),('RFM input'!$H$118-'RFM input'!$H$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E745),('RFM input'!$H$118-'RFM input'!$H$182)-SUM($H745:O745),('RFM input'!$H$118-'RFM input'!$H$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E745),('RFM input'!$H$118-'RFM input'!$H$182)-SUM($H745:P745),('RFM input'!$H$118-'RFM input'!$H$182)/A48taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A48taxstdlife+$E746),('RFM input'!$I$118-'RFM input'!$I$182)-SUM($I746:I746),('RFM input'!$I$118-'RFM input'!$I$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E746),('RFM input'!$I$118-'RFM input'!$I$182)-SUM($I746:J746),('RFM input'!$I$118-'RFM input'!$I$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E746),('RFM input'!$I$118-'RFM input'!$I$182)-SUM($I746:K746),('RFM input'!$I$118-'RFM input'!$I$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E746),('RFM input'!$I$118-'RFM input'!$I$182)-SUM($I746:L746),('RFM input'!$I$118-'RFM input'!$I$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E746),('RFM input'!$I$118-'RFM input'!$I$182)-SUM($I746:M746),('RFM input'!$I$118-'RFM input'!$I$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E746),('RFM input'!$I$118-'RFM input'!$I$182)-SUM($I746:N746),('RFM input'!$I$118-'RFM input'!$I$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E746),('RFM input'!$I$118-'RFM input'!$I$182)-SUM($I746:O746),('RFM input'!$I$118-'RFM input'!$I$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E746),('RFM input'!$I$118-'RFM input'!$I$182)-SUM($I746:P746),('RFM input'!$I$118-'RFM input'!$I$182)/A48taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E747),('RFM input'!$J$118-'RFM input'!$J$182)-SUM($J747:J747),('RFM input'!$J$118-'RFM input'!$J$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E747),('RFM input'!$J$118-'RFM input'!$J$182)-SUM($J747:K747),('RFM input'!$J$118-'RFM input'!$J$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E747),('RFM input'!$J$118-'RFM input'!$J$182)-SUM($J747:L747),('RFM input'!$J$118-'RFM input'!$J$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E747),('RFM input'!$J$118-'RFM input'!$J$182)-SUM($J747:M747),('RFM input'!$J$118-'RFM input'!$J$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E747),('RFM input'!$J$118-'RFM input'!$J$182)-SUM($J747:N747),('RFM input'!$J$118-'RFM input'!$J$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E747),('RFM input'!$J$118-'RFM input'!$J$182)-SUM($J747:O747),('RFM input'!$J$118-'RFM input'!$J$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E747),('RFM input'!$J$118-'RFM input'!$J$182)-SUM($J747:P747),('RFM input'!$J$118-'RFM input'!$J$182)/A48taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E748),('RFM input'!$K$118-'RFM input'!$K$182)-SUM($K748:K748),('RFM input'!$K$118-'RFM input'!$K$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E748),('RFM input'!$K$118-'RFM input'!$K$182)-SUM($K748:L748),('RFM input'!$K$118-'RFM input'!$K$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E748),('RFM input'!$K$118-'RFM input'!$K$182)-SUM($K748:M748),('RFM input'!$K$118-'RFM input'!$K$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E748),('RFM input'!$K$118-'RFM input'!$K$182)-SUM($K748:N748),('RFM input'!$K$118-'RFM input'!$K$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E748),('RFM input'!$K$118-'RFM input'!$K$182)-SUM($K748:O748),('RFM input'!$K$118-'RFM input'!$K$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E748),('RFM input'!$K$118-'RFM input'!$K$182)-SUM($K748:P748),('RFM input'!$K$118-'RFM input'!$K$182)/A48taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E749),('RFM input'!$L$118-'RFM input'!$L$182)-SUM($L749:L749),('RFM input'!$L$118-'RFM input'!$L$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E749),('RFM input'!$L$118-'RFM input'!$L$182)-SUM($L749:M749),('RFM input'!$L$118-'RFM input'!$L$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E749),('RFM input'!$L$118-'RFM input'!$L$182)-SUM($L749:N749),('RFM input'!$L$118-'RFM input'!$L$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E749),('RFM input'!$L$118-'RFM input'!$L$182)-SUM($L749:O749),('RFM input'!$L$118-'RFM input'!$L$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E749),('RFM input'!$L$118-'RFM input'!$L$182)-SUM($L749:P749),('RFM input'!$L$118-'RFM input'!$L$182)/A48taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E750),('RFM input'!$M$118-'RFM input'!$M$182)-SUM($M750:M750),('RFM input'!$M$118-'RFM input'!$M$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E750),('RFM input'!$M$118-'RFM input'!$M$182)-SUM($M750:N750),('RFM input'!$M$118-'RFM input'!$M$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E750),('RFM input'!$M$118-'RFM input'!$M$182)-SUM($M750:O750),('RFM input'!$M$118-'RFM input'!$M$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E750),('RFM input'!$M$118-'RFM input'!$M$182)-SUM($M750:P750),('RFM input'!$M$118-'RFM input'!$M$182)/A48taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E751),('RFM input'!$N$118-'RFM input'!$N$182)-SUM($N751:N751),('RFM input'!$N$118-'RFM input'!$N$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E751),('RFM input'!$N$118-'RFM input'!$N$182)-SUM($N751:O751),('RFM input'!$N$118-'RFM input'!$N$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E751),('RFM input'!$N$118-'RFM input'!$N$182)-SUM($N751:P751),('RFM input'!$N$118-'RFM input'!$N$182)/A48taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E752),('RFM input'!$O$118-'RFM input'!$O$182)-SUM($O752:O752),('RFM input'!$O$118-'RFM input'!$O$182)/A48taxstdlife))","v":"n/a"},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E752),('RFM input'!$O$118-'RFM input'!$O$182)-SUM($O752:P752),('RFM input'!$O$118-'RFM input'!$O$182)/A48taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E753),('RFM input'!$P$118-'RFM input'!$P$182)-SUM($P753:P753),('RFM input'!$P$118-'RFM input'!$P$182)/A48taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,null,null,{"$f":"-SUM(H743:H754)","v":0},0,{"$f":"IF(COUNT($H755:I755)>='RFM input'!$W$7,0, -SUM(J743:J754))","v":0},{"$f":"IF(COUNT($H755:J755)>='RFM input'!$W$7,0, -SUM(K743:K754))","v":0},{"$f":"IF(COUNT($H755:K755)>='RFM input'!$W$7,0, -SUM(L743:L754))","v":0},{"$f":"IF(COUNT($H755:L755)>='RFM input'!$W$7,0, -SUM(M743:M754))","v":0},{"$f":"IF(COUNT($H755:M755)>='RFM input'!$W$7,0, -SUM(N743:N754))","v":0},{"$f":"IF(COUNT($H755:N755)>='RFM input'!$W$7,0, -SUM(O743:O754))","v":0},{"$f":"IF(COUNT($H755:O755)>='RFM input'!$W$7,0, -SUM(P743:P754))","v":0},{"$f":"IF(COUNT($H755:P755)>='RFM input'!$W$7,0, -SUM(Q743:Q754))","v":0}]
[null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A49taxremlife,A49taxvalue-SUM($F756:F756),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":"n/a"},{"$f":"IF(I$3>A49taxremlife,A49taxvalue-SUM($F756:G756),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":"n/a"},{"$f":"IF(J$3>A49taxremlife,A49taxvalue-SUM($F756:H756),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":"n/a"},{"$f":"IF(K$3>A49taxremlife,A49taxvalue-SUM($F756:I756),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":"n/a"},{"$f":"IF(L$3>A49taxremlife,A49taxvalue-SUM($F756:J756),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":"n/a"},{"$f":"IF(M$3>A49taxremlife,A49taxvalue-SUM($F756:K756),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":"n/a"},{"$f":"IF(N$3>A49taxremlife,A49taxvalue-SUM($F756:L756),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":"n/a"},{"$f":"IF(O$3>A49taxremlife,A49taxvalue-SUM($F756:M756),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":"n/a"},{"$f":"IF(P$3>A49taxremlife,A49taxvalue-SUM($F756:N756),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A49taxremlife,A49taxvalue-SUM($F756:O756),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A49taxstdlife+$E758),('RFM input'!$H$119-'RFM input'!$H$183)-SUM($H758:H758),('RFM input'!$H$119-'RFM input'!$H$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A49taxstdlife+$E758),('RFM input'!$H$119-'RFM input'!$H$183)-SUM($H758:I758),('RFM input'!$H$119-'RFM input'!$H$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E758),('RFM input'!$H$119-'RFM input'!$H$183)-SUM($H758:J758),('RFM input'!$H$119-'RFM input'!$H$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E758),('RFM input'!$H$119-'RFM input'!$H$183)-SUM($H758:K758),('RFM input'!$H$119-'RFM input'!$H$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E758),('RFM input'!$H$119-'RFM input'!$H$183)-SUM($H758:L758),('RFM input'!$H$119-'RFM input'!$H$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E758),('RFM input'!$H$119-'RFM input'!$H$183)-SUM($H758:M758),('RFM input'!$H$119-'RFM input'!$H$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E758),('RFM input'!$H$119-'RFM input'!$H$183)-SUM($H758:N758),('RFM input'!$H$119-'RFM input'!$H$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E758),('RFM input'!$H$119-'RFM input'!$H$183)-SUM($H758:O758),('RFM input'!$H$119-'RFM input'!$H$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E758),('RFM input'!$H$119-'RFM input'!$H$183)-SUM($H758:P758),('RFM input'!$H$119-'RFM input'!$H$183)/A49taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A49taxstdlife+$E759),('RFM input'!$I$119-'RFM input'!$I$183)-SUM($I759:I759),('RFM input'!$I$119-'RFM input'!$I$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E759),('RFM input'!$I$119-'RFM input'!$I$183)-SUM($I759:J759),('RFM input'!$I$119-'RFM input'!$I$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E759),('RFM input'!$I$119-'RFM input'!$I$183)-SUM($I759:K759),('RFM input'!$I$119-'RFM input'!$I$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E759),('RFM input'!$I$119-'RFM input'!$I$183)-SUM($I759:L759),('RFM input'!$I$119-'RFM input'!$I$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E759),('RFM input'!$I$119-'RFM input'!$I$183)-SUM($I759:M759),('RFM input'!$I$119-'RFM input'!$I$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E759),('RFM input'!$I$119-'RFM input'!$I$183)-SUM($I759:N759),('RFM input'!$I$119-'RFM input'!$I$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E759),('RFM input'!$I$119-'RFM input'!$I$183)-SUM($I759:O759),('RFM input'!$I$119-'RFM input'!$I$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E759),('RFM input'!$I$119-'RFM input'!$I$183)-SUM($I759:P759),('RFM input'!$I$119-'RFM input'!$I$183)/A49taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E760),('RFM input'!$J$119-'RFM input'!$J$183)-SUM($J760:J760),('RFM input'!$J$119-'RFM input'!$J$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E760),('RFM input'!$J$119-'RFM input'!$J$183)-SUM($J760:K760),('RFM input'!$J$119-'RFM input'!$J$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E760),('RFM input'!$J$119-'RFM input'!$J$183)-SUM($J760:L760),('RFM input'!$J$119-'RFM input'!$J$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E760),('RFM input'!$J$119-'RFM input'!$J$183)-SUM($J760:M760),('RFM input'!$J$119-'RFM input'!$J$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E760),('RFM input'!$J$119-'RFM input'!$J$183)-SUM($J760:N760),('RFM input'!$J$119-'RFM input'!$J$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E760),('RFM input'!$J$119-'RFM input'!$J$183)-SUM($J760:O760),('RFM input'!$J$119-'RFM input'!$J$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E760),('RFM input'!$J$119-'RFM input'!$J$183)-SUM($J760:P760),('RFM input'!$J$119-'RFM input'!$J$183)/A49taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E761),('RFM input'!$K$119-'RFM input'!$K$183)-SUM($K761:K761),('RFM input'!$K$119-'RFM input'!$K$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E761),('RFM input'!$K$119-'RFM input'!$K$183)-SUM($K761:L761),('RFM input'!$K$119-'RFM input'!$K$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E761),('RFM input'!$K$119-'RFM input'!$K$183)-SUM($K761:M761),('RFM input'!$K$119-'RFM input'!$K$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E761),('RFM input'!$K$119-'RFM input'!$K$183)-SUM($K761:N761),('RFM input'!$K$119-'RFM input'!$K$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E761),('RFM input'!$K$119-'RFM input'!$K$183)-SUM($K761:O761),('RFM input'!$K$119-'RFM input'!$K$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E761),('RFM input'!$K$119-'RFM input'!$K$183)-SUM($K761:P761),('RFM input'!$K$119-'RFM input'!$K$183)/A49taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E762),('RFM input'!$L$119-'RFM input'!$L$183)-SUM($L762:L762),('RFM input'!$L$119-'RFM input'!$L$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E762),('RFM input'!$L$119-'RFM input'!$L$183)-SUM($L762:M762),('RFM input'!$L$119-'RFM input'!$L$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E762),('RFM input'!$L$119-'RFM input'!$L$183)-SUM($L762:N762),('RFM input'!$L$119-'RFM input'!$L$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E762),('RFM input'!$L$119-'RFM input'!$L$183)-SUM($L762:O762),('RFM input'!$L$119-'RFM input'!$L$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E762),('RFM input'!$L$119-'RFM input'!$L$183)-SUM($L762:P762),('RFM input'!$L$119-'RFM input'!$L$183)/A49taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E763),('RFM input'!$M$119-'RFM input'!$M$183)-SUM($M763:M763),('RFM input'!$M$119-'RFM input'!$M$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E763),('RFM input'!$M$119-'RFM input'!$M$183)-SUM($M763:N763),('RFM input'!$M$119-'RFM input'!$M$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E763),('RFM input'!$M$119-'RFM input'!$M$183)-SUM($M763:O763),('RFM input'!$M$119-'RFM input'!$M$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E763),('RFM input'!$M$119-'RFM input'!$M$183)-SUM($M763:P763),('RFM input'!$M$119-'RFM input'!$M$183)/A49taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E764),('RFM input'!$N$119-'RFM input'!$N$183)-SUM($N764:N764),('RFM input'!$N$119-'RFM input'!$N$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E764),('RFM input'!$N$119-'RFM input'!$N$183)-SUM($N764:O764),('RFM input'!$N$119-'RFM input'!$N$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E764),('RFM input'!$N$119-'RFM input'!$N$183)-SUM($N764:P764),('RFM input'!$N$119-'RFM input'!$N$183)/A49taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E765),('RFM input'!$O$119-'RFM input'!$O$183)-SUM($O765:O765),('RFM input'!$O$119-'RFM input'!$O$183)/A49taxstdlife))","v":"n/a"},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E765),('RFM input'!$O$119-'RFM input'!$O$183)-SUM($O765:P765),('RFM input'!$O$119-'RFM input'!$O$183)/A49taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E766),('RFM input'!$P$119-'RFM input'!$P$183)-SUM($P766:P766),('RFM input'!$P$119-'RFM input'!$P$183)/A49taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,null,null,{"$f":"-SUM(H756:H767)","v":0},0,{"$f":"IF(COUNT($H768:I768)>='RFM input'!$W$7,0, -SUM(J756:J767))","v":0},{"$f":"IF(COUNT($H768:J768)>='RFM input'!$W$7,0, -SUM(K756:K767))","v":0},{"$f":"IF(COUNT($H768:K768)>='RFM input'!$W$7,0, -SUM(L756:L767))","v":0},{"$f":"IF(COUNT($H768:L768)>='RFM input'!$W$7,0, -SUM(M756:M767))","v":0},{"$f":"IF(COUNT($H768:M768)>='RFM input'!$W$7,0, -SUM(N756:N767))","v":0},{"$f":"IF(COUNT($H768:N768)>='RFM input'!$W$7,0, -SUM(O756:O767))","v":0},{"$f":"IF(COUNT($H768:O768)>='RFM input'!$W$7,0, -SUM(P756:P767))","v":0},{"$f":"IF(COUNT($H768:P768)>='RFM input'!$W$7,0, -SUM(Q756:Q767))","v":0}]
[null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A50taxremlife,A50taxvalue-SUM($F769:F769),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":"n/a"},{"$f":"IF(I$3>A50taxremlife,A50taxvalue-SUM($F769:G769),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":"n/a"},{"$f":"IF(J$3>A50taxremlife,A50taxvalue-SUM($F769:H769),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":"n/a"},{"$f":"IF(K$3>A50taxremlife,A50taxvalue-SUM($F769:I769),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":"n/a"},{"$f":"IF(L$3>A50taxremlife,A50taxvalue-SUM($F769:J769),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":"n/a"},{"$f":"IF(M$3>A50taxremlife,A50taxvalue-SUM($F769:K769),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":"n/a"},{"$f":"IF(N$3>A50taxremlife,A50taxvalue-SUM($F769:L769),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":"n/a"},{"$f":"IF(O$3>A50taxremlife,A50taxvalue-SUM($F769:M769),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":"n/a"},{"$f":"IF(P$3>A50taxremlife,A50taxvalue-SUM($F769:N769),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A50taxremlife,A50taxvalue-SUM($F769:O769),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A50taxstdlife+$E771),('RFM input'!$H$120-'RFM input'!$H$184)-SUM($H771:H771),('RFM input'!$H$120-'RFM input'!$H$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A50taxstdlife+$E771),('RFM input'!$H$120-'RFM input'!$H$184)-SUM($H771:I771),('RFM input'!$H$120-'RFM input'!$H$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E771),('RFM input'!$H$120-'RFM input'!$H$184)-SUM($H771:J771),('RFM input'!$H$120-'RFM input'!$H$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E771),('RFM input'!$H$120-'RFM input'!$H$184)-SUM($H771:K771),('RFM input'!$H$120-'RFM input'!$H$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E771),('RFM input'!$H$120-'RFM input'!$H$184)-SUM($H771:L771),('RFM input'!$H$120-'RFM input'!$H$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E771),('RFM input'!$H$120-'RFM input'!$H$184)-SUM($H771:M771),('RFM input'!$H$120-'RFM input'!$H$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E771),('RFM input'!$H$120-'RFM input'!$H$184)-SUM($H771:N771),('RFM input'!$H$120-'RFM input'!$H$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E771),('RFM input'!$H$120-'RFM input'!$H$184)-SUM($H771:O771),('RFM input'!$H$120-'RFM input'!$H$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E771),('RFM input'!$H$120-'RFM input'!$H$184)-SUM($H771:P771),('RFM input'!$H$120-'RFM input'!$H$184)/A50taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A50taxstdlife+$E772),('RFM input'!$I$120-'RFM input'!$I$184)-SUM($I772:I772),('RFM input'!$I$120-'RFM input'!$I$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E772),('RFM input'!$I$120-'RFM input'!$I$184)-SUM($I772:J772),('RFM input'!$I$120-'RFM input'!$I$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E772),('RFM input'!$I$120-'RFM input'!$I$184)-SUM($I772:K772),('RFM input'!$I$120-'RFM input'!$I$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E772),('RFM input'!$I$120-'RFM input'!$I$184)-SUM($I772:L772),('RFM input'!$I$120-'RFM input'!$I$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E772),('RFM input'!$I$120-'RFM input'!$I$184)-SUM($I772:M772),('RFM input'!$I$120-'RFM input'!$I$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E772),('RFM input'!$I$120-'RFM input'!$I$184)-SUM($I772:N772),('RFM input'!$I$120-'RFM input'!$I$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E772),('RFM input'!$I$120-'RFM input'!$I$184)-SUM($I772:O772),('RFM input'!$I$120-'RFM input'!$I$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E772),('RFM input'!$I$120-'RFM input'!$I$184)-SUM($I772:P772),('RFM input'!$I$120-'RFM input'!$I$184)/A50taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E773),('RFM input'!$J$120-'RFM input'!$J$184)-SUM($J773:J773),('RFM input'!$J$120-'RFM input'!$J$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E773),('RFM input'!$J$120-'RFM input'!$J$184)-SUM($J773:K773),('RFM input'!$J$120-'RFM input'!$J$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E773),('RFM input'!$J$120-'RFM input'!$J$184)-SUM($J773:L773),('RFM input'!$J$120-'RFM input'!$J$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E773),('RFM input'!$J$120-'RFM input'!$J$184)-SUM($J773:M773),('RFM input'!$J$120-'RFM input'!$J$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E773),('RFM input'!$J$120-'RFM input'!$J$184)-SUM($J773:N773),('RFM input'!$J$120-'RFM input'!$J$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E773),('RFM input'!$J$120-'RFM input'!$J$184)-SUM($J773:O773),('RFM input'!$J$120-'RFM input'!$J$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E773),('RFM input'!$J$120-'RFM input'!$J$184)-SUM($J773:P773),('RFM input'!$J$120-'RFM input'!$J$184)/A50taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E774),('RFM input'!$K$120-'RFM input'!$K$184)-SUM($K774:K774),('RFM input'!$K$120-'RFM input'!$K$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E774),('RFM input'!$K$120-'RFM input'!$K$184)-SUM($K774:L774),('RFM input'!$K$120-'RFM input'!$K$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E774),('RFM input'!$K$120-'RFM input'!$K$184)-SUM($K774:M774),('RFM input'!$K$120-'RFM input'!$K$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E774),('RFM input'!$K$120-'RFM input'!$K$184)-SUM($K774:N774),('RFM input'!$K$120-'RFM input'!$K$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E774),('RFM input'!$K$120-'RFM input'!$K$184)-SUM($K774:O774),('RFM input'!$K$120-'RFM input'!$K$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E774),('RFM input'!$K$120-'RFM input'!$K$184)-SUM($K774:P774),('RFM input'!$K$120-'RFM input'!$K$184)/A50taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E775),('RFM input'!$L$120-'RFM input'!$L$184)-SUM($L775:L775),('RFM input'!$L$120-'RFM input'!$L$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E775),('RFM input'!$L$120-'RFM input'!$L$184)-SUM($L775:M775),('RFM input'!$L$120-'RFM input'!$L$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E775),('RFM input'!$L$120-'RFM input'!$L$184)-SUM($L775:N775),('RFM input'!$L$120-'RFM input'!$L$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E775),('RFM input'!$L$120-'RFM input'!$L$184)-SUM($L775:O775),('RFM input'!$L$120-'RFM input'!$L$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E775),('RFM input'!$L$120-'RFM input'!$L$184)-SUM($L775:P775),('RFM input'!$L$120-'RFM input'!$L$184)/A50taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E776),('RFM input'!$M$120-'RFM input'!$M$184)-SUM($M776:M776),('RFM input'!$M$120-'RFM input'!$M$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E776),('RFM input'!$M$120-'RFM input'!$M$184)-SUM($M776:N776),('RFM input'!$M$120-'RFM input'!$M$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E776),('RFM input'!$M$120-'RFM input'!$M$184)-SUM($M776:O776),('RFM input'!$M$120-'RFM input'!$M$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E776),('RFM input'!$M$120-'RFM input'!$M$184)-SUM($M776:P776),('RFM input'!$M$120-'RFM input'!$M$184)/A50taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E777),('RFM input'!$N$120-'RFM input'!$N$184)-SUM($N777:N777),('RFM input'!$N$120-'RFM input'!$N$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E777),('RFM input'!$N$120-'RFM input'!$N$184)-SUM($N777:O777),('RFM input'!$N$120-'RFM input'!$N$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E777),('RFM input'!$N$120-'RFM input'!$N$184)-SUM($N777:P777),('RFM input'!$N$120-'RFM input'!$N$184)/A50taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E778),('RFM input'!$O$120-'RFM input'!$O$184)-SUM($O778:O778),('RFM input'!$O$120-'RFM input'!$O$184)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E778),('RFM input'!$O$120-'RFM input'!$O$184)-SUM($O778:P778),('RFM input'!$O$120-'RFM input'!$O$184)/A50taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E779),('RFM input'!$P$120-'RFM input'!$P$184)-SUM($P779:P779),('RFM input'!$P$120-'RFM input'!$P$184)/A50taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,null,null,{"$f":"-SUM(H769:H780)","v":0},0,{"$f":"IF(COUNT($H781:I781)>='RFM input'!$W$7,0, -SUM(J769:J780))","v":0},{"$f":"IF(COUNT($H781:J781)>='RFM input'!$W$7,0, -SUM(K769:K780))","v":0},{"$f":"IF(COUNT($H781:K781)>='RFM input'!$W$7,0, -SUM(L769:L780))","v":0},{"$f":"IF(COUNT($H781:L781)>='RFM input'!$W$7,0, -SUM(M769:M780))","v":0},{"$f":"IF(COUNT($H781:M781)>='RFM input'!$W$7,0, -SUM(N769:N780))","v":0},{"$f":"IF(COUNT($H781:N781)>='RFM input'!$W$7,0, -SUM(O769:O780))","v":0},{"$f":"IF(COUNT($H781:O781)>='RFM input'!$W$7,0, -SUM(P769:P780))","v":0},{"$f":"IF(COUNT($H781:P781)>='RFM input'!$W$7,0, -SUM(Q769:Q780))","v":0}]
[null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A51taxremlife,A51taxvalue-SUM($F782:F782),IF(A51taxremlife=\"N/A\",\"n/a\",A51taxvalue/A51taxremlife))","v":"n/a"},{"$f":"IF(I$3>A51taxremlife,A51taxvalue-SUM($F782:G782),IF(A51taxremlife=\"N/A\",\"n/a\",A51taxvalue/A51taxremlife))","v":"n/a"},{"$f":"IF(J$3>A51taxremlife,A51taxvalue-SUM($F782:H782),IF(A51taxremlife=\"N/A\",\"n/a\",A51taxvalue/A51taxremlife))","v":"n/a"},{"$f":"IF(K$3>A51taxremlife,A51taxvalue-SUM($F782:I782),IF(A51taxremlife=\"N/A\",\"n/a\",A51taxvalue/A51taxremlife))","v":"n/a"},{"$f":"IF(L$3>A51taxremlife,A51taxvalue-SUM($F782:J782),IF(A51taxremlife=\"N/A\",\"n/a\",A51taxvalue/A51taxremlife))","v":"n/a"},{"$f":"IF(M$3>A51taxremlife,A51taxvalue-SUM($F782:K782),IF(A51taxremlife=\"N/A\",\"n/a\",A51taxvalue/A51taxremlife))","v":"n/a"},{"$f":"IF(N$3>A51taxremlife,A51taxvalue-SUM($F782:L782),IF(A51taxremlife=\"N/A\",\"n/a\",A51taxvalue/A51taxremlife))","v":"n/a"},{"$f":"IF(O$3>A51taxremlife,A51taxvalue-SUM($F782:M782),IF(A51taxremlife=\"N/A\",\"n/a\",A51taxvalue/A51taxremlife))","v":"n/a"},{"$f":"IF(P$3>A51taxremlife,A51taxvalue-SUM($F782:N782),IF(A51taxremlife=\"N/A\",\"n/a\",A51taxvalue/A51taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A51taxremlife,A51taxvalue-SUM($F782:O782),IF(A51taxremlife=\"N/A\",\"n/a\",A51taxvalue/A51taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A51taxstdlife+$E784),('RFM input'!$H$121-'RFM input'!$H$185)-SUM($H784:H784),('RFM input'!$H$121-'RFM input'!$H$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A51taxstdlife+$E784),('RFM input'!$H$121-'RFM input'!$H$185)-SUM($H784:I784),('RFM input'!$H$121-'RFM input'!$H$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A51taxstdlife+$E784),('RFM input'!$H$121-'RFM input'!$H$185)-SUM($H784:J784),('RFM input'!$H$121-'RFM input'!$H$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A51taxstdlife+$E784),('RFM input'!$H$121-'RFM input'!$H$185)-SUM($H784:K784),('RFM input'!$H$121-'RFM input'!$H$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A51taxstdlife+$E784),('RFM input'!$H$121-'RFM input'!$H$185)-SUM($H784:L784),('RFM input'!$H$121-'RFM input'!$H$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A51taxstdlife+$E784),('RFM input'!$H$121-'RFM input'!$H$185)-SUM($H784:M784),('RFM input'!$H$121-'RFM input'!$H$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A51taxstdlife+$E784),('RFM input'!$H$121-'RFM input'!$H$185)-SUM($H784:N784),('RFM input'!$H$121-'RFM input'!$H$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A51taxstdlife+$E784),('RFM input'!$H$121-'RFM input'!$H$185)-SUM($H784:O784),('RFM input'!$H$121-'RFM input'!$H$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A51taxstdlife+$E784),('RFM input'!$H$121-'RFM input'!$H$185)-SUM($H784:P784),('RFM input'!$H$121-'RFM input'!$H$185)/A51taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A51taxstdlife+$E785),('RFM input'!$I$121-'RFM input'!$I$185)-SUM($I785:I785),('RFM input'!$I$121-'RFM input'!$I$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A51taxstdlife+$E785),('RFM input'!$I$121-'RFM input'!$I$185)-SUM($I785:J785),('RFM input'!$I$121-'RFM input'!$I$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A51taxstdlife+$E785),('RFM input'!$I$121-'RFM input'!$I$185)-SUM($I785:K785),('RFM input'!$I$121-'RFM input'!$I$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A51taxstdlife+$E785),('RFM input'!$I$121-'RFM input'!$I$185)-SUM($I785:L785),('RFM input'!$I$121-'RFM input'!$I$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A51taxstdlife+$E785),('RFM input'!$I$121-'RFM input'!$I$185)-SUM($I785:M785),('RFM input'!$I$121-'RFM input'!$I$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A51taxstdlife+$E785),('RFM input'!$I$121-'RFM input'!$I$185)-SUM($I785:N785),('RFM input'!$I$121-'RFM input'!$I$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A51taxstdlife+$E785),('RFM input'!$I$121-'RFM input'!$I$185)-SUM($I785:O785),('RFM input'!$I$121-'RFM input'!$I$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A51taxstdlife+$E785),('RFM input'!$I$121-'RFM input'!$I$185)-SUM($I785:P785),('RFM input'!$I$121-'RFM input'!$I$185)/A51taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A51taxstdlife+$E786),('RFM input'!$J$121-'RFM input'!$J$185)-SUM($J786:J786),('RFM input'!$J$121-'RFM input'!$J$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A51taxstdlife+$E786),('RFM input'!$J$121-'RFM input'!$J$185)-SUM($J786:K786),('RFM input'!$J$121-'RFM input'!$J$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A51taxstdlife+$E786),('RFM input'!$J$121-'RFM input'!$J$185)-SUM($J786:L786),('RFM input'!$J$121-'RFM input'!$J$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A51taxstdlife+$E786),('RFM input'!$J$121-'RFM input'!$J$185)-SUM($J786:M786),('RFM input'!$J$121-'RFM input'!$J$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A51taxstdlife+$E786),('RFM input'!$J$121-'RFM input'!$J$185)-SUM($J786:N786),('RFM input'!$J$121-'RFM input'!$J$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A51taxstdlife+$E786),('RFM input'!$J$121-'RFM input'!$J$185)-SUM($J786:O786),('RFM input'!$J$121-'RFM input'!$J$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A51taxstdlife+$E786),('RFM input'!$J$121-'RFM input'!$J$185)-SUM($J786:P786),('RFM input'!$J$121-'RFM input'!$J$185)/A51taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A51taxstdlife+$E787),('RFM input'!$K$121-'RFM input'!$K$185)-SUM($K787:K787),('RFM input'!$K$121-'RFM input'!$K$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A51taxstdlife+$E787),('RFM input'!$K$121-'RFM input'!$K$185)-SUM($K787:L787),('RFM input'!$K$121-'RFM input'!$K$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A51taxstdlife+$E787),('RFM input'!$K$121-'RFM input'!$K$185)-SUM($K787:M787),('RFM input'!$K$121-'RFM input'!$K$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A51taxstdlife+$E787),('RFM input'!$K$121-'RFM input'!$K$185)-SUM($K787:N787),('RFM input'!$K$121-'RFM input'!$K$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A51taxstdlife+$E787),('RFM input'!$K$121-'RFM input'!$K$185)-SUM($K787:O787),('RFM input'!$K$121-'RFM input'!$K$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A51taxstdlife+$E787),('RFM input'!$K$121-'RFM input'!$K$185)-SUM($K787:P787),('RFM input'!$K$121-'RFM input'!$K$185)/A51taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A51taxstdlife+$E788),('RFM input'!$L$121-'RFM input'!$L$185)-SUM($L788:L788),('RFM input'!$L$121-'RFM input'!$L$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A51taxstdlife+$E788),('RFM input'!$L$121-'RFM input'!$L$185)-SUM($L788:M788),('RFM input'!$L$121-'RFM input'!$L$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A51taxstdlife+$E788),('RFM input'!$L$121-'RFM input'!$L$185)-SUM($L788:N788),('RFM input'!$L$121-'RFM input'!$L$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A51taxstdlife+$E788),('RFM input'!$L$121-'RFM input'!$L$185)-SUM($L788:O788),('RFM input'!$L$121-'RFM input'!$L$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A51taxstdlife+$E788),('RFM input'!$L$121-'RFM input'!$L$185)-SUM($L788:P788),('RFM input'!$L$121-'RFM input'!$L$185)/A51taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A51taxstdlife+$E789),('RFM input'!$M$121-'RFM input'!$M$185)-SUM($M789:M789),('RFM input'!$M$121-'RFM input'!$M$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A51taxstdlife+$E789),('RFM input'!$M$121-'RFM input'!$M$185)-SUM($M789:N789),('RFM input'!$M$121-'RFM input'!$M$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A51taxstdlife+$E789),('RFM input'!$M$121-'RFM input'!$M$185)-SUM($M789:O789),('RFM input'!$M$121-'RFM input'!$M$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A51taxstdlife+$E789),('RFM input'!$M$121-'RFM input'!$M$185)-SUM($M789:P789),('RFM input'!$M$121-'RFM input'!$M$185)/A51taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A51taxstdlife+$E790),('RFM input'!$N$121-'RFM input'!$N$185)-SUM($N790:N790),('RFM input'!$N$121-'RFM input'!$N$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A51taxstdlife+$E790),('RFM input'!$N$121-'RFM input'!$N$185)-SUM($N790:O790),('RFM input'!$N$121-'RFM input'!$N$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A51taxstdlife+$E790),('RFM input'!$N$121-'RFM input'!$N$185)-SUM($N790:P790),('RFM input'!$N$121-'RFM input'!$N$185)/A51taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A51taxstdlife+$E791),('RFM input'!$O$121-'RFM input'!$O$185)-SUM($O791:O791),('RFM input'!$O$121-'RFM input'!$O$185)/A51taxstdlife))","v":0},{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A51taxstdlife+$E791),('RFM input'!$O$121-'RFM input'!$O$185)-SUM($O791:P791),('RFM input'!$O$121-'RFM input'!$O$185)/A51taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A51taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A51taxstdlife+$E792),('RFM input'!$P$121-'RFM input'!$P$185)-SUM($P792:P792),('RFM input'!$P$121-'RFM input'!$P$185)/A51taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,null,null,{"$f":"-SUM(H782:H793)","v":0},0,{"$f":"IF(COUNT($H794:I794)>='RFM input'!$W$7,0, -SUM(J782:J793))","v":0},{"$f":"IF(COUNT($H794:J794)>='RFM input'!$W$7,0, -SUM(K782:K793))","v":0},{"$f":"IF(COUNT($H794:K794)>='RFM input'!$W$7,0, -SUM(L782:L793))","v":0},{"$f":"IF(COUNT($H794:L794)>='RFM input'!$W$7,0, -SUM(M782:M793))","v":0},{"$f":"IF(COUNT($H794:M794)>='RFM input'!$W$7,0, -SUM(N782:N793))","v":0},{"$f":"IF(COUNT($H794:N794)>='RFM input'!$W$7,0, -SUM(O782:O793))","v":0},{"$f":"IF(COUNT($H794:O794)>='RFM input'!$W$7,0, -SUM(P782:P793))","v":0},{"$f":"IF(COUNT($H794:P794)>='RFM input'!$W$7,0, -SUM(Q782:Q793))","v":0}]
[null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A52taxremlife,A52taxvalue-SUM($F795:F795),IF(A52taxremlife=\"N/A\",\"n/a\",A52taxvalue/A52taxremlife))","v":"n/a"},{"$f":"IF(I$3>A52taxremlife,A52taxvalue-SUM($F795:G795),IF(A52taxremlife=\"N/A\",\"n/a\",A52taxvalue/A52taxremlife))","v":"n/a"},{"$f":"IF(J$3>A52taxremlife,A52taxvalue-SUM($F795:H795),IF(A52taxremlife=\"N/A\",\"n/a\",A52taxvalue/A52taxremlife))","v":"n/a"},{"$f":"IF(K$3>A52taxremlife,A52taxvalue-SUM($F795:I795),IF(A52taxremlife=\"N/A\",\"n/a\",A52taxvalue/A52taxremlife))","v":"n/a"},{"$f":"IF(L$3>A52taxremlife,A52taxvalue-SUM($F795:J795),IF(A52taxremlife=\"N/A\",\"n/a\",A52taxvalue/A52taxremlife))","v":"n/a"},{"$f":"IF(M$3>A52taxremlife,A52taxvalue-SUM($F795:K795),IF(A52taxremlife=\"N/A\",\"n/a\",A52taxvalue/A52taxremlife))","v":"n/a"},{"$f":"IF(N$3>A52taxremlife,A52taxvalue-SUM($F795:L795),IF(A52taxremlife=\"N/A\",\"n/a\",A52taxvalue/A52taxremlife))","v":"n/a"},{"$f":"IF(O$3>A52taxremlife,A52taxvalue-SUM($F795:M795),IF(A52taxremlife=\"N/A\",\"n/a\",A52taxvalue/A52taxremlife))","v":"n/a"},{"$f":"IF(P$3>A52taxremlife,A52taxvalue-SUM($F795:N795),IF(A52taxremlife=\"N/A\",\"n/a\",A52taxvalue/A52taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A52taxremlife,A52taxvalue-SUM($F795:O795),IF(A52taxremlife=\"N/A\",\"n/a\",A52taxvalue/A52taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A52taxstdlife+$E797),('RFM input'!$H$122-'RFM input'!$H$186)-SUM($H797:H797),('RFM input'!$H$122-'RFM input'!$H$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A52taxstdlife+$E797),('RFM input'!$H$122-'RFM input'!$H$186)-SUM($H797:I797),('RFM input'!$H$122-'RFM input'!$H$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A52taxstdlife+$E797),('RFM input'!$H$122-'RFM input'!$H$186)-SUM($H797:J797),('RFM input'!$H$122-'RFM input'!$H$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A52taxstdlife+$E797),('RFM input'!$H$122-'RFM input'!$H$186)-SUM($H797:K797),('RFM input'!$H$122-'RFM input'!$H$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A52taxstdlife+$E797),('RFM input'!$H$122-'RFM input'!$H$186)-SUM($H797:L797),('RFM input'!$H$122-'RFM input'!$H$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A52taxstdlife+$E797),('RFM input'!$H$122-'RFM input'!$H$186)-SUM($H797:M797),('RFM input'!$H$122-'RFM input'!$H$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A52taxstdlife+$E797),('RFM input'!$H$122-'RFM input'!$H$186)-SUM($H797:N797),('RFM input'!$H$122-'RFM input'!$H$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A52taxstdlife+$E797),('RFM input'!$H$122-'RFM input'!$H$186)-SUM($H797:O797),('RFM input'!$H$122-'RFM input'!$H$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A52taxstdlife+$E797),('RFM input'!$H$122-'RFM input'!$H$186)-SUM($H797:P797),('RFM input'!$H$122-'RFM input'!$H$186)/A52taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A52taxstdlife+$E798),('RFM input'!$I$122-'RFM input'!$I$186)-SUM($I798:I798),('RFM input'!$I$122-'RFM input'!$I$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A52taxstdlife+$E798),('RFM input'!$I$122-'RFM input'!$I$186)-SUM($I798:J798),('RFM input'!$I$122-'RFM input'!$I$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A52taxstdlife+$E798),('RFM input'!$I$122-'RFM input'!$I$186)-SUM($I798:K798),('RFM input'!$I$122-'RFM input'!$I$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A52taxstdlife+$E798),('RFM input'!$I$122-'RFM input'!$I$186)-SUM($I798:L798),('RFM input'!$I$122-'RFM input'!$I$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A52taxstdlife+$E798),('RFM input'!$I$122-'RFM input'!$I$186)-SUM($I798:M798),('RFM input'!$I$122-'RFM input'!$I$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A52taxstdlife+$E798),('RFM input'!$I$122-'RFM input'!$I$186)-SUM($I798:N798),('RFM input'!$I$122-'RFM input'!$I$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A52taxstdlife+$E798),('RFM input'!$I$122-'RFM input'!$I$186)-SUM($I798:O798),('RFM input'!$I$122-'RFM input'!$I$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A52taxstdlife+$E798),('RFM input'!$I$122-'RFM input'!$I$186)-SUM($I798:P798),('RFM input'!$I$122-'RFM input'!$I$186)/A52taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A52taxstdlife+$E799),('RFM input'!$J$122-'RFM input'!$J$186)-SUM($J799:J799),('RFM input'!$J$122-'RFM input'!$J$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A52taxstdlife+$E799),('RFM input'!$J$122-'RFM input'!$J$186)-SUM($J799:K799),('RFM input'!$J$122-'RFM input'!$J$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A52taxstdlife+$E799),('RFM input'!$J$122-'RFM input'!$J$186)-SUM($J799:L799),('RFM input'!$J$122-'RFM input'!$J$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A52taxstdlife+$E799),('RFM input'!$J$122-'RFM input'!$J$186)-SUM($J799:M799),('RFM input'!$J$122-'RFM input'!$J$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A52taxstdlife+$E799),('RFM input'!$J$122-'RFM input'!$J$186)-SUM($J799:N799),('RFM input'!$J$122-'RFM input'!$J$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A52taxstdlife+$E799),('RFM input'!$J$122-'RFM input'!$J$186)-SUM($J799:O799),('RFM input'!$J$122-'RFM input'!$J$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A52taxstdlife+$E799),('RFM input'!$J$122-'RFM input'!$J$186)-SUM($J799:P799),('RFM input'!$J$122-'RFM input'!$J$186)/A52taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A52taxstdlife+$E800),('RFM input'!$K$122-'RFM input'!$K$186)-SUM($K800:K800),('RFM input'!$K$122-'RFM input'!$K$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A52taxstdlife+$E800),('RFM input'!$K$122-'RFM input'!$K$186)-SUM($K800:L800),('RFM input'!$K$122-'RFM input'!$K$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A52taxstdlife+$E800),('RFM input'!$K$122-'RFM input'!$K$186)-SUM($K800:M800),('RFM input'!$K$122-'RFM input'!$K$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A52taxstdlife+$E800),('RFM input'!$K$122-'RFM input'!$K$186)-SUM($K800:N800),('RFM input'!$K$122-'RFM input'!$K$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A52taxstdlife+$E800),('RFM input'!$K$122-'RFM input'!$K$186)-SUM($K800:O800),('RFM input'!$K$122-'RFM input'!$K$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A52taxstdlife+$E800),('RFM input'!$K$122-'RFM input'!$K$186)-SUM($K800:P800),('RFM input'!$K$122-'RFM input'!$K$186)/A52taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A52taxstdlife+$E801),('RFM input'!$L$122-'RFM input'!$L$186)-SUM($L801:L801),('RFM input'!$L$122-'RFM input'!$L$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A52taxstdlife+$E801),('RFM input'!$L$122-'RFM input'!$L$186)-SUM($L801:M801),('RFM input'!$L$122-'RFM input'!$L$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A52taxstdlife+$E801),('RFM input'!$L$122-'RFM input'!$L$186)-SUM($L801:N801),('RFM input'!$L$122-'RFM input'!$L$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A52taxstdlife+$E801),('RFM input'!$L$122-'RFM input'!$L$186)-SUM($L801:O801),('RFM input'!$L$122-'RFM input'!$L$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A52taxstdlife+$E801),('RFM input'!$L$122-'RFM input'!$L$186)-SUM($L801:P801),('RFM input'!$L$122-'RFM input'!$L$186)/A52taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A52taxstdlife+$E802),('RFM input'!$M$122-'RFM input'!$M$186)-SUM($M802:M802),('RFM input'!$M$122-'RFM input'!$M$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A52taxstdlife+$E802),('RFM input'!$M$122-'RFM input'!$M$186)-SUM($M802:N802),('RFM input'!$M$122-'RFM input'!$M$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A52taxstdlife+$E802),('RFM input'!$M$122-'RFM input'!$M$186)-SUM($M802:O802),('RFM input'!$M$122-'RFM input'!$M$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A52taxstdlife+$E802),('RFM input'!$M$122-'RFM input'!$M$186)-SUM($M802:P802),('RFM input'!$M$122-'RFM input'!$M$186)/A52taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A52taxstdlife+$E803),('RFM input'!$N$122-'RFM input'!$N$186)-SUM($N803:N803),('RFM input'!$N$122-'RFM input'!$N$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A52taxstdlife+$E803),('RFM input'!$N$122-'RFM input'!$N$186)-SUM($N803:O803),('RFM input'!$N$122-'RFM input'!$N$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A52taxstdlife+$E803),('RFM input'!$N$122-'RFM input'!$N$186)-SUM($N803:P803),('RFM input'!$N$122-'RFM input'!$N$186)/A52taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A52taxstdlife+$E804),('RFM input'!$O$122-'RFM input'!$O$186)-SUM($O804:O804),('RFM input'!$O$122-'RFM input'!$O$186)/A52taxstdlife))","v":"n/a"},{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A52taxstdlife+$E804),('RFM input'!$O$122-'RFM input'!$O$186)-SUM($O804:P804),('RFM input'!$O$122-'RFM input'!$O$186)/A52taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A52taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A52taxstdlife+$E805),('RFM input'!$P$122-'RFM input'!$P$186)-SUM($P805:P805),('RFM input'!$P$122-'RFM input'!$P$186)/A52taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,null,null,{"$f":"-SUM(H795:H806)","v":0},0,{"$f":"IF(COUNT($H807:I807)>='RFM input'!$W$7,0, -SUM(J795:J806))","v":0},{"$f":"IF(COUNT($H807:J807)>='RFM input'!$W$7,0, -SUM(K795:K806))","v":0},{"$f":"IF(COUNT($H807:K807)>='RFM input'!$W$7,0, -SUM(L795:L806))","v":0},{"$f":"IF(COUNT($H807:L807)>='RFM input'!$W$7,0, -SUM(M795:M806))","v":0},{"$f":"IF(COUNT($H807:M807)>='RFM input'!$W$7,0, -SUM(N795:N806))","v":0},{"$f":"IF(COUNT($H807:N807)>='RFM input'!$W$7,0, -SUM(O795:O806))","v":0},{"$f":"IF(COUNT($H807:O807)>='RFM input'!$W$7,0, -SUM(P795:P806))","v":0},{"$f":"IF(COUNT($H807:P807)>='RFM input'!$W$7,0, -SUM(Q795:Q806))","v":0}]
[null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A53taxremlife,A53taxvalue-SUM($F808:F808),IF(A53taxremlife=\"N/A\",\"n/a\",A53taxvalue/A53taxremlife))","v":"n/a"},{"$f":"IF(I$3>A53taxremlife,A53taxvalue-SUM($F808:G808),IF(A53taxremlife=\"N/A\",\"n/a\",A53taxvalue/A53taxremlife))","v":"n/a"},{"$f":"IF(J$3>A53taxremlife,A53taxvalue-SUM($F808:H808),IF(A53taxremlife=\"N/A\",\"n/a\",A53taxvalue/A53taxremlife))","v":"n/a"},{"$f":"IF(K$3>A53taxremlife,A53taxvalue-SUM($F808:I808),IF(A53taxremlife=\"N/A\",\"n/a\",A53taxvalue/A53taxremlife))","v":"n/a"},{"$f":"IF(L$3>A53taxremlife,A53taxvalue-SUM($F808:J808),IF(A53taxremlife=\"N/A\",\"n/a\",A53taxvalue/A53taxremlife))","v":"n/a"},{"$f":"IF(M$3>A53taxremlife,A53taxvalue-SUM($F808:K808),IF(A53taxremlife=\"N/A\",\"n/a\",A53taxvalue/A53taxremlife))","v":"n/a"},{"$f":"IF(N$3>A53taxremlife,A53taxvalue-SUM($F808:L808),IF(A53taxremlife=\"N/A\",\"n/a\",A53taxvalue/A53taxremlife))","v":"n/a"},{"$f":"IF(O$3>A53taxremlife,A53taxvalue-SUM($F808:M808),IF(A53taxremlife=\"N/A\",\"n/a\",A53taxvalue/A53taxremlife))","v":"n/a"},{"$f":"IF(P$3>A53taxremlife,A53taxvalue-SUM($F808:N808),IF(A53taxremlife=\"N/A\",\"n/a\",A53taxvalue/A53taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A53taxremlife,A53taxvalue-SUM($F808:O808),IF(A53taxremlife=\"N/A\",\"n/a\",A53taxvalue/A53taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A53taxstdlife+$E810),('RFM input'!$H$123-'RFM input'!$H$187)-SUM($H810:H810),('RFM input'!$H$123-'RFM input'!$H$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A53taxstdlife+$E810),('RFM input'!$H$123-'RFM input'!$H$187)-SUM($H810:I810),('RFM input'!$H$123-'RFM input'!$H$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A53taxstdlife+$E810),('RFM input'!$H$123-'RFM input'!$H$187)-SUM($H810:J810),('RFM input'!$H$123-'RFM input'!$H$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A53taxstdlife+$E810),('RFM input'!$H$123-'RFM input'!$H$187)-SUM($H810:K810),('RFM input'!$H$123-'RFM input'!$H$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A53taxstdlife+$E810),('RFM input'!$H$123-'RFM input'!$H$187)-SUM($H810:L810),('RFM input'!$H$123-'RFM input'!$H$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A53taxstdlife+$E810),('RFM input'!$H$123-'RFM input'!$H$187)-SUM($H810:M810),('RFM input'!$H$123-'RFM input'!$H$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A53taxstdlife+$E810),('RFM input'!$H$123-'RFM input'!$H$187)-SUM($H810:N810),('RFM input'!$H$123-'RFM input'!$H$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A53taxstdlife+$E810),('RFM input'!$H$123-'RFM input'!$H$187)-SUM($H810:O810),('RFM input'!$H$123-'RFM input'!$H$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A53taxstdlife+$E810),('RFM input'!$H$123-'RFM input'!$H$187)-SUM($H810:P810),('RFM input'!$H$123-'RFM input'!$H$187)/A53taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A53taxstdlife+$E811),('RFM input'!$I$123-'RFM input'!$I$187)-SUM($I811:I811),('RFM input'!$I$123-'RFM input'!$I$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A53taxstdlife+$E811),('RFM input'!$I$123-'RFM input'!$I$187)-SUM($I811:J811),('RFM input'!$I$123-'RFM input'!$I$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A53taxstdlife+$E811),('RFM input'!$I$123-'RFM input'!$I$187)-SUM($I811:K811),('RFM input'!$I$123-'RFM input'!$I$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A53taxstdlife+$E811),('RFM input'!$I$123-'RFM input'!$I$187)-SUM($I811:L811),('RFM input'!$I$123-'RFM input'!$I$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A53taxstdlife+$E811),('RFM input'!$I$123-'RFM input'!$I$187)-SUM($I811:M811),('RFM input'!$I$123-'RFM input'!$I$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A53taxstdlife+$E811),('RFM input'!$I$123-'RFM input'!$I$187)-SUM($I811:N811),('RFM input'!$I$123-'RFM input'!$I$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A53taxstdlife+$E811),('RFM input'!$I$123-'RFM input'!$I$187)-SUM($I811:O811),('RFM input'!$I$123-'RFM input'!$I$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A53taxstdlife+$E811),('RFM input'!$I$123-'RFM input'!$I$187)-SUM($I811:P811),('RFM input'!$I$123-'RFM input'!$I$187)/A53taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A53taxstdlife+$E812),('RFM input'!$J$123-'RFM input'!$J$187)-SUM($J812:J812),('RFM input'!$J$123-'RFM input'!$J$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A53taxstdlife+$E812),('RFM input'!$J$123-'RFM input'!$J$187)-SUM($J812:K812),('RFM input'!$J$123-'RFM input'!$J$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A53taxstdlife+$E812),('RFM input'!$J$123-'RFM input'!$J$187)-SUM($J812:L812),('RFM input'!$J$123-'RFM input'!$J$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A53taxstdlife+$E812),('RFM input'!$J$123-'RFM input'!$J$187)-SUM($J812:M812),('RFM input'!$J$123-'RFM input'!$J$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A53taxstdlife+$E812),('RFM input'!$J$123-'RFM input'!$J$187)-SUM($J812:N812),('RFM input'!$J$123-'RFM input'!$J$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A53taxstdlife+$E812),('RFM input'!$J$123-'RFM input'!$J$187)-SUM($J812:O812),('RFM input'!$J$123-'RFM input'!$J$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A53taxstdlife+$E812),('RFM input'!$J$123-'RFM input'!$J$187)-SUM($J812:P812),('RFM input'!$J$123-'RFM input'!$J$187)/A53taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A53taxstdlife+$E813),('RFM input'!$K$123-'RFM input'!$K$187)-SUM($K813:K813),('RFM input'!$K$123-'RFM input'!$K$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A53taxstdlife+$E813),('RFM input'!$K$123-'RFM input'!$K$187)-SUM($K813:L813),('RFM input'!$K$123-'RFM input'!$K$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A53taxstdlife+$E813),('RFM input'!$K$123-'RFM input'!$K$187)-SUM($K813:M813),('RFM input'!$K$123-'RFM input'!$K$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A53taxstdlife+$E813),('RFM input'!$K$123-'RFM input'!$K$187)-SUM($K813:N813),('RFM input'!$K$123-'RFM input'!$K$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A53taxstdlife+$E813),('RFM input'!$K$123-'RFM input'!$K$187)-SUM($K813:O813),('RFM input'!$K$123-'RFM input'!$K$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A53taxstdlife+$E813),('RFM input'!$K$123-'RFM input'!$K$187)-SUM($K813:P813),('RFM input'!$K$123-'RFM input'!$K$187)/A53taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A53taxstdlife+$E814),('RFM input'!$L$123-'RFM input'!$L$187)-SUM($L814:L814),('RFM input'!$L$123-'RFM input'!$L$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A53taxstdlife+$E814),('RFM input'!$L$123-'RFM input'!$L$187)-SUM($L814:M814),('RFM input'!$L$123-'RFM input'!$L$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A53taxstdlife+$E814),('RFM input'!$L$123-'RFM input'!$L$187)-SUM($L814:N814),('RFM input'!$L$123-'RFM input'!$L$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A53taxstdlife+$E814),('RFM input'!$L$123-'RFM input'!$L$187)-SUM($L814:O814),('RFM input'!$L$123-'RFM input'!$L$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A53taxstdlife+$E814),('RFM input'!$L$123-'RFM input'!$L$187)-SUM($L814:P814),('RFM input'!$L$123-'RFM input'!$L$187)/A53taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A53taxstdlife+$E815),('RFM input'!$M$123-'RFM input'!$M$187)-SUM($M815:M815),('RFM input'!$M$123-'RFM input'!$M$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A53taxstdlife+$E815),('RFM input'!$M$123-'RFM input'!$M$187)-SUM($M815:N815),('RFM input'!$M$123-'RFM input'!$M$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A53taxstdlife+$E815),('RFM input'!$M$123-'RFM input'!$M$187)-SUM($M815:O815),('RFM input'!$M$123-'RFM input'!$M$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A53taxstdlife+$E815),('RFM input'!$M$123-'RFM input'!$M$187)-SUM($M815:P815),('RFM input'!$M$123-'RFM input'!$M$187)/A53taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A53taxstdlife+$E816),('RFM input'!$N$123-'RFM input'!$N$187)-SUM($N816:N816),('RFM input'!$N$123-'RFM input'!$N$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A53taxstdlife+$E816),('RFM input'!$N$123-'RFM input'!$N$187)-SUM($N816:O816),('RFM input'!$N$123-'RFM input'!$N$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A53taxstdlife+$E816),('RFM input'!$N$123-'RFM input'!$N$187)-SUM($N816:P816),('RFM input'!$N$123-'RFM input'!$N$187)/A53taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A53taxstdlife+$E817),('RFM input'!$O$123-'RFM input'!$O$187)-SUM($O817:O817),('RFM input'!$O$123-'RFM input'!$O$187)/A53taxstdlife))","v":0},{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A53taxstdlife+$E817),('RFM input'!$O$123-'RFM input'!$O$187)-SUM($O817:P817),('RFM input'!$O$123-'RFM input'!$O$187)/A53taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A53taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A53taxstdlife+$E818),('RFM input'!$P$123-'RFM input'!$P$187)-SUM($P818:P818),('RFM input'!$P$123-'RFM input'!$P$187)/A53taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,null,null,{"$f":"-SUM(H808:H819)","v":0},0,{"$f":"IF(COUNT($H820:I820)>='RFM input'!$W$7,0, -SUM(J808:J819))","v":0},{"$f":"IF(COUNT($H820:J820)>='RFM input'!$W$7,0, -SUM(K808:K819))","v":0},{"$f":"IF(COUNT($H820:K820)>='RFM input'!$W$7,0, -SUM(L808:L819))","v":0},{"$f":"IF(COUNT($H820:L820)>='RFM input'!$W$7,0, -SUM(M808:M819))","v":0},{"$f":"IF(COUNT($H820:M820)>='RFM input'!$W$7,0, -SUM(N808:N819))","v":0},{"$f":"IF(COUNT($H820:N820)>='RFM input'!$W$7,0, -SUM(O808:O819))","v":0},{"$f":"IF(COUNT($H820:O820)>='RFM input'!$W$7,0, -SUM(P808:P819))","v":0},{"$f":"IF(COUNT($H820:P820)>='RFM input'!$W$7,0, -SUM(Q808:Q819))","v":0}]
[null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A54taxremlife,A54taxvalue-SUM($F821:F821),IF(A54taxremlife=\"N/A\",\"n/a\",A54taxvalue/A54taxremlife))","v":"n/a"},{"$f":"IF(I$3>A54taxremlife,A54taxvalue-SUM($F821:G821),IF(A54taxremlife=\"N/A\",\"n/a\",A54taxvalue/A54taxremlife))","v":"n/a"},{"$f":"IF(J$3>A54taxremlife,A54taxvalue-SUM($F821:H821),IF(A54taxremlife=\"N/A\",\"n/a\",A54taxvalue/A54taxremlife))","v":"n/a"},{"$f":"IF(K$3>A54taxremlife,A54taxvalue-SUM($F821:I821),IF(A54taxremlife=\"N/A\",\"n/a\",A54taxvalue/A54taxremlife))","v":"n/a"},{"$f":"IF(L$3>A54taxremlife,A54taxvalue-SUM($F821:J821),IF(A54taxremlife=\"N/A\",\"n/a\",A54taxvalue/A54taxremlife))","v":"n/a"},{"$f":"IF(M$3>A54taxremlife,A54taxvalue-SUM($F821:K821),IF(A54taxremlife=\"N/A\",\"n/a\",A54taxvalue/A54taxremlife))","v":"n/a"},{"$f":"IF(N$3>A54taxremlife,A54taxvalue-SUM($F821:L821),IF(A54taxremlife=\"N/A\",\"n/a\",A54taxvalue/A54taxremlife))","v":"n/a"},{"$f":"IF(O$3>A54taxremlife,A54taxvalue-SUM($F821:M821),IF(A54taxremlife=\"N/A\",\"n/a\",A54taxvalue/A54taxremlife))","v":"n/a"},{"$f":"IF(P$3>A54taxremlife,A54taxvalue-SUM($F821:N821),IF(A54taxremlife=\"N/A\",\"n/a\",A54taxvalue/A54taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A54taxremlife,A54taxvalue-SUM($F821:O821),IF(A54taxremlife=\"N/A\",\"n/a\",A54taxvalue/A54taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A54taxstdlife+$E823),('RFM input'!$H$124-'RFM input'!$H$188)-SUM($H823:H823),('RFM input'!$H$124-'RFM input'!$H$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A54taxstdlife+$E823),('RFM input'!$H$124-'RFM input'!$H$188)-SUM($H823:I823),('RFM input'!$H$124-'RFM input'!$H$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A54taxstdlife+$E823),('RFM input'!$H$124-'RFM input'!$H$188)-SUM($H823:J823),('RFM input'!$H$124-'RFM input'!$H$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A54taxstdlife+$E823),('RFM input'!$H$124-'RFM input'!$H$188)-SUM($H823:K823),('RFM input'!$H$124-'RFM input'!$H$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A54taxstdlife+$E823),('RFM input'!$H$124-'RFM input'!$H$188)-SUM($H823:L823),('RFM input'!$H$124-'RFM input'!$H$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A54taxstdlife+$E823),('RFM input'!$H$124-'RFM input'!$H$188)-SUM($H823:M823),('RFM input'!$H$124-'RFM input'!$H$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A54taxstdlife+$E823),('RFM input'!$H$124-'RFM input'!$H$188)-SUM($H823:N823),('RFM input'!$H$124-'RFM input'!$H$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A54taxstdlife+$E823),('RFM input'!$H$124-'RFM input'!$H$188)-SUM($H823:O823),('RFM input'!$H$124-'RFM input'!$H$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A54taxstdlife+$E823),('RFM input'!$H$124-'RFM input'!$H$188)-SUM($H823:P823),('RFM input'!$H$124-'RFM input'!$H$188)/A54taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A54taxstdlife+$E824),('RFM input'!$I$124-'RFM input'!$I$188)-SUM($I824:I824),('RFM input'!$I$124-'RFM input'!$I$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A54taxstdlife+$E824),('RFM input'!$I$124-'RFM input'!$I$188)-SUM($I824:J824),('RFM input'!$I$124-'RFM input'!$I$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A54taxstdlife+$E824),('RFM input'!$I$124-'RFM input'!$I$188)-SUM($I824:K824),('RFM input'!$I$124-'RFM input'!$I$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A54taxstdlife+$E824),('RFM input'!$I$124-'RFM input'!$I$188)-SUM($I824:L824),('RFM input'!$I$124-'RFM input'!$I$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A54taxstdlife+$E824),('RFM input'!$I$124-'RFM input'!$I$188)-SUM($I824:M824),('RFM input'!$I$124-'RFM input'!$I$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A54taxstdlife+$E824),('RFM input'!$I$124-'RFM input'!$I$188)-SUM($I824:N824),('RFM input'!$I$124-'RFM input'!$I$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A54taxstdlife+$E824),('RFM input'!$I$124-'RFM input'!$I$188)-SUM($I824:O824),('RFM input'!$I$124-'RFM input'!$I$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A54taxstdlife+$E824),('RFM input'!$I$124-'RFM input'!$I$188)-SUM($I824:P824),('RFM input'!$I$124-'RFM input'!$I$188)/A54taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A54taxstdlife+$E825),('RFM input'!$J$124-'RFM input'!$J$188)-SUM($J825:J825),('RFM input'!$J$124-'RFM input'!$J$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A54taxstdlife+$E825),('RFM input'!$J$124-'RFM input'!$J$188)-SUM($J825:K825),('RFM input'!$J$124-'RFM input'!$J$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A54taxstdlife+$E825),('RFM input'!$J$124-'RFM input'!$J$188)-SUM($J825:L825),('RFM input'!$J$124-'RFM input'!$J$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A54taxstdlife+$E825),('RFM input'!$J$124-'RFM input'!$J$188)-SUM($J825:M825),('RFM input'!$J$124-'RFM input'!$J$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A54taxstdlife+$E825),('RFM input'!$J$124-'RFM input'!$J$188)-SUM($J825:N825),('RFM input'!$J$124-'RFM input'!$J$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A54taxstdlife+$E825),('RFM input'!$J$124-'RFM input'!$J$188)-SUM($J825:O825),('RFM input'!$J$124-'RFM input'!$J$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A54taxstdlife+$E825),('RFM input'!$J$124-'RFM input'!$J$188)-SUM($J825:P825),('RFM input'!$J$124-'RFM input'!$J$188)/A54taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A54taxstdlife+$E826),('RFM input'!$K$124-'RFM input'!$K$188)-SUM($K826:K826),('RFM input'!$K$124-'RFM input'!$K$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A54taxstdlife+$E826),('RFM input'!$K$124-'RFM input'!$K$188)-SUM($K826:L826),('RFM input'!$K$124-'RFM input'!$K$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A54taxstdlife+$E826),('RFM input'!$K$124-'RFM input'!$K$188)-SUM($K826:M826),('RFM input'!$K$124-'RFM input'!$K$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A54taxstdlife+$E826),('RFM input'!$K$124-'RFM input'!$K$188)-SUM($K826:N826),('RFM input'!$K$124-'RFM input'!$K$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A54taxstdlife+$E826),('RFM input'!$K$124-'RFM input'!$K$188)-SUM($K826:O826),('RFM input'!$K$124-'RFM input'!$K$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A54taxstdlife+$E826),('RFM input'!$K$124-'RFM input'!$K$188)-SUM($K826:P826),('RFM input'!$K$124-'RFM input'!$K$188)/A54taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A54taxstdlife+$E827),('RFM input'!$L$124-'RFM input'!$L$188)-SUM($L827:L827),('RFM input'!$L$124-'RFM input'!$L$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A54taxstdlife+$E827),('RFM input'!$L$124-'RFM input'!$L$188)-SUM($L827:M827),('RFM input'!$L$124-'RFM input'!$L$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A54taxstdlife+$E827),('RFM input'!$L$124-'RFM input'!$L$188)-SUM($L827:N827),('RFM input'!$L$124-'RFM input'!$L$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A54taxstdlife+$E827),('RFM input'!$L$124-'RFM input'!$L$188)-SUM($L827:O827),('RFM input'!$L$124-'RFM input'!$L$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A54taxstdlife+$E827),('RFM input'!$L$124-'RFM input'!$L$188)-SUM($L827:P827),('RFM input'!$L$124-'RFM input'!$L$188)/A54taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A54taxstdlife+$E828),('RFM input'!$M$124-'RFM input'!$M$188)-SUM($M828:M828),('RFM input'!$M$124-'RFM input'!$M$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A54taxstdlife+$E828),('RFM input'!$M$124-'RFM input'!$M$188)-SUM($M828:N828),('RFM input'!$M$124-'RFM input'!$M$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A54taxstdlife+$E828),('RFM input'!$M$124-'RFM input'!$M$188)-SUM($M828:O828),('RFM input'!$M$124-'RFM input'!$M$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A54taxstdlife+$E828),('RFM input'!$M$124-'RFM input'!$M$188)-SUM($M828:P828),('RFM input'!$M$124-'RFM input'!$M$188)/A54taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A54taxstdlife+$E829),('RFM input'!$N$124-'RFM input'!$N$188)-SUM($N829:N829),('RFM input'!$N$124-'RFM input'!$N$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A54taxstdlife+$E829),('RFM input'!$N$124-'RFM input'!$N$188)-SUM($N829:O829),('RFM input'!$N$124-'RFM input'!$N$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A54taxstdlife+$E829),('RFM input'!$N$124-'RFM input'!$N$188)-SUM($N829:P829),('RFM input'!$N$124-'RFM input'!$N$188)/A54taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A54taxstdlife+$E830),('RFM input'!$O$124-'RFM input'!$O$188)-SUM($O830:O830),('RFM input'!$O$124-'RFM input'!$O$188)/A54taxstdlife))","v":0},{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A54taxstdlife+$E830),('RFM input'!$O$124-'RFM input'!$O$188)-SUM($O830:P830),('RFM input'!$O$124-'RFM input'!$O$188)/A54taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A54taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A54taxstdlife+$E831),('RFM input'!$P$124-'RFM input'!$P$188)-SUM($P831:P831),('RFM input'!$P$124-'RFM input'!$P$188)/A54taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,null,null,{"$f":"-SUM(H821:H832)","v":0},0,{"$f":"IF(COUNT($H833:I833)>='RFM input'!$W$7,0, -SUM(J821:J832))","v":0},{"$f":"IF(COUNT($H833:J833)>='RFM input'!$W$7,0, -SUM(K821:K832))","v":0},{"$f":"IF(COUNT($H833:K833)>='RFM input'!$W$7,0, -SUM(L821:L832))","v":0},{"$f":"IF(COUNT($H833:L833)>='RFM input'!$W$7,0, -SUM(M821:M832))","v":0},{"$f":"IF(COUNT($H833:M833)>='RFM input'!$W$7,0, -SUM(N821:N832))","v":0},{"$f":"IF(COUNT($H833:N833)>='RFM input'!$W$7,0, -SUM(O821:O832))","v":0},{"$f":"IF(COUNT($H833:O833)>='RFM input'!$W$7,0, -SUM(P821:P832))","v":0},{"$f":"IF(COUNT($H833:P833)>='RFM input'!$W$7,0, -SUM(Q821:Q832))","v":0}]
[null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A55taxremlife,A55taxvalue-SUM($F834:F834),IF(A55taxremlife=\"N/A\",\"n/a\",A55taxvalue/A55taxremlife))","v":"n/a"},{"$f":"IF(I$3>A55taxremlife,A55taxvalue-SUM($F834:G834),IF(A55taxremlife=\"N/A\",\"n/a\",A55taxvalue/A55taxremlife))","v":"n/a"},{"$f":"IF(J$3>A55taxremlife,A55taxvalue-SUM($F834:H834),IF(A55taxremlife=\"N/A\",\"n/a\",A55taxvalue/A55taxremlife))","v":"n/a"},{"$f":"IF(K$3>A55taxremlife,A55taxvalue-SUM($F834:I834),IF(A55taxremlife=\"N/A\",\"n/a\",A55taxvalue/A55taxremlife))","v":"n/a"},{"$f":"IF(L$3>A55taxremlife,A55taxvalue-SUM($F834:J834),IF(A55taxremlife=\"N/A\",\"n/a\",A55taxvalue/A55taxremlife))","v":"n/a"},{"$f":"IF(M$3>A55taxremlife,A55taxvalue-SUM($F834:K834),IF(A55taxremlife=\"N/A\",\"n/a\",A55taxvalue/A55taxremlife))","v":"n/a"},{"$f":"IF(N$3>A55taxremlife,A55taxvalue-SUM($F834:L834),IF(A55taxremlife=\"N/A\",\"n/a\",A55taxvalue/A55taxremlife))","v":"n/a"},{"$f":"IF(O$3>A55taxremlife,A55taxvalue-SUM($F834:M834),IF(A55taxremlife=\"N/A\",\"n/a\",A55taxvalue/A55taxremlife))","v":"n/a"},{"$f":"IF(P$3>A55taxremlife,A55taxvalue-SUM($F834:N834),IF(A55taxremlife=\"N/A\",\"n/a\",A55taxvalue/A55taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A55taxremlife,A55taxvalue-SUM($F834:O834),IF(A55taxremlife=\"N/A\",\"n/a\",A55taxvalue/A55taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A55taxstdlife+$E836),('RFM input'!$H$125-'RFM input'!$H$189)-SUM($H836:H836),('RFM input'!$H$125-'RFM input'!$H$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A55taxstdlife+$E836),('RFM input'!$H$125-'RFM input'!$H$189)-SUM($H836:I836),('RFM input'!$H$125-'RFM input'!$H$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A55taxstdlife+$E836),('RFM input'!$H$125-'RFM input'!$H$189)-SUM($H836:J836),('RFM input'!$H$125-'RFM input'!$H$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A55taxstdlife+$E836),('RFM input'!$H$125-'RFM input'!$H$189)-SUM($H836:K836),('RFM input'!$H$125-'RFM input'!$H$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A55taxstdlife+$E836),('RFM input'!$H$125-'RFM input'!$H$189)-SUM($H836:L836),('RFM input'!$H$125-'RFM input'!$H$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A55taxstdlife+$E836),('RFM input'!$H$125-'RFM input'!$H$189)-SUM($H836:M836),('RFM input'!$H$125-'RFM input'!$H$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A55taxstdlife+$E836),('RFM input'!$H$125-'RFM input'!$H$189)-SUM($H836:N836),('RFM input'!$H$125-'RFM input'!$H$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A55taxstdlife+$E836),('RFM input'!$H$125-'RFM input'!$H$189)-SUM($H836:O836),('RFM input'!$H$125-'RFM input'!$H$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A55taxstdlife+$E836),('RFM input'!$H$125-'RFM input'!$H$189)-SUM($H836:P836),('RFM input'!$H$125-'RFM input'!$H$189)/A55taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A55taxstdlife+$E837),('RFM input'!$I$125-'RFM input'!$I$189)-SUM($I837:I837),('RFM input'!$I$125-'RFM input'!$I$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A55taxstdlife+$E837),('RFM input'!$I$125-'RFM input'!$I$189)-SUM($I837:J837),('RFM input'!$I$125-'RFM input'!$I$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A55taxstdlife+$E837),('RFM input'!$I$125-'RFM input'!$I$189)-SUM($I837:K837),('RFM input'!$I$125-'RFM input'!$I$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A55taxstdlife+$E837),('RFM input'!$I$125-'RFM input'!$I$189)-SUM($I837:L837),('RFM input'!$I$125-'RFM input'!$I$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A55taxstdlife+$E837),('RFM input'!$I$125-'RFM input'!$I$189)-SUM($I837:M837),('RFM input'!$I$125-'RFM input'!$I$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A55taxstdlife+$E837),('RFM input'!$I$125-'RFM input'!$I$189)-SUM($I837:N837),('RFM input'!$I$125-'RFM input'!$I$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A55taxstdlife+$E837),('RFM input'!$I$125-'RFM input'!$I$189)-SUM($I837:O837),('RFM input'!$I$125-'RFM input'!$I$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A55taxstdlife+$E837),('RFM input'!$I$125-'RFM input'!$I$189)-SUM($I837:P837),('RFM input'!$I$125-'RFM input'!$I$189)/A55taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A55taxstdlife+$E838),('RFM input'!$J$125-'RFM input'!$J$189)-SUM($J838:J838),('RFM input'!$J$125-'RFM input'!$J$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A55taxstdlife+$E838),('RFM input'!$J$125-'RFM input'!$J$189)-SUM($J838:K838),('RFM input'!$J$125-'RFM input'!$J$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A55taxstdlife+$E838),('RFM input'!$J$125-'RFM input'!$J$189)-SUM($J838:L838),('RFM input'!$J$125-'RFM input'!$J$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A55taxstdlife+$E838),('RFM input'!$J$125-'RFM input'!$J$189)-SUM($J838:M838),('RFM input'!$J$125-'RFM input'!$J$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A55taxstdlife+$E838),('RFM input'!$J$125-'RFM input'!$J$189)-SUM($J838:N838),('RFM input'!$J$125-'RFM input'!$J$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A55taxstdlife+$E838),('RFM input'!$J$125-'RFM input'!$J$189)-SUM($J838:O838),('RFM input'!$J$125-'RFM input'!$J$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A55taxstdlife+$E838),('RFM input'!$J$125-'RFM input'!$J$189)-SUM($J838:P838),('RFM input'!$J$125-'RFM input'!$J$189)/A55taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A55taxstdlife+$E839),('RFM input'!$K$125-'RFM input'!$K$189)-SUM($K839:K839),('RFM input'!$K$125-'RFM input'!$K$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A55taxstdlife+$E839),('RFM input'!$K$125-'RFM input'!$K$189)-SUM($K839:L839),('RFM input'!$K$125-'RFM input'!$K$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A55taxstdlife+$E839),('RFM input'!$K$125-'RFM input'!$K$189)-SUM($K839:M839),('RFM input'!$K$125-'RFM input'!$K$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A55taxstdlife+$E839),('RFM input'!$K$125-'RFM input'!$K$189)-SUM($K839:N839),('RFM input'!$K$125-'RFM input'!$K$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A55taxstdlife+$E839),('RFM input'!$K$125-'RFM input'!$K$189)-SUM($K839:O839),('RFM input'!$K$125-'RFM input'!$K$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A55taxstdlife+$E839),('RFM input'!$K$125-'RFM input'!$K$189)-SUM($K839:P839),('RFM input'!$K$125-'RFM input'!$K$189)/A55taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A55taxstdlife+$E840),('RFM input'!$L$125-'RFM input'!$L$189)-SUM($L840:L840),('RFM input'!$L$125-'RFM input'!$L$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A55taxstdlife+$E840),('RFM input'!$L$125-'RFM input'!$L$189)-SUM($L840:M840),('RFM input'!$L$125-'RFM input'!$L$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A55taxstdlife+$E840),('RFM input'!$L$125-'RFM input'!$L$189)-SUM($L840:N840),('RFM input'!$L$125-'RFM input'!$L$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A55taxstdlife+$E840),('RFM input'!$L$125-'RFM input'!$L$189)-SUM($L840:O840),('RFM input'!$L$125-'RFM input'!$L$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A55taxstdlife+$E840),('RFM input'!$L$125-'RFM input'!$L$189)-SUM($L840:P840),('RFM input'!$L$125-'RFM input'!$L$189)/A55taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A55taxstdlife+$E841),('RFM input'!$M$125-'RFM input'!$M$189)-SUM($M841:M841),('RFM input'!$M$125-'RFM input'!$M$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A55taxstdlife+$E841),('RFM input'!$M$125-'RFM input'!$M$189)-SUM($M841:N841),('RFM input'!$M$125-'RFM input'!$M$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A55taxstdlife+$E841),('RFM input'!$M$125-'RFM input'!$M$189)-SUM($M841:O841),('RFM input'!$M$125-'RFM input'!$M$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A55taxstdlife+$E841),('RFM input'!$M$125-'RFM input'!$M$189)-SUM($M841:P841),('RFM input'!$M$125-'RFM input'!$M$189)/A55taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A55taxstdlife+$E842),('RFM input'!$N$125-'RFM input'!$N$189)-SUM($N842:N842),('RFM input'!$N$125-'RFM input'!$N$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A55taxstdlife+$E842),('RFM input'!$N$125-'RFM input'!$N$189)-SUM($N842:O842),('RFM input'!$N$125-'RFM input'!$N$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A55taxstdlife+$E842),('RFM input'!$N$125-'RFM input'!$N$189)-SUM($N842:P842),('RFM input'!$N$125-'RFM input'!$N$189)/A55taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A55taxstdlife+$E843),('RFM input'!$O$125-'RFM input'!$O$189)-SUM($O843:O843),('RFM input'!$O$125-'RFM input'!$O$189)/A55taxstdlife))","v":0},{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A55taxstdlife+$E843),('RFM input'!$O$125-'RFM input'!$O$189)-SUM($O843:P843),('RFM input'!$O$125-'RFM input'!$O$189)/A55taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A55taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A55taxstdlife+$E844),('RFM input'!$P$125-'RFM input'!$P$189)-SUM($P844:P844),('RFM input'!$P$125-'RFM input'!$P$189)/A55taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,null,null,{"$f":"-SUM(H834:H845)","v":0},0,{"$f":"IF(COUNT($H846:I846)>='RFM input'!$W$7,0, -SUM(J834:J845))","v":0},{"$f":"IF(COUNT($H846:J846)>='RFM input'!$W$7,0, -SUM(K834:K845))","v":0},{"$f":"IF(COUNT($H846:K846)>='RFM input'!$W$7,0, -SUM(L834:L845))","v":0},{"$f":"IF(COUNT($H846:L846)>='RFM input'!$W$7,0, -SUM(M834:M845))","v":0},{"$f":"IF(COUNT($H846:M846)>='RFM input'!$W$7,0, -SUM(N834:N845))","v":0},{"$f":"IF(COUNT($H846:N846)>='RFM input'!$W$7,0, -SUM(O834:O845))","v":0},{"$f":"IF(COUNT($H846:O846)>='RFM input'!$W$7,0, -SUM(P834:P845))","v":0},{"$f":"IF(COUNT($H846:P846)>='RFM input'!$W$7,0, -SUM(Q834:Q845))","v":0}]
[null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A56taxremlife,A56taxvalue-SUM($F847:F847),IF(A56taxremlife=\"N/A\",\"n/a\",A56taxvalue/A56taxremlife))","v":"n/a"},{"$f":"IF(I$3>A56taxremlife,A56taxvalue-SUM($F847:G847),IF(A56taxremlife=\"N/A\",\"n/a\",A56taxvalue/A56taxremlife))","v":"n/a"},{"$f":"IF(J$3>A56taxremlife,A56taxvalue-SUM($F847:H847),IF(A56taxremlife=\"N/A\",\"n/a\",A56taxvalue/A56taxremlife))","v":"n/a"},{"$f":"IF(K$3>A56taxremlife,A56taxvalue-SUM($F847:I847),IF(A56taxremlife=\"N/A\",\"n/a\",A56taxvalue/A56taxremlife))","v":"n/a"},{"$f":"IF(L$3>A56taxremlife,A56taxvalue-SUM($F847:J847),IF(A56taxremlife=\"N/A\",\"n/a\",A56taxvalue/A56taxremlife))","v":"n/a"},{"$f":"IF(M$3>A56taxremlife,A56taxvalue-SUM($F847:K847),IF(A56taxremlife=\"N/A\",\"n/a\",A56taxvalue/A56taxremlife))","v":"n/a"},{"$f":"IF(N$3>A56taxremlife,A56taxvalue-SUM($F847:L847),IF(A56taxremlife=\"N/A\",\"n/a\",A56taxvalue/A56taxremlife))","v":"n/a"},{"$f":"IF(O$3>A56taxremlife,A56taxvalue-SUM($F847:M847),IF(A56taxremlife=\"N/A\",\"n/a\",A56taxvalue/A56taxremlife))","v":"n/a"},{"$f":"IF(P$3>A56taxremlife,A56taxvalue-SUM($F847:N847),IF(A56taxremlife=\"N/A\",\"n/a\",A56taxvalue/A56taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A56taxremlife,A56taxvalue-SUM($F847:O847),IF(A56taxremlife=\"N/A\",\"n/a\",A56taxvalue/A56taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A56taxstdlife+$E849),('RFM input'!$H$126-'RFM input'!$H$190)-SUM($H849:H849),('RFM input'!$H$126-'RFM input'!$H$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A56taxstdlife+$E849),('RFM input'!$H$126-'RFM input'!$H$190)-SUM($H849:I849),('RFM input'!$H$126-'RFM input'!$H$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A56taxstdlife+$E849),('RFM input'!$H$126-'RFM input'!$H$190)-SUM($H849:J849),('RFM input'!$H$126-'RFM input'!$H$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A56taxstdlife+$E849),('RFM input'!$H$126-'RFM input'!$H$190)-SUM($H849:K849),('RFM input'!$H$126-'RFM input'!$H$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A56taxstdlife+$E849),('RFM input'!$H$126-'RFM input'!$H$190)-SUM($H849:L849),('RFM input'!$H$126-'RFM input'!$H$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A56taxstdlife+$E849),('RFM input'!$H$126-'RFM input'!$H$190)-SUM($H849:M849),('RFM input'!$H$126-'RFM input'!$H$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A56taxstdlife+$E849),('RFM input'!$H$126-'RFM input'!$H$190)-SUM($H849:N849),('RFM input'!$H$126-'RFM input'!$H$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A56taxstdlife+$E849),('RFM input'!$H$126-'RFM input'!$H$190)-SUM($H849:O849),('RFM input'!$H$126-'RFM input'!$H$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A56taxstdlife+$E849),('RFM input'!$H$126-'RFM input'!$H$190)-SUM($H849:P849),('RFM input'!$H$126-'RFM input'!$H$190)/A56taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A56taxstdlife+$E850),('RFM input'!$I$126-'RFM input'!$I$190)-SUM($I850:I850),('RFM input'!$I$126-'RFM input'!$I$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A56taxstdlife+$E850),('RFM input'!$I$126-'RFM input'!$I$190)-SUM($I850:J850),('RFM input'!$I$126-'RFM input'!$I$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A56taxstdlife+$E850),('RFM input'!$I$126-'RFM input'!$I$190)-SUM($I850:K850),('RFM input'!$I$126-'RFM input'!$I$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A56taxstdlife+$E850),('RFM input'!$I$126-'RFM input'!$I$190)-SUM($I850:L850),('RFM input'!$I$126-'RFM input'!$I$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A56taxstdlife+$E850),('RFM input'!$I$126-'RFM input'!$I$190)-SUM($I850:M850),('RFM input'!$I$126-'RFM input'!$I$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A56taxstdlife+$E850),('RFM input'!$I$126-'RFM input'!$I$190)-SUM($I850:N850),('RFM input'!$I$126-'RFM input'!$I$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A56taxstdlife+$E850),('RFM input'!$I$126-'RFM input'!$I$190)-SUM($I850:O850),('RFM input'!$I$126-'RFM input'!$I$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A56taxstdlife+$E850),('RFM input'!$I$126-'RFM input'!$I$190)-SUM($I850:P850),('RFM input'!$I$126-'RFM input'!$I$190)/A56taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A56taxstdlife+$E851),('RFM input'!$J$126-'RFM input'!$J$190)-SUM($J851:J851),('RFM input'!$J$126-'RFM input'!$J$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A56taxstdlife+$E851),('RFM input'!$J$126-'RFM input'!$J$190)-SUM($J851:K851),('RFM input'!$J$126-'RFM input'!$J$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A56taxstdlife+$E851),('RFM input'!$J$126-'RFM input'!$J$190)-SUM($J851:L851),('RFM input'!$J$126-'RFM input'!$J$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A56taxstdlife+$E851),('RFM input'!$J$126-'RFM input'!$J$190)-SUM($J851:M851),('RFM input'!$J$126-'RFM input'!$J$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A56taxstdlife+$E851),('RFM input'!$J$126-'RFM input'!$J$190)-SUM($J851:N851),('RFM input'!$J$126-'RFM input'!$J$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A56taxstdlife+$E851),('RFM input'!$J$126-'RFM input'!$J$190)-SUM($J851:O851),('RFM input'!$J$126-'RFM input'!$J$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A56taxstdlife+$E851),('RFM input'!$J$126-'RFM input'!$J$190)-SUM($J851:P851),('RFM input'!$J$126-'RFM input'!$J$190)/A56taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A56taxstdlife+$E852),('RFM input'!$K$126-'RFM input'!$K$190)-SUM($K852:K852),('RFM input'!$K$126-'RFM input'!$K$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A56taxstdlife+$E852),('RFM input'!$K$126-'RFM input'!$K$190)-SUM($K852:L852),('RFM input'!$K$126-'RFM input'!$K$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A56taxstdlife+$E852),('RFM input'!$K$126-'RFM input'!$K$190)-SUM($K852:M852),('RFM input'!$K$126-'RFM input'!$K$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A56taxstdlife+$E852),('RFM input'!$K$126-'RFM input'!$K$190)-SUM($K852:N852),('RFM input'!$K$126-'RFM input'!$K$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A56taxstdlife+$E852),('RFM input'!$K$126-'RFM input'!$K$190)-SUM($K852:O852),('RFM input'!$K$126-'RFM input'!$K$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A56taxstdlife+$E852),('RFM input'!$K$126-'RFM input'!$K$190)-SUM($K852:P852),('RFM input'!$K$126-'RFM input'!$K$190)/A56taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A56taxstdlife+$E853),('RFM input'!$L$126-'RFM input'!$L$190)-SUM($L853:L853),('RFM input'!$L$126-'RFM input'!$L$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A56taxstdlife+$E853),('RFM input'!$L$126-'RFM input'!$L$190)-SUM($L853:M853),('RFM input'!$L$126-'RFM input'!$L$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A56taxstdlife+$E853),('RFM input'!$L$126-'RFM input'!$L$190)-SUM($L853:N853),('RFM input'!$L$126-'RFM input'!$L$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A56taxstdlife+$E853),('RFM input'!$L$126-'RFM input'!$L$190)-SUM($L853:O853),('RFM input'!$L$126-'RFM input'!$L$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A56taxstdlife+$E853),('RFM input'!$L$126-'RFM input'!$L$190)-SUM($L853:P853),('RFM input'!$L$126-'RFM input'!$L$190)/A56taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A56taxstdlife+$E854),('RFM input'!$M$126-'RFM input'!$M$190)-SUM($M854:M854),('RFM input'!$M$126-'RFM input'!$M$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A56taxstdlife+$E854),('RFM input'!$M$126-'RFM input'!$M$190)-SUM($M854:N854),('RFM input'!$M$126-'RFM input'!$M$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A56taxstdlife+$E854),('RFM input'!$M$126-'RFM input'!$M$190)-SUM($M854:O854),('RFM input'!$M$126-'RFM input'!$M$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A56taxstdlife+$E854),('RFM input'!$M$126-'RFM input'!$M$190)-SUM($M854:P854),('RFM input'!$M$126-'RFM input'!$M$190)/A56taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A56taxstdlife+$E855),('RFM input'!$N$126-'RFM input'!$N$190)-SUM($N855:N855),('RFM input'!$N$126-'RFM input'!$N$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A56taxstdlife+$E855),('RFM input'!$N$126-'RFM input'!$N$190)-SUM($N855:O855),('RFM input'!$N$126-'RFM input'!$N$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A56taxstdlife+$E855),('RFM input'!$N$126-'RFM input'!$N$190)-SUM($N855:P855),('RFM input'!$N$126-'RFM input'!$N$190)/A56taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A56taxstdlife+$E856),('RFM input'!$O$126-'RFM input'!$O$190)-SUM($O856:O856),('RFM input'!$O$126-'RFM input'!$O$190)/A56taxstdlife))","v":0},{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A56taxstdlife+$E856),('RFM input'!$O$126-'RFM input'!$O$190)-SUM($O856:P856),('RFM input'!$O$126-'RFM input'!$O$190)/A56taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A56taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A56taxstdlife+$E857),('RFM input'!$P$126-'RFM input'!$P$190)-SUM($P857:P857),('RFM input'!$P$126-'RFM input'!$P$190)/A56taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,null,null,{"$f":"-SUM(H847:H858)","v":0},0,{"$f":"IF(COUNT($H859:I859)>='RFM input'!$W$7,0, -SUM(J847:J858))","v":0},{"$f":"IF(COUNT($H859:J859)>='RFM input'!$W$7,0, -SUM(K847:K858))","v":0},{"$f":"IF(COUNT($H859:K859)>='RFM input'!$W$7,0, -SUM(L847:L858))","v":0},{"$f":"IF(COUNT($H859:L859)>='RFM input'!$W$7,0, -SUM(M847:M858))","v":0},{"$f":"IF(COUNT($H859:M859)>='RFM input'!$W$7,0, -SUM(N847:N858))","v":0},{"$f":"IF(COUNT($H859:N859)>='RFM input'!$W$7,0, -SUM(O847:O858))","v":0},{"$f":"IF(COUNT($H859:O859)>='RFM input'!$W$7,0, -SUM(P847:P858))","v":0},{"$f":"IF(COUNT($H859:P859)>='RFM input'!$W$7,0, -SUM(Q847:Q858))","v":0}]
[null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A57taxremlife,A57taxvalue-SUM($F860:F860),IF(A57taxremlife=\"N/A\",\"n/a\",A57taxvalue/A57taxremlife))","v":"n/a"},{"$f":"IF(I$3>A57taxremlife,A57taxvalue-SUM($F860:G860),IF(A57taxremlife=\"N/A\",\"n/a\",A57taxvalue/A57taxremlife))","v":"n/a"},{"$f":"IF(J$3>A57taxremlife,A57taxvalue-SUM($F860:H860),IF(A57taxremlife=\"N/A\",\"n/a\",A57taxvalue/A57taxremlife))","v":"n/a"},{"$f":"IF(K$3>A57taxremlife,A57taxvalue-SUM($F860:I860),IF(A57taxremlife=\"N/A\",\"n/a\",A57taxvalue/A57taxremlife))","v":"n/a"},{"$f":"IF(L$3>A57taxremlife,A57taxvalue-SUM($F860:J860),IF(A57taxremlife=\"N/A\",\"n/a\",A57taxvalue/A57taxremlife))","v":"n/a"},{"$f":"IF(M$3>A57taxremlife,A57taxvalue-SUM($F860:K860),IF(A57taxremlife=\"N/A\",\"n/a\",A57taxvalue/A57taxremlife))","v":"n/a"},{"$f":"IF(N$3>A57taxremlife,A57taxvalue-SUM($F860:L860),IF(A57taxremlife=\"N/A\",\"n/a\",A57taxvalue/A57taxremlife))","v":"n/a"},{"$f":"IF(O$3>A57taxremlife,A57taxvalue-SUM($F860:M860),IF(A57taxremlife=\"N/A\",\"n/a\",A57taxvalue/A57taxremlife))","v":"n/a"},{"$f":"IF(P$3>A57taxremlife,A57taxvalue-SUM($F860:N860),IF(A57taxremlife=\"N/A\",\"n/a\",A57taxvalue/A57taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A57taxremlife,A57taxvalue-SUM($F860:O860),IF(A57taxremlife=\"N/A\",\"n/a\",A57taxvalue/A57taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A57taxstdlife+$E862),('RFM input'!$H$127-'RFM input'!$H$191)-SUM($H862:H862),('RFM input'!$H$127-'RFM input'!$H$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A57taxstdlife+$E862),('RFM input'!$H$127-'RFM input'!$H$191)-SUM($H862:I862),('RFM input'!$H$127-'RFM input'!$H$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A57taxstdlife+$E862),('RFM input'!$H$127-'RFM input'!$H$191)-SUM($H862:J862),('RFM input'!$H$127-'RFM input'!$H$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A57taxstdlife+$E862),('RFM input'!$H$127-'RFM input'!$H$191)-SUM($H862:K862),('RFM input'!$H$127-'RFM input'!$H$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A57taxstdlife+$E862),('RFM input'!$H$127-'RFM input'!$H$191)-SUM($H862:L862),('RFM input'!$H$127-'RFM input'!$H$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A57taxstdlife+$E862),('RFM input'!$H$127-'RFM input'!$H$191)-SUM($H862:M862),('RFM input'!$H$127-'RFM input'!$H$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A57taxstdlife+$E862),('RFM input'!$H$127-'RFM input'!$H$191)-SUM($H862:N862),('RFM input'!$H$127-'RFM input'!$H$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A57taxstdlife+$E862),('RFM input'!$H$127-'RFM input'!$H$191)-SUM($H862:O862),('RFM input'!$H$127-'RFM input'!$H$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A57taxstdlife+$E862),('RFM input'!$H$127-'RFM input'!$H$191)-SUM($H862:P862),('RFM input'!$H$127-'RFM input'!$H$191)/A57taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A57taxstdlife+$E863),('RFM input'!$I$127-'RFM input'!$I$191)-SUM($I863:I863),('RFM input'!$I$127-'RFM input'!$I$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A57taxstdlife+$E863),('RFM input'!$I$127-'RFM input'!$I$191)-SUM($I863:J863),('RFM input'!$I$127-'RFM input'!$I$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A57taxstdlife+$E863),('RFM input'!$I$127-'RFM input'!$I$191)-SUM($I863:K863),('RFM input'!$I$127-'RFM input'!$I$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A57taxstdlife+$E863),('RFM input'!$I$127-'RFM input'!$I$191)-SUM($I863:L863),('RFM input'!$I$127-'RFM input'!$I$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A57taxstdlife+$E863),('RFM input'!$I$127-'RFM input'!$I$191)-SUM($I863:M863),('RFM input'!$I$127-'RFM input'!$I$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A57taxstdlife+$E863),('RFM input'!$I$127-'RFM input'!$I$191)-SUM($I863:N863),('RFM input'!$I$127-'RFM input'!$I$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A57taxstdlife+$E863),('RFM input'!$I$127-'RFM input'!$I$191)-SUM($I863:O863),('RFM input'!$I$127-'RFM input'!$I$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A57taxstdlife+$E863),('RFM input'!$I$127-'RFM input'!$I$191)-SUM($I863:P863),('RFM input'!$I$127-'RFM input'!$I$191)/A57taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A57taxstdlife+$E864),('RFM input'!$J$127-'RFM input'!$J$191)-SUM($J864:J864),('RFM input'!$J$127-'RFM input'!$J$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A57taxstdlife+$E864),('RFM input'!$J$127-'RFM input'!$J$191)-SUM($J864:K864),('RFM input'!$J$127-'RFM input'!$J$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A57taxstdlife+$E864),('RFM input'!$J$127-'RFM input'!$J$191)-SUM($J864:L864),('RFM input'!$J$127-'RFM input'!$J$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A57taxstdlife+$E864),('RFM input'!$J$127-'RFM input'!$J$191)-SUM($J864:M864),('RFM input'!$J$127-'RFM input'!$J$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A57taxstdlife+$E864),('RFM input'!$J$127-'RFM input'!$J$191)-SUM($J864:N864),('RFM input'!$J$127-'RFM input'!$J$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A57taxstdlife+$E864),('RFM input'!$J$127-'RFM input'!$J$191)-SUM($J864:O864),('RFM input'!$J$127-'RFM input'!$J$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A57taxstdlife+$E864),('RFM input'!$J$127-'RFM input'!$J$191)-SUM($J864:P864),('RFM input'!$J$127-'RFM input'!$J$191)/A57taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A57taxstdlife+$E865),('RFM input'!$K$127-'RFM input'!$K$191)-SUM($K865:K865),('RFM input'!$K$127-'RFM input'!$K$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A57taxstdlife+$E865),('RFM input'!$K$127-'RFM input'!$K$191)-SUM($K865:L865),('RFM input'!$K$127-'RFM input'!$K$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A57taxstdlife+$E865),('RFM input'!$K$127-'RFM input'!$K$191)-SUM($K865:M865),('RFM input'!$K$127-'RFM input'!$K$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A57taxstdlife+$E865),('RFM input'!$K$127-'RFM input'!$K$191)-SUM($K865:N865),('RFM input'!$K$127-'RFM input'!$K$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A57taxstdlife+$E865),('RFM input'!$K$127-'RFM input'!$K$191)-SUM($K865:O865),('RFM input'!$K$127-'RFM input'!$K$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A57taxstdlife+$E865),('RFM input'!$K$127-'RFM input'!$K$191)-SUM($K865:P865),('RFM input'!$K$127-'RFM input'!$K$191)/A57taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A57taxstdlife+$E866),('RFM input'!$L$127-'RFM input'!$L$191)-SUM($L866:L866),('RFM input'!$L$127-'RFM input'!$L$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A57taxstdlife+$E866),('RFM input'!$L$127-'RFM input'!$L$191)-SUM($L866:M866),('RFM input'!$L$127-'RFM input'!$L$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A57taxstdlife+$E866),('RFM input'!$L$127-'RFM input'!$L$191)-SUM($L866:N866),('RFM input'!$L$127-'RFM input'!$L$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A57taxstdlife+$E866),('RFM input'!$L$127-'RFM input'!$L$191)-SUM($L866:O866),('RFM input'!$L$127-'RFM input'!$L$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A57taxstdlife+$E866),('RFM input'!$L$127-'RFM input'!$L$191)-SUM($L866:P866),('RFM input'!$L$127-'RFM input'!$L$191)/A57taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A57taxstdlife+$E867),('RFM input'!$M$127-'RFM input'!$M$191)-SUM($M867:M867),('RFM input'!$M$127-'RFM input'!$M$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A57taxstdlife+$E867),('RFM input'!$M$127-'RFM input'!$M$191)-SUM($M867:N867),('RFM input'!$M$127-'RFM input'!$M$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A57taxstdlife+$E867),('RFM input'!$M$127-'RFM input'!$M$191)-SUM($M867:O867),('RFM input'!$M$127-'RFM input'!$M$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A57taxstdlife+$E867),('RFM input'!$M$127-'RFM input'!$M$191)-SUM($M867:P867),('RFM input'!$M$127-'RFM input'!$M$191)/A57taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A57taxstdlife+$E868),('RFM input'!$N$127-'RFM input'!$N$191)-SUM($N868:N868),('RFM input'!$N$127-'RFM input'!$N$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A57taxstdlife+$E868),('RFM input'!$N$127-'RFM input'!$N$191)-SUM($N868:O868),('RFM input'!$N$127-'RFM input'!$N$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A57taxstdlife+$E868),('RFM input'!$N$127-'RFM input'!$N$191)-SUM($N868:P868),('RFM input'!$N$127-'RFM input'!$N$191)/A57taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A57taxstdlife+$E869),('RFM input'!$O$127-'RFM input'!$O$191)-SUM($O869:O869),('RFM input'!$O$127-'RFM input'!$O$191)/A57taxstdlife))","v":"n/a"},{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A57taxstdlife+$E869),('RFM input'!$O$127-'RFM input'!$O$191)-SUM($O869:P869),('RFM input'!$O$127-'RFM input'!$O$191)/A57taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A57taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A57taxstdlife+$E870),('RFM input'!$P$127-'RFM input'!$P$191)-SUM($P870:P870),('RFM input'!$P$127-'RFM input'!$P$191)/A57taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,null,null,{"$f":"-SUM(H860:H871)","v":0},0,{"$f":"IF(COUNT($H872:I872)>='RFM input'!$W$7,0, -SUM(J860:J871))","v":0},{"$f":"IF(COUNT($H872:J872)>='RFM input'!$W$7,0, -SUM(K860:K871))","v":0},{"$f":"IF(COUNT($H872:K872)>='RFM input'!$W$7,0, -SUM(L860:L871))","v":0},{"$f":"IF(COUNT($H872:L872)>='RFM input'!$W$7,0, -SUM(M860:M871))","v":0},{"$f":"IF(COUNT($H872:M872)>='RFM input'!$W$7,0, -SUM(N860:N871))","v":0},{"$f":"IF(COUNT($H872:N872)>='RFM input'!$W$7,0, -SUM(O860:O871))","v":0},{"$f":"IF(COUNT($H872:O872)>='RFM input'!$W$7,0, -SUM(P860:P871))","v":0},{"$f":"IF(COUNT($H872:P872)>='RFM input'!$W$7,0, -SUM(Q860:Q871))","v":0}]
[null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A58taxremlife,A58taxvalue-SUM($F873:F873),IF(A58taxremlife=\"N/A\",\"n/a\",A58taxvalue/A58taxremlife))","v":"n/a"},{"$f":"IF(I$3>A58taxremlife,A58taxvalue-SUM($F873:G873),IF(A58taxremlife=\"N/A\",\"n/a\",A58taxvalue/A58taxremlife))","v":"n/a"},{"$f":"IF(J$3>A58taxremlife,A58taxvalue-SUM($F873:H873),IF(A58taxremlife=\"N/A\",\"n/a\",A58taxvalue/A58taxremlife))","v":"n/a"},{"$f":"IF(K$3>A58taxremlife,A58taxvalue-SUM($F873:I873),IF(A58taxremlife=\"N/A\",\"n/a\",A58taxvalue/A58taxremlife))","v":"n/a"},{"$f":"IF(L$3>A58taxremlife,A58taxvalue-SUM($F873:J873),IF(A58taxremlife=\"N/A\",\"n/a\",A58taxvalue/A58taxremlife))","v":"n/a"},{"$f":"IF(M$3>A58taxremlife,A58taxvalue-SUM($F873:K873),IF(A58taxremlife=\"N/A\",\"n/a\",A58taxvalue/A58taxremlife))","v":"n/a"},{"$f":"IF(N$3>A58taxremlife,A58taxvalue-SUM($F873:L873),IF(A58taxremlife=\"N/A\",\"n/a\",A58taxvalue/A58taxremlife))","v":"n/a"},{"$f":"IF(O$3>A58taxremlife,A58taxvalue-SUM($F873:M873),IF(A58taxremlife=\"N/A\",\"n/a\",A58taxvalue/A58taxremlife))","v":"n/a"},{"$f":"IF(P$3>A58taxremlife,A58taxvalue-SUM($F873:N873),IF(A58taxremlife=\"N/A\",\"n/a\",A58taxvalue/A58taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A58taxremlife,A58taxvalue-SUM($F873:O873),IF(A58taxremlife=\"N/A\",\"n/a\",A58taxvalue/A58taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A58taxstdlife+$E875),('RFM input'!$H$128-'RFM input'!$H$192)-SUM($H875:H875),('RFM input'!$H$128-'RFM input'!$H$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A58taxstdlife+$E875),('RFM input'!$H$128-'RFM input'!$H$192)-SUM($H875:I875),('RFM input'!$H$128-'RFM input'!$H$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A58taxstdlife+$E875),('RFM input'!$H$128-'RFM input'!$H$192)-SUM($H875:J875),('RFM input'!$H$128-'RFM input'!$H$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A58taxstdlife+$E875),('RFM input'!$H$128-'RFM input'!$H$192)-SUM($H875:K875),('RFM input'!$H$128-'RFM input'!$H$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A58taxstdlife+$E875),('RFM input'!$H$128-'RFM input'!$H$192)-SUM($H875:L875),('RFM input'!$H$128-'RFM input'!$H$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A58taxstdlife+$E875),('RFM input'!$H$128-'RFM input'!$H$192)-SUM($H875:M875),('RFM input'!$H$128-'RFM input'!$H$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A58taxstdlife+$E875),('RFM input'!$H$128-'RFM input'!$H$192)-SUM($H875:N875),('RFM input'!$H$128-'RFM input'!$H$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A58taxstdlife+$E875),('RFM input'!$H$128-'RFM input'!$H$192)-SUM($H875:O875),('RFM input'!$H$128-'RFM input'!$H$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A58taxstdlife+$E875),('RFM input'!$H$128-'RFM input'!$H$192)-SUM($H875:P875),('RFM input'!$H$128-'RFM input'!$H$192)/A58taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A58taxstdlife+$E876),('RFM input'!$I$128-'RFM input'!$I$192)-SUM($I876:I876),('RFM input'!$I$128-'RFM input'!$I$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A58taxstdlife+$E876),('RFM input'!$I$128-'RFM input'!$I$192)-SUM($I876:J876),('RFM input'!$I$128-'RFM input'!$I$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A58taxstdlife+$E876),('RFM input'!$I$128-'RFM input'!$I$192)-SUM($I876:K876),('RFM input'!$I$128-'RFM input'!$I$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A58taxstdlife+$E876),('RFM input'!$I$128-'RFM input'!$I$192)-SUM($I876:L876),('RFM input'!$I$128-'RFM input'!$I$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A58taxstdlife+$E876),('RFM input'!$I$128-'RFM input'!$I$192)-SUM($I876:M876),('RFM input'!$I$128-'RFM input'!$I$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A58taxstdlife+$E876),('RFM input'!$I$128-'RFM input'!$I$192)-SUM($I876:N876),('RFM input'!$I$128-'RFM input'!$I$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A58taxstdlife+$E876),('RFM input'!$I$128-'RFM input'!$I$192)-SUM($I876:O876),('RFM input'!$I$128-'RFM input'!$I$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A58taxstdlife+$E876),('RFM input'!$I$128-'RFM input'!$I$192)-SUM($I876:P876),('RFM input'!$I$128-'RFM input'!$I$192)/A58taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A58taxstdlife+$E877),('RFM input'!$J$128-'RFM input'!$J$192)-SUM($J877:J877),('RFM input'!$J$128-'RFM input'!$J$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A58taxstdlife+$E877),('RFM input'!$J$128-'RFM input'!$J$192)-SUM($J877:K877),('RFM input'!$J$128-'RFM input'!$J$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A58taxstdlife+$E877),('RFM input'!$J$128-'RFM input'!$J$192)-SUM($J877:L877),('RFM input'!$J$128-'RFM input'!$J$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A58taxstdlife+$E877),('RFM input'!$J$128-'RFM input'!$J$192)-SUM($J877:M877),('RFM input'!$J$128-'RFM input'!$J$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A58taxstdlife+$E877),('RFM input'!$J$128-'RFM input'!$J$192)-SUM($J877:N877),('RFM input'!$J$128-'RFM input'!$J$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A58taxstdlife+$E877),('RFM input'!$J$128-'RFM input'!$J$192)-SUM($J877:O877),('RFM input'!$J$128-'RFM input'!$J$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A58taxstdlife+$E877),('RFM input'!$J$128-'RFM input'!$J$192)-SUM($J877:P877),('RFM input'!$J$128-'RFM input'!$J$192)/A58taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A58taxstdlife+$E878),('RFM input'!$K$128-'RFM input'!$K$192)-SUM($K878:K878),('RFM input'!$K$128-'RFM input'!$K$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A58taxstdlife+$E878),('RFM input'!$K$128-'RFM input'!$K$192)-SUM($K878:L878),('RFM input'!$K$128-'RFM input'!$K$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A58taxstdlife+$E878),('RFM input'!$K$128-'RFM input'!$K$192)-SUM($K878:M878),('RFM input'!$K$128-'RFM input'!$K$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A58taxstdlife+$E878),('RFM input'!$K$128-'RFM input'!$K$192)-SUM($K878:N878),('RFM input'!$K$128-'RFM input'!$K$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A58taxstdlife+$E878),('RFM input'!$K$128-'RFM input'!$K$192)-SUM($K878:O878),('RFM input'!$K$128-'RFM input'!$K$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A58taxstdlife+$E878),('RFM input'!$K$128-'RFM input'!$K$192)-SUM($K878:P878),('RFM input'!$K$128-'RFM input'!$K$192)/A58taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A58taxstdlife+$E879),('RFM input'!$L$128-'RFM input'!$L$192)-SUM($L879:L879),('RFM input'!$L$128-'RFM input'!$L$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A58taxstdlife+$E879),('RFM input'!$L$128-'RFM input'!$L$192)-SUM($L879:M879),('RFM input'!$L$128-'RFM input'!$L$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A58taxstdlife+$E879),('RFM input'!$L$128-'RFM input'!$L$192)-SUM($L879:N879),('RFM input'!$L$128-'RFM input'!$L$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A58taxstdlife+$E879),('RFM input'!$L$128-'RFM input'!$L$192)-SUM($L879:O879),('RFM input'!$L$128-'RFM input'!$L$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A58taxstdlife+$E879),('RFM input'!$L$128-'RFM input'!$L$192)-SUM($L879:P879),('RFM input'!$L$128-'RFM input'!$L$192)/A58taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A58taxstdlife+$E880),('RFM input'!$M$128-'RFM input'!$M$192)-SUM($M880:M880),('RFM input'!$M$128-'RFM input'!$M$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A58taxstdlife+$E880),('RFM input'!$M$128-'RFM input'!$M$192)-SUM($M880:N880),('RFM input'!$M$128-'RFM input'!$M$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A58taxstdlife+$E880),('RFM input'!$M$128-'RFM input'!$M$192)-SUM($M880:O880),('RFM input'!$M$128-'RFM input'!$M$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A58taxstdlife+$E880),('RFM input'!$M$128-'RFM input'!$M$192)-SUM($M880:P880),('RFM input'!$M$128-'RFM input'!$M$192)/A58taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A58taxstdlife+$E881),('RFM input'!$N$128-'RFM input'!$N$192)-SUM($N881:N881),('RFM input'!$N$128-'RFM input'!$N$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A58taxstdlife+$E881),('RFM input'!$N$128-'RFM input'!$N$192)-SUM($N881:O881),('RFM input'!$N$128-'RFM input'!$N$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A58taxstdlife+$E881),('RFM input'!$N$128-'RFM input'!$N$192)-SUM($N881:P881),('RFM input'!$N$128-'RFM input'!$N$192)/A58taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A58taxstdlife+$E882),('RFM input'!$O$128-'RFM input'!$O$192)-SUM($O882:O882),('RFM input'!$O$128-'RFM input'!$O$192)/A58taxstdlife))","v":"n/a"},{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A58taxstdlife+$E882),('RFM input'!$O$128-'RFM input'!$O$192)-SUM($O882:P882),('RFM input'!$O$128-'RFM input'!$O$192)/A58taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A58taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A58taxstdlife+$E883),('RFM input'!$P$128-'RFM input'!$P$192)-SUM($P883:P883),('RFM input'!$P$128-'RFM input'!$P$192)/A58taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,null,null,{"$f":"-SUM(H873:H884)","v":0},0,{"$f":"IF(COUNT($H885:I885)>='RFM input'!$W$7,0, -SUM(J873:J884))","v":0},{"$f":"IF(COUNT($H885:J885)>='RFM input'!$W$7,0, -SUM(K873:K884))","v":0},{"$f":"IF(COUNT($H885:K885)>='RFM input'!$W$7,0, -SUM(L873:L884))","v":0},{"$f":"IF(COUNT($H885:L885)>='RFM input'!$W$7,0, -SUM(M873:M884))","v":0},{"$f":"IF(COUNT($H885:M885)>='RFM input'!$W$7,0, -SUM(N873:N884))","v":0},{"$f":"IF(COUNT($H885:N885)>='RFM input'!$W$7,0, -SUM(O873:O884))","v":0},{"$f":"IF(COUNT($H885:O885)>='RFM input'!$W$7,0, -SUM(P873:P884))","v":0},{"$f":"IF(COUNT($H885:P885)>='RFM input'!$W$7,0, -SUM(Q873:Q884))","v":0}]
[null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A59taxremlife,A59taxvalue-SUM($F886:F886),IF(A59taxremlife=\"N/A\",\"n/a\",A59taxvalue/A59taxremlife))","v":"n/a"},{"$f":"IF(I$3>A59taxremlife,A59taxvalue-SUM($F886:G886),IF(A59taxremlife=\"N/A\",\"n/a\",A59taxvalue/A59taxremlife))","v":"n/a"},{"$f":"IF(J$3>A59taxremlife,A59taxvalue-SUM($F886:H886),IF(A59taxremlife=\"N/A\",\"n/a\",A59taxvalue/A59taxremlife))","v":"n/a"},{"$f":"IF(K$3>A59taxremlife,A59taxvalue-SUM($F886:I886),IF(A59taxremlife=\"N/A\",\"n/a\",A59taxvalue/A59taxremlife))","v":"n/a"},{"$f":"IF(L$3>A59taxremlife,A59taxvalue-SUM($F886:J886),IF(A59taxremlife=\"N/A\",\"n/a\",A59taxvalue/A59taxremlife))","v":"n/a"},{"$f":"IF(M$3>A59taxremlife,A59taxvalue-SUM($F886:K886),IF(A59taxremlife=\"N/A\",\"n/a\",A59taxvalue/A59taxremlife))","v":"n/a"},{"$f":"IF(N$3>A59taxremlife,A59taxvalue-SUM($F886:L886),IF(A59taxremlife=\"N/A\",\"n/a\",A59taxvalue/A59taxremlife))","v":"n/a"},{"$f":"IF(O$3>A59taxremlife,A59taxvalue-SUM($F886:M886),IF(A59taxremlife=\"N/A\",\"n/a\",A59taxvalue/A59taxremlife))","v":"n/a"},{"$f":"IF(P$3>A59taxremlife,A59taxvalue-SUM($F886:N886),IF(A59taxremlife=\"N/A\",\"n/a\",A59taxvalue/A59taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A59taxremlife,A59taxvalue-SUM($F886:O886),IF(A59taxremlife=\"N/A\",\"n/a\",A59taxvalue/A59taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A59taxstdlife+$E888),('RFM input'!$H$129-'RFM input'!$H$193)-SUM($H888:H888),('RFM input'!$H$129-'RFM input'!$H$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A59taxstdlife+$E888),('RFM input'!$H$129-'RFM input'!$H$193)-SUM($H888:I888),('RFM input'!$H$129-'RFM input'!$H$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A59taxstdlife+$E888),('RFM input'!$H$129-'RFM input'!$H$193)-SUM($H888:J888),('RFM input'!$H$129-'RFM input'!$H$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A59taxstdlife+$E888),('RFM input'!$H$129-'RFM input'!$H$193)-SUM($H888:K888),('RFM input'!$H$129-'RFM input'!$H$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A59taxstdlife+$E888),('RFM input'!$H$129-'RFM input'!$H$193)-SUM($H888:L888),('RFM input'!$H$129-'RFM input'!$H$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A59taxstdlife+$E888),('RFM input'!$H$129-'RFM input'!$H$193)-SUM($H888:M888),('RFM input'!$H$129-'RFM input'!$H$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A59taxstdlife+$E888),('RFM input'!$H$129-'RFM input'!$H$193)-SUM($H888:N888),('RFM input'!$H$129-'RFM input'!$H$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A59taxstdlife+$E888),('RFM input'!$H$129-'RFM input'!$H$193)-SUM($H888:O888),('RFM input'!$H$129-'RFM input'!$H$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A59taxstdlife+$E888),('RFM input'!$H$129-'RFM input'!$H$193)-SUM($H888:P888),('RFM input'!$H$129-'RFM input'!$H$193)/A59taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A59taxstdlife+$E889),('RFM input'!$I$129-'RFM input'!$I$193)-SUM($I889:I889),('RFM input'!$I$129-'RFM input'!$I$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A59taxstdlife+$E889),('RFM input'!$I$129-'RFM input'!$I$193)-SUM($I889:J889),('RFM input'!$I$129-'RFM input'!$I$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A59taxstdlife+$E889),('RFM input'!$I$129-'RFM input'!$I$193)-SUM($I889:K889),('RFM input'!$I$129-'RFM input'!$I$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A59taxstdlife+$E889),('RFM input'!$I$129-'RFM input'!$I$193)-SUM($I889:L889),('RFM input'!$I$129-'RFM input'!$I$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A59taxstdlife+$E889),('RFM input'!$I$129-'RFM input'!$I$193)-SUM($I889:M889),('RFM input'!$I$129-'RFM input'!$I$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A59taxstdlife+$E889),('RFM input'!$I$129-'RFM input'!$I$193)-SUM($I889:N889),('RFM input'!$I$129-'RFM input'!$I$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A59taxstdlife+$E889),('RFM input'!$I$129-'RFM input'!$I$193)-SUM($I889:O889),('RFM input'!$I$129-'RFM input'!$I$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A59taxstdlife+$E889),('RFM input'!$I$129-'RFM input'!$I$193)-SUM($I889:P889),('RFM input'!$I$129-'RFM input'!$I$193)/A59taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A59taxstdlife+$E890),('RFM input'!$J$129-'RFM input'!$J$193)-SUM($J890:J890),('RFM input'!$J$129-'RFM input'!$J$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A59taxstdlife+$E890),('RFM input'!$J$129-'RFM input'!$J$193)-SUM($J890:K890),('RFM input'!$J$129-'RFM input'!$J$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A59taxstdlife+$E890),('RFM input'!$J$129-'RFM input'!$J$193)-SUM($J890:L890),('RFM input'!$J$129-'RFM input'!$J$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A59taxstdlife+$E890),('RFM input'!$J$129-'RFM input'!$J$193)-SUM($J890:M890),('RFM input'!$J$129-'RFM input'!$J$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A59taxstdlife+$E890),('RFM input'!$J$129-'RFM input'!$J$193)-SUM($J890:N890),('RFM input'!$J$129-'RFM input'!$J$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A59taxstdlife+$E890),('RFM input'!$J$129-'RFM input'!$J$193)-SUM($J890:O890),('RFM input'!$J$129-'RFM input'!$J$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A59taxstdlife+$E890),('RFM input'!$J$129-'RFM input'!$J$193)-SUM($J890:P890),('RFM input'!$J$129-'RFM input'!$J$193)/A59taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A59taxstdlife+$E891),('RFM input'!$K$129-'RFM input'!$K$193)-SUM($K891:K891),('RFM input'!$K$129-'RFM input'!$K$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A59taxstdlife+$E891),('RFM input'!$K$129-'RFM input'!$K$193)-SUM($K891:L891),('RFM input'!$K$129-'RFM input'!$K$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A59taxstdlife+$E891),('RFM input'!$K$129-'RFM input'!$K$193)-SUM($K891:M891),('RFM input'!$K$129-'RFM input'!$K$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A59taxstdlife+$E891),('RFM input'!$K$129-'RFM input'!$K$193)-SUM($K891:N891),('RFM input'!$K$129-'RFM input'!$K$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A59taxstdlife+$E891),('RFM input'!$K$129-'RFM input'!$K$193)-SUM($K891:O891),('RFM input'!$K$129-'RFM input'!$K$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A59taxstdlife+$E891),('RFM input'!$K$129-'RFM input'!$K$193)-SUM($K891:P891),('RFM input'!$K$129-'RFM input'!$K$193)/A59taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A59taxstdlife+$E892),('RFM input'!$L$129-'RFM input'!$L$193)-SUM($L892:L892),('RFM input'!$L$129-'RFM input'!$L$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A59taxstdlife+$E892),('RFM input'!$L$129-'RFM input'!$L$193)-SUM($L892:M892),('RFM input'!$L$129-'RFM input'!$L$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A59taxstdlife+$E892),('RFM input'!$L$129-'RFM input'!$L$193)-SUM($L892:N892),('RFM input'!$L$129-'RFM input'!$L$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A59taxstdlife+$E892),('RFM input'!$L$129-'RFM input'!$L$193)-SUM($L892:O892),('RFM input'!$L$129-'RFM input'!$L$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A59taxstdlife+$E892),('RFM input'!$L$129-'RFM input'!$L$193)-SUM($L892:P892),('RFM input'!$L$129-'RFM input'!$L$193)/A59taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A59taxstdlife+$E893),('RFM input'!$M$129-'RFM input'!$M$193)-SUM($M893:M893),('RFM input'!$M$129-'RFM input'!$M$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A59taxstdlife+$E893),('RFM input'!$M$129-'RFM input'!$M$193)-SUM($M893:N893),('RFM input'!$M$129-'RFM input'!$M$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A59taxstdlife+$E893),('RFM input'!$M$129-'RFM input'!$M$193)-SUM($M893:O893),('RFM input'!$M$129-'RFM input'!$M$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A59taxstdlife+$E893),('RFM input'!$M$129-'RFM input'!$M$193)-SUM($M893:P893),('RFM input'!$M$129-'RFM input'!$M$193)/A59taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A59taxstdlife+$E894),('RFM input'!$N$129-'RFM input'!$N$193)-SUM($N894:N894),('RFM input'!$N$129-'RFM input'!$N$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A59taxstdlife+$E894),('RFM input'!$N$129-'RFM input'!$N$193)-SUM($N894:O894),('RFM input'!$N$129-'RFM input'!$N$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A59taxstdlife+$E894),('RFM input'!$N$129-'RFM input'!$N$193)-SUM($N894:P894),('RFM input'!$N$129-'RFM input'!$N$193)/A59taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A59taxstdlife+$E895),('RFM input'!$O$129-'RFM input'!$O$193)-SUM($O895:O895),('RFM input'!$O$129-'RFM input'!$O$193)/A59taxstdlife))","v":0},{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A59taxstdlife+$E895),('RFM input'!$O$129-'RFM input'!$O$193)-SUM($O895:P895),('RFM input'!$O$129-'RFM input'!$O$193)/A59taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A59taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A59taxstdlife+$E896),('RFM input'!$P$129-'RFM input'!$P$193)-SUM($P896:P896),('RFM input'!$P$129-'RFM input'!$P$193)/A59taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,null,null,{"$f":"-SUM(H886:H897)","v":0},0,{"$f":"IF(COUNT($H898:I898)>='RFM input'!$W$7,0, -SUM(J886:J897))","v":0},{"$f":"IF(COUNT($H898:J898)>='RFM input'!$W$7,0, -SUM(K886:K897))","v":0},{"$f":"IF(COUNT($H898:K898)>='RFM input'!$W$7,0, -SUM(L886:L897))","v":0},{"$f":"IF(COUNT($H898:L898)>='RFM input'!$W$7,0, -SUM(M886:M897))","v":0},{"$f":"IF(COUNT($H898:M898)>='RFM input'!$W$7,0, -SUM(N886:N897))","v":0},{"$f":"IF(COUNT($H898:N898)>='RFM input'!$W$7,0, -SUM(O886:O897))","v":0},{"$f":"IF(COUNT($H898:O898)>='RFM input'!$W$7,0, -SUM(P886:P897))","v":0},{"$f":"IF(COUNT($H898:P898)>='RFM input'!$W$7,0, -SUM(Q886:Q897))","v":0}]
[null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A60taxremlife,A60taxvalue-SUM($F899:F899),IF(A60taxremlife=\"N/A\",\"n/a\",A60taxvalue/A60taxremlife))","v":"n/a"},{"$f":"IF(I$3>A60taxremlife,A60taxvalue-SUM($F899:G899),IF(A60taxremlife=\"N/A\",\"n/a\",A60taxvalue/A60taxremlife))","v":"n/a"},{"$f":"IF(J$3>A60taxremlife,A60taxvalue-SUM($F899:H899),IF(A60taxremlife=\"N/A\",\"n/a\",A60taxvalue/A60taxremlife))","v":"n/a"},{"$f":"IF(K$3>A60taxremlife,A60taxvalue-SUM($F899:I899),IF(A60taxremlife=\"N/A\",\"n/a\",A60taxvalue/A60taxremlife))","v":"n/a"},{"$f":"IF(L$3>A60taxremlife,A60taxvalue-SUM($F899:J899),IF(A60taxremlife=\"N/A\",\"n/a\",A60taxvalue/A60taxremlife))","v":"n/a"},{"$f":"IF(M$3>A60taxremlife,A60taxvalue-SUM($F899:K899),IF(A60taxremlife=\"N/A\",\"n/a\",A60taxvalue/A60taxremlife))","v":"n/a"},{"$f":"IF(N$3>A60taxremlife,A60taxvalue-SUM($F899:L899),IF(A60taxremlife=\"N/A\",\"n/a\",A60taxvalue/A60taxremlife))","v":"n/a"},{"$f":"IF(O$3>A60taxremlife,A60taxvalue-SUM($F899:M899),IF(A60taxremlife=\"N/A\",\"n/a\",A60taxvalue/A60taxremlife))","v":"n/a"},{"$f":"IF(P$3>A60taxremlife,A60taxvalue-SUM($F899:N899),IF(A60taxremlife=\"N/A\",\"n/a\",A60taxvalue/A60taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A60taxremlife,A60taxvalue-SUM($F899:O899),IF(A60taxremlife=\"N/A\",\"n/a\",A60taxvalue/A60taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A60taxstdlife+$E901),('RFM input'!$H$130-'RFM input'!$H$194)-SUM($H901:H901),('RFM input'!$H$130-'RFM input'!$H$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A60taxstdlife+$E901),('RFM input'!$H$130-'RFM input'!$H$194)-SUM($H901:I901),('RFM input'!$H$130-'RFM input'!$H$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A60taxstdlife+$E901),('RFM input'!$H$130-'RFM input'!$H$194)-SUM($H901:J901),('RFM input'!$H$130-'RFM input'!$H$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A60taxstdlife+$E901),('RFM input'!$H$130-'RFM input'!$H$194)-SUM($H901:K901),('RFM input'!$H$130-'RFM input'!$H$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A60taxstdlife+$E901),('RFM input'!$H$130-'RFM input'!$H$194)-SUM($H901:L901),('RFM input'!$H$130-'RFM input'!$H$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A60taxstdlife+$E901),('RFM input'!$H$130-'RFM input'!$H$194)-SUM($H901:M901),('RFM input'!$H$130-'RFM input'!$H$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A60taxstdlife+$E901),('RFM input'!$H$130-'RFM input'!$H$194)-SUM($H901:N901),('RFM input'!$H$130-'RFM input'!$H$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A60taxstdlife+$E901),('RFM input'!$H$130-'RFM input'!$H$194)-SUM($H901:O901),('RFM input'!$H$130-'RFM input'!$H$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A60taxstdlife+$E901),('RFM input'!$H$130-'RFM input'!$H$194)-SUM($H901:P901),('RFM input'!$H$130-'RFM input'!$H$194)/A60taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A60taxstdlife+$E902),('RFM input'!$I$130-'RFM input'!$I$194)-SUM($I902:I902),('RFM input'!$I$130-'RFM input'!$I$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A60taxstdlife+$E902),('RFM input'!$I$130-'RFM input'!$I$194)-SUM($I902:J902),('RFM input'!$I$130-'RFM input'!$I$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A60taxstdlife+$E902),('RFM input'!$I$130-'RFM input'!$I$194)-SUM($I902:K902),('RFM input'!$I$130-'RFM input'!$I$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A60taxstdlife+$E902),('RFM input'!$I$130-'RFM input'!$I$194)-SUM($I902:L902),('RFM input'!$I$130-'RFM input'!$I$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A60taxstdlife+$E902),('RFM input'!$I$130-'RFM input'!$I$194)-SUM($I902:M902),('RFM input'!$I$130-'RFM input'!$I$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A60taxstdlife+$E902),('RFM input'!$I$130-'RFM input'!$I$194)-SUM($I902:N902),('RFM input'!$I$130-'RFM input'!$I$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A60taxstdlife+$E902),('RFM input'!$I$130-'RFM input'!$I$194)-SUM($I902:O902),('RFM input'!$I$130-'RFM input'!$I$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A60taxstdlife+$E902),('RFM input'!$I$130-'RFM input'!$I$194)-SUM($I902:P902),('RFM input'!$I$130-'RFM input'!$I$194)/A60taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A60taxstdlife+$E903),('RFM input'!$J$130-'RFM input'!$J$194)-SUM($J903:J903),('RFM input'!$J$130-'RFM input'!$J$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A60taxstdlife+$E903),('RFM input'!$J$130-'RFM input'!$J$194)-SUM($J903:K903),('RFM input'!$J$130-'RFM input'!$J$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A60taxstdlife+$E903),('RFM input'!$J$130-'RFM input'!$J$194)-SUM($J903:L903),('RFM input'!$J$130-'RFM input'!$J$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A60taxstdlife+$E903),('RFM input'!$J$130-'RFM input'!$J$194)-SUM($J903:M903),('RFM input'!$J$130-'RFM input'!$J$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A60taxstdlife+$E903),('RFM input'!$J$130-'RFM input'!$J$194)-SUM($J903:N903),('RFM input'!$J$130-'RFM input'!$J$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A60taxstdlife+$E903),('RFM input'!$J$130-'RFM input'!$J$194)-SUM($J903:O903),('RFM input'!$J$130-'RFM input'!$J$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A60taxstdlife+$E903),('RFM input'!$J$130-'RFM input'!$J$194)-SUM($J903:P903),('RFM input'!$J$130-'RFM input'!$J$194)/A60taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A60taxstdlife+$E904),('RFM input'!$K$130-'RFM input'!$K$194)-SUM($K904:K904),('RFM input'!$K$130-'RFM input'!$K$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A60taxstdlife+$E904),('RFM input'!$K$130-'RFM input'!$K$194)-SUM($K904:L904),('RFM input'!$K$130-'RFM input'!$K$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A60taxstdlife+$E904),('RFM input'!$K$130-'RFM input'!$K$194)-SUM($K904:M904),('RFM input'!$K$130-'RFM input'!$K$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A60taxstdlife+$E904),('RFM input'!$K$130-'RFM input'!$K$194)-SUM($K904:N904),('RFM input'!$K$130-'RFM input'!$K$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A60taxstdlife+$E904),('RFM input'!$K$130-'RFM input'!$K$194)-SUM($K904:O904),('RFM input'!$K$130-'RFM input'!$K$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A60taxstdlife+$E904),('RFM input'!$K$130-'RFM input'!$K$194)-SUM($K904:P904),('RFM input'!$K$130-'RFM input'!$K$194)/A60taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A60taxstdlife+$E905),('RFM input'!$L$130-'RFM input'!$L$194)-SUM($L905:L905),('RFM input'!$L$130-'RFM input'!$L$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A60taxstdlife+$E905),('RFM input'!$L$130-'RFM input'!$L$194)-SUM($L905:M905),('RFM input'!$L$130-'RFM input'!$L$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A60taxstdlife+$E905),('RFM input'!$L$130-'RFM input'!$L$194)-SUM($L905:N905),('RFM input'!$L$130-'RFM input'!$L$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A60taxstdlife+$E905),('RFM input'!$L$130-'RFM input'!$L$194)-SUM($L905:O905),('RFM input'!$L$130-'RFM input'!$L$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A60taxstdlife+$E905),('RFM input'!$L$130-'RFM input'!$L$194)-SUM($L905:P905),('RFM input'!$L$130-'RFM input'!$L$194)/A60taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A60taxstdlife+$E906),('RFM input'!$M$130-'RFM input'!$M$194)-SUM($M906:M906),('RFM input'!$M$130-'RFM input'!$M$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A60taxstdlife+$E906),('RFM input'!$M$130-'RFM input'!$M$194)-SUM($M906:N906),('RFM input'!$M$130-'RFM input'!$M$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A60taxstdlife+$E906),('RFM input'!$M$130-'RFM input'!$M$194)-SUM($M906:O906),('RFM input'!$M$130-'RFM input'!$M$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A60taxstdlife+$E906),('RFM input'!$M$130-'RFM input'!$M$194)-SUM($M906:P906),('RFM input'!$M$130-'RFM input'!$M$194)/A60taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A60taxstdlife+$E907),('RFM input'!$N$130-'RFM input'!$N$194)-SUM($N907:N907),('RFM input'!$N$130-'RFM input'!$N$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A60taxstdlife+$E907),('RFM input'!$N$130-'RFM input'!$N$194)-SUM($N907:O907),('RFM input'!$N$130-'RFM input'!$N$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A60taxstdlife+$E907),('RFM input'!$N$130-'RFM input'!$N$194)-SUM($N907:P907),('RFM input'!$N$130-'RFM input'!$N$194)/A60taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A60taxstdlife+$E908),('RFM input'!$O$130-'RFM input'!$O$194)-SUM($O908:O908),('RFM input'!$O$130-'RFM input'!$O$194)/A60taxstdlife))","v":0},{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A60taxstdlife+$E908),('RFM input'!$O$130-'RFM input'!$O$194)-SUM($O908:P908),('RFM input'!$O$130-'RFM input'!$O$194)/A60taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A60taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A60taxstdlife+$E909),('RFM input'!$P$130-'RFM input'!$P$194)-SUM($P909:P909),('RFM input'!$P$130-'RFM input'!$P$194)/A60taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,null,null,{"$f":"-SUM(H899:H910)","v":0},0,{"$f":"IF(COUNT($H911:I911)>='RFM input'!$W$7,0, -SUM(J899:J910))","v":0},{"$f":"IF(COUNT($H911:J911)>='RFM input'!$W$7,0, -SUM(K899:K910))","v":0},{"$f":"IF(COUNT($H911:K911)>='RFM input'!$W$7,0, -SUM(L899:L910))","v":0},{"$f":"IF(COUNT($H911:L911)>='RFM input'!$W$7,0, -SUM(M899:M910))","v":0},{"$f":"IF(COUNT($H911:M911)>='RFM input'!$W$7,0, -SUM(N899:N910))","v":0},{"$f":"IF(COUNT($H911:N911)>='RFM input'!$W$7,0, -SUM(O899:O910))","v":0},{"$f":"IF(COUNT($H911:O911)>='RFM input'!$W$7,0, -SUM(P899:P910))","v":0},{"$f":"IF(COUNT($H911:P911)>='RFM input'!$W$7,0, -SUM(Q899:Q910))","v":0}]

{"sheet":"RAB remaining lives","index":10,"n_rows":3251,"n_cols":23,"rows_kept":3251,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Asset Lives Roll Forward\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"Endeavour - Asset Lives Roll Forward - DNSP RFM - version 2"}]
[]
[]
[null,"Weighted Average Remaining Asset Life - based on year-by-year tracked capex"]
[null,null,"Start value",{"$f":"C8","v":"2014-15"},{"$f":"IF(LEN(D6)>4,CONCATENATE(LEFT(D6,4)+1&\"-\"&IF(D6>\"2007-08\",,\"0\")&RIGHT(D6,2)+1),D6+1)","v":"2015-16"},{"$f":"IF(LEN(E6)>4,CONCATENATE(LEFT(E6,4)+1&\"-\"&IF(E6>\"2007-08\",,\"0\")&RIGHT(E6,2)+1),E6+1)","v":"2016-17"},"2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34"]
[]
[null,"First regulatory year",{"$f":"'RFM input'!V7","v":"2014-15"}]
[null,{"$f":"'RFM input'!F332","v":"Actual CPI Inflation Rate"},{"$f":"INDEX('RFM input'!$F$331:$Q$333,2,MATCH(D$6,'RFM input'!$F$331:$Q$331,0)-1)","v":2.4498886414253906E-2},{"$f":"INDEX('RFM input'!$F$331:$Q$339,MATCH($B9,'RFM input'!$F$331:$F$339,0),MATCH(D$6,'RFM input'!$F$331:$Q$331,0))","v":2.4879227053140163E-2},{"$f":"INDEX('RFM input'!$F$331:$Q$339,MATCH($B9,'RFM input'!$F$331:$F$339,0),MATCH(E$6,'RFM input'!$F$331:$Q$331,0))","v":1.5083667216591934E-2},{"$f":"INDEX('RFM input'!$F$331:$Q$339,MATCH($B9,'RFM input'!$F$331:$F$339,0),MATCH(F$6,'RFM input'!$F$331:$Q$331,0))","v":1.2769909449732886E-2},{"$f":"INDEX('RFM input'!$F$331:$Q$339,MATCH($B9,'RFM input'!$F$331:$F$339,0),MATCH(G$6,'RFM input'!$F$331:$Q$331,0))","v":1.9486474094452033E-2},{"$f":"INDEX('RFM input'!$F$331:$Q$339,MATCH($B9,'RFM input'!$F$331:$F$339,0),MATCH(H$6,'RFM input'!$F$331:$Q$331,0))","v":1.9114009444569424E-2}]
[null,"Actual CPI (one year lagged)",1,{"$f":"C10*(1+IF('RFM input'!$F$327='RFM input'!$H$326,C9,D9))","v":1.0244988864142539},{"$f":"D10*(1+IF('RFM input'!$F$327='RFM input'!$H$326,D9,E9))","v":1.0499876268250434},{"$f":"E10*(1+IF('RFM input'!$F$327='RFM input'!$H$326,E9,F9))","v":1.0658252907696115},{"$f":"F10*(1+IF('RFM input'!$F$327='RFM input'!$H$326,F9,G9))","v":1.0794357832219748},{"$f":"G10*(1+IF('RFM input'!$F$327='RFM input'!$H$326,G9,H9))","v":1.1004701806483543},{"$f":"H10*(1+IF('RFM input'!$F$327='RFM input'!$H$326,H9,I9))","v":1.1215045780747339},{"$f":"I10*(1+IF('RFM input'!$F$327='RFM input'!$H$326,I9,J9))","v":1.1215045780747339},{"$f":"J10*(1+IF('RFM input'!$F$327='RFM input'!$H$326,J9,K9))","v":1.1215045780747339},{"$f":"K10*(1+IF('RFM input'!$F$327='RFM input'!$H$326,K9,L9))","v":1.1215045780747339},{"$f":"L10*(1+IF('RFM input'!$F$327='RFM input'!$H$326,L9,M9))","v":1.1215045780747339},{"$f":"M10*(1+IF('RFM input'!$F$327='RFM input'!$H$326,M9,N9))","v":1.1215045780747339},{"$f":"N10*(1+IF('RFM input'!$F$327='RFM input'!$H$326,N9,O9))","v":1.1215045780747339},{"$f":"O10*(1+IF('RFM input'!$F$327='RFM input'!$H$326,O9,P9))","v":1.1215045780747339},{"$f":"P10*(1+IF('RFM input'!$F$327='RFM input'!$H$326,P9,Q9))","v":1.1215045780747339},{"$f":"Q10*(1+IF('RFM input'!$F$327='RFM input'!$H$326,Q9,R9))","v":1.1215045780747339},{"$f":"R10*(1+IF('RFM input'!$F$327='RFM input'!$H$326,R9,S9))","v":1.1215045780747339},{"$f":"S10*(1+IF('RFM input'!$F$327='RFM input'!$H$326,S9,T9))","v":1.1215045780747339},{"$f":"T10*(1+IF('RFM input'!$F$327='RFM input'!$H$326,T9,U9))","v":1.1215045780747339},{"$f":"U10*(1+IF('RFM input'!$F$327='RFM input'!$H$326,U9,V9))","v":1.1215045780747339},{"$f":"V10*(1+IF('RFM input'!$F$327='RFM input'!$H$326,V9,W9))","v":1.1215045780747339}]
[null,"Nominal Vanilla WACC (fixed real time varying)",{"$f":"INDEX('RFM input'!$F$331:$Q$339,MATCH($B11,'RFM input'!$F$331:$F$339,0),MATCH(D$6,'RFM input'!$F$331:$Q$331,0)-1)","v":9.9984068344844745E-2},{"$f":"INDEX('RFM input'!$F$331:$Q$339,MATCH($B11,'RFM input'!$F$331:$F$339,0),MATCH(D$6,'RFM input'!$F$331:$Q$331,0))","v":6.8184493141711933E-2},{"$f":"INDEX('RFM input'!$F$331:$Q$339,MATCH($B11,'RFM input'!$F$331:$F$339,0),MATCH(E$6,'RFM input'!$F$331:$Q$331,0))","v":5.7347159837339845E-2},{"$f":"INDEX('RFM input'!$F$331:$Q$339,MATCH($B11,'RFM input'!$F$331:$F$339,0),MATCH(F$6,'RFM input'!$F$331:$Q$331,0))","v":5.4051457434248107E-2},{"$f":"INDEX('RFM input'!$F$331:$Q$339,MATCH($B11,'RFM input'!$F$331:$F$339,0),MATCH(G$6,'RFM input'!$F$331:$Q$331,0))","v":6.0123442971919294E-2},{"$f":"INDEX('RFM input'!$F$331:$Q$339,MATCH($B11,'RFM input'!$F$331:$F$339,0),MATCH(H$6,'RFM input'!$F$331:$Q$331,0))","v":5.8684133593517762E-2}]
[]
["Asset Class 1",{"$f":"VLOOKUP($A13,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Sub-transmission lines and cables"}]
[{"$f":"VALUE(REPLACE(A13,1,12,\"\"))","v":1},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A14,0)","v":499.77213286375593},{"$f":"OFFSET('RFM input'!H$70,$A14,0)-OFFSET('RFM input'!H$134,$A14,0)-OFFSET('RFM input'!H$198,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A14,0)-OFFSET('RFM input'!I$134,$A14,0)-OFFSET('RFM input'!I$198,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A14,0)-OFFSET('RFM input'!J$134,$A14,0)-OFFSET('RFM input'!J$198,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A14,0)-OFFSET('RFM input'!K$134,$A14,0)-OFFSET('RFM input'!K$198,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A14,0)-OFFSET('RFM input'!L$134,$A14,0)-OFFSET('RFM input'!L$198,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A14,0)-OFFSET('RFM input'!M$134,$A14,0)-OFFSET('RFM input'!M$198,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A14,0)-OFFSET('RFM input'!N$134,$A14,0)-OFFSET('RFM input'!N$198,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A14,0)-OFFSET('RFM input'!O$134,$A14,0)-OFFSET('RFM input'!O$198,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A14,0)-OFFSET('RFM input'!P$134,$A14,0)-OFFSET('RFM input'!P$198,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A14,0)-OFFSET('RFM input'!Q$134,$A14,0)-OFFSET('RFM input'!Q$198,$A14,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A14,0)","v":30.431420314748351},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":47.418913262000622}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A14,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A14,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A14,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A14,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A14,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A14,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A14,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A14,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A14,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A14,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A14,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A14,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A14,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A14,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A14,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A14,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A14,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A14,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A14,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A14,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D42=\"n/a\",0,IF(AND(D16=0,C18=0),0,\nIF(AND(D16<>0,C18=0),(D16/D$10),\nIF(AND(D17<>0,C18<>0),(C18-(C18/C42))+(D16/D$10),\nIF(C42<1,0,(C18-(C18/C42)))))))","v":0},{"$f":"IF(E42=\"n/a\",0,IF(AND(E16=0,D18=0),0,\nIF(AND(E16<>0,D18=0),(E16/E$10),\nIF(AND(E17<>0,D18<>0),(D18-(D18/D42))+(E16/E$10),\nIF(D42<1,0,(D18-(D18/D42)))))))","v":0},{"$f":"IF(F42=\"n/a\",0,IF(AND(F16=0,E18=0),0,\nIF(AND(F16<>0,E18=0),(F16/F$10),\nIF(AND(F17<>0,E18<>0),(E18-(E18/E42))+(F16/F$10),\nIF(E42<1,0,(E18-(E18/E42)))))))","v":0},{"$f":"IF(G42=\"n/a\",0,IF(AND(G16=0,F18=0),0,\nIF(AND(G16<>0,F18=0),(G16/G$10),\nIF(AND(G17<>0,F18<>0),(F18-(F18/F42))+(G16/G$10),\nIF(F42<1,0,(F18-(F18/F42)))))))","v":0},{"$f":"IF(H42=\"n/a\",0,IF(AND(H16=0,G18=0),0,\nIF(AND(H16<>0,G18=0),(H16/H$10),\nIF(AND(H17<>0,G18<>0),(G18-(G18/G42))+(H16/H$10),\nIF(G42<1,0,(G18-(G18/G42)))))))","v":0},{"$f":"IF(I42=\"n/a\",0,IF(AND(I16=0,H18=0),0,\nIF(AND(I16<>0,H18=0),(I16/I$10),\nIF(AND(I17<>0,H18<>0),(H18-(H18/H42))+(I16/I$10),\nIF(H42<1,0,(H18-(H18/H42)))))))","v":0},{"$f":"IF(J42=\"n/a\",0,IF(AND(J16=0,I18=0),0,\nIF(AND(J16<>0,I18=0),(J16/J$10),\nIF(AND(J17<>0,I18<>0),(I18-(I18/I42))+(J16/J$10),\nIF(I42<1,0,(I18-(I18/I42)))))))","v":0},{"$f":"IF(K42=\"n/a\",0,IF(AND(K16=0,J18=0),0,\nIF(AND(K16<>0,J18=0),(K16/K$10),\nIF(AND(K17<>0,J18<>0),(J18-(J18/J42))+(K16/K$10),\nIF(J42<1,0,(J18-(J18/J42)))))))","v":0},{"$f":"IF(L42=\"n/a\",0,IF(AND(L16=0,K18=0),0,\nIF(AND(L16<>0,K18=0),(L16/L$10),\nIF(AND(L17<>0,K18<>0),(K18-(K18/K42))+(L16/L$10),\nIF(K42<1,0,(K18-(K18/K42)))))))","v":0},{"$f":"IF(M42=\"n/a\",0,IF(AND(M16=0,L18=0),0,\nIF(AND(M16<>0,L18=0),(M16/M$10),\nIF(AND(M17<>0,L18<>0),(L18-(L18/L42))+(M16/M$10),\nIF(L42<1,0,(L18-(L18/L42)))))))","v":0},{"$f":"IF(N42=\"n/a\",0,IF(AND(N16=0,M18=0),0,\nIF(AND(N16<>0,M18=0),(N16/N$10),\nIF(AND(N17<>0,M18<>0),(M18-(M18/M42))+(N16/N$10),\nIF(M42<1,0,(M18-(M18/M42)))))))","v":0},{"$f":"IF(O42=\"n/a\",0,IF(AND(O16=0,N18=0),0,\nIF(AND(O16<>0,N18=0),(O16/O$10),\nIF(AND(O17<>0,N18<>0),(N18-(N18/N42))+(O16/O$10),\nIF(N42<1,0,(N18-(N18/N42)))))))","v":0},{"$f":"IF(P42=\"n/a\",0,IF(AND(P16=0,O18=0),0,\nIF(AND(P16<>0,O18=0),(P16/P$10),\nIF(AND(P17<>0,O18<>0),(O18-(O18/O42))+(P16/P$10),\nIF(O42<1,0,(O18-(O18/O42)))))))","v":0},{"$f":"IF(Q42=\"n/a\",0,IF(AND(Q16=0,P18=0),0,\nIF(AND(Q16<>0,P18=0),(Q16/Q$10),\nIF(AND(Q17<>0,P18<>0),(P18-(P18/P42))+(Q16/Q$10),\nIF(P42<1,0,(P18-(P18/P42)))))))","v":0},{"$f":"IF(R42=\"n/a\",0,IF(AND(R16=0,Q18=0),0,\nIF(AND(R16<>0,Q18=0),(R16/R$10),\nIF(AND(R17<>0,Q18<>0),(Q18-(Q18/Q42))+(R16/R$10),\nIF(Q42<1,0,(Q18-(Q18/Q42)))))))","v":0},{"$f":"IF(S42=\"n/a\",0,IF(AND(S16=0,R18=0),0,\nIF(AND(S16<>0,R18=0),(S16/S$10),\nIF(AND(S17<>0,R18<>0),(R18-(R18/R42))+(S16/S$10),\nIF(R42<1,0,(R18-(R18/R42)))))))","v":0},{"$f":"IF(T42=\"n/a\",0,IF(AND(T16=0,S18=0),0,\nIF(AND(T16<>0,S18=0),(T16/T$10),\nIF(AND(T17<>0,S18<>0),(S18-(S18/S42))+(T16/T$10),\nIF(S42<1,0,(S18-(S18/S42)))))))","v":0},{"$f":"IF(U42=\"n/a\",0,IF(AND(U16=0,T18=0),0,\nIF(AND(U16<>0,T18=0),(U16/U$10),\nIF(AND(U17<>0,T18<>0),(T18-(T18/T42))+(U16/U$10),\nIF(T42<1,0,(T18-(T18/T42)))))))","v":0},{"$f":"IF(V42=\"n/a\",0,IF(AND(V16=0,U18=0),0,\nIF(AND(V16<>0,U18=0),(V16/V$10),\nIF(AND(V17<>0,U18<>0),(U18-(U18/U42))+(V16/V$10),\nIF(U42<1,0,(U18-(U18/U42)))))))","v":0},{"$f":"IF(W42=\"n/a\",0,IF(AND(W16=0,V18=0),0,\nIF(AND(W16<>0,V18=0),(W16/W$10),\nIF(AND(W17<>0,V18<>0),(V18-(V18/V42))+(W16/W$10),\nIF(V42<1,0,(V18-(V18/V42)))))))","v":0}]
[{"$f":"A18+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C14/C$10","v":499.77213286375593},{"$f":"IF(C43=\"n/a\",C19,IFERROR(IF((OFFSET($C19,0,$A19))<0,\nMIN(0,C19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19)))),\nMAX(0,C19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19))))),0))","v":483.34923417238116},466.92633548100639,450.50343678963162,434.08053809825685,417.65763940688208,401.23474071550731,384.81184202413255,368.38894333275778,351.96604464138301,335.54314595000824,319.12024725863347,302.6973485672587,286.27444987588393,269.85155118450916,253.42865249313439,237.00575380175962,220.58285511038486,204.15995641901009,187.73705772763532,171.31415903626055]
[{"$f":"A19+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A20)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D20,-($A20+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D44=\"n/a\",D20,IFERROR(IF((OFFSET($C20,0,$A20))<0,\nMIN(0,D20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20)))),\nMAX(0,D20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20))))),0))","v":0},{"$f":"IF(E44=\"n/a\",E20,IFERROR(IF((OFFSET($C20,0,$A20))<0,\nMIN(0,E20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20)))),\nMAX(0,E20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E21,-($A21+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E45=\"n/a\",E21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,E21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,E21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F22,-($A22+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F46=\"n/a\",F22,IFERROR(IF((OFFSET($C22,0,$A22))<0,\nMIN(0,F22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22)))),\nMAX(0,F22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G23,-($A23+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G47=\"n/a\",G23,IFERROR(IF((OFFSET($C23,0,$A23))<0,\nMIN(0,G23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23)))),\nMAX(0,G23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H24,-($A24+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H48=\"n/a\",H24,IFERROR(IF((OFFSET($C24,0,$A24))<0,\nMIN(0,H24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24)))),\nMAX(0,H24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I25,-($A25+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I49=\"n/a\",I25,IFERROR(IF((OFFSET($C25,0,$A25))<0,\nMIN(0,I25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25)))),\nMAX(0,I25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J26,-($A26+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J50=\"n/a\",J26,IFERROR(IF((OFFSET($C26,0,$A26))<0,\nMIN(0,J26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26)))),\nMAX(0,J26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K27,-($A27+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K51=\"n/a\",K27,IFERROR(IF((OFFSET($C27,0,$A27))<0,\nMIN(0,K27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27)))),\nMAX(0,K27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L28,-($A28+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L52=\"n/a\",L28,IFERROR(IF((OFFSET($C28,0,$A28))<0,\nMIN(0,L28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28)))),\nMAX(0,L28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M29,-($A29+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M53=\"n/a\",M29,IFERROR(IF((OFFSET($C29,0,$A29))<0,\nMIN(0,M29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29)))),\nMAX(0,M29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N30,-($A30+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N54=\"n/a\",N30,IFERROR(IF((OFFSET($C30,0,$A30))<0,\nMIN(0,N30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30)))),\nMAX(0,N30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O31,-($A31+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O55=\"n/a\",O31,IFERROR(IF((OFFSET($C31,0,$A31))<0,\nMIN(0,O31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31)))),\nMAX(0,O31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P32,-($A32+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P56=\"n/a\",P32,IFERROR(IF((OFFSET($C32,0,$A32))<0,\nMIN(0,P32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32)))),\nMAX(0,P32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q33,-($A33+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q57=\"n/a\",Q33,IFERROR(IF((OFFSET($C33,0,$A33))<0,\nMIN(0,Q33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33)))),\nMAX(0,Q33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R34,-($A34+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R58=\"n/a\",R34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,R34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,R34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0},{"$f":"IF(S58=\"n/a\",S34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,S34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,S34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0},{"$f":"IF(T58=\"n/a\",T34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,T34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,T34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0},{"$f":"IF(U58=\"n/a\",U34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,U34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,U34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0},{"$f":"IF(V58=\"n/a\",V34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,V34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,V34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0}]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S35,-($A35+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S59=\"n/a\",S35,IFERROR(IF((OFFSET($C35,0,$A35))<0,\nMIN(0,S35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35)))),\nMAX(0,S35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35))))),0))","v":0},{"$f":"IF(T59=\"n/a\",T35,IFERROR(IF((OFFSET($C35,0,$A35))<0,\nMIN(0,T35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35)))),\nMAX(0,T35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35))))),0))","v":0},{"$f":"IF(U59=\"n/a\",U35,IFERROR(IF((OFFSET($C35,0,$A35))<0,\nMIN(0,U35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35)))),\nMAX(0,U35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35))))),0))","v":0},{"$f":"IF(V59=\"n/a\",V35,IFERROR(IF((OFFSET($C35,0,$A35))<0,\nMIN(0,V35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35)))),\nMAX(0,V35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35))))),0))","v":0}]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T36,-($A36+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T60=\"n/a\",T36,IFERROR(IF((OFFSET($C36,0,$A36))<0,\nMIN(0,T36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36)))),\nMAX(0,T36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36))))),0))","v":0},{"$f":"IF(U60=\"n/a\",U36,IFERROR(IF((OFFSET($C36,0,$A36))<0,\nMIN(0,U36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36)))),\nMAX(0,U36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36))))),0))","v":0},{"$f":"IF(V60=\"n/a\",V36,IFERROR(IF((OFFSET($C36,0,$A36))<0,\nMIN(0,V36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36)))),\nMAX(0,V36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36))))),0))","v":0}]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U37,-($A37+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U61=\"n/a\",U37,IFERROR(IF((OFFSET($C37,0,$A37))<0,\nMIN(0,U37-(OFFSET($C37,0,$A37)/(OFFSET($C32,-$A36,$A37)))),\nMAX(0,U37-(OFFSET($C37,0,$A37)/(OFFSET($C32,-$A36,$A37))))),0))","v":0},{"$f":"IF(V61=\"n/a\",V37,IFERROR(IF((OFFSET($C37,0,$A37))<0,\nMIN(0,V37-(OFFSET($C37,0,$A37)/(OFFSET($C32,-$A36,$A37)))),\nMAX(0,V37-(OFFSET($C37,0,$A37)/(OFFSET($C32,-$A36,$A37))))),0))","v":0}]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V38,-($A38+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V62=\"n/a\",V38,IFERROR(IF((OFFSET($C38,0,$A38))<0,\nMIN(0,V38-(OFFSET($C38,0,$A38)/(OFFSET($C33,-$A37,$A38)))),\nMAX(0,V38-(OFFSET($C38,0,$A38)/(OFFSET($C33,-$A37,$A38))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W39,-($A39+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C42=\"n/a\",\"n/a\",IF(AND(C42<1,D16=0),0,\nIF(D16=0,C42-1,\nIF(C42<1,D17,\n(((C42-1)*(C18-(C18/(C42))))+((D16/D$10)*D17))/(D18)))))","v":0},0,0,0,{"$f":"IF(G42=\"n/a\",\"n/a\",IF(AND(G42<1,H16=0),0,\nIF(H16=0,G42-1,\nIF(G42<1,H17,\n(((G42-1)*(G18-(G18/(G42))))+((H16/H$10)*H17))/(H18)))))","v":0},{"$f":"IF(H42=\"n/a\",\"n/a\",IF(AND(H42<1,I16=0),0,\nIF(I16=0,H42-1,\nIF(H42<1,I17,\n(((H42-1)*(H18-(H18/(H42))))+((I16/I$10)*I17))/(I18)))))","v":0},{"$f":"IF(I42=\"n/a\",\"n/a\",IF(AND(I42<1,J16=0),0,\nIF(J16=0,I42-1,\nIF(I42<1,J17,\n(((I42-1)*(I18-(I18/(I42))))+((J16/J$10)*J17))/(J18)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C43,(-$A19-ROWS(C15:C42)),0)","v":30.431420314748351},{"$f":"IF(C43=\"n/a\",\"n/a\",MAX(0,C43-1))","v":29.431420314748351},28.431420314748351,27.431420314748351,26.431420314748351,{"$f":"IF(G43=\"n/a\",\"n/a\",MAX(0,G43-1))","v":25.431420314748351},24.431420314748351,23.431420314748351,22.431420314748351,21.431420314748351,20.431420314748351,19.431420314748351,18.431420314748351,17.431420314748351,16.431420314748351,15.431420314748351,14.431420314748351,13.431420314748351,12.431420314748351,11.431420314748351,10.431420314748351]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A20)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D44,(-$A20-ROWS(D16:D43)),0)","v":47.418913262000622},{"$f":"IF(D44=\"n/a\",\"n/a\",MAX(0,D44-1))","v":46.418913262000622},45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622,34.418913262000622,33.418913262000622,32.418913262000622,31.418913262000622,30.418913262000622,29.418913262000622,28.418913262000622]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E45,(-$A21-ROWS(E17:E44)),0)","v":47.418913262000622},{"$f":"IF(E45=\"n/a\",\"n/a\",MAX(0,E45-1))","v":46.418913262000622},45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622,34.418913262000622,33.418913262000622,32.418913262000622,31.418913262000622,30.418913262000622,29.418913262000622]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F46,(-$A22-ROWS(F18:F45)),0)","v":47.418913262000622},{"$f":"IF(F46=\"n/a\",\"n/a\",MAX(0,F46-1))","v":46.418913262000622},45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622,34.418913262000622,33.418913262000622,32.418913262000622,31.418913262000622,30.418913262000622]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G47,(-$A23-ROWS(G19:G46)),0)","v":47.418913262000622},{"$f":"IF(G47=\"n/a\",\"n/a\",MAX(0,G47-1))","v":46.418913262000622},45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622,34.418913262000622,33.418913262000622,32.418913262000622,31.418913262000622]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H48,(-$A24-ROWS(H20:H47)),0)","v":47.418913262000622},{"$f":"IF(H48=\"n/a\",\"n/a\",MAX(0,H48-1))","v":46.418913262000622},45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622,34.418913262000622,33.418913262000622,32.418913262000622]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I49,(-$A25-ROWS(I21:I48)),0)","v":47.418913262000622},{"$f":"IF(I49=\"n/a\",\"n/a\",MAX(0,I49-1))","v":46.418913262000622},45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622,34.418913262000622,33.418913262000622]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J50,(-$A26-ROWS(J22:J49)),0)","v":47.418913262000622},{"$f":"IF(J50=\"n/a\",\"n/a\",MAX(0,J50-1))","v":46.418913262000622},45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622,34.418913262000622]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K51,(-$A27-ROWS(K23:K50)),0)","v":47.418913262000622},{"$f":"IF(K51=\"n/a\",\"n/a\",MAX(0,K51-1))","v":46.418913262000622},45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L52,(-$A28-ROWS(L24:L51)),0)","v":47.418913262000622},{"$f":"IF(L52=\"n/a\",\"n/a\",MAX(0,L52-1))","v":46.418913262000622},45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M53,(-$A29-ROWS(M25:M52)),0)","v":47.418913262000622},{"$f":"IF(M53=\"n/a\",\"n/a\",MAX(0,M53-1))","v":46.418913262000622},45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N54,(-$A30-ROWS(N26:N53)),0)","v":0},{"$f":"IF(N54=\"n/a\",\"n/a\",MAX(0,N54-1))","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O55,(-$A31-ROWS(O27:O54)),0)","v":0},{"$f":"IF(O55=\"n/a\",\"n/a\",MAX(0,O55-1))","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P56,(-$A32-ROWS(P28:P55)),0)","v":0},{"$f":"IF(P56=\"n/a\",\"n/a\",MAX(0,P56-1))","v":0},0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q57,(-$A33-ROWS(Q29:Q56)),0)","v":0},{"$f":"IF(Q57=\"n/a\",\"n/a\",MAX(0,Q57-1))","v":0},0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R58,(-$A34-ROWS(R30:R57)),0)","v":0},{"$f":"IF(R58=\"n/a\",\"n/a\",MAX(0,R58-1))","v":0},0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S59,(-$A35-ROWS(S31:S58)),0)","v":0},{"$f":"IF(S59=\"n/a\",\"n/a\",MAX(0,S59-1))","v":0},0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T60,(-$A36-ROWS(T32:T59)),0)","v":0},{"$f":"IF(T60=\"n/a\",\"n/a\",MAX(0,T60-1))","v":0},0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U61,(-$A37-ROWS(U33:U60)),0)","v":0},{"$f":"IF(U61=\"n/a\",\"n/a\",MAX(0,U61-1))","v":0},0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V62,(-$A38-ROWS(V34:V61)),0)","v":0},{"$f":"IF(V62=\"n/a\",\"n/a\",MAX(0,V62-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W63,(-$A39-ROWS(W35:W62)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C15<>\"n/a\",C15<>\"n/a\"),IF(SUM(C18:C40)=0,0,IF((SUMPRODUCT(C18:C40,C42:C64)/SUM(C18:C40))<0,1,(SUMPRODUCT(C18:C40,C42:C64)/SUM(C18:C40)))),\"n/a\"))","v":30.431420314748351},{"$f":"(IF(OR($C15<>\"n/a\",D15<>\"n/a\"),IF(SUM(D18:D40)=0,0,IF((SUMPRODUCT(D18:D40,D42:D64)/SUM(D18:D40))<0,1,(SUMPRODUCT(D18:D40,D42:D64)/SUM(D18:D40)))),\"n/a\"))","v":29.431420314748351},{"$f":"(IF(OR($C15<>\"n/a\",E15<>\"n/a\"),IF(SUM(E18:E40)=0,0,IF((SUMPRODUCT(E18:E40,E42:E64)/SUM(E18:E40))<0,1,(SUMPRODUCT(E18:E40,E42:E64)/SUM(E18:E40)))),\"n/a\"))","v":28.431420314748351},{"$f":"(IF(OR($C15<>\"n/a\",F15<>\"n/a\"),IF(SUM(F18:F40)=0,0,IF((SUMPRODUCT(F18:F40,F42:F64)/SUM(F18:F40))<0,1,(SUMPRODUCT(F18:F40,F42:F64)/SUM(F18:F40)))),\"n/a\"))","v":27.431420314748351},{"$f":"(IF(OR($C15<>\"n/a\",G15<>\"n/a\"),IF(SUM(G18:G40)=0,0,IF((SUMPRODUCT(G18:G40,G42:G64)/SUM(G18:G40))<0,1,(SUMPRODUCT(G18:G40,G42:G64)/SUM(G18:G40)))),\"n/a\"))","v":26.431420314748351},{"$f":"(IF(OR($C15<>\"n/a\",H15<>\"n/a\"),IF(SUM(H18:H40)=0,0,IF((SUMPRODUCT(H18:H40,H42:H64)/SUM(H18:H40))<0,1,(SUMPRODUCT(H18:H40,H42:H64)/SUM(H18:H40)))),\"n/a\"))","v":25.431420314748351},{"$f":"(IF(OR($C15<>\"n/a\",I15<>\"n/a\"),IF(SUM(I18:I40)=0,0,IF((SUMPRODUCT(I18:I40,I42:I64)/SUM(I18:I40))<0,1,(SUMPRODUCT(I18:I40,I42:I64)/SUM(I18:I40)))),\"n/a\"))","v":24.431420314748351},{"$f":"(IF(OR($C15<>\"n/a\",J15<>\"n/a\"),IF(SUM(J18:J40)=0,0,IF((SUMPRODUCT(J18:J40,J42:J64)/SUM(J18:J40))<0,1,(SUMPRODUCT(J18:J40,J42:J64)/SUM(J18:J40)))),\"n/a\"))","v":23.431420314748351},{"$f":"(IF(OR($C15<>\"n/a\",K15<>\"n/a\"),IF(SUM(K18:K40)=0,0,IF((SUMPRODUCT(K18:K40,K42:K64)/SUM(K18:K40))<0,1,(SUMPRODUCT(K18:K40,K42:K64)/SUM(K18:K40)))),\"n/a\"))","v":22.431420314748351},{"$f":"(IF(OR($C15<>\"n/a\",L15<>\"n/a\"),IF(SUM(L18:L40)=0,0,IF((SUMPRODUCT(L18:L40,L42:L64)/SUM(L18:L40))<0,1,(SUMPRODUCT(L18:L40,L42:L64)/SUM(L18:L40)))),\"n/a\"))","v":21.431420314748351},{"$f":"(IF(OR($C15<>\"n/a\",M15<>\"n/a\"),IF(SUM(M18:M40)=0,0,IF((SUMPRODUCT(M18:M40,M42:M64)/SUM(M18:M40))<0,1,(SUMPRODUCT(M18:M40,M42:M64)/SUM(M18:M40)))),\"n/a\"))","v":20.431420314748351},{"$f":"(IF(OR($C15<>\"n/a\",N15<>\"n/a\"),IF(SUM(N18:N40)=0,0,IF((SUMPRODUCT(N18:N40,N42:N64)/SUM(N18:N40))<0,1,(SUMPRODUCT(N18:N40,N42:N64)/SUM(N18:N40)))),\"n/a\"))","v":19.431420314748351},{"$f":"(IF(OR($C15<>\"n/a\",O15<>\"n/a\"),IF(SUM(O18:O40)=0,0,IF((SUMPRODUCT(O18:O40,O42:O64)/SUM(O18:O40))<0,1,(SUMPRODUCT(O18:O40,O42:O64)/SUM(O18:O40)))),\"n/a\"))","v":18.431420314748351},{"$f":"(IF(OR($C15<>\"n/a\",P15<>\"n/a\"),IF(SUM(P18:P40)=0,0,IF((SUMPRODUCT(P18:P40,P42:P64)/SUM(P18:P40))<0,1,(SUMPRODUCT(P18:P40,P42:P64)/SUM(P18:P40)))),\"n/a\"))","v":17.431420314748351},{"$f":"(IF(OR($C15<>\"n/a\",Q15<>\"n/a\"),IF(SUM(Q18:Q40)=0,0,IF((SUMPRODUCT(Q18:Q40,Q42:Q64)/SUM(Q18:Q40))<0,1,(SUMPRODUCT(Q18:Q40,Q42:Q64)/SUM(Q18:Q40)))),\"n/a\"))","v":16.431420314748351},{"$f":"(IF(OR($C15<>\"n/a\",R15<>\"n/a\"),IF(SUM(R18:R40)=0,0,IF((SUMPRODUCT(R18:R40,R42:R64)/SUM(R18:R40))<0,1,(SUMPRODUCT(R18:R40,R42:R64)/SUM(R18:R40)))),\"n/a\"))","v":15.431420314748351},{"$f":"(IF(OR($C15<>\"n/a\",S15<>\"n/a\"),IF(SUM(S18:S40)=0,0,IF((SUMPRODUCT(S18:S40,S42:S64)/SUM(S18:S40))<0,1,(SUMPRODUCT(S18:S40,S42:S64)/SUM(S18:S40)))),\"n/a\"))","v":14.431420314748351},{"$f":"(IF(OR($C15<>\"n/a\",T15<>\"n/a\"),IF(SUM(T18:T40)=0,0,IF((SUMPRODUCT(T18:T40,T42:T64)/SUM(T18:T40))<0,1,(SUMPRODUCT(T18:T40,T42:T64)/SUM(T18:T40)))),\"n/a\"))","v":13.431420314748351},{"$f":"(IF(OR($C15<>\"n/a\",U15<>\"n/a\"),IF(SUM(U18:U40)=0,0,IF((SUMPRODUCT(U18:U40,U42:U64)/SUM(U18:U40))<0,1,(SUMPRODUCT(U18:U40,U42:U64)/SUM(U18:U40)))),\"n/a\"))","v":12.431420314748351},{"$f":"(IF(OR($C15<>\"n/a\",V15<>\"n/a\"),IF(SUM(V18:V40)=0,0,IF((SUMPRODUCT(V18:V40,V42:V64)/SUM(V18:V40))<0,1,(SUMPRODUCT(V18:V40,V42:V64)/SUM(V18:V40)))),\"n/a\"))","v":11.431420314748351},{"$f":"(IF(OR($C15<>\"n/a\",W15<>\"n/a\"),IF(SUM(W18:W40)=0,0,IF((SUMPRODUCT(W18:W40,W42:W64)/SUM(W18:W40))<0,1,(SUMPRODUCT(W18:W40,W42:W64)/SUM(W18:W40)))),\"n/a\"))","v":10.431420314748351}]
[]
["Asset Class 2",{"$f":"VLOOKUP($A67,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Distribution lines and cables"}]
[{"$f":"VALUE(REPLACE(A67,1,12,\"\"))","v":2},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A68,0)","v":1177.0571273771884},{"$f":"OFFSET('RFM input'!H$70,$A68,0)-OFFSET('RFM input'!H$134,$A68,0)-OFFSET('RFM input'!H$198,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A68,0)-OFFSET('RFM input'!I$134,$A68,0)-OFFSET('RFM input'!I$198,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A68,0)-OFFSET('RFM input'!J$134,$A68,0)-OFFSET('RFM input'!J$198,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A68,0)-OFFSET('RFM input'!K$134,$A68,0)-OFFSET('RFM input'!K$198,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A68,0)-OFFSET('RFM input'!L$134,$A68,0)-OFFSET('RFM input'!L$198,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A68,0)-OFFSET('RFM input'!M$134,$A68,0)-OFFSET('RFM input'!M$198,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A68,0)-OFFSET('RFM input'!N$134,$A68,0)-OFFSET('RFM input'!N$198,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A68,0)-OFFSET('RFM input'!O$134,$A68,0)-OFFSET('RFM input'!O$198,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A68,0)-OFFSET('RFM input'!P$134,$A68,0)-OFFSET('RFM input'!P$198,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A68,0)-OFFSET('RFM input'!Q$134,$A68,0)-OFFSET('RFM input'!Q$198,$A68,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A68,0)","v":38.302553263930903},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":50.6142916246976}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A68,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A68,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A68,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A68,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A68,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A68,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A68,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A68,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A68,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A68,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A68,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A68,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A68,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A68,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A68,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A68,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A68,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A68,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A68,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A68,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D96=\"n/a\",0,IF(AND(D70=0,C72=0),0,\nIF(AND(D70<>0,C72=0),(D70/D$10),\nIF(AND(D71<>0,C72<>0),(C72-(C72/C96))+(D70/D$10),\nIF(C96<1,0,(C72-(C72/C96)))))))","v":0},{"$f":"IF(E96=\"n/a\",0,IF(AND(E70=0,D72=0),0,\nIF(AND(E70<>0,D72=0),(E70/E$10),\nIF(AND(E71<>0,D72<>0),(D72-(D72/D96))+(E70/E$10),\nIF(D96<1,0,(D72-(D72/D96)))))))","v":0},{"$f":"IF(F96=\"n/a\",0,IF(AND(F70=0,E72=0),0,\nIF(AND(F70<>0,E72=0),(F70/F$10),\nIF(AND(F71<>0,E72<>0),(E72-(E72/E96))+(F70/F$10),\nIF(E96<1,0,(E72-(E72/E96)))))))","v":0},{"$f":"IF(G96=\"n/a\",0,IF(AND(G70=0,F72=0),0,\nIF(AND(G70<>0,F72=0),(G70/G$10),\nIF(AND(G71<>0,F72<>0),(F72-(F72/F96))+(G70/G$10),\nIF(F96<1,0,(F72-(F72/F96)))))))","v":0},{"$f":"IF(H96=\"n/a\",0,IF(AND(H70=0,G72=0),0,\nIF(AND(H70<>0,G72=0),(H70/H$10),\nIF(AND(H71<>0,G72<>0),(G72-(G72/G96))+(H70/H$10),\nIF(G96<1,0,(G72-(G72/G96)))))))","v":0},{"$f":"IF(I96=\"n/a\",0,IF(AND(I70=0,H72=0),0,\nIF(AND(I70<>0,H72=0),(I70/I$10),\nIF(AND(I71<>0,H72<>0),(H72-(H72/H96))+(I70/I$10),\nIF(H96<1,0,(H72-(H72/H96)))))))","v":0},{"$f":"IF(J96=\"n/a\",0,IF(AND(J70=0,I72=0),0,\nIF(AND(J70<>0,I72=0),(J70/J$10),\nIF(AND(J71<>0,I72<>0),(I72-(I72/I96))+(J70/J$10),\nIF(I96<1,0,(I72-(I72/I96)))))))","v":0},{"$f":"IF(K96=\"n/a\",0,IF(AND(K70=0,J72=0),0,\nIF(AND(K70<>0,J72=0),(K70/K$10),\nIF(AND(K71<>0,J72<>0),(J72-(J72/J96))+(K70/K$10),\nIF(J96<1,0,(J72-(J72/J96)))))))","v":0},{"$f":"IF(L96=\"n/a\",0,IF(AND(L70=0,K72=0),0,\nIF(AND(L70<>0,K72=0),(L70/L$10),\nIF(AND(L71<>0,K72<>0),(K72-(K72/K96))+(L70/L$10),\nIF(K96<1,0,(K72-(K72/K96)))))))","v":0},{"$f":"IF(M96=\"n/a\",0,IF(AND(M70=0,L72=0),0,\nIF(AND(M70<>0,L72=0),(M70/M$10),\nIF(AND(M71<>0,L72<>0),(L72-(L72/L96))+(M70/M$10),\nIF(L96<1,0,(L72-(L72/L96)))))))","v":0},{"$f":"IF(N96=\"n/a\",0,IF(AND(N70=0,M72=0),0,\nIF(AND(N70<>0,M72=0),(N70/N$10),\nIF(AND(N71<>0,M72<>0),(M72-(M72/M96))+(N70/N$10),\nIF(M96<1,0,(M72-(M72/M96)))))))","v":0},{"$f":"IF(O96=\"n/a\",0,IF(AND(O70=0,N72=0),0,\nIF(AND(O70<>0,N72=0),(O70/O$10),\nIF(AND(O71<>0,N72<>0),(N72-(N72/N96))+(O70/O$10),\nIF(N96<1,0,(N72-(N72/N96)))))))","v":0},{"$f":"IF(P96=\"n/a\",0,IF(AND(P70=0,O72=0),0,\nIF(AND(P70<>0,O72=0),(P70/P$10),\nIF(AND(P71<>0,O72<>0),(O72-(O72/O96))+(P70/P$10),\nIF(O96<1,0,(O72-(O72/O96)))))))","v":0},{"$f":"IF(Q96=\"n/a\",0,IF(AND(Q70=0,P72=0),0,\nIF(AND(Q70<>0,P72=0),(Q70/Q$10),\nIF(AND(Q71<>0,P72<>0),(P72-(P72/P96))+(Q70/Q$10),\nIF(P96<1,0,(P72-(P72/P96)))))))","v":0},{"$f":"IF(R96=\"n/a\",0,IF(AND(R70=0,Q72=0),0,\nIF(AND(R70<>0,Q72=0),(R70/R$10),\nIF(AND(R71<>0,Q72<>0),(Q72-(Q72/Q96))+(R70/R$10),\nIF(Q96<1,0,(Q72-(Q72/Q96)))))))","v":0},{"$f":"IF(S96=\"n/a\",0,IF(AND(S70=0,R72=0),0,\nIF(AND(S70<>0,R72=0),(S70/S$10),\nIF(AND(S71<>0,R72<>0),(R72-(R72/R96))+(S70/S$10),\nIF(R96<1,0,(R72-(R72/R96)))))))","v":0},{"$f":"IF(T96=\"n/a\",0,IF(AND(T70=0,S72=0),0,\nIF(AND(T70<>0,S72=0),(T70/T$10),\nIF(AND(T71<>0,S72<>0),(S72-(S72/S96))+(T70/T$10),\nIF(S96<1,0,(S72-(S72/S96)))))))","v":0},{"$f":"IF(U96=\"n/a\",0,IF(AND(U70=0,T72=0),0,\nIF(AND(U70<>0,T72=0),(U70/U$10),\nIF(AND(U71<>0,T72<>0),(T72-(T72/T96))+(U70/U$10),\nIF(T96<1,0,(T72-(T72/T96)))))))","v":0},{"$f":"IF(V96=\"n/a\",0,IF(AND(V70=0,U72=0),0,\nIF(AND(V70<>0,U72=0),(V70/V$10),\nIF(AND(V71<>0,U72<>0),(U72-(U72/U96))+(V70/V$10),\nIF(U96<1,0,(U72-(U72/U96)))))))","v":0},{"$f":"IF(W96=\"n/a\",0,IF(AND(W70=0,V72=0),0,\nIF(AND(W70<>0,V72=0),(W70/W$10),\nIF(AND(W71<>0,V72<>0),(V72-(V72/V96))+(W70/W$10),\nIF(V96<1,0,(V72-(V72/V96)))))))","v":0}]
[{"$f":"A72+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C68/C$10","v":1177.0571273771884},{"$f":"IF(C97=\"n/a\",C73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,C73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,C73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":1146.3266139498862},{"$f":"IF(D97=\"n/a\",D73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,D73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,D73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":1115.596100522584},{"$f":"IF(E97=\"n/a\",E73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,E73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,E73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":1084.8655870952819},{"$f":"IF(F97=\"n/a\",F73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,F73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,F73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":1054.1350736679797},{"$f":"IF(G97=\"n/a\",G73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,G73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,G73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":1023.4045602406774},{"$f":"IF(H97=\"n/a\",H73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,H73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,H73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":992.67404681337507},{"$f":"IF(I97=\"n/a\",I73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,I73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,I73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":961.94353338607277},{"$f":"IF(J97=\"n/a\",J73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,J73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,J73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":931.21301995877047},{"$f":"IF(K97=\"n/a\",K73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,K73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,K73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":900.48250653146818},{"$f":"IF(L97=\"n/a\",L73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,L73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,L73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":869.75199310416588},{"$f":"IF(M97=\"n/a\",M73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,M73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,M73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":839.02147967686358},{"$f":"IF(N97=\"n/a\",N73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,N73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,N73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":808.29096624956128},{"$f":"IF(O97=\"n/a\",O73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,O73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,O73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":777.56045282225898},{"$f":"IF(P97=\"n/a\",P73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,P73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,P73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":746.82993939495668},{"$f":"IF(Q97=\"n/a\",Q73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,Q73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,Q73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":716.09942596765438},{"$f":"IF(R97=\"n/a\",R73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,R73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,R73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":685.36891254035208},{"$f":"IF(S97=\"n/a\",S73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,S73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,S73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":654.63839911304979},{"$f":"IF(T97=\"n/a\",T73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,T73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,T73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":623.90788568574749},{"$f":"IF(U97=\"n/a\",U73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,U73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,U73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":593.17737225844519},{"$f":"IF(V97=\"n/a\",V73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,V73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,V73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":562.44685883114289}]
[{"$f":"A73+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A74)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D74,-($A74+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D98=\"n/a\",D74,IFERROR(IF((OFFSET($C74,0,$A74))<0,\nMIN(0,D74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74)))),\nMAX(0,D74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E75,-($A75+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E99=\"n/a\",E75,IFERROR(IF((OFFSET($C75,0,$A75))<0,\nMIN(0,E75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75)))),\nMAX(0,E75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F76,-($A76+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F100=\"n/a\",F76,IFERROR(IF((OFFSET($C76,0,$A76))<0,\nMIN(0,F76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76)))),\nMAX(0,F76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G77,-($A77+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G101=\"n/a\",G77,IFERROR(IF((OFFSET($C77,0,$A77))<0,\nMIN(0,G77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77)))),\nMAX(0,G77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H78,-($A78+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H102=\"n/a\",H78,IFERROR(IF((OFFSET($C78,0,$A78))<0,\nMIN(0,H78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78)))),\nMAX(0,H78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I79,-($A79+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I103=\"n/a\",I79,IFERROR(IF((OFFSET($C79,0,$A79))<0,\nMIN(0,I79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79)))),\nMAX(0,I79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J80,-($A80+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J104=\"n/a\",J80,IFERROR(IF((OFFSET($C80,0,$A80))<0,\nMIN(0,J80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80)))),\nMAX(0,J80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K81,-($A81+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K105=\"n/a\",K81,IFERROR(IF((OFFSET($C81,0,$A81))<0,\nMIN(0,K81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81)))),\nMAX(0,K81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L82,-($A82+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L106=\"n/a\",L82,IFERROR(IF((OFFSET($C82,0,$A82))<0,\nMIN(0,L82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82)))),\nMAX(0,L82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M83,-($A83+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M107=\"n/a\",M83,IFERROR(IF((OFFSET($C83,0,$A83))<0,\nMIN(0,M83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83)))),\nMAX(0,M83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A84)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N84,-($A84+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N108=\"n/a\",N84,IFERROR(IF((OFFSET($C84,0,$A84))<0,\nMIN(0,N84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84)))),\nMAX(0,N84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O85,-($A85+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O109=\"n/a\",O85,IFERROR(IF((OFFSET($C85,0,$A85))<0,\nMIN(0,O85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85)))),\nMAX(0,O85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P86,-($A86+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P110=\"n/a\",P86,IFERROR(IF((OFFSET($C86,0,$A86))<0,\nMIN(0,P86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86)))),\nMAX(0,P86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q87,-($A87+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q111=\"n/a\",Q87,IFERROR(IF((OFFSET($C87,0,$A87))<0,\nMIN(0,Q87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87)))),\nMAX(0,Q87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R88,-($A88+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R112=\"n/a\",R88,IFERROR(IF((OFFSET($C88,0,$A88))<0,\nMIN(0,R88-(OFFSET($C88,0,$A88)/(OFFSET($C83,-$A87,$A88)))),\nMAX(0,R88-(OFFSET($C88,0,$A88)/(OFFSET($C83,-$A87,$A88))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S89,-($A89+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S113=\"n/a\",S89,IFERROR(IF((OFFSET($C89,0,$A89))<0,\nMIN(0,S89-(OFFSET($C89,0,$A89)/(OFFSET($C84,-$A88,$A89)))),\nMAX(0,S89-(OFFSET($C89,0,$A89)/(OFFSET($C84,-$A88,$A89))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T90,-($A90+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T114=\"n/a\",T90,IFERROR(IF((OFFSET($C90,0,$A90))<0,\nMIN(0,T90-(OFFSET($C90,0,$A90)/(OFFSET($C85,-$A89,$A90)))),\nMAX(0,T90-(OFFSET($C90,0,$A90)/(OFFSET($C85,-$A89,$A90))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U91,-($A91+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U115=\"n/a\",U91,IFERROR(IF((OFFSET($C91,0,$A91))<0,\nMIN(0,U91-(OFFSET($C91,0,$A91)/(OFFSET($C86,-$A90,$A91)))),\nMAX(0,U91-(OFFSET($C91,0,$A91)/(OFFSET($C86,-$A90,$A91))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V92,-($A92+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V116=\"n/a\",V92,IFERROR(IF((OFFSET($C92,0,$A92))<0,\nMIN(0,V92-(OFFSET($C92,0,$A92)/(OFFSET($C87,-$A91,$A92)))),\nMAX(0,V92-(OFFSET($C92,0,$A92)/(OFFSET($C87,-$A91,$A92))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W93,-($A93+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C96=\"n/a\",\"n/a\",IF(AND(C96<1,D70=0),0,\nIF(D70=0,C96-1,\nIF(C96<1,D71,\n(((C96-1)*(C72-(C72/(C96))))+((D70/D$10)*D71))/(D72)))))","v":0},0,0,0,0,{"$f":"IF(H96=\"n/a\",\"n/a\",IF(AND(H96<1,I70=0),0,\nIF(I70=0,H96-1,\nIF(H96<1,I71,\n(((H96-1)*(H72-(H72/(H96))))+((I70/I$10)*I71))/(I72)))))","v":0},{"$f":"IF(I96=\"n/a\",\"n/a\",IF(AND(I96<1,J70=0),0,\nIF(J70=0,I96-1,\nIF(I96<1,J71,\n(((I96-1)*(I72-(I72/(I96))))+((J70/J$10)*J71))/(J72)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C97,(-$A73-ROWS(C69:C96)),0)","v":38.302553263930903},{"$f":"IF(C97=\"n/a\",\"n/a\",MAX(0,C97-1))","v":37.302553263930903},{"$f":"IF(D97=\"n/a\",\"n/a\",MAX(0,D97-1))","v":36.302553263930903},{"$f":"IF(E97=\"n/a\",\"n/a\",MAX(0,E97-1))","v":35.302553263930903},{"$f":"IF(F97=\"n/a\",\"n/a\",MAX(0,F97-1))","v":34.302553263930903},{"$f":"IF(G97=\"n/a\",\"n/a\",MAX(0,G97-1))","v":33.302553263930903},{"$f":"IF(H97=\"n/a\",\"n/a\",MAX(0,H97-1))","v":32.302553263930903},{"$f":"IF(I97=\"n/a\",\"n/a\",MAX(0,I97-1))","v":31.302553263930903},{"$f":"IF(J97=\"n/a\",\"n/a\",MAX(0,J97-1))","v":30.302553263930903},{"$f":"IF(K97=\"n/a\",\"n/a\",MAX(0,K97-1))","v":29.302553263930903},{"$f":"IF(L97=\"n/a\",\"n/a\",MAX(0,L97-1))","v":28.302553263930903},{"$f":"IF(M97=\"n/a\",\"n/a\",MAX(0,M97-1))","v":27.302553263930903},{"$f":"IF(N97=\"n/a\",\"n/a\",MAX(0,N97-1))","v":26.302553263930903},{"$f":"IF(O97=\"n/a\",\"n/a\",MAX(0,O97-1))","v":25.302553263930903},{"$f":"IF(P97=\"n/a\",\"n/a\",MAX(0,P97-1))","v":24.302553263930903},{"$f":"IF(Q97=\"n/a\",\"n/a\",MAX(0,Q97-1))","v":23.302553263930903},{"$f":"IF(R97=\"n/a\",\"n/a\",MAX(0,R97-1))","v":22.302553263930903},{"$f":"IF(S97=\"n/a\",\"n/a\",MAX(0,S97-1))","v":21.302553263930903},{"$f":"IF(T97=\"n/a\",\"n/a\",MAX(0,T97-1))","v":20.302553263930903},{"$f":"IF(U97=\"n/a\",\"n/a\",MAX(0,U97-1))","v":19.302553263930903},{"$f":"IF(V97=\"n/a\",\"n/a\",MAX(0,V97-1))","v":18.302553263930903}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D98,(-$A74-ROWS(D70:D97)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976,37.6142916246976,36.6142916246976,35.6142916246976,34.6142916246976,33.6142916246976,32.6142916246976,31.6142916246976]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E99,(-$A75-ROWS(E71:E98)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976,37.6142916246976,36.6142916246976,35.6142916246976,34.6142916246976,33.6142916246976,32.6142916246976]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F100,(-$A76-ROWS(F72:F99)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976,37.6142916246976,36.6142916246976,35.6142916246976,34.6142916246976,33.6142916246976]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G101,(-$A77-ROWS(G73:G100)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976,37.6142916246976,36.6142916246976,35.6142916246976,34.6142916246976]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H102,(-$A78-ROWS(H74:H101)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976,37.6142916246976,36.6142916246976,35.6142916246976]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I103,(-$A79-ROWS(I75:I102)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976,37.6142916246976,36.6142916246976]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J104,(-$A80-ROWS(J76:J103)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976,37.6142916246976]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K105,(-$A81-ROWS(K77:K104)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L106,(-$A82-ROWS(L78:L105)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M107,(-$A83-ROWS(M79:M106)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A84)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N108,(-$A84-ROWS(N80:N107)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O109,(-$A85-ROWS(O81:O108)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P110,(-$A86-ROWS(P82:P109)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q111,(-$A87-ROWS(Q83:Q110)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R112,(-$A88-ROWS(R84:R111)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S113,(-$A89-ROWS(S85:S112)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T114,(-$A90-ROWS(T86:T113)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U115,(-$A91-ROWS(U87:U114)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V116,(-$A92-ROWS(V88:V115)),0)","v":0},{"$f":"IF(V116=\"n/a\",\"n/a\",MAX(0,V116-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W117,(-$A93-ROWS(W89:W116)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C69<>\"n/a\",C69<>\"n/a\"),IF(SUM(C72:C94)=0,0,IF((SUMPRODUCT(C72:C94,C96:C118)/SUM(C72:C94))<0,1,(SUMPRODUCT(C72:C94,C96:C118)/SUM(C72:C94)))),\"n/a\"))","v":38.302553263930903},{"$f":"(IF(OR($C69<>\"n/a\",D69<>\"n/a\"),IF(SUM(D72:D94)=0,0,IF((SUMPRODUCT(D72:D94,D96:D118)/SUM(D72:D94))<0,1,(SUMPRODUCT(D72:D94,D96:D118)/SUM(D72:D94)))),\"n/a\"))","v":37.302553263930903},{"$f":"(IF(OR($C69<>\"n/a\",E69<>\"n/a\"),IF(SUM(E72:E94)=0,0,IF((SUMPRODUCT(E72:E94,E96:E118)/SUM(E72:E94))<0,1,(SUMPRODUCT(E72:E94,E96:E118)/SUM(E72:E94)))),\"n/a\"))","v":36.302553263930903},{"$f":"(IF(OR($C69<>\"n/a\",F69<>\"n/a\"),IF(SUM(F72:F94)=0,0,IF((SUMPRODUCT(F72:F94,F96:F118)/SUM(F72:F94))<0,1,(SUMPRODUCT(F72:F94,F96:F118)/SUM(F72:F94)))),\"n/a\"))","v":35.302553263930903},{"$f":"(IF(OR($C69<>\"n/a\",G69<>\"n/a\"),IF(SUM(G72:G94)=0,0,IF((SUMPRODUCT(G72:G94,G96:G118)/SUM(G72:G94))<0,1,(SUMPRODUCT(G72:G94,G96:G118)/SUM(G72:G94)))),\"n/a\"))","v":34.302553263930903},{"$f":"(IF(OR($C69<>\"n/a\",H69<>\"n/a\"),IF(SUM(H72:H94)=0,0,IF((SUMPRODUCT(H72:H94,H96:H118)/SUM(H72:H94))<0,1,(SUMPRODUCT(H72:H94,H96:H118)/SUM(H72:H94)))),\"n/a\"))","v":33.302553263930903},{"$f":"(IF(OR($C69<>\"n/a\",I69<>\"n/a\"),IF(SUM(I72:I94)=0,0,IF((SUMPRODUCT(I72:I94,I96:I118)/SUM(I72:I94))<0,1,(SUMPRODUCT(I72:I94,I96:I118)/SUM(I72:I94)))),\"n/a\"))","v":32.302553263930903},{"$f":"(IF(OR($C69<>\"n/a\",J69<>\"n/a\"),IF(SUM(J72:J94)=0,0,IF((SUMPRODUCT(J72:J94,J96:J118)/SUM(J72:J94))<0,1,(SUMPRODUCT(J72:J94,J96:J118)/SUM(J72:J94)))),\"n/a\"))","v":31.302553263930903},{"$f":"(IF(OR($C69<>\"n/a\",K69<>\"n/a\"),IF(SUM(K72:K94)=0,0,IF((SUMPRODUCT(K72:K94,K96:K118)/SUM(K72:K94))<0,1,(SUMPRODUCT(K72:K94,K96:K118)/SUM(K72:K94)))),\"n/a\"))","v":30.302553263930903},{"$f":"(IF(OR($C69<>\"n/a\",L69<>\"n/a\"),IF(SUM(L72:L94)=0,0,IF((SUMPRODUCT(L72:L94,L96:L118)/SUM(L72:L94))<0,1,(SUMPRODUCT(L72:L94,L96:L118)/SUM(L72:L94)))),\"n/a\"))","v":29.302553263930903},{"$f":"(IF(OR($C69<>\"n/a\",M69<>\"n/a\"),IF(SUM(M72:M94)=0,0,IF((SUMPRODUCT(M72:M94,M96:M118)/SUM(M72:M94))<0,1,(SUMPRODUCT(M72:M94,M96:M118)/SUM(M72:M94)))),\"n/a\"))","v":28.302553263930907},{"$f":"(IF(OR($C69<>\"n/a\",N69<>\"n/a\"),IF(SUM(N72:N94)=0,0,IF((SUMPRODUCT(N72:N94,N96:N118)/SUM(N72:N94))<0,1,(SUMPRODUCT(N72:N94,N96:N118)/SUM(N72:N94)))),\"n/a\"))","v":27.302553263930903},{"$f":"(IF(OR($C69<>\"n/a\",O69<>\"n/a\"),IF(SUM(O72:O94)=0,0,IF((SUMPRODUCT(O72:O94,O96:O118)/SUM(O72:O94))<0,1,(SUMPRODUCT(O72:O94,O96:O118)/SUM(O72:O94)))),\"n/a\"))","v":26.302553263930907},{"$f":"(IF(OR($C69<>\"n/a\",P69<>\"n/a\"),IF(SUM(P72:P94)=0,0,IF((SUMPRODUCT(P72:P94,P96:P118)/SUM(P72:P94))<0,1,(SUMPRODUCT(P72:P94,P96:P118)/SUM(P72:P94)))),\"n/a\"))","v":25.302553263930903},{"$f":"(IF(OR($C69<>\"n/a\",Q69<>\"n/a\"),IF(SUM(Q72:Q94)=0,0,IF((SUMPRODUCT(Q72:Q94,Q96:Q118)/SUM(Q72:Q94))<0,1,(SUMPRODUCT(Q72:Q94,Q96:Q118)/SUM(Q72:Q94)))),\"n/a\"))","v":24.302553263930903},{"$f":"(IF(OR($C69<>\"n/a\",R69<>\"n/a\"),IF(SUM(R72:R94)=0,0,IF((SUMPRODUCT(R72:R94,R96:R118)/SUM(R72:R94))<0,1,(SUMPRODUCT(R72:R94,R96:R118)/SUM(R72:R94)))),\"n/a\"))","v":23.302553263930903},{"$f":"(IF(OR($C69<>\"n/a\",S69<>\"n/a\"),IF(SUM(S72:S94)=0,0,IF((SUMPRODUCT(S72:S94,S96:S118)/SUM(S72:S94))<0,1,(SUMPRODUCT(S72:S94,S96:S118)/SUM(S72:S94)))),\"n/a\"))","v":22.302553263930903},{"$f":"(IF(OR($C69<>\"n/a\",T69<>\"n/a\"),IF(SUM(T72:T94)=0,0,IF((SUMPRODUCT(T72:T94,T96:T118)/SUM(T72:T94))<0,1,(SUMPRODUCT(T72:T94,T96:T118)/SUM(T72:T94)))),\"n/a\"))","v":21.302553263930903},{"$f":"(IF(OR($C69<>\"n/a\",U69<>\"n/a\"),IF(SUM(U72:U94)=0,0,IF((SUMPRODUCT(U72:U94,U96:U118)/SUM(U72:U94))<0,1,(SUMPRODUCT(U72:U94,U96:U118)/SUM(U72:U94)))),\"n/a\"))","v":20.302553263930903},{"$f":"(IF(OR($C69<>\"n/a\",V69<>\"n/a\"),IF(SUM(V72:V94)=0,0,IF((SUMPRODUCT(V72:V94,V96:V118)/SUM(V72:V94))<0,1,(SUMPRODUCT(V72:V94,V96:V118)/SUM(V72:V94)))),\"n/a\"))","v":19.302553263930903},{"$f":"(IF(OR($C69<>\"n/a\",W69<>\"n/a\"),IF(SUM(W72:W94)=0,0,IF((SUMPRODUCT(W72:W94,W96:W118)/SUM(W72:W94))<0,1,(SUMPRODUCT(W72:W94,W96:W118)/SUM(W72:W94)))),\"n/a\"))","v":18.302553263930903}]
[]
["Asset Class 3",{"$f":"VLOOKUP($A121,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Substations"}]
[{"$f":"VALUE(REPLACE(A121,1,12,\"\"))","v":3},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A122,0)","v":2088.7011860645621},{"$f":"OFFSET('RFM input'!H$70,$A122,0)-OFFSET('RFM input'!H$134,$A122,0)-OFFSET('RFM input'!H$198,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A122,0)-OFFSET('RFM input'!I$134,$A122,0)-OFFSET('RFM input'!I$198,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A122,0)-OFFSET('RFM input'!J$134,$A122,0)-OFFSET('RFM input'!J$198,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A122,0)-OFFSET('RFM input'!K$134,$A122,0)-OFFSET('RFM input'!K$198,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A122,0)-OFFSET('RFM input'!L$134,$A122,0)-OFFSET('RFM input'!L$198,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A122,0)-OFFSET('RFM input'!M$134,$A122,0)-OFFSET('RFM input'!M$198,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A122,0)-OFFSET('RFM input'!N$134,$A122,0)-OFFSET('RFM input'!N$198,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A122,0)-OFFSET('RFM input'!O$134,$A122,0)-OFFSET('RFM input'!O$198,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A122,0)-OFFSET('RFM input'!P$134,$A122,0)-OFFSET('RFM input'!P$198,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A122,0)-OFFSET('RFM input'!Q$134,$A122,0)-OFFSET('RFM input'!Q$198,$A122,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A122,0)","v":28.198677793395181},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":39.999898301618771}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A122,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A122,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A122,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A122,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A122,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A122,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A122,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A122,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A122,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A122,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A122,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A122,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A122,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A122,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A122,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A122,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A122,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A122,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A122,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A122,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D150=\"n/a\",0,IF(AND(D124=0,C126=0),0,\nIF(AND(D124<>0,C126=0),(D124/D$10),\nIF(AND(D125<>0,C126<>0),(C126-(C126/C150))+(D124/D$10),\nIF(C150<1,0,(C126-(C126/C150)))))))","v":0},{"$f":"IF(E150=\"n/a\",0,IF(AND(E124=0,D126=0),0,\nIF(AND(E124<>0,D126=0),(E124/E$10),\nIF(AND(E125<>0,D126<>0),(D126-(D126/D150))+(E124/E$10),\nIF(D150<1,0,(D126-(D126/D150)))))))","v":0},{"$f":"IF(F150=\"n/a\",0,IF(AND(F124=0,E126=0),0,\nIF(AND(F124<>0,E126=0),(F124/F$10),\nIF(AND(F125<>0,E126<>0),(E126-(E126/E150))+(F124/F$10),\nIF(E150<1,0,(E126-(E126/E150)))))))","v":0},{"$f":"IF(G150=\"n/a\",0,IF(AND(G124=0,F126=0),0,\nIF(AND(G124<>0,F126=0),(G124/G$10),\nIF(AND(G125<>0,F126<>0),(F126-(F126/F150))+(G124/G$10),\nIF(F150<1,0,(F126-(F126/F150)))))))","v":0},{"$f":"IF(H150=\"n/a\",0,IF(AND(H124=0,G126=0),0,\nIF(AND(H124<>0,G126=0),(H124/H$10),\nIF(AND(H125<>0,G126<>0),(G126-(G126/G150))+(H124/H$10),\nIF(G150<1,0,(G126-(G126/G150)))))))","v":0},{"$f":"IF(I150=\"n/a\",0,IF(AND(I124=0,H126=0),0,\nIF(AND(I124<>0,H126=0),(I124/I$10),\nIF(AND(I125<>0,H126<>0),(H126-(H126/H150))+(I124/I$10),\nIF(H150<1,0,(H126-(H126/H150)))))))","v":0},{"$f":"IF(J150=\"n/a\",0,IF(AND(J124=0,I126=0),0,\nIF(AND(J124<>0,I126=0),(J124/J$10),\nIF(AND(J125<>0,I126<>0),(I126-(I126/I150))+(J124/J$10),\nIF(I150<1,0,(I126-(I126/I150)))))))","v":0},{"$f":"IF(K150=\"n/a\",0,IF(AND(K124=0,J126=0),0,\nIF(AND(K124<>0,J126=0),(K124/K$10),\nIF(AND(K125<>0,J126<>0),(J126-(J126/J150))+(K124/K$10),\nIF(J150<1,0,(J126-(J126/J150)))))))","v":0},{"$f":"IF(L150=\"n/a\",0,IF(AND(L124=0,K126=0),0,\nIF(AND(L124<>0,K126=0),(L124/L$10),\nIF(AND(L125<>0,K126<>0),(K126-(K126/K150))+(L124/L$10),\nIF(K150<1,0,(K126-(K126/K150)))))))","v":0},{"$f":"IF(M150=\"n/a\",0,IF(AND(M124=0,L126=0),0,\nIF(AND(M124<>0,L126=0),(M124/M$10),\nIF(AND(M125<>0,L126<>0),(L126-(L126/L150))+(M124/M$10),\nIF(L150<1,0,(L126-(L126/L150)))))))","v":0},{"$f":"IF(N150=\"n/a\",0,IF(AND(N124=0,M126=0),0,\nIF(AND(N124<>0,M126=0),(N124/N$10),\nIF(AND(N125<>0,M126<>0),(M126-(M126/M150))+(N124/N$10),\nIF(M150<1,0,(M126-(M126/M150)))))))","v":0},{"$f":"IF(O150=\"n/a\",0,IF(AND(O124=0,N126=0),0,\nIF(AND(O124<>0,N126=0),(O124/O$10),\nIF(AND(O125<>0,N126<>0),(N126-(N126/N150))+(O124/O$10),\nIF(N150<1,0,(N126-(N126/N150)))))))","v":0},{"$f":"IF(P150=\"n/a\",0,IF(AND(P124=0,O126=0),0,\nIF(AND(P124<>0,O126=0),(P124/P$10),\nIF(AND(P125<>0,O126<>0),(O126-(O126/O150))+(P124/P$10),\nIF(O150<1,0,(O126-(O126/O150)))))))","v":0},{"$f":"IF(Q150=\"n/a\",0,IF(AND(Q124=0,P126=0),0,\nIF(AND(Q124<>0,P126=0),(Q124/Q$10),\nIF(AND(Q125<>0,P126<>0),(P126-(P126/P150))+(Q124/Q$10),\nIF(P150<1,0,(P126-(P126/P150)))))))","v":0},{"$f":"IF(R150=\"n/a\",0,IF(AND(R124=0,Q126=0),0,\nIF(AND(R124<>0,Q126=0),(R124/R$10),\nIF(AND(R125<>0,Q126<>0),(Q126-(Q126/Q150))+(R124/R$10),\nIF(Q150<1,0,(Q126-(Q126/Q150)))))))","v":0},{"$f":"IF(S150=\"n/a\",0,IF(AND(S124=0,R126=0),0,\nIF(AND(S124<>0,R126=0),(S124/S$10),\nIF(AND(S125<>0,R126<>0),(R126-(R126/R150))+(S124/S$10),\nIF(R150<1,0,(R126-(R126/R150)))))))","v":0},{"$f":"IF(T150=\"n/a\",0,IF(AND(T124=0,S126=0),0,\nIF(AND(T124<>0,S126=0),(T124/T$10),\nIF(AND(T125<>0,S126<>0),(S126-(S126/S150))+(T124/T$10),\nIF(S150<1,0,(S126-(S126/S150)))))))","v":0},{"$f":"IF(U150=\"n/a\",0,IF(AND(U124=0,T126=0),0,\nIF(AND(U124<>0,T126=0),(U124/U$10),\nIF(AND(U125<>0,T126<>0),(T126-(T126/T150))+(U124/U$10),\nIF(T150<1,0,(T126-(T126/T150)))))))","v":0},{"$f":"IF(V150=\"n/a\",0,IF(AND(V124=0,U126=0),0,\nIF(AND(V124<>0,U126=0),(V124/V$10),\nIF(AND(V125<>0,U126<>0),(U126-(U126/U150))+(V124/V$10),\nIF(U150<1,0,(U126-(U126/U150)))))))","v":0},{"$f":"IF(W150=\"n/a\",0,IF(AND(W124=0,V126=0),0,\nIF(AND(W124<>0,V126=0),(W124/W$10),\nIF(AND(W125<>0,V126<>0),(V126-(V126/V150))+(W124/W$10),\nIF(V150<1,0,(V126-(V126/V150)))))))","v":0}]
[{"$f":"A126+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C122/C$10","v":2088.7011860645621},{"$f":"IF(C151=\"n/a\",C127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,C127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,C127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":2014.6302951749974},{"$f":"IF(D151=\"n/a\",D127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,D127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,D127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":1940.5594042854327},{"$f":"IF(E151=\"n/a\",E127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,E127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,E127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":1866.488513395868},{"$f":"IF(F151=\"n/a\",F127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,F127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,F127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":1792.4176225063034},{"$f":"IF(G151=\"n/a\",G127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,G127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,G127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":1718.3467316167387},{"$f":"IF(H151=\"n/a\",H127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,H127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,H127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":1644.275840727174},{"$f":"IF(I151=\"n/a\",I127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,I127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,I127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":1570.2049498376093},{"$f":"IF(J151=\"n/a\",J127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,J127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,J127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":1496.1340589480446},{"$f":"IF(K151=\"n/a\",K127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,K127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,K127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":1422.06316805848},{"$f":"IF(L151=\"n/a\",L127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,L127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,L127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":1347.9922771689153},{"$f":"IF(M151=\"n/a\",M127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,M127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,M127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":1273.9213862793506},{"$f":"IF(N151=\"n/a\",N127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,N127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,N127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":1199.8504953897859},{"$f":"IF(O151=\"n/a\",O127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,O127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,O127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":1125.7796045002212},{"$f":"IF(P151=\"n/a\",P127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,P127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,P127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":1051.7087136106566},{"$f":"IF(Q151=\"n/a\",Q127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,Q127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,Q127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":977.63782272109199},{"$f":"IF(R151=\"n/a\",R127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,R127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,R127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":903.56693183152743},{"$f":"IF(S151=\"n/a\",S127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,S127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,S127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":829.49604094196286},{"$f":"IF(T151=\"n/a\",T127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,T127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,T127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":755.42515005239829},{"$f":"IF(U151=\"n/a\",U127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,U127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,U127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":681.35425916283373},{"$f":"IF(V151=\"n/a\",V127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,V127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,V127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":607.28336827326916}]
[{"$f":"A127+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A128)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D128,-($A128+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D152=\"n/a\",D128,IFERROR(IF((OFFSET($C128,0,$A128))<0,\nMIN(0,D128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128)))),\nMAX(0,D128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E129,-($A129+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E153=\"n/a\",E129,IFERROR(IF((OFFSET($C129,0,$A129))<0,\nMIN(0,E129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129)))),\nMAX(0,E129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F130,-($A130+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F154=\"n/a\",F130,IFERROR(IF((OFFSET($C130,0,$A130))<0,\nMIN(0,F130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130)))),\nMAX(0,F130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G131,-($A131+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G155=\"n/a\",G131,IFERROR(IF((OFFSET($C131,0,$A131))<0,\nMIN(0,G131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131)))),\nMAX(0,G131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H132,-($A132+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H156=\"n/a\",H132,IFERROR(IF((OFFSET($C132,0,$A132))<0,\nMIN(0,H132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132)))),\nMAX(0,H132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I133,-($A133+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I157=\"n/a\",I133,IFERROR(IF((OFFSET($C133,0,$A133))<0,\nMIN(0,I133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133)))),\nMAX(0,I133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J134,-($A134+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J158=\"n/a\",J134,IFERROR(IF((OFFSET($C134,0,$A134))<0,\nMIN(0,J134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134)))),\nMAX(0,J134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K135,-($A135+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K159=\"n/a\",K135,IFERROR(IF((OFFSET($C135,0,$A135))<0,\nMIN(0,K135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135)))),\nMAX(0,K135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L136,-($A136+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L160=\"n/a\",L136,IFERROR(IF((OFFSET($C136,0,$A136))<0,\nMIN(0,L136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136)))),\nMAX(0,L136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M137,-($A137+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M161=\"n/a\",M137,IFERROR(IF((OFFSET($C137,0,$A137))<0,\nMIN(0,M137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137)))),\nMAX(0,M137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N138,-($A138+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N162=\"n/a\",N138,IFERROR(IF((OFFSET($C138,0,$A138))<0,\nMIN(0,N138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138)))),\nMAX(0,N138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O139,-($A139+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O163=\"n/a\",O139,IFERROR(IF((OFFSET($C139,0,$A139))<0,\nMIN(0,O139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139)))),\nMAX(0,O139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P140,-($A140+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P164=\"n/a\",P140,IFERROR(IF((OFFSET($C140,0,$A140))<0,\nMIN(0,P140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140)))),\nMAX(0,P140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q141,-($A141+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q165=\"n/a\",Q141,IFERROR(IF((OFFSET($C141,0,$A141))<0,\nMIN(0,Q141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141)))),\nMAX(0,Q141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R142,-($A142+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R166=\"n/a\",R142,IFERROR(IF((OFFSET($C142,0,$A142))<0,\nMIN(0,R142-(OFFSET($C142,0,$A142)/(OFFSET($C137,-$A141,$A142)))),\nMAX(0,R142-(OFFSET($C142,0,$A142)/(OFFSET($C137,-$A141,$A142))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S143,-($A143+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S167=\"n/a\",S143,IFERROR(IF((OFFSET($C143,0,$A143))<0,\nMIN(0,S143-(OFFSET($C143,0,$A143)/(OFFSET($C138,-$A142,$A143)))),\nMAX(0,S143-(OFFSET($C143,0,$A143)/(OFFSET($C138,-$A142,$A143))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T144,-($A144+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T168=\"n/a\",T144,IFERROR(IF((OFFSET($C144,0,$A144))<0,\nMIN(0,T144-(OFFSET($C144,0,$A144)/(OFFSET($C139,-$A143,$A144)))),\nMAX(0,T144-(OFFSET($C144,0,$A144)/(OFFSET($C139,-$A143,$A144))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U145,-($A145+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U169=\"n/a\",U145,IFERROR(IF((OFFSET($C145,0,$A145))<0,\nMIN(0,U145-(OFFSET($C145,0,$A145)/(OFFSET($C140,-$A144,$A145)))),\nMAX(0,U145-(OFFSET($C145,0,$A145)/(OFFSET($C140,-$A144,$A145))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V146,-($A146+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V170=\"n/a\",V146,IFERROR(IF((OFFSET($C146,0,$A146))<0,\nMIN(0,V146-(OFFSET($C146,0,$A146)/(OFFSET($C141,-$A145,$A146)))),\nMAX(0,V146-(OFFSET($C146,0,$A146)/(OFFSET($C141,-$A145,$A146))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W147,-($A147+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C150=\"n/a\",\"n/a\",IF(AND(C150<1,D124=0),0,\nIF(D124=0,C150-1,\nIF(C150<1,D125,\n(((C150-1)*(C126-(C126/(C150))))+((D124/D$10)*D125))/(D126)))))","v":0},0,0,0,0,{"$f":"IF(H150=\"n/a\",\"n/a\",IF(AND(H150<1,I124=0),0,\nIF(I124=0,H150-1,\nIF(H150<1,I125,\n(((H150-1)*(H126-(H126/(H150))))+((I124/I$10)*I125))/(I126)))))","v":0},{"$f":"IF(I150=\"n/a\",\"n/a\",IF(AND(I150<1,J124=0),0,\nIF(J124=0,I150-1,\nIF(I150<1,J125,\n(((I150-1)*(I126-(I126/(I150))))+((J124/J$10)*J125))/(J126)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C151,(-$A127-ROWS(C123:C150)),0)","v":28.198677793395181},{"$f":"IF(C151=\"n/a\",\"n/a\",MAX(0,C151-1))","v":27.198677793395181},{"$f":"IF(D151=\"n/a\",\"n/a\",MAX(0,D151-1))","v":26.198677793395181},{"$f":"IF(E151=\"n/a\",\"n/a\",MAX(0,E151-1))","v":25.198677793395181},{"$f":"IF(F151=\"n/a\",\"n/a\",MAX(0,F151-1))","v":24.198677793395181},{"$f":"IF(G151=\"n/a\",\"n/a\",MAX(0,G151-1))","v":23.198677793395181},{"$f":"IF(H151=\"n/a\",\"n/a\",MAX(0,H151-1))","v":22.198677793395181},{"$f":"IF(I151=\"n/a\",\"n/a\",MAX(0,I151-1))","v":21.198677793395181},{"$f":"IF(J151=\"n/a\",\"n/a\",MAX(0,J151-1))","v":20.198677793395181},{"$f":"IF(K151=\"n/a\",\"n/a\",MAX(0,K151-1))","v":19.198677793395181},{"$f":"IF(L151=\"n/a\",\"n/a\",MAX(0,L151-1))","v":18.198677793395181},{"$f":"IF(M151=\"n/a\",\"n/a\",MAX(0,M151-1))","v":17.198677793395181},{"$f":"IF(N151=\"n/a\",\"n/a\",MAX(0,N151-1))","v":16.198677793395181},{"$f":"IF(O151=\"n/a\",\"n/a\",MAX(0,O151-1))","v":15.198677793395181},{"$f":"IF(P151=\"n/a\",\"n/a\",MAX(0,P151-1))","v":14.198677793395181},{"$f":"IF(Q151=\"n/a\",\"n/a\",MAX(0,Q151-1))","v":13.198677793395181},{"$f":"IF(R151=\"n/a\",\"n/a\",MAX(0,R151-1))","v":12.198677793395181},{"$f":"IF(S151=\"n/a\",\"n/a\",MAX(0,S151-1))","v":11.198677793395181},{"$f":"IF(T151=\"n/a\",\"n/a\",MAX(0,T151-1))","v":10.198677793395181},{"$f":"IF(U151=\"n/a\",\"n/a\",MAX(0,U151-1))","v":9.1986777933951807},{"$f":"IF(V151=\"n/a\",\"n/a\",MAX(0,V151-1))","v":8.1986777933951807}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D152,(-$A128-ROWS(D124:D151)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771,26.999898301618771,25.999898301618771,24.999898301618771,23.999898301618771,22.999898301618771,21.999898301618771,20.999898301618771]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E153,(-$A129-ROWS(E125:E152)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771,26.999898301618771,25.999898301618771,24.999898301618771,23.999898301618771,22.999898301618771,21.999898301618771]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F154,(-$A130-ROWS(F126:F153)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771,26.999898301618771,25.999898301618771,24.999898301618771,23.999898301618771,22.999898301618771]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G155,(-$A131-ROWS(G127:G154)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771,26.999898301618771,25.999898301618771,24.999898301618771,23.999898301618771]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H156,(-$A132-ROWS(H128:H155)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771,26.999898301618771,25.999898301618771,24.999898301618771]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I157,(-$A133-ROWS(I129:I156)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771,26.999898301618771,25.999898301618771]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J158,(-$A134-ROWS(J130:J157)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771,26.999898301618771]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K159,(-$A135-ROWS(K131:K158)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L160,(-$A136-ROWS(L132:L159)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M161,(-$A137-ROWS(M133:M160)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N162,(-$A138-ROWS(N134:N161)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O163,(-$A139-ROWS(O135:O162)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P164,(-$A140-ROWS(P136:P163)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q165,(-$A141-ROWS(Q137:Q164)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R166,(-$A142-ROWS(R138:R165)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S167,(-$A143-ROWS(S139:S166)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T168,(-$A144-ROWS(T140:T167)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U169,(-$A145-ROWS(U141:U168)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V170,(-$A146-ROWS(V142:V169)),0)","v":0},{"$f":"IF(V170=\"n/a\",\"n/a\",MAX(0,V170-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W171,(-$A147-ROWS(W143:W170)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C123<>\"n/a\",C123<>\"n/a\"),IF(SUM(C126:C148)=0,0,IF((SUMPRODUCT(C126:C148,C150:C172)/SUM(C126:C148))<0,1,(SUMPRODUCT(C126:C148,C150:C172)/SUM(C126:C148)))),\"n/a\"))","v":28.198677793395181},{"$f":"(IF(OR($C123<>\"n/a\",D123<>\"n/a\"),IF(SUM(D126:D148)=0,0,IF((SUMPRODUCT(D126:D148,D150:D172)/SUM(D126:D148))<0,1,(SUMPRODUCT(D126:D148,D150:D172)/SUM(D126:D148)))),\"n/a\"))","v":27.198677793395181},{"$f":"(IF(OR($C123<>\"n/a\",E123<>\"n/a\"),IF(SUM(E126:E148)=0,0,IF((SUMPRODUCT(E126:E148,E150:E172)/SUM(E126:E148))<0,1,(SUMPRODUCT(E126:E148,E150:E172)/SUM(E126:E148)))),\"n/a\"))","v":26.198677793395181},{"$f":"(IF(OR($C123<>\"n/a\",F123<>\"n/a\"),IF(SUM(F126:F148)=0,0,IF((SUMPRODUCT(F126:F148,F150:F172)/SUM(F126:F148))<0,1,(SUMPRODUCT(F126:F148,F150:F172)/SUM(F126:F148)))),\"n/a\"))","v":25.198677793395181},{"$f":"(IF(OR($C123<>\"n/a\",G123<>\"n/a\"),IF(SUM(G126:G148)=0,0,IF((SUMPRODUCT(G126:G148,G150:G172)/SUM(G126:G148))<0,1,(SUMPRODUCT(G126:G148,G150:G172)/SUM(G126:G148)))),\"n/a\"))","v":24.198677793395181},{"$f":"(IF(OR($C123<>\"n/a\",H123<>\"n/a\"),IF(SUM(H126:H148)=0,0,IF((SUMPRODUCT(H126:H148,H150:H172)/SUM(H126:H148))<0,1,(SUMPRODUCT(H126:H148,H150:H172)/SUM(H126:H148)))),\"n/a\"))","v":23.198677793395184},{"$f":"(IF(OR($C123<>\"n/a\",I123<>\"n/a\"),IF(SUM(I126:I148)=0,0,IF((SUMPRODUCT(I126:I148,I150:I172)/SUM(I126:I148))<0,1,(SUMPRODUCT(I126:I148,I150:I172)/SUM(I126:I148)))),\"n/a\"))","v":22.198677793395181},{"$f":"(IF(OR($C123<>\"n/a\",J123<>\"n/a\"),IF(SUM(J126:J148)=0,0,IF((SUMPRODUCT(J126:J148,J150:J172)/SUM(J126:J148))<0,1,(SUMPRODUCT(J126:J148,J150:J172)/SUM(J126:J148)))),\"n/a\"))","v":21.198677793395181},{"$f":"(IF(OR($C123<>\"n/a\",K123<>\"n/a\"),IF(SUM(K126:K148)=0,0,IF((SUMPRODUCT(K126:K148,K150:K172)/SUM(K126:K148))<0,1,(SUMPRODUCT(K126:K148,K150:K172)/SUM(K126:K148)))),\"n/a\"))","v":20.198677793395181},{"$f":"(IF(OR($C123<>\"n/a\",L123<>\"n/a\"),IF(SUM(L126:L148)=0,0,IF((SUMPRODUCT(L126:L148,L150:L172)/SUM(L126:L148))<0,1,(SUMPRODUCT(L126:L148,L150:L172)/SUM(L126:L148)))),\"n/a\"))","v":19.198677793395181},{"$f":"(IF(OR($C123<>\"n/a\",M123<>\"n/a\"),IF(SUM(M126:M148)=0,0,IF((SUMPRODUCT(M126:M148,M150:M172)/SUM(M126:M148))<0,1,(SUMPRODUCT(M126:M148,M150:M172)/SUM(M126:M148)))),\"n/a\"))","v":18.198677793395181},{"$f":"(IF(OR($C123<>\"n/a\",N123<>\"n/a\"),IF(SUM(N126:N148)=0,0,IF((SUMPRODUCT(N126:N148,N150:N172)/SUM(N126:N148))<0,1,(SUMPRODUCT(N126:N148,N150:N172)/SUM(N126:N148)))),\"n/a\"))","v":17.198677793395181},{"$f":"(IF(OR($C123<>\"n/a\",O123<>\"n/a\"),IF(SUM(O126:O148)=0,0,IF((SUMPRODUCT(O126:O148,O150:O172)/SUM(O126:O148))<0,1,(SUMPRODUCT(O126:O148,O150:O172)/SUM(O126:O148)))),\"n/a\"))","v":16.198677793395181},{"$f":"(IF(OR($C123<>\"n/a\",P123<>\"n/a\"),IF(SUM(P126:P148)=0,0,IF((SUMPRODUCT(P126:P148,P150:P172)/SUM(P126:P148))<0,1,(SUMPRODUCT(P126:P148,P150:P172)/SUM(P126:P148)))),\"n/a\"))","v":15.198677793395181},{"$f":"(IF(OR($C123<>\"n/a\",Q123<>\"n/a\"),IF(SUM(Q126:Q148)=0,0,IF((SUMPRODUCT(Q126:Q148,Q150:Q172)/SUM(Q126:Q148))<0,1,(SUMPRODUCT(Q126:Q148,Q150:Q172)/SUM(Q126:Q148)))),\"n/a\"))","v":14.198677793395181},{"$f":"(IF(OR($C123<>\"n/a\",R123<>\"n/a\"),IF(SUM(R126:R148)=0,0,IF((SUMPRODUCT(R126:R148,R150:R172)/SUM(R126:R148))<0,1,(SUMPRODUCT(R126:R148,R150:R172)/SUM(R126:R148)))),\"n/a\"))","v":13.198677793395181},{"$f":"(IF(OR($C123<>\"n/a\",S123<>\"n/a\"),IF(SUM(S126:S148)=0,0,IF((SUMPRODUCT(S126:S148,S150:S172)/SUM(S126:S148))<0,1,(SUMPRODUCT(S126:S148,S150:S172)/SUM(S126:S148)))),\"n/a\"))","v":12.198677793395181},{"$f":"(IF(OR($C123<>\"n/a\",T123<>\"n/a\"),IF(SUM(T126:T148)=0,0,IF((SUMPRODUCT(T126:T148,T150:T172)/SUM(T126:T148))<0,1,(SUMPRODUCT(T126:T148,T150:T172)/SUM(T126:T148)))),\"n/a\"))","v":11.198677793395181},{"$f":"(IF(OR($C123<>\"n/a\",U123<>\"n/a\"),IF(SUM(U126:U148)=0,0,IF((SUMPRODUCT(U126:U148,U150:U172)/SUM(U126:U148))<0,1,(SUMPRODUCT(U126:U148,U150:U172)/SUM(U126:U148)))),\"n/a\"))","v":10.198677793395181},{"$f":"(IF(OR($C123<>\"n/a\",V123<>\"n/a\"),IF(SUM(V126:V148)=0,0,IF((SUMPRODUCT(V126:V148,V150:V172)/SUM(V126:V148))<0,1,(SUMPRODUCT(V126:V148,V150:V172)/SUM(V126:V148)))),\"n/a\"))","v":9.1986777933951807},{"$f":"(IF(OR($C123<>\"n/a\",W123<>\"n/a\"),IF(SUM(W126:W148)=0,0,IF((SUMPRODUCT(W126:W148,W150:W172)/SUM(W126:W148))<0,1,(SUMPRODUCT(W126:W148,W150:W172)/SUM(W126:W148)))),\"n/a\"))","v":8.1986777933951807}]
[]
["Asset Class 4",{"$f":"VLOOKUP($A175,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Transformers"}]
[{"$f":"VALUE(REPLACE(A175,1,12,\"\"))","v":4},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A176,0)","v":490.56948116508511},{"$f":"OFFSET('RFM input'!H$70,$A176,0)-OFFSET('RFM input'!H$134,$A176,0)-OFFSET('RFM input'!H$198,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A176,0)-OFFSET('RFM input'!I$134,$A176,0)-OFFSET('RFM input'!I$198,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A176,0)-OFFSET('RFM input'!J$134,$A176,0)-OFFSET('RFM input'!J$198,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A176,0)-OFFSET('RFM input'!K$134,$A176,0)-OFFSET('RFM input'!K$198,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A176,0)-OFFSET('RFM input'!L$134,$A176,0)-OFFSET('RFM input'!L$198,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A176,0)-OFFSET('RFM input'!M$134,$A176,0)-OFFSET('RFM input'!M$198,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A176,0)-OFFSET('RFM input'!N$134,$A176,0)-OFFSET('RFM input'!N$198,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A176,0)-OFFSET('RFM input'!O$134,$A176,0)-OFFSET('RFM input'!O$198,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A176,0)-OFFSET('RFM input'!P$134,$A176,0)-OFFSET('RFM input'!P$198,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A176,0)-OFFSET('RFM input'!Q$134,$A176,0)-OFFSET('RFM input'!Q$198,$A176,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A176,0)","v":24.912929523732352},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":44.321093342440562}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A176,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A176,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A176,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A176,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A176,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A176,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A176,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A176,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A176,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A176,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A176,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A176,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A176,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A176,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A176,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A176,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A176,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A176,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A176,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A176,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D204=\"n/a\",0,IF(AND(D178=0,C180=0),0,\nIF(AND(D178<>0,C180=0),(D178/D$10),\nIF(AND(D179<>0,C180<>0),(C180-(C180/C204))+(D178/D$10),\nIF(C204<1,0,(C180-(C180/C204)))))))","v":0},{"$f":"IF(E204=\"n/a\",0,IF(AND(E178=0,D180=0),0,\nIF(AND(E178<>0,D180=0),(E178/E$10),\nIF(AND(E179<>0,D180<>0),(D180-(D180/D204))+(E178/E$10),\nIF(D204<1,0,(D180-(D180/D204)))))))","v":0},{"$f":"IF(F204=\"n/a\",0,IF(AND(F178=0,E180=0),0,\nIF(AND(F178<>0,E180=0),(F178/F$10),\nIF(AND(F179<>0,E180<>0),(E180-(E180/E204))+(F178/F$10),\nIF(E204<1,0,(E180-(E180/E204)))))))","v":0},{"$f":"IF(G204=\"n/a\",0,IF(AND(G178=0,F180=0),0,\nIF(AND(G178<>0,F180=0),(G178/G$10),\nIF(AND(G179<>0,F180<>0),(F180-(F180/F204))+(G178/G$10),\nIF(F204<1,0,(F180-(F180/F204)))))))","v":0},{"$f":"IF(H204=\"n/a\",0,IF(AND(H178=0,G180=0),0,\nIF(AND(H178<>0,G180=0),(H178/H$10),\nIF(AND(H179<>0,G180<>0),(G180-(G180/G204))+(H178/H$10),\nIF(G204<1,0,(G180-(G180/G204)))))))","v":0},{"$f":"IF(I204=\"n/a\",0,IF(AND(I178=0,H180=0),0,\nIF(AND(I178<>0,H180=0),(I178/I$10),\nIF(AND(I179<>0,H180<>0),(H180-(H180/H204))+(I178/I$10),\nIF(H204<1,0,(H180-(H180/H204)))))))","v":0},{"$f":"IF(J204=\"n/a\",0,IF(AND(J178=0,I180=0),0,\nIF(AND(J178<>0,I180=0),(J178/J$10),\nIF(AND(J179<>0,I180<>0),(I180-(I180/I204))+(J178/J$10),\nIF(I204<1,0,(I180-(I180/I204)))))))","v":0},{"$f":"IF(K204=\"n/a\",0,IF(AND(K178=0,J180=0),0,\nIF(AND(K178<>0,J180=0),(K178/K$10),\nIF(AND(K179<>0,J180<>0),(J180-(J180/J204))+(K178/K$10),\nIF(J204<1,0,(J180-(J180/J204)))))))","v":0},{"$f":"IF(L204=\"n/a\",0,IF(AND(L178=0,K180=0),0,\nIF(AND(L178<>0,K180=0),(L178/L$10),\nIF(AND(L179<>0,K180<>0),(K180-(K180/K204))+(L178/L$10),\nIF(K204<1,0,(K180-(K180/K204)))))))","v":0},{"$f":"IF(M204=\"n/a\",0,IF(AND(M178=0,L180=0),0,\nIF(AND(M178<>0,L180=0),(M178/M$10),\nIF(AND(M179<>0,L180<>0),(L180-(L180/L204))+(M178/M$10),\nIF(L204<1,0,(L180-(L180/L204)))))))","v":0},{"$f":"IF(N204=\"n/a\",0,IF(AND(N178=0,M180=0),0,\nIF(AND(N178<>0,M180=0),(N178/N$10),\nIF(AND(N179<>0,M180<>0),(M180-(M180/M204))+(N178/N$10),\nIF(M204<1,0,(M180-(M180/M204)))))))","v":0},{"$f":"IF(O204=\"n/a\",0,IF(AND(O178=0,N180=0),0,\nIF(AND(O178<>0,N180=0),(O178/O$10),\nIF(AND(O179<>0,N180<>0),(N180-(N180/N204))+(O178/O$10),\nIF(N204<1,0,(N180-(N180/N204)))))))","v":0},{"$f":"IF(P204=\"n/a\",0,IF(AND(P178=0,O180=0),0,\nIF(AND(P178<>0,O180=0),(P178/P$10),\nIF(AND(P179<>0,O180<>0),(O180-(O180/O204))+(P178/P$10),\nIF(O204<1,0,(O180-(O180/O204)))))))","v":0},{"$f":"IF(Q204=\"n/a\",0,IF(AND(Q178=0,P180=0),0,\nIF(AND(Q178<>0,P180=0),(Q178/Q$10),\nIF(AND(Q179<>0,P180<>0),(P180-(P180/P204))+(Q178/Q$10),\nIF(P204<1,0,(P180-(P180/P204)))))))","v":0},{"$f":"IF(R204=\"n/a\",0,IF(AND(R178=0,Q180=0),0,\nIF(AND(R178<>0,Q180=0),(R178/R$10),\nIF(AND(R179<>0,Q180<>0),(Q180-(Q180/Q204))+(R178/R$10),\nIF(Q204<1,0,(Q180-(Q180/Q204)))))))","v":0},{"$f":"IF(S204=\"n/a\",0,IF(AND(S178=0,R180=0),0,\nIF(AND(S178<>0,R180=0),(S178/S$10),\nIF(AND(S179<>0,R180<>0),(R180-(R180/R204))+(S178/S$10),\nIF(R204<1,0,(R180-(R180/R204)))))))","v":0},{"$f":"IF(T204=\"n/a\",0,IF(AND(T178=0,S180=0),0,\nIF(AND(T178<>0,S180=0),(T178/T$10),\nIF(AND(T179<>0,S180<>0),(S180-(S180/S204))+(T178/T$10),\nIF(S204<1,0,(S180-(S180/S204)))))))","v":0},{"$f":"IF(U204=\"n/a\",0,IF(AND(U178=0,T180=0),0,\nIF(AND(U178<>0,T180=0),(U178/U$10),\nIF(AND(U179<>0,T180<>0),(T180-(T180/T204))+(U178/U$10),\nIF(T204<1,0,(T180-(T180/T204)))))))","v":0},{"$f":"IF(V204=\"n/a\",0,IF(AND(V178=0,U180=0),0,\nIF(AND(V178<>0,U180=0),(V178/V$10),\nIF(AND(V179<>0,U180<>0),(U180-(U180/U204))+(V178/V$10),\nIF(U204<1,0,(U180-(U180/U204)))))))","v":0},{"$f":"IF(W204=\"n/a\",0,IF(AND(W178=0,V180=0),0,\nIF(AND(W178<>0,V180=0),(W178/W$10),\nIF(AND(W179<>0,V180<>0),(V180-(V180/V204))+(W178/W$10),\nIF(V204<1,0,(V180-(V180/V204)))))))","v":0}]
[{"$f":"A180+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C176/C$10","v":490.56948116508511},{"$f":"IF(C205=\"n/a\",C181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,C181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,C181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":470.87812047232666},{"$f":"IF(D205=\"n/a\",D181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,D181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,D181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":451.18675977956821},{"$f":"IF(E205=\"n/a\",E181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,E181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,E181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":431.49539908680975},{"$f":"IF(F205=\"n/a\",F181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,F181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,F181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":411.8040383940513},{"$f":"IF(G205=\"n/a\",G181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,G181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,G181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":392.11267770129285},{"$f":"IF(H205=\"n/a\",H181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,H181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,H181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":372.4213170085344},{"$f":"IF(I205=\"n/a\",I181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,I181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,I181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":352.72995631577595},{"$f":"IF(J205=\"n/a\",J181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,J181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,J181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":333.0385956230175},{"$f":"IF(K205=\"n/a\",K181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,K181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,K181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":313.34723493025905},{"$f":"IF(L205=\"n/a\",L181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,L181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,L181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":293.6558742375006},{"$f":"IF(M205=\"n/a\",M181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,M181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,M181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":273.96451354474215},{"$f":"IF(N205=\"n/a\",N181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,N181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,N181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":254.2731528519837},{"$f":"IF(O205=\"n/a\",O181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,O181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,O181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":234.58179215922524},{"$f":"IF(P205=\"n/a\",P181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,P181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,P181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":214.89043146646679},{"$f":"IF(Q205=\"n/a\",Q181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,Q181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,Q181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":195.19907077370834},{"$f":"IF(R205=\"n/a\",R181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,R181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,R181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":175.50771008094989},{"$f":"IF(S205=\"n/a\",S181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,S181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,S181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":155.81634938819144},{"$f":"IF(T205=\"n/a\",T181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,T181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,T181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":136.12498869543299},{"$f":"IF(U205=\"n/a\",U181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,U181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,U181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":116.43362800267452},{"$f":"IF(V205=\"n/a\",V181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,V181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,V181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":96.742267309916059}]
[{"$f":"A181+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A182)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D182,-($A182+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D206=\"n/a\",D182,IFERROR(IF((OFFSET($C182,0,$A182))<0,\nMIN(0,D182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182)))),\nMAX(0,D182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E183,-($A183+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E207=\"n/a\",E183,IFERROR(IF((OFFSET($C183,0,$A183))<0,\nMIN(0,E183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183)))),\nMAX(0,E183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F184,-($A184+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F208=\"n/a\",F184,IFERROR(IF((OFFSET($C184,0,$A184))<0,\nMIN(0,F184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184)))),\nMAX(0,F184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G185,-($A185+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G209=\"n/a\",G185,IFERROR(IF((OFFSET($C185,0,$A185))<0,\nMIN(0,G185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185)))),\nMAX(0,G185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H186,-($A186+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H210=\"n/a\",H186,IFERROR(IF((OFFSET($C186,0,$A186))<0,\nMIN(0,H186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186)))),\nMAX(0,H186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I187,-($A187+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I211=\"n/a\",I187,IFERROR(IF((OFFSET($C187,0,$A187))<0,\nMIN(0,I187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187)))),\nMAX(0,I187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J188,-($A188+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J212=\"n/a\",J188,IFERROR(IF((OFFSET($C188,0,$A188))<0,\nMIN(0,J188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188)))),\nMAX(0,J188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K189,-($A189+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K213=\"n/a\",K189,IFERROR(IF((OFFSET($C189,0,$A189))<0,\nMIN(0,K189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189)))),\nMAX(0,K189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L190,-($A190+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L214=\"n/a\",L190,IFERROR(IF((OFFSET($C190,0,$A190))<0,\nMIN(0,L190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190)))),\nMAX(0,L190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M191,-($A191+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M215=\"n/a\",M191,IFERROR(IF((OFFSET($C191,0,$A191))<0,\nMIN(0,M191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191)))),\nMAX(0,M191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N192,-($A192+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N216=\"n/a\",N192,IFERROR(IF((OFFSET($C192,0,$A192))<0,\nMIN(0,N192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192)))),\nMAX(0,N192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O193,-($A193+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O217=\"n/a\",O193,IFERROR(IF((OFFSET($C193,0,$A193))<0,\nMIN(0,O193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193)))),\nMAX(0,O193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P194,-($A194+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P218=\"n/a\",P194,IFERROR(IF((OFFSET($C194,0,$A194))<0,\nMIN(0,P194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194)))),\nMAX(0,P194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q195,-($A195+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q219=\"n/a\",Q195,IFERROR(IF((OFFSET($C195,0,$A195))<0,\nMIN(0,Q195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195)))),\nMAX(0,Q195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R196,-($A196+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R220=\"n/a\",R196,IFERROR(IF((OFFSET($C196,0,$A196))<0,\nMIN(0,R196-(OFFSET($C196,0,$A196)/(OFFSET($C191,-$A195,$A196)))),\nMAX(0,R196-(OFFSET($C196,0,$A196)/(OFFSET($C191,-$A195,$A196))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S197,-($A197+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S221=\"n/a\",S197,IFERROR(IF((OFFSET($C197,0,$A197))<0,\nMIN(0,S197-(OFFSET($C197,0,$A197)/(OFFSET($C192,-$A196,$A197)))),\nMAX(0,S197-(OFFSET($C197,0,$A197)/(OFFSET($C192,-$A196,$A197))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T198,-($A198+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T222=\"n/a\",T198,IFERROR(IF((OFFSET($C198,0,$A198))<0,\nMIN(0,T198-(OFFSET($C198,0,$A198)/(OFFSET($C193,-$A197,$A198)))),\nMAX(0,T198-(OFFSET($C198,0,$A198)/(OFFSET($C193,-$A197,$A198))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U199,-($A199+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U223=\"n/a\",U199,IFERROR(IF((OFFSET($C199,0,$A199))<0,\nMIN(0,U199-(OFFSET($C199,0,$A199)/(OFFSET($C194,-$A198,$A199)))),\nMAX(0,U199-(OFFSET($C199,0,$A199)/(OFFSET($C194,-$A198,$A199))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V200,-($A200+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V224=\"n/a\",V200,IFERROR(IF((OFFSET($C200,0,$A200))<0,\nMIN(0,V200-(OFFSET($C200,0,$A200)/(OFFSET($C195,-$A199,$A200)))),\nMAX(0,V200-(OFFSET($C200,0,$A200)/(OFFSET($C195,-$A199,$A200))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W201,-($A201+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C204=\"n/a\",\"n/a\",IF(AND(C204<1,D178=0),0,\nIF(D178=0,C204-1,\nIF(C204<1,D179,\n(((C204-1)*(C180-(C180/(C204))))+((D178/D$10)*D179))/(D180)))))","v":0},0,0,0,0,{"$f":"IF(H204=\"n/a\",\"n/a\",IF(AND(H204<1,I178=0),0,\nIF(I178=0,H204-1,\nIF(H204<1,I179,\n(((H204-1)*(H180-(H180/(H204))))+((I178/I$10)*I179))/(I180)))))","v":0},{"$f":"IF(I204=\"n/a\",\"n/a\",IF(AND(I204<1,J178=0),0,\nIF(J178=0,I204-1,\nIF(I204<1,J179,\n(((I204-1)*(I180-(I180/(I204))))+((J178/J$10)*J179))/(J180)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C205,(-$A181-ROWS(C177:C204)),0)","v":24.912929523732352},{"$f":"IF(C205=\"n/a\",\"n/a\",MAX(0,C205-1))","v":23.912929523732352},{"$f":"IF(D205=\"n/a\",\"n/a\",MAX(0,D205-1))","v":22.912929523732352},{"$f":"IF(E205=\"n/a\",\"n/a\",MAX(0,E205-1))","v":21.912929523732352},{"$f":"IF(F205=\"n/a\",\"n/a\",MAX(0,F205-1))","v":20.912929523732352},{"$f":"IF(G205=\"n/a\",\"n/a\",MAX(0,G205-1))","v":19.912929523732352},{"$f":"IF(H205=\"n/a\",\"n/a\",MAX(0,H205-1))","v":18.912929523732352},{"$f":"IF(I205=\"n/a\",\"n/a\",MAX(0,I205-1))","v":17.912929523732352},{"$f":"IF(J205=\"n/a\",\"n/a\",MAX(0,J205-1))","v":16.912929523732352},{"$f":"IF(K205=\"n/a\",\"n/a\",MAX(0,K205-1))","v":15.912929523732352},{"$f":"IF(L205=\"n/a\",\"n/a\",MAX(0,L205-1))","v":14.912929523732352},{"$f":"IF(M205=\"n/a\",\"n/a\",MAX(0,M205-1))","v":13.912929523732352},{"$f":"IF(N205=\"n/a\",\"n/a\",MAX(0,N205-1))","v":12.912929523732352},{"$f":"IF(O205=\"n/a\",\"n/a\",MAX(0,O205-1))","v":11.912929523732352},{"$f":"IF(P205=\"n/a\",\"n/a\",MAX(0,P205-1))","v":10.912929523732352},{"$f":"IF(Q205=\"n/a\",\"n/a\",MAX(0,Q205-1))","v":9.9129295237323518},{"$f":"IF(R205=\"n/a\",\"n/a\",MAX(0,R205-1))","v":8.9129295237323518},{"$f":"IF(S205=\"n/a\",\"n/a\",MAX(0,S205-1))","v":7.9129295237323518},{"$f":"IF(T205=\"n/a\",\"n/a\",MAX(0,T205-1))","v":6.9129295237323518},{"$f":"IF(U205=\"n/a\",\"n/a\",MAX(0,U205-1))","v":5.9129295237323518},{"$f":"IF(V205=\"n/a\",\"n/a\",MAX(0,V205-1))","v":4.9129295237323518}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A182)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D206,(-$A182-ROWS(D178:D205)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562,31.321093342440562,30.321093342440562,29.321093342440562,28.321093342440562,27.321093342440562,26.321093342440562,25.321093342440562]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E207,(-$A183-ROWS(E179:E206)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562,31.321093342440562,30.321093342440562,29.321093342440562,28.321093342440562,27.321093342440562,26.321093342440562]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F208,(-$A184-ROWS(F180:F207)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562,31.321093342440562,30.321093342440562,29.321093342440562,28.321093342440562,27.321093342440562]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G209,(-$A185-ROWS(G181:G208)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562,31.321093342440562,30.321093342440562,29.321093342440562,28.321093342440562]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H210,(-$A186-ROWS(H182:H209)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562,31.321093342440562,30.321093342440562,29.321093342440562]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I211,(-$A187-ROWS(I183:I210)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562,31.321093342440562,30.321093342440562]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J212,(-$A188-ROWS(J184:J211)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562,31.321093342440562]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K213,(-$A189-ROWS(K185:K212)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L214,(-$A190-ROWS(L186:L213)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M215,(-$A191-ROWS(M187:M214)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N216,(-$A192-ROWS(N188:N215)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O217,(-$A193-ROWS(O189:O216)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P218,(-$A194-ROWS(P190:P217)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q219,(-$A195-ROWS(Q191:Q218)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R220,(-$A196-ROWS(R192:R219)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S221,(-$A197-ROWS(S193:S220)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T222,(-$A198-ROWS(T194:T221)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U223,(-$A199-ROWS(U195:U222)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V224,(-$A200-ROWS(V196:V223)),0)","v":0},{"$f":"IF(V224=\"n/a\",\"n/a\",MAX(0,V224-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W225,(-$A201-ROWS(W197:W224)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C177<>\"n/a\",C177<>\"n/a\"),IF(SUM(C180:C202)=0,0,IF((SUMPRODUCT(C180:C202,C204:C226)/SUM(C180:C202))<0,1,(SUMPRODUCT(C180:C202,C204:C226)/SUM(C180:C202)))),\"n/a\"))","v":24.912929523732352},{"$f":"(IF(OR($C177<>\"n/a\",D177<>\"n/a\"),IF(SUM(D180:D202)=0,0,IF((SUMPRODUCT(D180:D202,D204:D226)/SUM(D180:D202))<0,1,(SUMPRODUCT(D180:D202,D204:D226)/SUM(D180:D202)))),\"n/a\"))","v":23.912929523732352},{"$f":"(IF(OR($C177<>\"n/a\",E177<>\"n/a\"),IF(SUM(E180:E202)=0,0,IF((SUMPRODUCT(E180:E202,E204:E226)/SUM(E180:E202))<0,1,(SUMPRODUCT(E180:E202,E204:E226)/SUM(E180:E202)))),\"n/a\"))","v":22.912929523732352},{"$f":"(IF(OR($C177<>\"n/a\",F177<>\"n/a\"),IF(SUM(F180:F202)=0,0,IF((SUMPRODUCT(F180:F202,F204:F226)/SUM(F180:F202))<0,1,(SUMPRODUCT(F180:F202,F204:F226)/SUM(F180:F202)))),\"n/a\"))","v":21.912929523732352},{"$f":"(IF(OR($C177<>\"n/a\",G177<>\"n/a\"),IF(SUM(G180:G202)=0,0,IF((SUMPRODUCT(G180:G202,G204:G226)/SUM(G180:G202))<0,1,(SUMPRODUCT(G180:G202,G204:G226)/SUM(G180:G202)))),\"n/a\"))","v":20.912929523732352},{"$f":"(IF(OR($C177<>\"n/a\",H177<>\"n/a\"),IF(SUM(H180:H202)=0,0,IF((SUMPRODUCT(H180:H202,H204:H226)/SUM(H180:H202))<0,1,(SUMPRODUCT(H180:H202,H204:H226)/SUM(H180:H202)))),\"n/a\"))","v":19.912929523732352},{"$f":"(IF(OR($C177<>\"n/a\",I177<>\"n/a\"),IF(SUM(I180:I202)=0,0,IF((SUMPRODUCT(I180:I202,I204:I226)/SUM(I180:I202))<0,1,(SUMPRODUCT(I180:I202,I204:I226)/SUM(I180:I202)))),\"n/a\"))","v":18.912929523732352},{"$f":"(IF(OR($C177<>\"n/a\",J177<>\"n/a\"),IF(SUM(J180:J202)=0,0,IF((SUMPRODUCT(J180:J202,J204:J226)/SUM(J180:J202))<0,1,(SUMPRODUCT(J180:J202,J204:J226)/SUM(J180:J202)))),\"n/a\"))","v":17.912929523732352},{"$f":"(IF(OR($C177<>\"n/a\",K177<>\"n/a\"),IF(SUM(K180:K202)=0,0,IF((SUMPRODUCT(K180:K202,K204:K226)/SUM(K180:K202))<0,1,(SUMPRODUCT(K180:K202,K204:K226)/SUM(K180:K202)))),\"n/a\"))","v":16.912929523732352},{"$f":"(IF(OR($C177<>\"n/a\",L177<>\"n/a\"),IF(SUM(L180:L202)=0,0,IF((SUMPRODUCT(L180:L202,L204:L226)/SUM(L180:L202))<0,1,(SUMPRODUCT(L180:L202,L204:L226)/SUM(L180:L202)))),\"n/a\"))","v":15.912929523732352},{"$f":"(IF(OR($C177<>\"n/a\",M177<>\"n/a\"),IF(SUM(M180:M202)=0,0,IF((SUMPRODUCT(M180:M202,M204:M226)/SUM(M180:M202))<0,1,(SUMPRODUCT(M180:M202,M204:M226)/SUM(M180:M202)))),\"n/a\"))","v":14.912929523732352},{"$f":"(IF(OR($C177<>\"n/a\",N177<>\"n/a\"),IF(SUM(N180:N202)=0,0,IF((SUMPRODUCT(N180:N202,N204:N226)/SUM(N180:N202))<0,1,(SUMPRODUCT(N180:N202,N204:N226)/SUM(N180:N202)))),\"n/a\"))","v":13.912929523732352},{"$f":"(IF(OR($C177<>\"n/a\",O177<>\"n/a\"),IF(SUM(O180:O202)=0,0,IF((SUMPRODUCT(O180:O202,O204:O226)/SUM(O180:O202))<0,1,(SUMPRODUCT(O180:O202,O204:O226)/SUM(O180:O202)))),\"n/a\"))","v":12.912929523732352},{"$f":"(IF(OR($C177<>\"n/a\",P177<>\"n/a\"),IF(SUM(P180:P202)=0,0,IF((SUMPRODUCT(P180:P202,P204:P226)/SUM(P180:P202))<0,1,(SUMPRODUCT(P180:P202,P204:P226)/SUM(P180:P202)))),\"n/a\"))","v":11.912929523732352},{"$f":"(IF(OR($C177<>\"n/a\",Q177<>\"n/a\"),IF(SUM(Q180:Q202)=0,0,IF((SUMPRODUCT(Q180:Q202,Q204:Q226)/SUM(Q180:Q202))<0,1,(SUMPRODUCT(Q180:Q202,Q204:Q226)/SUM(Q180:Q202)))),\"n/a\"))","v":10.912929523732352},{"$f":"(IF(OR($C177<>\"n/a\",R177<>\"n/a\"),IF(SUM(R180:R202)=0,0,IF((SUMPRODUCT(R180:R202,R204:R226)/SUM(R180:R202))<0,1,(SUMPRODUCT(R180:R202,R204:R226)/SUM(R180:R202)))),\"n/a\"))","v":9.9129295237323518},{"$f":"(IF(OR($C177<>\"n/a\",S177<>\"n/a\"),IF(SUM(S180:S202)=0,0,IF((SUMPRODUCT(S180:S202,S204:S226)/SUM(S180:S202))<0,1,(SUMPRODUCT(S180:S202,S204:S226)/SUM(S180:S202)))),\"n/a\"))","v":8.9129295237323518},{"$f":"(IF(OR($C177<>\"n/a\",T177<>\"n/a\"),IF(SUM(T180:T202)=0,0,IF((SUMPRODUCT(T180:T202,T204:T226)/SUM(T180:T202))<0,1,(SUMPRODUCT(T180:T202,T204:T226)/SUM(T180:T202)))),\"n/a\"))","v":7.9129295237323518},{"$f":"(IF(OR($C177<>\"n/a\",U177<>\"n/a\"),IF(SUM(U180:U202)=0,0,IF((SUMPRODUCT(U180:U202,U204:U226)/SUM(U180:U202))<0,1,(SUMPRODUCT(U180:U202,U204:U226)/SUM(U180:U202)))),\"n/a\"))","v":6.9129295237323518},{"$f":"(IF(OR($C177<>\"n/a\",V177<>\"n/a\"),IF(SUM(V180:V202)=0,0,IF((SUMPRODUCT(V180:V202,V204:V226)/SUM(V180:V202))<0,1,(SUMPRODUCT(V180:V202,V204:V226)/SUM(V180:V202)))),\"n/a\"))","v":5.9129295237323518},{"$f":"(IF(OR($C177<>\"n/a\",W177<>\"n/a\"),IF(SUM(W180:W202)=0,0,IF((SUMPRODUCT(W180:W202,W204:W226)/SUM(W180:W202))<0,1,(SUMPRODUCT(W180:W202,W204:W226)/SUM(W180:W202)))),\"n/a\"))","v":4.9129295237323518}]
[]
["Asset Class 5",{"$f":"VLOOKUP($A229,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Low Voltage lines and cables"}]
[{"$f":"VALUE(REPLACE(A229,1,12,\"\"))","v":5},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A230,0)","v":702.50464666977689},{"$f":"OFFSET('RFM input'!H$70,$A230,0)-OFFSET('RFM input'!H$134,$A230,0)-OFFSET('RFM input'!H$198,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A230,0)-OFFSET('RFM input'!I$134,$A230,0)-OFFSET('RFM input'!I$198,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A230,0)-OFFSET('RFM input'!J$134,$A230,0)-OFFSET('RFM input'!J$198,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A230,0)-OFFSET('RFM input'!K$134,$A230,0)-OFFSET('RFM input'!K$198,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A230,0)-OFFSET('RFM input'!L$134,$A230,0)-OFFSET('RFM input'!L$198,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A230,0)-OFFSET('RFM input'!M$134,$A230,0)-OFFSET('RFM input'!M$198,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A230,0)-OFFSET('RFM input'!N$134,$A230,0)-OFFSET('RFM input'!N$198,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A230,0)-OFFSET('RFM input'!O$134,$A230,0)-OFFSET('RFM input'!O$198,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A230,0)-OFFSET('RFM input'!P$134,$A230,0)-OFFSET('RFM input'!P$198,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A230,0)-OFFSET('RFM input'!Q$134,$A230,0)-OFFSET('RFM input'!Q$198,$A230,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A230,0)","v":27.894475995354302},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":52.433165481704101}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A230,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A230,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A230,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A230,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A230,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A230,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A230,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A230,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A230,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A230,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A230,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A230,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A230,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A230,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A230,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A230,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A230,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A230,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A230,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A230,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D258=\"n/a\",0,IF(AND(D232=0,C234=0),0,\nIF(AND(D232<>0,C234=0),(D232/D$10),\nIF(AND(D233<>0,C234<>0),(C234-(C234/C258))+(D232/D$10),\nIF(C258<1,0,(C234-(C234/C258)))))))","v":0},{"$f":"IF(E258=\"n/a\",0,IF(AND(E232=0,D234=0),0,\nIF(AND(E232<>0,D234=0),(E232/E$10),\nIF(AND(E233<>0,D234<>0),(D234-(D234/D258))+(E232/E$10),\nIF(D258<1,0,(D234-(D234/D258)))))))","v":0},{"$f":"IF(F258=\"n/a\",0,IF(AND(F232=0,E234=0),0,\nIF(AND(F232<>0,E234=0),(F232/F$10),\nIF(AND(F233<>0,E234<>0),(E234-(E234/E258))+(F232/F$10),\nIF(E258<1,0,(E234-(E234/E258)))))))","v":0},{"$f":"IF(G258=\"n/a\",0,IF(AND(G232=0,F234=0),0,\nIF(AND(G232<>0,F234=0),(G232/G$10),\nIF(AND(G233<>0,F234<>0),(F234-(F234/F258))+(G232/G$10),\nIF(F258<1,0,(F234-(F234/F258)))))))","v":0},{"$f":"IF(H258=\"n/a\",0,IF(AND(H232=0,G234=0),0,\nIF(AND(H232<>0,G234=0),(H232/H$10),\nIF(AND(H233<>0,G234<>0),(G234-(G234/G258))+(H232/H$10),\nIF(G258<1,0,(G234-(G234/G258)))))))","v":0},{"$f":"IF(I258=\"n/a\",0,IF(AND(I232=0,H234=0),0,\nIF(AND(I232<>0,H234=0),(I232/I$10),\nIF(AND(I233<>0,H234<>0),(H234-(H234/H258))+(I232/I$10),\nIF(H258<1,0,(H234-(H234/H258)))))))","v":0},{"$f":"IF(J258=\"n/a\",0,IF(AND(J232=0,I234=0),0,\nIF(AND(J232<>0,I234=0),(J232/J$10),\nIF(AND(J233<>0,I234<>0),(I234-(I234/I258))+(J232/J$10),\nIF(I258<1,0,(I234-(I234/I258)))))))","v":0},{"$f":"IF(K258=\"n/a\",0,IF(AND(K232=0,J234=0),0,\nIF(AND(K232<>0,J234=0),(K232/K$10),\nIF(AND(K233<>0,J234<>0),(J234-(J234/J258))+(K232/K$10),\nIF(J258<1,0,(J234-(J234/J258)))))))","v":0},{"$f":"IF(L258=\"n/a\",0,IF(AND(L232=0,K234=0),0,\nIF(AND(L232<>0,K234=0),(L232/L$10),\nIF(AND(L233<>0,K234<>0),(K234-(K234/K258))+(L232/L$10),\nIF(K258<1,0,(K234-(K234/K258)))))))","v":0},{"$f":"IF(M258=\"n/a\",0,IF(AND(M232=0,L234=0),0,\nIF(AND(M232<>0,L234=0),(M232/M$10),\nIF(AND(M233<>0,L234<>0),(L234-(L234/L258))+(M232/M$10),\nIF(L258<1,0,(L234-(L234/L258)))))))","v":0},{"$f":"IF(N258=\"n/a\",0,IF(AND(N232=0,M234=0),0,\nIF(AND(N232<>0,M234=0),(N232/N$10),\nIF(AND(N233<>0,M234<>0),(M234-(M234/M258))+(N232/N$10),\nIF(M258<1,0,(M234-(M234/M258)))))))","v":0},{"$f":"IF(O258=\"n/a\",0,IF(AND(O232=0,N234=0),0,\nIF(AND(O232<>0,N234=0),(O232/O$10),\nIF(AND(O233<>0,N234<>0),(N234-(N234/N258))+(O232/O$10),\nIF(N258<1,0,(N234-(N234/N258)))))))","v":0},{"$f":"IF(P258=\"n/a\",0,IF(AND(P232=0,O234=0),0,\nIF(AND(P232<>0,O234=0),(P232/P$10),\nIF(AND(P233<>0,O234<>0),(O234-(O234/O258))+(P232/P$10),\nIF(O258<1,0,(O234-(O234/O258)))))))","v":0},{"$f":"IF(Q258=\"n/a\",0,IF(AND(Q232=0,P234=0),0,\nIF(AND(Q232<>0,P234=0),(Q232/Q$10),\nIF(AND(Q233<>0,P234<>0),(P234-(P234/P258))+(Q232/Q$10),\nIF(P258<1,0,(P234-(P234/P258)))))))","v":0},{"$f":"IF(R258=\"n/a\",0,IF(AND(R232=0,Q234=0),0,\nIF(AND(R232<>0,Q234=0),(R232/R$10),\nIF(AND(R233<>0,Q234<>0),(Q234-(Q234/Q258))+(R232/R$10),\nIF(Q258<1,0,(Q234-(Q234/Q258)))))))","v":0},{"$f":"IF(S258=\"n/a\",0,IF(AND(S232=0,R234=0),0,\nIF(AND(S232<>0,R234=0),(S232/S$10),\nIF(AND(S233<>0,R234<>0),(R234-(R234/R258))+(S232/S$10),\nIF(R258<1,0,(R234-(R234/R258)))))))","v":0},{"$f":"IF(T258=\"n/a\",0,IF(AND(T232=0,S234=0),0,\nIF(AND(T232<>0,S234=0),(T232/T$10),\nIF(AND(T233<>0,S234<>0),(S234-(S234/S258))+(T232/T$10),\nIF(S258<1,0,(S234-(S234/S258)))))))","v":0},{"$f":"IF(U258=\"n/a\",0,IF(AND(U232=0,T234=0),0,\nIF(AND(U232<>0,T234=0),(U232/U$10),\nIF(AND(U233<>0,T234<>0),(T234-(T234/T258))+(U232/U$10),\nIF(T258<1,0,(T234-(T234/T258)))))))","v":0},{"$f":"IF(V258=\"n/a\",0,IF(AND(V232=0,U234=0),0,\nIF(AND(V232<>0,U234=0),(V232/V$10),\nIF(AND(V233<>0,U234<>0),(U234-(U234/U258))+(V232/V$10),\nIF(U258<1,0,(U234-(U234/U258)))))))","v":0},{"$f":"IF(W258=\"n/a\",0,IF(AND(W232=0,V234=0),0,\nIF(AND(W232<>0,V234=0),(W232/W$10),\nIF(AND(W233<>0,V234<>0),(V234-(V234/V258))+(W232/W$10),\nIF(V258<1,0,(V234-(V234/V258)))))))","v":0}]
[{"$f":"A234+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C230/C$10","v":702.50464666977689},{"$f":"IF(C259=\"n/a\",C235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,C235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,C235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":677.32028232513835},{"$f":"IF(D259=\"n/a\",D235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,D235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,D235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":652.13591798049981},{"$f":"IF(E259=\"n/a\",E235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,E235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,E235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":626.95155363586127},{"$f":"IF(F259=\"n/a\",F235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,F235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,F235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":601.76718929122273},{"$f":"IF(G259=\"n/a\",G235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,G235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,G235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":576.5828249465842},{"$f":"IF(H259=\"n/a\",H235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,H235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,H235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":551.39846060194566},{"$f":"IF(I259=\"n/a\",I235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,I235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,I235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":526.21409625730712},{"$f":"IF(J259=\"n/a\",J235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,J235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,J235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":501.02973191266858},{"$f":"IF(K259=\"n/a\",K235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,K235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,K235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":475.84536756803004},{"$f":"IF(L259=\"n/a\",L235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,L235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,L235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":450.6610032233915},{"$f":"IF(M259=\"n/a\",M235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,M235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,M235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":425.47663887875296},{"$f":"IF(N259=\"n/a\",N235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,N235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,N235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":400.29227453411443},{"$f":"IF(O259=\"n/a\",O235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,O235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,O235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":375.10791018947589},{"$f":"IF(P259=\"n/a\",P235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,P235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,P235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":349.92354584483735},{"$f":"IF(Q259=\"n/a\",Q235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,Q235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,Q235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":324.73918150019881},{"$f":"IF(R259=\"n/a\",R235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,R235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,R235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":299.55481715556027},{"$f":"IF(S259=\"n/a\",S235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,S235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,S235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":274.37045281092173},{"$f":"IF(T259=\"n/a\",T235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,T235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,T235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":249.18608846628319},{"$f":"IF(U259=\"n/a\",U235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,U235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,U235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":224.00172412164466},{"$f":"IF(V259=\"n/a\",V235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,V235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,V235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":198.81735977700612}]
[{"$f":"A235+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A236)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D236,-($A236+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D260=\"n/a\",D236,IFERROR(IF((OFFSET($C236,0,$A236))<0,\nMIN(0,D236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236)))),\nMAX(0,D236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E237,-($A237+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E261=\"n/a\",E237,IFERROR(IF((OFFSET($C237,0,$A237))<0,\nMIN(0,E237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237)))),\nMAX(0,E237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F238,-($A238+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F262=\"n/a\",F238,IFERROR(IF((OFFSET($C238,0,$A238))<0,\nMIN(0,F238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238)))),\nMAX(0,F238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G239,-($A239+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G263=\"n/a\",G239,IFERROR(IF((OFFSET($C239,0,$A239))<0,\nMIN(0,G239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239)))),\nMAX(0,G239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H240,-($A240+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H264=\"n/a\",H240,IFERROR(IF((OFFSET($C240,0,$A240))<0,\nMIN(0,H240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240)))),\nMAX(0,H240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I241,-($A241+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I265=\"n/a\",I241,IFERROR(IF((OFFSET($C241,0,$A241))<0,\nMIN(0,I241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241)))),\nMAX(0,I241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J242,-($A242+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J266=\"n/a\",J242,IFERROR(IF((OFFSET($C242,0,$A242))<0,\nMIN(0,J242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242)))),\nMAX(0,J242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K243,-($A243+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K267=\"n/a\",K243,IFERROR(IF((OFFSET($C243,0,$A243))<0,\nMIN(0,K243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243)))),\nMAX(0,K243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L244,-($A244+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L268=\"n/a\",L244,IFERROR(IF((OFFSET($C244,0,$A244))<0,\nMIN(0,L244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244)))),\nMAX(0,L244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M245,-($A245+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M269=\"n/a\",M245,IFERROR(IF((OFFSET($C245,0,$A245))<0,\nMIN(0,M245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245)))),\nMAX(0,M245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A246)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N246,-($A246+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N270=\"n/a\",N246,IFERROR(IF((OFFSET($C246,0,$A246))<0,\nMIN(0,N246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246)))),\nMAX(0,N246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O247,-($A247+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O271=\"n/a\",O247,IFERROR(IF((OFFSET($C247,0,$A247))<0,\nMIN(0,O247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247)))),\nMAX(0,O247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P248,-($A248+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P272=\"n/a\",P248,IFERROR(IF((OFFSET($C248,0,$A248))<0,\nMIN(0,P248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248)))),\nMAX(0,P248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q249,-($A249+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q273=\"n/a\",Q249,IFERROR(IF((OFFSET($C249,0,$A249))<0,\nMIN(0,Q249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249)))),\nMAX(0,Q249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R250,-($A250+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R274=\"n/a\",R250,IFERROR(IF((OFFSET($C250,0,$A250))<0,\nMIN(0,R250-(OFFSET($C250,0,$A250)/(OFFSET($C245,-$A249,$A250)))),\nMAX(0,R250-(OFFSET($C250,0,$A250)/(OFFSET($C245,-$A249,$A250))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S251,-($A251+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S275=\"n/a\",S251,IFERROR(IF((OFFSET($C251,0,$A251))<0,\nMIN(0,S251-(OFFSET($C251,0,$A251)/(OFFSET($C246,-$A250,$A251)))),\nMAX(0,S251-(OFFSET($C251,0,$A251)/(OFFSET($C246,-$A250,$A251))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T252,-($A252+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T276=\"n/a\",T252,IFERROR(IF((OFFSET($C252,0,$A252))<0,\nMIN(0,T252-(OFFSET($C252,0,$A252)/(OFFSET($C247,-$A251,$A252)))),\nMAX(0,T252-(OFFSET($C252,0,$A252)/(OFFSET($C247,-$A251,$A252))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U253,-($A253+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U277=\"n/a\",U253,IFERROR(IF((OFFSET($C253,0,$A253))<0,\nMIN(0,U253-(OFFSET($C253,0,$A253)/(OFFSET($C248,-$A252,$A253)))),\nMAX(0,U253-(OFFSET($C253,0,$A253)/(OFFSET($C248,-$A252,$A253))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V254,-($A254+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V278=\"n/a\",V254,IFERROR(IF((OFFSET($C254,0,$A254))<0,\nMIN(0,V254-(OFFSET($C254,0,$A254)/(OFFSET($C249,-$A253,$A254)))),\nMAX(0,V254-(OFFSET($C254,0,$A254)/(OFFSET($C249,-$A253,$A254))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W255,-($A255+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C258=\"n/a\",\"n/a\",IF(AND(C258<1,D232=0),0,\nIF(D232=0,C258-1,\nIF(C258<1,D233,\n(((C258-1)*(C234-(C234/(C258))))+((D232/D$10)*D233))/(D234)))))","v":0},0,0,0,0,{"$f":"IF(H258=\"n/a\",\"n/a\",IF(AND(H258<1,I232=0),0,\nIF(I232=0,H258-1,\nIF(H258<1,I233,\n(((H258-1)*(H234-(H234/(H258))))+((I232/I$10)*I233))/(I234)))))","v":0},{"$f":"IF(I258=\"n/a\",\"n/a\",IF(AND(I258<1,J232=0),0,\nIF(J232=0,I258-1,\nIF(I258<1,J233,\n(((I258-1)*(I234-(I234/(I258))))+((J232/J$10)*J233))/(J234)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C259,(-$A235-ROWS(C231:C258)),0)","v":27.894475995354302},{"$f":"IF(C259=\"n/a\",\"n/a\",MAX(0,C259-1))","v":26.894475995354302},{"$f":"IF(D259=\"n/a\",\"n/a\",MAX(0,D259-1))","v":25.894475995354302},{"$f":"IF(E259=\"n/a\",\"n/a\",MAX(0,E259-1))","v":24.894475995354302},{"$f":"IF(F259=\"n/a\",\"n/a\",MAX(0,F259-1))","v":23.894475995354302},{"$f":"IF(G259=\"n/a\",\"n/a\",MAX(0,G259-1))","v":22.894475995354302},{"$f":"IF(H259=\"n/a\",\"n/a\",MAX(0,H259-1))","v":21.894475995354302},{"$f":"IF(I259=\"n/a\",\"n/a\",MAX(0,I259-1))","v":20.894475995354302},{"$f":"IF(J259=\"n/a\",\"n/a\",MAX(0,J259-1))","v":19.894475995354302},{"$f":"IF(K259=\"n/a\",\"n/a\",MAX(0,K259-1))","v":18.894475995354302},{"$f":"IF(L259=\"n/a\",\"n/a\",MAX(0,L259-1))","v":17.894475995354302},{"$f":"IF(M259=\"n/a\",\"n/a\",MAX(0,M259-1))","v":16.894475995354302},{"$f":"IF(N259=\"n/a\",\"n/a\",MAX(0,N259-1))","v":15.894475995354302},{"$f":"IF(O259=\"n/a\",\"n/a\",MAX(0,O259-1))","v":14.894475995354302},{"$f":"IF(P259=\"n/a\",\"n/a\",MAX(0,P259-1))","v":13.894475995354302},{"$f":"IF(Q259=\"n/a\",\"n/a\",MAX(0,Q259-1))","v":12.894475995354302},{"$f":"IF(R259=\"n/a\",\"n/a\",MAX(0,R259-1))","v":11.894475995354302},{"$f":"IF(S259=\"n/a\",\"n/a\",MAX(0,S259-1))","v":10.894475995354302},{"$f":"IF(T259=\"n/a\",\"n/a\",MAX(0,T259-1))","v":9.894475995354302},{"$f":"IF(U259=\"n/a\",\"n/a\",MAX(0,U259-1))","v":8.894475995354302},{"$f":"IF(V259=\"n/a\",\"n/a\",MAX(0,V259-1))","v":7.894475995354302}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D260,(-$A236-ROWS(D232:D259)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101,39.433165481704101,38.433165481704101,37.433165481704101,36.433165481704101,35.433165481704101,34.433165481704101,33.433165481704101]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E261,(-$A237-ROWS(E233:E260)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101,39.433165481704101,38.433165481704101,37.433165481704101,36.433165481704101,35.433165481704101,34.433165481704101]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F262,(-$A238-ROWS(F234:F261)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101,39.433165481704101,38.433165481704101,37.433165481704101,36.433165481704101,35.433165481704101]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G263,(-$A239-ROWS(G235:G262)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101,39.433165481704101,38.433165481704101,37.433165481704101,36.433165481704101]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H264,(-$A240-ROWS(H236:H263)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101,39.433165481704101,38.433165481704101,37.433165481704101]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I265,(-$A241-ROWS(I237:I264)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101,39.433165481704101,38.433165481704101]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J266,(-$A242-ROWS(J238:J265)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101,39.433165481704101]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K267,(-$A243-ROWS(K239:K266)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L268,(-$A244-ROWS(L240:L267)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M269,(-$A245-ROWS(M241:M268)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A246)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N270,(-$A246-ROWS(N242:N269)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O271,(-$A247-ROWS(O243:O270)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P272,(-$A248-ROWS(P244:P271)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q273,(-$A249-ROWS(Q245:Q272)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R274,(-$A250-ROWS(R246:R273)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S275,(-$A251-ROWS(S247:S274)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T276,(-$A252-ROWS(T248:T275)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U277,(-$A253-ROWS(U249:U276)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V278,(-$A254-ROWS(V250:V277)),0)","v":0},{"$f":"IF(V278=\"n/a\",\"n/a\",MAX(0,V278-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W279,(-$A255-ROWS(W251:W278)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C231<>\"n/a\",C231<>\"n/a\"),IF(SUM(C234:C256)=0,0,IF((SUMPRODUCT(C234:C256,C258:C280)/SUM(C234:C256))<0,1,(SUMPRODUCT(C234:C256,C258:C280)/SUM(C234:C256)))),\"n/a\"))","v":27.894475995354302},{"$f":"(IF(OR($C231<>\"n/a\",D231<>\"n/a\"),IF(SUM(D234:D256)=0,0,IF((SUMPRODUCT(D234:D256,D258:D280)/SUM(D234:D256))<0,1,(SUMPRODUCT(D234:D256,D258:D280)/SUM(D234:D256)))),\"n/a\"))","v":26.894475995354306},{"$f":"(IF(OR($C231<>\"n/a\",E231<>\"n/a\"),IF(SUM(E234:E256)=0,0,IF((SUMPRODUCT(E234:E256,E258:E280)/SUM(E234:E256))<0,1,(SUMPRODUCT(E234:E256,E258:E280)/SUM(E234:E256)))),\"n/a\"))","v":25.894475995354302},{"$f":"(IF(OR($C231<>\"n/a\",F231<>\"n/a\"),IF(SUM(F234:F256)=0,0,IF((SUMPRODUCT(F234:F256,F258:F280)/SUM(F234:F256))<0,1,(SUMPRODUCT(F234:F256,F258:F280)/SUM(F234:F256)))),\"n/a\"))","v":24.894475995354302},{"$f":"(IF(OR($C231<>\"n/a\",G231<>\"n/a\"),IF(SUM(G234:G256)=0,0,IF((SUMPRODUCT(G234:G256,G258:G280)/SUM(G234:G256))<0,1,(SUMPRODUCT(G234:G256,G258:G280)/SUM(G234:G256)))),\"n/a\"))","v":23.894475995354302},{"$f":"(IF(OR($C231<>\"n/a\",H231<>\"n/a\"),IF(SUM(H234:H256)=0,0,IF((SUMPRODUCT(H234:H256,H258:H280)/SUM(H234:H256))<0,1,(SUMPRODUCT(H234:H256,H258:H280)/SUM(H234:H256)))),\"n/a\"))","v":22.894475995354302},{"$f":"(IF(OR($C231<>\"n/a\",I231<>\"n/a\"),IF(SUM(I234:I256)=0,0,IF((SUMPRODUCT(I234:I256,I258:I280)/SUM(I234:I256))<0,1,(SUMPRODUCT(I234:I256,I258:I280)/SUM(I234:I256)))),\"n/a\"))","v":21.894475995354302},{"$f":"(IF(OR($C231<>\"n/a\",J231<>\"n/a\"),IF(SUM(J234:J256)=0,0,IF((SUMPRODUCT(J234:J256,J258:J280)/SUM(J234:J256))<0,1,(SUMPRODUCT(J234:J256,J258:J280)/SUM(J234:J256)))),\"n/a\"))","v":20.894475995354302},{"$f":"(IF(OR($C231<>\"n/a\",K231<>\"n/a\"),IF(SUM(K234:K256)=0,0,IF((SUMPRODUCT(K234:K256,K258:K280)/SUM(K234:K256))<0,1,(SUMPRODUCT(K234:K256,K258:K280)/SUM(K234:K256)))),\"n/a\"))","v":19.894475995354302},{"$f":"(IF(OR($C231<>\"n/a\",L231<>\"n/a\"),IF(SUM(L234:L256)=0,0,IF((SUMPRODUCT(L234:L256,L258:L280)/SUM(L234:L256))<0,1,(SUMPRODUCT(L234:L256,L258:L280)/SUM(L234:L256)))),\"n/a\"))","v":18.894475995354302},{"$f":"(IF(OR($C231<>\"n/a\",M231<>\"n/a\"),IF(SUM(M234:M256)=0,0,IF((SUMPRODUCT(M234:M256,M258:M280)/SUM(M234:M256))<0,1,(SUMPRODUCT(M234:M256,M258:M280)/SUM(M234:M256)))),\"n/a\"))","v":17.894475995354302},{"$f":"(IF(OR($C231<>\"n/a\",N231<>\"n/a\"),IF(SUM(N234:N256)=0,0,IF((SUMPRODUCT(N234:N256,N258:N280)/SUM(N234:N256))<0,1,(SUMPRODUCT(N234:N256,N258:N280)/SUM(N234:N256)))),\"n/a\"))","v":16.894475995354302},{"$f":"(IF(OR($C231<>\"n/a\",O231<>\"n/a\"),IF(SUM(O234:O256)=0,0,IF((SUMPRODUCT(O234:O256,O258:O280)/SUM(O234:O256))<0,1,(SUMPRODUCT(O234:O256,O258:O280)/SUM(O234:O256)))),\"n/a\"))","v":15.894475995354302},{"$f":"(IF(OR($C231<>\"n/a\",P231<>\"n/a\"),IF(SUM(P234:P256)=0,0,IF((SUMPRODUCT(P234:P256,P258:P280)/SUM(P234:P256))<0,1,(SUMPRODUCT(P234:P256,P258:P280)/SUM(P234:P256)))),\"n/a\"))","v":14.894475995354302},{"$f":"(IF(OR($C231<>\"n/a\",Q231<>\"n/a\"),IF(SUM(Q234:Q256)=0,0,IF((SUMPRODUCT(Q234:Q256,Q258:Q280)/SUM(Q234:Q256))<0,1,(SUMPRODUCT(Q234:Q256,Q258:Q280)/SUM(Q234:Q256)))),\"n/a\"))","v":13.894475995354302},{"$f":"(IF(OR($C231<>\"n/a\",R231<>\"n/a\"),IF(SUM(R234:R256)=0,0,IF((SUMPRODUCT(R234:R256,R258:R280)/SUM(R234:R256))<0,1,(SUMPRODUCT(R234:R256,R258:R280)/SUM(R234:R256)))),\"n/a\"))","v":12.894475995354302},{"$f":"(IF(OR($C231<>\"n/a\",S231<>\"n/a\"),IF(SUM(S234:S256)=0,0,IF((SUMPRODUCT(S234:S256,S258:S280)/SUM(S234:S256))<0,1,(SUMPRODUCT(S234:S256,S258:S280)/SUM(S234:S256)))),\"n/a\"))","v":11.894475995354302},{"$f":"(IF(OR($C231<>\"n/a\",T231<>\"n/a\"),IF(SUM(T234:T256)=0,0,IF((SUMPRODUCT(T234:T256,T258:T280)/SUM(T234:T256))<0,1,(SUMPRODUCT(T234:T256,T258:T280)/SUM(T234:T256)))),\"n/a\"))","v":10.894475995354302},{"$f":"(IF(OR($C231<>\"n/a\",U231<>\"n/a\"),IF(SUM(U234:U256)=0,0,IF((SUMPRODUCT(U234:U256,U258:U280)/SUM(U234:U256))<0,1,(SUMPRODUCT(U234:U256,U258:U280)/SUM(U234:U256)))),\"n/a\"))","v":9.894475995354302},{"$f":"(IF(OR($C231<>\"n/a\",V231<>\"n/a\"),IF(SUM(V234:V256)=0,0,IF((SUMPRODUCT(V234:V256,V258:V280)/SUM(V234:V256))<0,1,(SUMPRODUCT(V234:V256,V258:V280)/SUM(V234:V256)))),\"n/a\"))","v":8.894475995354302},{"$f":"(IF(OR($C231<>\"n/a\",W231<>\"n/a\"),IF(SUM(W234:W256)=0,0,IF((SUMPRODUCT(W234:W256,W258:W280)/SUM(W234:W256))<0,1,(SUMPRODUCT(W234:W256,W258:W280)/SUM(W234:W256)))),\"n/a\"))","v":7.894475995354302}]
[]
["Asset Class 6",{"$f":"VLOOKUP($A283,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Customer metering and Load control"}]
[{"$f":"VALUE(REPLACE(A283,1,12,\"\"))","v":6},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A284,0)","v":8.1425729297009077},{"$f":"OFFSET('RFM input'!H$70,$A284,0)-OFFSET('RFM input'!H$134,$A284,0)-OFFSET('RFM input'!H$198,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A284,0)-OFFSET('RFM input'!I$134,$A284,0)-OFFSET('RFM input'!I$198,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A284,0)-OFFSET('RFM input'!J$134,$A284,0)-OFFSET('RFM input'!J$198,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A284,0)-OFFSET('RFM input'!K$134,$A284,0)-OFFSET('RFM input'!K$198,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A284,0)-OFFSET('RFM input'!L$134,$A284,0)-OFFSET('RFM input'!L$198,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A284,0)-OFFSET('RFM input'!M$134,$A284,0)-OFFSET('RFM input'!M$198,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A284,0)-OFFSET('RFM input'!N$134,$A284,0)-OFFSET('RFM input'!N$198,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A284,0)-OFFSET('RFM input'!O$134,$A284,0)-OFFSET('RFM input'!O$198,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A284,0)-OFFSET('RFM input'!P$134,$A284,0)-OFFSET('RFM input'!P$198,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A284,0)-OFFSET('RFM input'!Q$134,$A284,0)-OFFSET('RFM input'!Q$198,$A284,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A284,0)","v":22.817652322754146},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":25.000056136227336}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A284,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A284,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A284,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A284,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A284,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A284,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A284,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A284,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A284,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A284,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A284,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A284,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A284,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A284,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A284,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A284,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A284,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A284,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A284,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A284,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D312=\"n/a\",0,IF(AND(D286=0,C288=0),0,\nIF(AND(D286<>0,C288=0),(D286/D$10),\nIF(AND(D287<>0,C288<>0),(C288-(C288/C312))+(D286/D$10),\nIF(C312<1,0,(C288-(C288/C312)))))))","v":0},{"$f":"IF(E312=\"n/a\",0,IF(AND(E286=0,D288=0),0,\nIF(AND(E286<>0,D288=0),(E286/E$10),\nIF(AND(E287<>0,D288<>0),(D288-(D288/D312))+(E286/E$10),\nIF(D312<1,0,(D288-(D288/D312)))))))","v":0},{"$f":"IF(F312=\"n/a\",0,IF(AND(F286=0,E288=0),0,\nIF(AND(F286<>0,E288=0),(F286/F$10),\nIF(AND(F287<>0,E288<>0),(E288-(E288/E312))+(F286/F$10),\nIF(E312<1,0,(E288-(E288/E312)))))))","v":0},{"$f":"IF(G312=\"n/a\",0,IF(AND(G286=0,F288=0),0,\nIF(AND(G286<>0,F288=0),(G286/G$10),\nIF(AND(G287<>0,F288<>0),(F288-(F288/F312))+(G286/G$10),\nIF(F312<1,0,(F288-(F288/F312)))))))","v":0},{"$f":"IF(H312=\"n/a\",0,IF(AND(H286=0,G288=0),0,\nIF(AND(H286<>0,G288=0),(H286/H$10),\nIF(AND(H287<>0,G288<>0),(G288-(G288/G312))+(H286/H$10),\nIF(G312<1,0,(G288-(G288/G312)))))))","v":0},{"$f":"IF(I312=\"n/a\",0,IF(AND(I286=0,H288=0),0,\nIF(AND(I286<>0,H288=0),(I286/I$10),\nIF(AND(I287<>0,H288<>0),(H288-(H288/H312))+(I286/I$10),\nIF(H312<1,0,(H288-(H288/H312)))))))","v":0},{"$f":"IF(J312=\"n/a\",0,IF(AND(J286=0,I288=0),0,\nIF(AND(J286<>0,I288=0),(J286/J$10),\nIF(AND(J287<>0,I288<>0),(I288-(I288/I312))+(J286/J$10),\nIF(I312<1,0,(I288-(I288/I312)))))))","v":0},{"$f":"IF(K312=\"n/a\",0,IF(AND(K286=0,J288=0),0,\nIF(AND(K286<>0,J288=0),(K286/K$10),\nIF(AND(K287<>0,J288<>0),(J288-(J288/J312))+(K286/K$10),\nIF(J312<1,0,(J288-(J288/J312)))))))","v":0},{"$f":"IF(L312=\"n/a\",0,IF(AND(L286=0,K288=0),0,\nIF(AND(L286<>0,K288=0),(L286/L$10),\nIF(AND(L287<>0,K288<>0),(K288-(K288/K312))+(L286/L$10),\nIF(K312<1,0,(K288-(K288/K312)))))))","v":0},{"$f":"IF(M312=\"n/a\",0,IF(AND(M286=0,L288=0),0,\nIF(AND(M286<>0,L288=0),(M286/M$10),\nIF(AND(M287<>0,L288<>0),(L288-(L288/L312))+(M286/M$10),\nIF(L312<1,0,(L288-(L288/L312)))))))","v":0},{"$f":"IF(N312=\"n/a\",0,IF(AND(N286=0,M288=0),0,\nIF(AND(N286<>0,M288=0),(N286/N$10),\nIF(AND(N287<>0,M288<>0),(M288-(M288/M312))+(N286/N$10),\nIF(M312<1,0,(M288-(M288/M312)))))))","v":0},{"$f":"IF(O312=\"n/a\",0,IF(AND(O286=0,N288=0),0,\nIF(AND(O286<>0,N288=0),(O286/O$10),\nIF(AND(O287<>0,N288<>0),(N288-(N288/N312))+(O286/O$10),\nIF(N312<1,0,(N288-(N288/N312)))))))","v":0},{"$f":"IF(P312=\"n/a\",0,IF(AND(P286=0,O288=0),0,\nIF(AND(P286<>0,O288=0),(P286/P$10),\nIF(AND(P287<>0,O288<>0),(O288-(O288/O312))+(P286/P$10),\nIF(O312<1,0,(O288-(O288/O312)))))))","v":0},{"$f":"IF(Q312=\"n/a\",0,IF(AND(Q286=0,P288=0),0,\nIF(AND(Q286<>0,P288=0),(Q286/Q$10),\nIF(AND(Q287<>0,P288<>0),(P288-(P288/P312))+(Q286/Q$10),\nIF(P312<1,0,(P288-(P288/P312)))))))","v":0},{"$f":"IF(R312=\"n/a\",0,IF(AND(R286=0,Q288=0),0,\nIF(AND(R286<>0,Q288=0),(R286/R$10),\nIF(AND(R287<>0,Q288<>0),(Q288-(Q288/Q312))+(R286/R$10),\nIF(Q312<1,0,(Q288-(Q288/Q312)))))))","v":0},{"$f":"IF(S312=\"n/a\",0,IF(AND(S286=0,R288=0),0,\nIF(AND(S286<>0,R288=0),(S286/S$10),\nIF(AND(S287<>0,R288<>0),(R288-(R288/R312))+(S286/S$10),\nIF(R312<1,0,(R288-(R288/R312)))))))","v":0},{"$f":"IF(T312=\"n/a\",0,IF(AND(T286=0,S288=0),0,\nIF(AND(T286<>0,S288=0),(T286/T$10),\nIF(AND(T287<>0,S288<>0),(S288-(S288/S312))+(T286/T$10),\nIF(S312<1,0,(S288-(S288/S312)))))))","v":0},{"$f":"IF(U312=\"n/a\",0,IF(AND(U286=0,T288=0),0,\nIF(AND(U286<>0,T288=0),(U286/U$10),\nIF(AND(U287<>0,T288<>0),(T288-(T288/T312))+(U286/U$10),\nIF(T312<1,0,(T288-(T288/T312)))))))","v":0},{"$f":"IF(V312=\"n/a\",0,IF(AND(V286=0,U288=0),0,\nIF(AND(V286<>0,U288=0),(V286/V$10),\nIF(AND(V287<>0,U288<>0),(U288-(U288/U312))+(V286/V$10),\nIF(U312<1,0,(U288-(U288/U312)))))))","v":0},{"$f":"IF(W312=\"n/a\",0,IF(AND(W286=0,V288=0),0,\nIF(AND(W286<>0,V288=0),(W286/W$10),\nIF(AND(W287<>0,V288<>0),(V288-(V288/V312))+(W286/W$10),\nIF(V312<1,0,(V288-(V288/V312)))))))","v":0}]
[{"$f":"A288+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C284/C$10","v":8.1425729297009077},{"$f":"IF(C313=\"n/a\",C289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,C289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,C289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":7.7857188233044754},{"$f":"IF(D313=\"n/a\",D289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,D289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,D289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":7.4288647169080431},{"$f":"IF(E313=\"n/a\",E289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,E289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,E289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":7.0720106105116107},{"$f":"IF(F313=\"n/a\",F289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,F289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,F289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":6.7151565041151784},{"$f":"IF(G313=\"n/a\",G289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,G289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,G289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":6.3583023977187461},{"$f":"IF(H313=\"n/a\",H289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,H289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,H289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":6.0014482913223137},{"$f":"IF(I313=\"n/a\",I289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,I289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,I289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":5.6445941849258814},{"$f":"IF(J313=\"n/a\",J289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,J289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,J289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":5.2877400785294491},{"$f":"IF(K313=\"n/a\",K289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,K289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,K289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":4.9308859721330167},{"$f":"IF(L313=\"n/a\",L289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,L289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,L289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":4.5740318657365844},{"$f":"IF(M313=\"n/a\",M289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,M289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,M289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":4.217177759340152},{"$f":"IF(N313=\"n/a\",N289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,N289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,N289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":3.8603236529437197},{"$f":"IF(O313=\"n/a\",O289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,O289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,O289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":3.5034695465472874},{"$f":"IF(P313=\"n/a\",P289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,P289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,P289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":3.146615440150855},{"$f":"IF(Q313=\"n/a\",Q289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,Q289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,Q289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":2.7897613337544227},{"$f":"IF(R313=\"n/a\",R289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,R289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,R289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":2.4329072273579904},{"$f":"IF(S313=\"n/a\",S289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,S289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,S289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":2.076053120961558},{"$f":"IF(T313=\"n/a\",T289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,T289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,T289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1.7191990145651257},{"$f":"IF(U313=\"n/a\",U289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,U289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,U289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1.3623449081686934},{"$f":"IF(V313=\"n/a\",V289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,V289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,V289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":1.005490801772261}]
[{"$f":"A289+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A290)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D290,-($A290+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D314=\"n/a\",D290,IFERROR(IF((OFFSET($C290,0,$A290))<0,\nMIN(0,D290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290)))),\nMAX(0,D290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E291,-($A291+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E315=\"n/a\",E291,IFERROR(IF((OFFSET($C291,0,$A291))<0,\nMIN(0,E291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291)))),\nMAX(0,E291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F292,-($A292+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F316=\"n/a\",F292,IFERROR(IF((OFFSET($C292,0,$A292))<0,\nMIN(0,F292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292)))),\nMAX(0,F292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G293,-($A293+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G317=\"n/a\",G293,IFERROR(IF((OFFSET($C293,0,$A293))<0,\nMIN(0,G293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293)))),\nMAX(0,G293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H294,-($A294+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H318=\"n/a\",H294,IFERROR(IF((OFFSET($C294,0,$A294))<0,\nMIN(0,H294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294)))),\nMAX(0,H294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I295,-($A295+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I319=\"n/a\",I295,IFERROR(IF((OFFSET($C295,0,$A295))<0,\nMIN(0,I295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295)))),\nMAX(0,I295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J296,-($A296+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J320=\"n/a\",J296,IFERROR(IF((OFFSET($C296,0,$A296))<0,\nMIN(0,J296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296)))),\nMAX(0,J296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K297,-($A297+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K321=\"n/a\",K297,IFERROR(IF((OFFSET($C297,0,$A297))<0,\nMIN(0,K297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297)))),\nMAX(0,K297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L298,-($A298+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L322=\"n/a\",L298,IFERROR(IF((OFFSET($C298,0,$A298))<0,\nMIN(0,L298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298)))),\nMAX(0,L298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M299,-($A299+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M323=\"n/a\",M299,IFERROR(IF((OFFSET($C299,0,$A299))<0,\nMIN(0,M299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299)))),\nMAX(0,M299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N300,-($A300+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N324=\"n/a\",N300,IFERROR(IF((OFFSET($C300,0,$A300))<0,\nMIN(0,N300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300)))),\nMAX(0,N300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O301,-($A301+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O325=\"n/a\",O301,IFERROR(IF((OFFSET($C301,0,$A301))<0,\nMIN(0,O301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301)))),\nMAX(0,O301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P302,-($A302+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P326=\"n/a\",P302,IFERROR(IF((OFFSET($C302,0,$A302))<0,\nMIN(0,P302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302)))),\nMAX(0,P302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q303,-($A303+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q327=\"n/a\",Q303,IFERROR(IF((OFFSET($C303,0,$A303))<0,\nMIN(0,Q303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303)))),\nMAX(0,Q303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R304,-($A304+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R328=\"n/a\",R304,IFERROR(IF((OFFSET($C304,0,$A304))<0,\nMIN(0,R304-(OFFSET($C304,0,$A304)/(OFFSET($C299,-$A303,$A304)))),\nMAX(0,R304-(OFFSET($C304,0,$A304)/(OFFSET($C299,-$A303,$A304))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S305,-($A305+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S329=\"n/a\",S305,IFERROR(IF((OFFSET($C305,0,$A305))<0,\nMIN(0,S305-(OFFSET($C305,0,$A305)/(OFFSET($C300,-$A304,$A305)))),\nMAX(0,S305-(OFFSET($C305,0,$A305)/(OFFSET($C300,-$A304,$A305))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T306,-($A306+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T330=\"n/a\",T306,IFERROR(IF((OFFSET($C306,0,$A306))<0,\nMIN(0,T306-(OFFSET($C306,0,$A306)/(OFFSET($C301,-$A305,$A306)))),\nMAX(0,T306-(OFFSET($C306,0,$A306)/(OFFSET($C301,-$A305,$A306))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U307,-($A307+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U331=\"n/a\",U307,IFERROR(IF((OFFSET($C307,0,$A307))<0,\nMIN(0,U307-(OFFSET($C307,0,$A307)/(OFFSET($C302,-$A306,$A307)))),\nMAX(0,U307-(OFFSET($C307,0,$A307)/(OFFSET($C302,-$A306,$A307))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V308,-($A308+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V332=\"n/a\",V308,IFERROR(IF((OFFSET($C308,0,$A308))<0,\nMIN(0,V308-(OFFSET($C308,0,$A308)/(OFFSET($C303,-$A307,$A308)))),\nMAX(0,V308-(OFFSET($C308,0,$A308)/(OFFSET($C303,-$A307,$A308))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W309,-($A309+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C312=\"n/a\",\"n/a\",IF(AND(C312<1,D286=0),0,\nIF(D286=0,C312-1,\nIF(C312<1,D287,\n(((C312-1)*(C288-(C288/(C312))))+((D286/D$10)*D287))/(D288)))))","v":0},0,0,0,0,{"$f":"IF(H312=\"n/a\",\"n/a\",IF(AND(H312<1,I286=0),0,\nIF(I286=0,H312-1,\nIF(H312<1,I287,\n(((H312-1)*(H288-(H288/(H312))))+((I286/I$10)*I287))/(I288)))))","v":0},{"$f":"IF(I312=\"n/a\",\"n/a\",IF(AND(I312<1,J286=0),0,\nIF(J286=0,I312-1,\nIF(I312<1,J287,\n(((I312-1)*(I288-(I288/(I312))))+((J286/J$10)*J287))/(J288)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C313,(-$A289-ROWS(C285:C312)),0)","v":22.817652322754146},{"$f":"IF(C313=\"n/a\",\"n/a\",MAX(0,C313-1))","v":21.817652322754146},{"$f":"IF(D313=\"n/a\",\"n/a\",MAX(0,D313-1))","v":20.817652322754146},{"$f":"IF(E313=\"n/a\",\"n/a\",MAX(0,E313-1))","v":19.817652322754146},{"$f":"IF(F313=\"n/a\",\"n/a\",MAX(0,F313-1))","v":18.817652322754146},{"$f":"IF(G313=\"n/a\",\"n/a\",MAX(0,G313-1))","v":17.817652322754146},{"$f":"IF(H313=\"n/a\",\"n/a\",MAX(0,H313-1))","v":16.817652322754146},{"$f":"IF(I313=\"n/a\",\"n/a\",MAX(0,I313-1))","v":15.817652322754146},{"$f":"IF(J313=\"n/a\",\"n/a\",MAX(0,J313-1))","v":14.817652322754146},{"$f":"IF(K313=\"n/a\",\"n/a\",MAX(0,K313-1))","v":13.817652322754146},{"$f":"IF(L313=\"n/a\",\"n/a\",MAX(0,L313-1))","v":12.817652322754146},{"$f":"IF(M313=\"n/a\",\"n/a\",MAX(0,M313-1))","v":11.817652322754146},{"$f":"IF(N313=\"n/a\",\"n/a\",MAX(0,N313-1))","v":10.817652322754146},{"$f":"IF(O313=\"n/a\",\"n/a\",MAX(0,O313-1))","v":9.8176523227541459},{"$f":"IF(P313=\"n/a\",\"n/a\",MAX(0,P313-1))","v":8.8176523227541459},{"$f":"IF(Q313=\"n/a\",\"n/a\",MAX(0,Q313-1))","v":7.8176523227541459},{"$f":"IF(R313=\"n/a\",\"n/a\",MAX(0,R313-1))","v":6.8176523227541459},{"$f":"IF(S313=\"n/a\",\"n/a\",MAX(0,S313-1))","v":5.8176523227541459},{"$f":"IF(T313=\"n/a\",\"n/a\",MAX(0,T313-1))","v":4.8176523227541459},{"$f":"IF(U313=\"n/a\",\"n/a\",MAX(0,U313-1))","v":3.8176523227541459},{"$f":"IF(V313=\"n/a\",\"n/a\",MAX(0,V313-1))","v":2.8176523227541459}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D314,(-$A290-ROWS(D286:D313)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336,12.000056136227336,11.000056136227336,10.000056136227336,9.0000561362273359,8.0000561362273359,7.0000561362273359,6.0000561362273359]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E315,(-$A291-ROWS(E287:E314)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336,12.000056136227336,11.000056136227336,10.000056136227336,9.0000561362273359,8.0000561362273359,7.0000561362273359]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F316,(-$A292-ROWS(F288:F315)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336,12.000056136227336,11.000056136227336,10.000056136227336,9.0000561362273359,8.0000561362273359]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G317,(-$A293-ROWS(G289:G316)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336,12.000056136227336,11.000056136227336,10.000056136227336,9.0000561362273359]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H318,(-$A294-ROWS(H290:H317)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336,12.000056136227336,11.000056136227336,10.000056136227336]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I319,(-$A295-ROWS(I291:I318)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336,12.000056136227336,11.000056136227336]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J320,(-$A296-ROWS(J292:J319)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336,12.000056136227336]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K321,(-$A297-ROWS(K293:K320)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L322,(-$A298-ROWS(L294:L321)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M323,(-$A299-ROWS(M295:M322)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N324,(-$A300-ROWS(N296:N323)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O325,(-$A301-ROWS(O297:O324)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P326,(-$A302-ROWS(P298:P325)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q327,(-$A303-ROWS(Q299:Q326)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R328,(-$A304-ROWS(R300:R327)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S329,(-$A305-ROWS(S301:S328)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T330,(-$A306-ROWS(T302:T329)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U331,(-$A307-ROWS(U303:U330)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V332,(-$A308-ROWS(V304:V331)),0)","v":0},{"$f":"IF(V332=\"n/a\",\"n/a\",MAX(0,V332-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W333,(-$A309-ROWS(W305:W332)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C285<>\"n/a\",C285<>\"n/a\"),IF(SUM(C288:C310)=0,0,IF((SUMPRODUCT(C288:C310,C312:C334)/SUM(C288:C310))<0,1,(SUMPRODUCT(C288:C310,C312:C334)/SUM(C288:C310)))),\"n/a\"))","v":22.817652322754146},{"$f":"(IF(OR($C285<>\"n/a\",D285<>\"n/a\"),IF(SUM(D288:D310)=0,0,IF((SUMPRODUCT(D288:D310,D312:D334)/SUM(D288:D310))<0,1,(SUMPRODUCT(D288:D310,D312:D334)/SUM(D288:D310)))),\"n/a\"))","v":21.817652322754146},{"$f":"(IF(OR($C285<>\"n/a\",E285<>\"n/a\"),IF(SUM(E288:E310)=0,0,IF((SUMPRODUCT(E288:E310,E312:E334)/SUM(E288:E310))<0,1,(SUMPRODUCT(E288:E310,E312:E334)/SUM(E288:E310)))),\"n/a\"))","v":20.817652322754146},{"$f":"(IF(OR($C285<>\"n/a\",F285<>\"n/a\"),IF(SUM(F288:F310)=0,0,IF((SUMPRODUCT(F288:F310,F312:F334)/SUM(F288:F310))<0,1,(SUMPRODUCT(F288:F310,F312:F334)/SUM(F288:F310)))),\"n/a\"))","v":19.817652322754146},{"$f":"(IF(OR($C285<>\"n/a\",G285<>\"n/a\"),IF(SUM(G288:G310)=0,0,IF((SUMPRODUCT(G288:G310,G312:G334)/SUM(G288:G310))<0,1,(SUMPRODUCT(G288:G310,G312:G334)/SUM(G288:G310)))),\"n/a\"))","v":18.817652322754146},{"$f":"(IF(OR($C285<>\"n/a\",H285<>\"n/a\"),IF(SUM(H288:H310)=0,0,IF((SUMPRODUCT(H288:H310,H312:H334)/SUM(H288:H310))<0,1,(SUMPRODUCT(H288:H310,H312:H334)/SUM(H288:H310)))),\"n/a\"))","v":17.817652322754146},{"$f":"(IF(OR($C285<>\"n/a\",I285<>\"n/a\"),IF(SUM(I288:I310)=0,0,IF((SUMPRODUCT(I288:I310,I312:I334)/SUM(I288:I310))<0,1,(SUMPRODUCT(I288:I310,I312:I334)/SUM(I288:I310)))),\"n/a\"))","v":16.817652322754146},{"$f":"(IF(OR($C285<>\"n/a\",J285<>\"n/a\"),IF(SUM(J288:J310)=0,0,IF((SUMPRODUCT(J288:J310,J312:J334)/SUM(J288:J310))<0,1,(SUMPRODUCT(J288:J310,J312:J334)/SUM(J288:J310)))),\"n/a\"))","v":15.817652322754146},{"$f":"(IF(OR($C285<>\"n/a\",K285<>\"n/a\"),IF(SUM(K288:K310)=0,0,IF((SUMPRODUCT(K288:K310,K312:K334)/SUM(K288:K310))<0,1,(SUMPRODUCT(K288:K310,K312:K334)/SUM(K288:K310)))),\"n/a\"))","v":14.817652322754146},{"$f":"(IF(OR($C285<>\"n/a\",L285<>\"n/a\"),IF(SUM(L288:L310)=0,0,IF((SUMPRODUCT(L288:L310,L312:L334)/SUM(L288:L310))<0,1,(SUMPRODUCT(L288:L310,L312:L334)/SUM(L288:L310)))),\"n/a\"))","v":13.817652322754148},{"$f":"(IF(OR($C285<>\"n/a\",M285<>\"n/a\"),IF(SUM(M288:M310)=0,0,IF((SUMPRODUCT(M288:M310,M312:M334)/SUM(M288:M310))<0,1,(SUMPRODUCT(M288:M310,M312:M334)/SUM(M288:M310)))),\"n/a\"))","v":12.817652322754146},{"$f":"(IF(OR($C285<>\"n/a\",N285<>\"n/a\"),IF(SUM(N288:N310)=0,0,IF((SUMPRODUCT(N288:N310,N312:N334)/SUM(N288:N310))<0,1,(SUMPRODUCT(N288:N310,N312:N334)/SUM(N288:N310)))),\"n/a\"))","v":11.817652322754146},{"$f":"(IF(OR($C285<>\"n/a\",O285<>\"n/a\"),IF(SUM(O288:O310)=0,0,IF((SUMPRODUCT(O288:O310,O312:O334)/SUM(O288:O310))<0,1,(SUMPRODUCT(O288:O310,O312:O334)/SUM(O288:O310)))),\"n/a\"))","v":10.817652322754146},{"$f":"(IF(OR($C285<>\"n/a\",P285<>\"n/a\"),IF(SUM(P288:P310)=0,0,IF((SUMPRODUCT(P288:P310,P312:P334)/SUM(P288:P310))<0,1,(SUMPRODUCT(P288:P310,P312:P334)/SUM(P288:P310)))),\"n/a\"))","v":9.8176523227541459},{"$f":"(IF(OR($C285<>\"n/a\",Q285<>\"n/a\"),IF(SUM(Q288:Q310)=0,0,IF((SUMPRODUCT(Q288:Q310,Q312:Q334)/SUM(Q288:Q310))<0,1,(SUMPRODUCT(Q288:Q310,Q312:Q334)/SUM(Q288:Q310)))),\"n/a\"))","v":8.8176523227541459},{"$f":"(IF(OR($C285<>\"n/a\",R285<>\"n/a\"),IF(SUM(R288:R310)=0,0,IF((SUMPRODUCT(R288:R310,R312:R334)/SUM(R288:R310))<0,1,(SUMPRODUCT(R288:R310,R312:R334)/SUM(R288:R310)))),\"n/a\"))","v":7.8176523227541459},{"$f":"(IF(OR($C285<>\"n/a\",S285<>\"n/a\"),IF(SUM(S288:S310)=0,0,IF((SUMPRODUCT(S288:S310,S312:S334)/SUM(S288:S310))<0,1,(SUMPRODUCT(S288:S310,S312:S334)/SUM(S288:S310)))),\"n/a\"))","v":6.8176523227541468},{"$f":"(IF(OR($C285<>\"n/a\",T285<>\"n/a\"),IF(SUM(T288:T310)=0,0,IF((SUMPRODUCT(T288:T310,T312:T334)/SUM(T288:T310))<0,1,(SUMPRODUCT(T288:T310,T312:T334)/SUM(T288:T310)))),\"n/a\"))","v":5.8176523227541459},{"$f":"(IF(OR($C285<>\"n/a\",U285<>\"n/a\"),IF(SUM(U288:U310)=0,0,IF((SUMPRODUCT(U288:U310,U312:U334)/SUM(U288:U310))<0,1,(SUMPRODUCT(U288:U310,U312:U334)/SUM(U288:U310)))),\"n/a\"))","v":4.8176523227541459},{"$f":"(IF(OR($C285<>\"n/a\",V285<>\"n/a\"),IF(SUM(V288:V310)=0,0,IF((SUMPRODUCT(V288:V310,V312:V334)/SUM(V288:V310))<0,1,(SUMPRODUCT(V288:V310,V312:V334)/SUM(V288:V310)))),\"n/a\"))","v":3.8176523227541459},{"$f":"(IF(OR($C285<>\"n/a\",W285<>\"n/a\"),IF(SUM(W288:W310)=0,0,IF((SUMPRODUCT(W288:W310,W312:W334)/SUM(W288:W310))<0,1,(SUMPRODUCT(W288:W310,W312:W334)/SUM(W288:W310)))),\"n/a\"))","v":2.8176523227541459}]
[]
["Asset Class 7",{"$f":"VLOOKUP($A337,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Communication"}]
[{"$f":"VALUE(REPLACE(A337,1,12,\"\"))","v":7},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A338,0)","v":16.510939931405339},{"$f":"OFFSET('RFM input'!H$70,$A338,0)-OFFSET('RFM input'!H$134,$A338,0)-OFFSET('RFM input'!H$198,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A338,0)-OFFSET('RFM input'!I$134,$A338,0)-OFFSET('RFM input'!I$198,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A338,0)-OFFSET('RFM input'!J$134,$A338,0)-OFFSET('RFM input'!J$198,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A338,0)-OFFSET('RFM input'!K$134,$A338,0)-OFFSET('RFM input'!K$198,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A338,0)-OFFSET('RFM input'!L$134,$A338,0)-OFFSET('RFM input'!L$198,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A338,0)-OFFSET('RFM input'!M$134,$A338,0)-OFFSET('RFM input'!M$198,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A338,0)-OFFSET('RFM input'!N$134,$A338,0)-OFFSET('RFM input'!N$198,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A338,0)-OFFSET('RFM input'!O$134,$A338,0)-OFFSET('RFM input'!O$198,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A338,0)-OFFSET('RFM input'!P$134,$A338,0)-OFFSET('RFM input'!P$198,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A338,0)-OFFSET('RFM input'!Q$134,$A338,0)-OFFSET('RFM input'!Q$198,$A338,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A338,0)","v":7.0835164209588317},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":8.4016743853966549}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A338,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A338,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A338,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A338,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A338,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A338,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A338,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A338,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A338,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A338,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A338,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A338,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A338,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A338,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A338,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A338,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A338,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A338,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A338,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A338,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D366=\"n/a\",0,IF(AND(D340=0,C342=0),0,\nIF(AND(D340<>0,C342=0),(D340/D$10),\nIF(AND(D341<>0,C342<>0),(C342-(C342/C366))+(D340/D$10),\nIF(C366<1,0,(C342-(C342/C366)))))))","v":0},{"$f":"IF(E366=\"n/a\",0,IF(AND(E340=0,D342=0),0,\nIF(AND(E340<>0,D342=0),(E340/E$10),\nIF(AND(E341<>0,D342<>0),(D342-(D342/D366))+(E340/E$10),\nIF(D366<1,0,(D342-(D342/D366)))))))","v":0},{"$f":"IF(F366=\"n/a\",0,IF(AND(F340=0,E342=0),0,\nIF(AND(F340<>0,E342=0),(F340/F$10),\nIF(AND(F341<>0,E342<>0),(E342-(E342/E366))+(F340/F$10),\nIF(E366<1,0,(E342-(E342/E366)))))))","v":0},{"$f":"IF(G366=\"n/a\",0,IF(AND(G340=0,F342=0),0,\nIF(AND(G340<>0,F342=0),(G340/G$10),\nIF(AND(G341<>0,F342<>0),(F342-(F342/F366))+(G340/G$10),\nIF(F366<1,0,(F342-(F342/F366)))))))","v":0},{"$f":"IF(H366=\"n/a\",0,IF(AND(H340=0,G342=0),0,\nIF(AND(H340<>0,G342=0),(H340/H$10),\nIF(AND(H341<>0,G342<>0),(G342-(G342/G366))+(H340/H$10),\nIF(G366<1,0,(G342-(G342/G366)))))))","v":0},{"$f":"IF(I366=\"n/a\",0,IF(AND(I340=0,H342=0),0,\nIF(AND(I340<>0,H342=0),(I340/I$10),\nIF(AND(I341<>0,H342<>0),(H342-(H342/H366))+(I340/I$10),\nIF(H366<1,0,(H342-(H342/H366)))))))","v":0},{"$f":"IF(J366=\"n/a\",0,IF(AND(J340=0,I342=0),0,\nIF(AND(J340<>0,I342=0),(J340/J$10),\nIF(AND(J341<>0,I342<>0),(I342-(I342/I366))+(J340/J$10),\nIF(I366<1,0,(I342-(I342/I366)))))))","v":0},{"$f":"IF(K366=\"n/a\",0,IF(AND(K340=0,J342=0),0,\nIF(AND(K340<>0,J342=0),(K340/K$10),\nIF(AND(K341<>0,J342<>0),(J342-(J342/J366))+(K340/K$10),\nIF(J366<1,0,(J342-(J342/J366)))))))","v":0},{"$f":"IF(L366=\"n/a\",0,IF(AND(L340=0,K342=0),0,\nIF(AND(L340<>0,K342=0),(L340/L$10),\nIF(AND(L341<>0,K342<>0),(K342-(K342/K366))+(L340/L$10),\nIF(K366<1,0,(K342-(K342/K366)))))))","v":0},{"$f":"IF(M366=\"n/a\",0,IF(AND(M340=0,L342=0),0,\nIF(AND(M340<>0,L342=0),(M340/M$10),\nIF(AND(M341<>0,L342<>0),(L342-(L342/L366))+(M340/M$10),\nIF(L366<1,0,(L342-(L342/L366)))))))","v":0},{"$f":"IF(N366=\"n/a\",0,IF(AND(N340=0,M342=0),0,\nIF(AND(N340<>0,M342=0),(N340/N$10),\nIF(AND(N341<>0,M342<>0),(M342-(M342/M366))+(N340/N$10),\nIF(M366<1,0,(M342-(M342/M366)))))))","v":0},{"$f":"IF(O366=\"n/a\",0,IF(AND(O340=0,N342=0),0,\nIF(AND(O340<>0,N342=0),(O340/O$10),\nIF(AND(O341<>0,N342<>0),(N342-(N342/N366))+(O340/O$10),\nIF(N366<1,0,(N342-(N342/N366)))))))","v":0},{"$f":"IF(P366=\"n/a\",0,IF(AND(P340=0,O342=0),0,\nIF(AND(P340<>0,O342=0),(P340/P$10),\nIF(AND(P341<>0,O342<>0),(O342-(O342/O366))+(P340/P$10),\nIF(O366<1,0,(O342-(O342/O366)))))))","v":0},{"$f":"IF(Q366=\"n/a\",0,IF(AND(Q340=0,P342=0),0,\nIF(AND(Q340<>0,P342=0),(Q340/Q$10),\nIF(AND(Q341<>0,P342<>0),(P342-(P342/P366))+(Q340/Q$10),\nIF(P366<1,0,(P342-(P342/P366)))))))","v":0},{"$f":"IF(R366=\"n/a\",0,IF(AND(R340=0,Q342=0),0,\nIF(AND(R340<>0,Q342=0),(R340/R$10),\nIF(AND(R341<>0,Q342<>0),(Q342-(Q342/Q366))+(R340/R$10),\nIF(Q366<1,0,(Q342-(Q342/Q366)))))))","v":0},{"$f":"IF(S366=\"n/a\",0,IF(AND(S340=0,R342=0),0,\nIF(AND(S340<>0,R342=0),(S340/S$10),\nIF(AND(S341<>0,R342<>0),(R342-(R342/R366))+(S340/S$10),\nIF(R366<1,0,(R342-(R342/R366)))))))","v":0},{"$f":"IF(T366=\"n/a\",0,IF(AND(T340=0,S342=0),0,\nIF(AND(T340<>0,S342=0),(T340/T$10),\nIF(AND(T341<>0,S342<>0),(S342-(S342/S366))+(T340/T$10),\nIF(S366<1,0,(S342-(S342/S366)))))))","v":0},{"$f":"IF(U366=\"n/a\",0,IF(AND(U340=0,T342=0),0,\nIF(AND(U340<>0,T342=0),(U340/U$10),\nIF(AND(U341<>0,T342<>0),(T342-(T342/T366))+(U340/U$10),\nIF(T366<1,0,(T342-(T342/T366)))))))","v":0},{"$f":"IF(V366=\"n/a\",0,IF(AND(V340=0,U342=0),0,\nIF(AND(V340<>0,U342=0),(V340/V$10),\nIF(AND(V341<>0,U342<>0),(U342-(U342/U366))+(V340/V$10),\nIF(U366<1,0,(U342-(U342/U366)))))))","v":0},{"$f":"IF(W366=\"n/a\",0,IF(AND(W340=0,V342=0),0,\nIF(AND(W340<>0,V342=0),(W340/W$10),\nIF(AND(W341<>0,V342<>0),(V342-(V342/V366))+(W340/W$10),\nIF(V366<1,0,(V342-(V342/V366)))))))","v":0}]
[{"$f":"A342+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C338/C$10","v":16.510939931405339},{"$f":"IF(C367=\"n/a\",C343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,C343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,C343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":14.180043954013026},{"$f":"IF(D367=\"n/a\",D343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,D343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,D343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":11.849147976620714},{"$f":"IF(E367=\"n/a\",E343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,E343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,E343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":9.5182519992284007},{"$f":"IF(F367=\"n/a\",F343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,F343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,F343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":7.187356021836087},{"$f":"IF(G367=\"n/a\",G343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,G343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,G343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":4.8564600444437733},{"$f":"IF(H367=\"n/a\",H343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,H343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,H343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":2.5255640670514596},{"$f":"IF(I367=\"n/a\",I343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,I343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,I343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0.19466808965914595},{"$f":"IF(J367=\"n/a\",J343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,J343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,J343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(K367=\"n/a\",K343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,K343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,K343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(L367=\"n/a\",L343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,L343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,L343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(M367=\"n/a\",M343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,M343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,M343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(N367=\"n/a\",N343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,N343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,N343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(O367=\"n/a\",O343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,O343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,O343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(P367=\"n/a\",P343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,P343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,P343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(Q367=\"n/a\",Q343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,Q343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,Q343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(R367=\"n/a\",R343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,R343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,R343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(S367=\"n/a\",S343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,S343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,S343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(T367=\"n/a\",T343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,T343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,T343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(U367=\"n/a\",U343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,U343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,U343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(V367=\"n/a\",V343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,V343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,V343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0}]
[{"$f":"A343+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A344)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D344,-($A344+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D368=\"n/a\",D344,IFERROR(IF((OFFSET($C344,0,$A344))<0,\nMIN(0,D344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344)))),\nMAX(0,D344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E345,-($A345+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E369=\"n/a\",E345,IFERROR(IF((OFFSET($C345,0,$A345))<0,\nMIN(0,E345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345)))),\nMAX(0,E345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F346,-($A346+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F370=\"n/a\",F346,IFERROR(IF((OFFSET($C346,0,$A346))<0,\nMIN(0,F346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346)))),\nMAX(0,F346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G347,-($A347+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G371=\"n/a\",G347,IFERROR(IF((OFFSET($C347,0,$A347))<0,\nMIN(0,G347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347)))),\nMAX(0,G347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H348,-($A348+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H372=\"n/a\",H348,IFERROR(IF((OFFSET($C348,0,$A348))<0,\nMIN(0,H348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348)))),\nMAX(0,H348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I349,-($A349+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I373=\"n/a\",I349,IFERROR(IF((OFFSET($C349,0,$A349))<0,\nMIN(0,I349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349)))),\nMAX(0,I349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J350,-($A350+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J374=\"n/a\",J350,IFERROR(IF((OFFSET($C350,0,$A350))<0,\nMIN(0,J350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350)))),\nMAX(0,J350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K351,-($A351+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K375=\"n/a\",K351,IFERROR(IF((OFFSET($C351,0,$A351))<0,\nMIN(0,K351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351)))),\nMAX(0,K351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L352,-($A352+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L376=\"n/a\",L352,IFERROR(IF((OFFSET($C352,0,$A352))<0,\nMIN(0,L352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352)))),\nMAX(0,L352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M353,-($A353+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M377=\"n/a\",M353,IFERROR(IF((OFFSET($C353,0,$A353))<0,\nMIN(0,M353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353)))),\nMAX(0,M353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N354,-($A354+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N378=\"n/a\",N354,IFERROR(IF((OFFSET($C354,0,$A354))<0,\nMIN(0,N354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354)))),\nMAX(0,N354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O355,-($A355+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O379=\"n/a\",O355,IFERROR(IF((OFFSET($C355,0,$A355))<0,\nMIN(0,O355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355)))),\nMAX(0,O355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P356,-($A356+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P380=\"n/a\",P356,IFERROR(IF((OFFSET($C356,0,$A356))<0,\nMIN(0,P356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356)))),\nMAX(0,P356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q357,-($A357+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q381=\"n/a\",Q357,IFERROR(IF((OFFSET($C357,0,$A357))<0,\nMIN(0,Q357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357)))),\nMAX(0,Q357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R358,-($A358+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R382=\"n/a\",R358,IFERROR(IF((OFFSET($C358,0,$A358))<0,\nMIN(0,R358-(OFFSET($C358,0,$A358)/(OFFSET($C353,-$A357,$A358)))),\nMAX(0,R358-(OFFSET($C358,0,$A358)/(OFFSET($C353,-$A357,$A358))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S359,-($A359+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S383=\"n/a\",S359,IFERROR(IF((OFFSET($C359,0,$A359))<0,\nMIN(0,S359-(OFFSET($C359,0,$A359)/(OFFSET($C354,-$A358,$A359)))),\nMAX(0,S359-(OFFSET($C359,0,$A359)/(OFFSET($C354,-$A358,$A359))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T360,-($A360+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T384=\"n/a\",T360,IFERROR(IF((OFFSET($C360,0,$A360))<0,\nMIN(0,T360-(OFFSET($C360,0,$A360)/(OFFSET($C355,-$A359,$A360)))),\nMAX(0,T360-(OFFSET($C360,0,$A360)/(OFFSET($C355,-$A359,$A360))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U361,-($A361+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U385=\"n/a\",U361,IFERROR(IF((OFFSET($C361,0,$A361))<0,\nMIN(0,U361-(OFFSET($C361,0,$A361)/(OFFSET($C356,-$A360,$A361)))),\nMAX(0,U361-(OFFSET($C361,0,$A361)/(OFFSET($C356,-$A360,$A361))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V362,-($A362+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V386=\"n/a\",V362,IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,V362-(OFFSET($C362,0,$A362)/(OFFSET($C357,-$A361,$A362)))),\nMAX(0,V362-(OFFSET($C362,0,$A362)/(OFFSET($C357,-$A361,$A362))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W363,-($A363+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C366=\"n/a\",\"n/a\",IF(AND(C366<1,D340=0),0,\nIF(D340=0,C366-1,\nIF(C366<1,D341,\n(((C366-1)*(C342-(C342/(C366))))+((D340/D$10)*D341))/(D342)))))","v":0},0,0,0,0,{"$f":"IF(H366=\"n/a\",\"n/a\",IF(AND(H366<1,I340=0),0,\nIF(I340=0,H366-1,\nIF(H366<1,I341,\n(((H366-1)*(H342-(H342/(H366))))+((I340/I$10)*I341))/(I342)))))","v":0},{"$f":"IF(I366=\"n/a\",\"n/a\",IF(AND(I366<1,J340=0),0,\nIF(J340=0,I366-1,\nIF(I366<1,J341,\n(((I366-1)*(I342-(I342/(I366))))+((J340/J$10)*J341))/(J342)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C367,(-$A343-ROWS(C339:C366)),0)","v":7.0835164209588317},{"$f":"IF(C367=\"n/a\",\"n/a\",MAX(0,C367-1))","v":6.0835164209588317},{"$f":"IF(D367=\"n/a\",\"n/a\",MAX(0,D367-1))","v":5.0835164209588317},{"$f":"IF(E367=\"n/a\",\"n/a\",MAX(0,E367-1))","v":4.0835164209588317},{"$f":"IF(F367=\"n/a\",\"n/a\",MAX(0,F367-1))","v":3.0835164209588317},{"$f":"IF(G367=\"n/a\",\"n/a\",MAX(0,G367-1))","v":2.0835164209588317},{"$f":"IF(H367=\"n/a\",\"n/a\",MAX(0,H367-1))","v":1.0835164209588317},{"$f":"IF(I367=\"n/a\",\"n/a\",MAX(0,I367-1))","v":8.3516420958831716E-2},{"$f":"IF(J367=\"n/a\",\"n/a\",MAX(0,J367-1))","v":0},{"$f":"IF(K367=\"n/a\",\"n/a\",MAX(0,K367-1))","v":0},{"$f":"IF(L367=\"n/a\",\"n/a\",MAX(0,L367-1))","v":0},{"$f":"IF(M367=\"n/a\",\"n/a\",MAX(0,M367-1))","v":0},{"$f":"IF(N367=\"n/a\",\"n/a\",MAX(0,N367-1))","v":0},{"$f":"IF(O367=\"n/a\",\"n/a\",MAX(0,O367-1))","v":0},{"$f":"IF(P367=\"n/a\",\"n/a\",MAX(0,P367-1))","v":0},{"$f":"IF(Q367=\"n/a\",\"n/a\",MAX(0,Q367-1))","v":0},{"$f":"IF(R367=\"n/a\",\"n/a\",MAX(0,R367-1))","v":0},{"$f":"IF(S367=\"n/a\",\"n/a\",MAX(0,S367-1))","v":0},{"$f":"IF(T367=\"n/a\",\"n/a\",MAX(0,T367-1))","v":0},{"$f":"IF(U367=\"n/a\",\"n/a\",MAX(0,U367-1))","v":0},{"$f":"IF(V367=\"n/a\",\"n/a\",MAX(0,V367-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A344)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D368,(-$A344-ROWS(D340:D367)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E369,(-$A345-ROWS(E341:E368)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F370,(-$A346-ROWS(F342:F369)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G371,(-$A347-ROWS(G343:G370)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H372,(-$A348-ROWS(H344:H371)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I373,(-$A349-ROWS(I345:I372)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J374,(-$A350-ROWS(J346:J373)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K375,(-$A351-ROWS(K347:K374)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L376,(-$A352-ROWS(L348:L375)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M377,(-$A353-ROWS(M349:M376)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N378,(-$A354-ROWS(N350:N377)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O379,(-$A355-ROWS(O351:O378)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P380,(-$A356-ROWS(P352:P379)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q381,(-$A357-ROWS(Q353:Q380)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R382,(-$A358-ROWS(R354:R381)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S383,(-$A359-ROWS(S355:S382)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T384,(-$A360-ROWS(T356:T383)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U385,(-$A361-ROWS(U357:U384)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V386,(-$A362-ROWS(V358:V385)),0)","v":0},{"$f":"IF(V386=\"n/a\",\"n/a\",MAX(0,V386-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W387,(-$A363-ROWS(W359:W386)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C339<>\"n/a\",C339<>\"n/a\"),IF(SUM(C342:C364)=0,0,IF((SUMPRODUCT(C342:C364,C366:C388)/SUM(C342:C364))<0,1,(SUMPRODUCT(C342:C364,C366:C388)/SUM(C342:C364)))),\"n/a\"))","v":7.0835164209588317},{"$f":"(IF(OR($C339<>\"n/a\",D339<>\"n/a\"),IF(SUM(D342:D364)=0,0,IF((SUMPRODUCT(D342:D364,D366:D388)/SUM(D342:D364))<0,1,(SUMPRODUCT(D342:D364,D366:D388)/SUM(D342:D364)))),\"n/a\"))","v":6.0835164209588317},{"$f":"(IF(OR($C339<>\"n/a\",E339<>\"n/a\"),IF(SUM(E342:E364)=0,0,IF((SUMPRODUCT(E342:E364,E366:E388)/SUM(E342:E364))<0,1,(SUMPRODUCT(E342:E364,E366:E388)/SUM(E342:E364)))),\"n/a\"))","v":5.0835164209588317},{"$f":"(IF(OR($C339<>\"n/a\",F339<>\"n/a\"),IF(SUM(F342:F364)=0,0,IF((SUMPRODUCT(F342:F364,F366:F388)/SUM(F342:F364))<0,1,(SUMPRODUCT(F342:F364,F366:F388)/SUM(F342:F364)))),\"n/a\"))","v":4.0835164209588317},{"$f":"(IF(OR($C339<>\"n/a\",G339<>\"n/a\"),IF(SUM(G342:G364)=0,0,IF((SUMPRODUCT(G342:G364,G366:G388)/SUM(G342:G364))<0,1,(SUMPRODUCT(G342:G364,G366:G388)/SUM(G342:G364)))),\"n/a\"))","v":3.0835164209588322},{"$f":"(IF(OR($C339<>\"n/a\",H339<>\"n/a\"),IF(SUM(H342:H364)=0,0,IF((SUMPRODUCT(H342:H364,H366:H388)/SUM(H342:H364))<0,1,(SUMPRODUCT(H342:H364,H366:H388)/SUM(H342:H364)))),\"n/a\"))","v":2.0835164209588317},{"$f":"(IF(OR($C339<>\"n/a\",I339<>\"n/a\"),IF(SUM(I342:I364)=0,0,IF((SUMPRODUCT(I342:I364,I366:I388)/SUM(I342:I364))<0,1,(SUMPRODUCT(I342:I364,I366:I388)/SUM(I342:I364)))),\"n/a\"))","v":1.0835164209588317},{"$f":"(IF(OR($C339<>\"n/a\",J339<>\"n/a\"),IF(SUM(J342:J364)=0,0,IF((SUMPRODUCT(J342:J364,J366:J388)/SUM(J342:J364))<0,1,(SUMPRODUCT(J342:J364,J366:J388)/SUM(J342:J364)))),\"n/a\"))","v":8.3516420958831702E-2},{"$f":"(IF(OR($C339<>\"n/a\",K339<>\"n/a\"),IF(SUM(K342:K364)=0,0,IF((SUMPRODUCT(K342:K364,K366:K388)/SUM(K342:K364))<0,1,(SUMPRODUCT(K342:K364,K366:K388)/SUM(K342:K364)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C339<>\"n/a\",L339<>\"n/a\"),IF(SUM(L342:L364)=0,0,IF((SUMPRODUCT(L342:L364,L366:L388)/SUM(L342:L364))<0,1,(SUMPRODUCT(L342:L364,L366:L388)/SUM(L342:L364)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C339<>\"n/a\",M339<>\"n/a\"),IF(SUM(M342:M364)=0,0,IF((SUMPRODUCT(M342:M364,M366:M388)/SUM(M342:M364))<0,1,(SUMPRODUCT(M342:M364,M366:M388)/SUM(M342:M364)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C339<>\"n/a\",N339<>\"n/a\"),IF(SUM(N342:N364)=0,0,IF((SUMPRODUCT(N342:N364,N366:N388)/SUM(N342:N364))<0,1,(SUMPRODUCT(N342:N364,N366:N388)/SUM(N342:N364)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C339<>\"n/a\",O339<>\"n/a\"),IF(SUM(O342:O364)=0,0,IF((SUMPRODUCT(O342:O364,O366:O388)/SUM(O342:O364))<0,1,(SUMPRODUCT(O342:O364,O366:O388)/SUM(O342:O364)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C339<>\"n/a\",P339<>\"n/a\"),IF(SUM(P342:P364)=0,0,IF((SUMPRODUCT(P342:P364,P366:P388)/SUM(P342:P364))<0,1,(SUMPRODUCT(P342:P364,P366:P388)/SUM(P342:P364)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C339<>\"n/a\",Q339<>\"n/a\"),IF(SUM(Q342:Q364)=0,0,IF((SUMPRODUCT(Q342:Q364,Q366:Q388)/SUM(Q342:Q364))<0,1,(SUMPRODUCT(Q342:Q364,Q366:Q388)/SUM(Q342:Q364)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C339<>\"n/a\",R339<>\"n/a\"),IF(SUM(R342:R364)=0,0,IF((SUMPRODUCT(R342:R364,R366:R388)/SUM(R342:R364))<0,1,(SUMPRODUCT(R342:R364,R366:R388)/SUM(R342:R364)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C339<>\"n/a\",S339<>\"n/a\"),IF(SUM(S342:S364)=0,0,IF((SUMPRODUCT(S342:S364,S366:S388)/SUM(S342:S364))<0,1,(SUMPRODUCT(S342:S364,S366:S388)/SUM(S342:S364)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C339<>\"n/a\",T339<>\"n/a\"),IF(SUM(T342:T364)=0,0,IF((SUMPRODUCT(T342:T364,T366:T388)/SUM(T342:T364))<0,1,(SUMPRODUCT(T342:T364,T366:T388)/SUM(T342:T364)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C339<>\"n/a\",U339<>\"n/a\"),IF(SUM(U342:U364)=0,0,IF((SUMPRODUCT(U342:U364,U366:U388)/SUM(U342:U364))<0,1,(SUMPRODUCT(U342:U364,U366:U388)/SUM(U342:U364)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C339<>\"n/a\",V339<>\"n/a\"),IF(SUM(V342:V364)=0,0,IF((SUMPRODUCT(V342:V364,V366:V388)/SUM(V342:V364))<0,1,(SUMPRODUCT(V342:V364,V366:V388)/SUM(V342:V364)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C339<>\"n/a\",W339<>\"n/a\"),IF(SUM(W342:W364)=0,0,IF((SUMPRODUCT(W342:W364,W366:W388)/SUM(W342:W364))<0,1,(SUMPRODUCT(W342:W364,W366:W388)/SUM(W342:W364)))),\"n/a\"))","v":0}]
[]
["Asset Class 8",{"$f":"VLOOKUP($A391,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Land"}]
[{"$f":"VALUE(REPLACE(A391,1,12,\"\"))","v":8},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A392,0)","v":129.34943200481524},{"$f":"OFFSET('RFM input'!H$70,$A392,0)-OFFSET('RFM input'!H$134,$A392,0)-OFFSET('RFM input'!H$198,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A392,0)-OFFSET('RFM input'!I$134,$A392,0)-OFFSET('RFM input'!I$198,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A392,0)-OFFSET('RFM input'!J$134,$A392,0)-OFFSET('RFM input'!J$198,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A392,0)-OFFSET('RFM input'!K$134,$A392,0)-OFFSET('RFM input'!K$198,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A392,0)-OFFSET('RFM input'!L$134,$A392,0)-OFFSET('RFM input'!L$198,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A392,0)-OFFSET('RFM input'!M$134,$A392,0)-OFFSET('RFM input'!M$198,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A392,0)-OFFSET('RFM input'!N$134,$A392,0)-OFFSET('RFM input'!N$198,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A392,0)-OFFSET('RFM input'!O$134,$A392,0)-OFFSET('RFM input'!O$198,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A392,0)-OFFSET('RFM input'!P$134,$A392,0)-OFFSET('RFM input'!P$198,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A392,0)-OFFSET('RFM input'!Q$134,$A392,0)-OFFSET('RFM input'!Q$198,$A392,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A392,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A392,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A392,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A392,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A392,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A392,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A392,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A392,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A392,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A392,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A392,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A392,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A392,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A392,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A392,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A392,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A392,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A392,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A392,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A392,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D420=\"n/a\",0,IF(AND(D394=0,C396=0),0,\nIF(AND(D394<>0,C396=0),(D394/D$10),\nIF(AND(D395<>0,C396<>0),(C396-(C396/C420))+(D394/D$10),\nIF(C420<1,0,(C396-(C396/C420)))))))","v":0},0,0,0,0,{"$f":"IF(I420=\"n/a\",0,IF(AND(I394=0,H396=0),0,\nIF(AND(I394<>0,H396=0),(I394/I$10),\nIF(AND(I395<>0,H396<>0),(H396-(H396/H420))+(I394/I$10),\nIF(H420<1,0,(H396-(H396/H420)))))))","v":0},{"$f":"IF(J420=\"n/a\",0,IF(AND(J394=0,I396=0),0,\nIF(AND(J394<>0,I396=0),(J394/J$10),\nIF(AND(J395<>0,I396<>0),(I396-(I396/I420))+(J394/J$10),\nIF(I420<1,0,(I396-(I396/I420)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A396+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C392/C$10","v":129.34943200481524},{"$f":"IF(C421=\"n/a\",C397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,C397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,C397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":129.34943200481524},{"$f":"IF(D421=\"n/a\",D397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,D397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,D397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":129.34943200481524},{"$f":"IF(E421=\"n/a\",E397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,E397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,E397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":129.34943200481524},{"$f":"IF(F421=\"n/a\",F397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,F397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,F397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":129.34943200481524},{"$f":"IF(G421=\"n/a\",G397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,G397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,G397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":129.34943200481524},{"$f":"IF(H421=\"n/a\",H397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,H397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,H397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":129.34943200481524},{"$f":"IF(I421=\"n/a\",I397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,I397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,I397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":129.34943200481524},{"$f":"IF(J421=\"n/a\",J397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,J397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,J397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":129.34943200481524},{"$f":"IF(K421=\"n/a\",K397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,K397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,K397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":129.34943200481524},{"$f":"IF(L421=\"n/a\",L397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,L397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,L397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":129.34943200481524},{"$f":"IF(M421=\"n/a\",M397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,M397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,M397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":129.34943200481524},{"$f":"IF(N421=\"n/a\",N397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,N397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,N397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":129.34943200481524},{"$f":"IF(O421=\"n/a\",O397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,O397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,O397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":129.34943200481524},{"$f":"IF(P421=\"n/a\",P397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,P397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,P397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":129.34943200481524},{"$f":"IF(Q421=\"n/a\",Q397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,Q397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,Q397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":129.34943200481524},{"$f":"IF(R421=\"n/a\",R397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,R397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,R397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":129.34943200481524},{"$f":"IF(S421=\"n/a\",S397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,S397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,S397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":129.34943200481524},{"$f":"IF(T421=\"n/a\",T397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,T397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,T397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":129.34943200481524},{"$f":"IF(U421=\"n/a\",U397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,U397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,U397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":129.34943200481524},{"$f":"IF(V421=\"n/a\",V397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,V397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,V397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":129.34943200481524}]
[{"$f":"A397+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A398)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D398,-($A398+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D422=\"n/a\",D398,IFERROR(IF((OFFSET($C398,0,$A398))<0,\nMIN(0,D398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398)))),\nMAX(0,D398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E399,-($A399+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E423=\"n/a\",E399,IFERROR(IF((OFFSET($C399,0,$A399))<0,\nMIN(0,E399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399)))),\nMAX(0,E399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F400,-($A400+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F424=\"n/a\",F400,IFERROR(IF((OFFSET($C400,0,$A400))<0,\nMIN(0,F400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400)))),\nMAX(0,F400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G401,-($A401+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G425=\"n/a\",G401,IFERROR(IF((OFFSET($C401,0,$A401))<0,\nMIN(0,G401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401)))),\nMAX(0,G401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H402,-($A402+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H426=\"n/a\",H402,IFERROR(IF((OFFSET($C402,0,$A402))<0,\nMIN(0,H402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402)))),\nMAX(0,H402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I403,-($A403+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I427=\"n/a\",I403,IFERROR(IF((OFFSET($C403,0,$A403))<0,\nMIN(0,I403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403)))),\nMAX(0,I403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J404,-($A404+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J428=\"n/a\",J404,IFERROR(IF((OFFSET($C404,0,$A404))<0,\nMIN(0,J404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404)))),\nMAX(0,J404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K405,-($A405+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K429=\"n/a\",K405,IFERROR(IF((OFFSET($C405,0,$A405))<0,\nMIN(0,K405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405)))),\nMAX(0,K405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L406,-($A406+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L430=\"n/a\",L406,IFERROR(IF((OFFSET($C406,0,$A406))<0,\nMIN(0,L406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406)))),\nMAX(0,L406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M407,-($A407+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M431=\"n/a\",M407,IFERROR(IF((OFFSET($C407,0,$A407))<0,\nMIN(0,M407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407)))),\nMAX(0,M407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A408)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N408,-($A408+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N432=\"n/a\",N408,IFERROR(IF((OFFSET($C408,0,$A408))<0,\nMIN(0,N408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408)))),\nMAX(0,N408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O409,-($A409+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O433=\"n/a\",O409,IFERROR(IF((OFFSET($C409,0,$A409))<0,\nMIN(0,O409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409)))),\nMAX(0,O409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P410,-($A410+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P434=\"n/a\",P410,IFERROR(IF((OFFSET($C410,0,$A410))<0,\nMIN(0,P410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410)))),\nMAX(0,P410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q411,-($A411+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q435=\"n/a\",Q411,IFERROR(IF((OFFSET($C411,0,$A411))<0,\nMIN(0,Q411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411)))),\nMAX(0,Q411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R412,-($A412+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R436=\"n/a\",R412,IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,R412-(OFFSET($C412,0,$A412)/(OFFSET($C407,-$A411,$A412)))),\nMAX(0,R412-(OFFSET($C412,0,$A412)/(OFFSET($C407,-$A411,$A412))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S413,-($A413+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S437=\"n/a\",S413,IFERROR(IF((OFFSET($C413,0,$A413))<0,\nMIN(0,S413-(OFFSET($C413,0,$A413)/(OFFSET($C408,-$A412,$A413)))),\nMAX(0,S413-(OFFSET($C413,0,$A413)/(OFFSET($C408,-$A412,$A413))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T414,-($A414+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T438=\"n/a\",T414,IFERROR(IF((OFFSET($C414,0,$A414))<0,\nMIN(0,T414-(OFFSET($C414,0,$A414)/(OFFSET($C409,-$A413,$A414)))),\nMAX(0,T414-(OFFSET($C414,0,$A414)/(OFFSET($C409,-$A413,$A414))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U415,-($A415+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U439=\"n/a\",U415,IFERROR(IF((OFFSET($C415,0,$A415))<0,\nMIN(0,U415-(OFFSET($C415,0,$A415)/(OFFSET($C410,-$A414,$A415)))),\nMAX(0,U415-(OFFSET($C415,0,$A415)/(OFFSET($C410,-$A414,$A415))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V416,-($A416+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V440=\"n/a\",V416,IFERROR(IF((OFFSET($C416,0,$A416))<0,\nMIN(0,V416-(OFFSET($C416,0,$A416)/(OFFSET($C411,-$A415,$A416)))),\nMAX(0,V416-(OFFSET($C416,0,$A416)/(OFFSET($C411,-$A415,$A416))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W417,-($A417+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C420=\"n/a\",\"n/a\",IF(AND(C420<1,D394=0),0,\nIF(D394=0,C420-1,\nIF(C420<1,D395,\n(((C420-1)*(C396-(C396/(C420))))+((D394/D$10)*D395))/(D396)))))","v":0},0,0,0,0,{"$f":"IF(H420=\"n/a\",\"n/a\",IF(AND(H420<1,I394=0),0,\nIF(I394=0,H420-1,\nIF(H420<1,I395,\n(((H420-1)*(H396-(H396/(H420))))+((I394/I$10)*I395))/(I396)))))","v":0},{"$f":"IF(I420=\"n/a\",\"n/a\",IF(AND(I420<1,J394=0),0,\nIF(J394=0,I420-1,\nIF(I420<1,J395,\n(((I420-1)*(I396-(I396/(I420))))+((J394/J$10)*J395))/(J396)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C421,(-$A397-ROWS(C393:C420)),0)","v":"n/a"},{"$f":"IF(C421=\"n/a\",\"n/a\",MAX(0,C421-1))","v":"n/a"},{"$f":"IF(D421=\"n/a\",\"n/a\",MAX(0,D421-1))","v":"n/a"},{"$f":"IF(E421=\"n/a\",\"n/a\",MAX(0,E421-1))","v":"n/a"},{"$f":"IF(F421=\"n/a\",\"n/a\",MAX(0,F421-1))","v":"n/a"},{"$f":"IF(G421=\"n/a\",\"n/a\",MAX(0,G421-1))","v":"n/a"},{"$f":"IF(H421=\"n/a\",\"n/a\",MAX(0,H421-1))","v":"n/a"},{"$f":"IF(I421=\"n/a\",\"n/a\",MAX(0,I421-1))","v":"n/a"},{"$f":"IF(J421=\"n/a\",\"n/a\",MAX(0,J421-1))","v":"n/a"},{"$f":"IF(K421=\"n/a\",\"n/a\",MAX(0,K421-1))","v":"n/a"},{"$f":"IF(L421=\"n/a\",\"n/a\",MAX(0,L421-1))","v":"n/a"},{"$f":"IF(M421=\"n/a\",\"n/a\",MAX(0,M421-1))","v":"n/a"},{"$f":"IF(N421=\"n/a\",\"n/a\",MAX(0,N421-1))","v":"n/a"},{"$f":"IF(O421=\"n/a\",\"n/a\",MAX(0,O421-1))","v":"n/a"},{"$f":"IF(P421=\"n/a\",\"n/a\",MAX(0,P421-1))","v":"n/a"},{"$f":"IF(Q421=\"n/a\",\"n/a\",MAX(0,Q421-1))","v":"n/a"},{"$f":"IF(R421=\"n/a\",\"n/a\",MAX(0,R421-1))","v":"n/a"},{"$f":"IF(S421=\"n/a\",\"n/a\",MAX(0,S421-1))","v":"n/a"},{"$f":"IF(T421=\"n/a\",\"n/a\",MAX(0,T421-1))","v":"n/a"},{"$f":"IF(U421=\"n/a\",\"n/a\",MAX(0,U421-1))","v":"n/a"},{"$f":"IF(V421=\"n/a\",\"n/a\",MAX(0,V421-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D422,(-$A398-ROWS(D394:D421)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E423,(-$A399-ROWS(E395:E422)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F424,(-$A400-ROWS(F396:F423)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G425,(-$A401-ROWS(G397:G424)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H426,(-$A402-ROWS(H398:H425)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I427,(-$A403-ROWS(I399:I426)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J428,(-$A404-ROWS(J400:J427)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K429,(-$A405-ROWS(K401:K428)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L430,(-$A406-ROWS(L402:L429)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M431,(-$A407-ROWS(M403:M430)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A408)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N432,(-$A408-ROWS(N404:N431)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O433,(-$A409-ROWS(O405:O432)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P434,(-$A410-ROWS(P406:P433)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q435,(-$A411-ROWS(Q407:Q434)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R436,(-$A412-ROWS(R408:R435)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S437,(-$A413-ROWS(S409:S436)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T438,(-$A414-ROWS(T410:T437)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U439,(-$A415-ROWS(U411:U438)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V440,(-$A416-ROWS(V412:V439)),0)","v":0},{"$f":"IF(V440=\"n/a\",\"n/a\",MAX(0,V440-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W441,(-$A417-ROWS(W413:W440)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C393<>\"n/a\",C393<>\"n/a\"),IF(SUM(C396:C418)=0,0,IF((SUMPRODUCT(C396:C418,C420:C442)/SUM(C396:C418))<0,1,(SUMPRODUCT(C396:C418,C420:C442)/SUM(C396:C418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",D393<>\"n/a\"),IF(SUM(D396:D418)=0,0,IF((SUMPRODUCT(D396:D418,D420:D442)/SUM(D396:D418))<0,1,(SUMPRODUCT(D396:D418,D420:D442)/SUM(D396:D418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",E393<>\"n/a\"),IF(SUM(E396:E418)=0,0,IF((SUMPRODUCT(E396:E418,E420:E442)/SUM(E396:E418))<0,1,(SUMPRODUCT(E396:E418,E420:E442)/SUM(E396:E418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",F393<>\"n/a\"),IF(SUM(F396:F418)=0,0,IF((SUMPRODUCT(F396:F418,F420:F442)/SUM(F396:F418))<0,1,(SUMPRODUCT(F396:F418,F420:F442)/SUM(F396:F418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",G393<>\"n/a\"),IF(SUM(G396:G418)=0,0,IF((SUMPRODUCT(G396:G418,G420:G442)/SUM(G396:G418))<0,1,(SUMPRODUCT(G396:G418,G420:G442)/SUM(G396:G418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",H393<>\"n/a\"),IF(SUM(H396:H418)=0,0,IF((SUMPRODUCT(H396:H418,H420:H442)/SUM(H396:H418))<0,1,(SUMPRODUCT(H396:H418,H420:H442)/SUM(H396:H418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",I393<>\"n/a\"),IF(SUM(I396:I418)=0,0,IF((SUMPRODUCT(I396:I418,I420:I442)/SUM(I396:I418))<0,1,(SUMPRODUCT(I396:I418,I420:I442)/SUM(I396:I418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",J393<>\"n/a\"),IF(SUM(J396:J418)=0,0,IF((SUMPRODUCT(J396:J418,J420:J442)/SUM(J396:J418))<0,1,(SUMPRODUCT(J396:J418,J420:J442)/SUM(J396:J418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",K393<>\"n/a\"),IF(SUM(K396:K418)=0,0,IF((SUMPRODUCT(K396:K418,K420:K442)/SUM(K396:K418))<0,1,(SUMPRODUCT(K396:K418,K420:K442)/SUM(K396:K418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",L393<>\"n/a\"),IF(SUM(L396:L418)=0,0,IF((SUMPRODUCT(L396:L418,L420:L442)/SUM(L396:L418))<0,1,(SUMPRODUCT(L396:L418,L420:L442)/SUM(L396:L418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",M393<>\"n/a\"),IF(SUM(M396:M418)=0,0,IF((SUMPRODUCT(M396:M418,M420:M442)/SUM(M396:M418))<0,1,(SUMPRODUCT(M396:M418,M420:M442)/SUM(M396:M418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",N393<>\"n/a\"),IF(SUM(N396:N418)=0,0,IF((SUMPRODUCT(N396:N418,N420:N442)/SUM(N396:N418))<0,1,(SUMPRODUCT(N396:N418,N420:N442)/SUM(N396:N418)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C393<>\"n/a\",O393<>\"n/a\"),IF(SUM(O396:O418)=0,0,IF((SUMPRODUCT(O396:O418,O420:O442)/SUM(O396:O418))<0,1,(SUMPRODUCT(O396:O418,O420:O442)/SUM(O396:O418)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C393<>\"n/a\",P393<>\"n/a\"),IF(SUM(P396:P418)=0,0,IF((SUMPRODUCT(P396:P418,P420:P442)/SUM(P396:P418))<0,1,(SUMPRODUCT(P396:P418,P420:P442)/SUM(P396:P418)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C393<>\"n/a\",Q393<>\"n/a\"),IF(SUM(Q396:Q418)=0,0,IF((SUMPRODUCT(Q396:Q418,Q420:Q442)/SUM(Q396:Q418))<0,1,(SUMPRODUCT(Q396:Q418,Q420:Q442)/SUM(Q396:Q418)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C393<>\"n/a\",R393<>\"n/a\"),IF(SUM(R396:R418)=0,0,IF((SUMPRODUCT(R396:R418,R420:R442)/SUM(R396:R418))<0,1,(SUMPRODUCT(R396:R418,R420:R442)/SUM(R396:R418)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C393<>\"n/a\",S393<>\"n/a\"),IF(SUM(S396:S418)=0,0,IF((SUMPRODUCT(S396:S418,S420:S442)/SUM(S396:S418))<0,1,(SUMPRODUCT(S396:S418,S420:S442)/SUM(S396:S418)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C393<>\"n/a\",T393<>\"n/a\"),IF(SUM(T396:T418)=0,0,IF((SUMPRODUCT(T396:T418,T420:T442)/SUM(T396:T418))<0,1,(SUMPRODUCT(T396:T418,T420:T442)/SUM(T396:T418)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C393<>\"n/a\",U393<>\"n/a\"),IF(SUM(U396:U418)=0,0,IF((SUMPRODUCT(U396:U418,U420:U442)/SUM(U396:U418))<0,1,(SUMPRODUCT(U396:U418,U420:U442)/SUM(U396:U418)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C393<>\"n/a\",V393<>\"n/a\"),IF(SUM(V396:V418)=0,0,IF((SUMPRODUCT(V396:V418,V420:V442)/SUM(V396:V418))<0,1,(SUMPRODUCT(V396:V418,V420:V442)/SUM(V396:V418)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C393<>\"n/a\",W393<>\"n/a\"),IF(SUM(W396:W418)=0,0,IF((SUMPRODUCT(W396:W418,W420:W442)/SUM(W396:W418))<0,1,(SUMPRODUCT(W396:W418,W420:W442)/SUM(W396:W418)))),\"n/a\"))","v":0}]
[]
["Asset Class 9",{"$f":"VLOOKUP($A445,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Easements"}]
[{"$f":"VALUE(REPLACE(A445,1,12,\"\"))","v":9},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A446,0)","v":16.633901588130925},{"$f":"OFFSET('RFM input'!H$70,$A446,0)-OFFSET('RFM input'!H$134,$A446,0)-OFFSET('RFM input'!H$198,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A446,0)-OFFSET('RFM input'!I$134,$A446,0)-OFFSET('RFM input'!I$198,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A446,0)-OFFSET('RFM input'!J$134,$A446,0)-OFFSET('RFM input'!J$198,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A446,0)-OFFSET('RFM input'!K$134,$A446,0)-OFFSET('RFM input'!K$198,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A446,0)-OFFSET('RFM input'!L$134,$A446,0)-OFFSET('RFM input'!L$198,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A446,0)-OFFSET('RFM input'!M$134,$A446,0)-OFFSET('RFM input'!M$198,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A446,0)-OFFSET('RFM input'!N$134,$A446,0)-OFFSET('RFM input'!N$198,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A446,0)-OFFSET('RFM input'!O$134,$A446,0)-OFFSET('RFM input'!O$198,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A446,0)-OFFSET('RFM input'!P$134,$A446,0)-OFFSET('RFM input'!P$198,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A446,0)-OFFSET('RFM input'!Q$134,$A446,0)-OFFSET('RFM input'!Q$198,$A446,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A446,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A446,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A446,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A446,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A446,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A446,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A446,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A446,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A446,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A446,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A446,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A446,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A446,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A446,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A446,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A446,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A446,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A446,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A446,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A446,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A446,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D474=\"n/a\",0,IF(AND(D448=0,C450=0),0,\nIF(AND(D448<>0,C450=0),(D448/D$10),\nIF(AND(D449<>0,C450<>0),(C450-(C450/C474))+(D448/D$10),\nIF(C474<1,0,(C450-(C450/C474)))))))","v":0},{"$f":"IF(E474=\"n/a\",0,IF(AND(E448=0,D450=0),0,\nIF(AND(E448<>0,D450=0),(E448/E$10),\nIF(AND(E449<>0,D450<>0),(D450-(D450/D474))+(E448/E$10),\nIF(D474<1,0,(D450-(D450/D474)))))))","v":0},{"$f":"IF(F474=\"n/a\",0,IF(AND(F448=0,E450=0),0,\nIF(AND(F448<>0,E450=0),(F448/F$10),\nIF(AND(F449<>0,E450<>0),(E450-(E450/E474))+(F448/F$10),\nIF(E474<1,0,(E450-(E450/E474)))))))","v":0},{"$f":"IF(G474=\"n/a\",0,IF(AND(G448=0,F450=0),0,\nIF(AND(G448<>0,F450=0),(G448/G$10),\nIF(AND(G449<>0,F450<>0),(F450-(F450/F474))+(G448/G$10),\nIF(F474<1,0,(F450-(F450/F474)))))))","v":0},{"$f":"IF(H474=\"n/a\",0,IF(AND(H448=0,G450=0),0,\nIF(AND(H448<>0,G450=0),(H448/H$10),\nIF(AND(H449<>0,G450<>0),(G450-(G450/G474))+(H448/H$10),\nIF(G474<1,0,(G450-(G450/G474)))))))","v":0},{"$f":"IF(I474=\"n/a\",0,IF(AND(I448=0,H450=0),0,\nIF(AND(I448<>0,H450=0),(I448/I$10),\nIF(AND(I449<>0,H450<>0),(H450-(H450/H474))+(I448/I$10),\nIF(H474<1,0,(H450-(H450/H474)))))))","v":0},{"$f":"IF(J474=\"n/a\",0,IF(AND(J448=0,I450=0),0,\nIF(AND(J448<>0,I450=0),(J448/J$10),\nIF(AND(J449<>0,I450<>0),(I450-(I450/I474))+(J448/J$10),\nIF(I474<1,0,(I450-(I450/I474)))))))","v":0},{"$f":"IF(K474=\"n/a\",0,IF(AND(K448=0,J450=0),0,\nIF(AND(K448<>0,J450=0),(K448/K$10),\nIF(AND(K449<>0,J450<>0),(J450-(J450/J474))+(K448/K$10),\nIF(J474<1,0,(J450-(J450/J474)))))))","v":0},{"$f":"IF(L474=\"n/a\",0,IF(AND(L448=0,K450=0),0,\nIF(AND(L448<>0,K450=0),(L448/L$10),\nIF(AND(L449<>0,K450<>0),(K450-(K450/K474))+(L448/L$10),\nIF(K474<1,0,(K450-(K450/K474)))))))","v":0},{"$f":"IF(M474=\"n/a\",0,IF(AND(M448=0,L450=0),0,\nIF(AND(M448<>0,L450=0),(M448/M$10),\nIF(AND(M449<>0,L450<>0),(L450-(L450/L474))+(M448/M$10),\nIF(L474<1,0,(L450-(L450/L474)))))))","v":0},{"$f":"IF(N474=\"n/a\",0,IF(AND(N448=0,M450=0),0,\nIF(AND(N448<>0,M450=0),(N448/N$10),\nIF(AND(N449<>0,M450<>0),(M450-(M450/M474))+(N448/N$10),\nIF(M474<1,0,(M450-(M450/M474)))))))","v":0},{"$f":"IF(O474=\"n/a\",0,IF(AND(O448=0,N450=0),0,\nIF(AND(O448<>0,N450=0),(O448/O$10),\nIF(AND(O449<>0,N450<>0),(N450-(N450/N474))+(O448/O$10),\nIF(N474<1,0,(N450-(N450/N474)))))))","v":0},{"$f":"IF(P474=\"n/a\",0,IF(AND(P448=0,O450=0),0,\nIF(AND(P448<>0,O450=0),(P448/P$10),\nIF(AND(P449<>0,O450<>0),(O450-(O450/O474))+(P448/P$10),\nIF(O474<1,0,(O450-(O450/O474)))))))","v":0},{"$f":"IF(Q474=\"n/a\",0,IF(AND(Q448=0,P450=0),0,\nIF(AND(Q448<>0,P450=0),(Q448/Q$10),\nIF(AND(Q449<>0,P450<>0),(P450-(P450/P474))+(Q448/Q$10),\nIF(P474<1,0,(P450-(P450/P474)))))))","v":0},{"$f":"IF(R474=\"n/a\",0,IF(AND(R448=0,Q450=0),0,\nIF(AND(R448<>0,Q450=0),(R448/R$10),\nIF(AND(R449<>0,Q450<>0),(Q450-(Q450/Q474))+(R448/R$10),\nIF(Q474<1,0,(Q450-(Q450/Q474)))))))","v":0},{"$f":"IF(S474=\"n/a\",0,IF(AND(S448=0,R450=0),0,\nIF(AND(S448<>0,R450=0),(S448/S$10),\nIF(AND(S449<>0,R450<>0),(R450-(R450/R474))+(S448/S$10),\nIF(R474<1,0,(R450-(R450/R474)))))))","v":0},{"$f":"IF(T474=\"n/a\",0,IF(AND(T448=0,S450=0),0,\nIF(AND(T448<>0,S450=0),(T448/T$10),\nIF(AND(T449<>0,S450<>0),(S450-(S450/S474))+(T448/T$10),\nIF(S474<1,0,(S450-(S450/S474)))))))","v":0},{"$f":"IF(U474=\"n/a\",0,IF(AND(U448=0,T450=0),0,\nIF(AND(U448<>0,T450=0),(U448/U$10),\nIF(AND(U449<>0,T450<>0),(T450-(T450/T474))+(U448/U$10),\nIF(T474<1,0,(T450-(T450/T474)))))))","v":0},{"$f":"IF(V474=\"n/a\",0,IF(AND(V448=0,U450=0),0,\nIF(AND(V448<>0,U450=0),(V448/V$10),\nIF(AND(V449<>0,U450<>0),(U450-(U450/U474))+(V448/V$10),\nIF(U474<1,0,(U450-(U450/U474)))))))","v":0},{"$f":"IF(W474=\"n/a\",0,IF(AND(W448=0,V450=0),0,\nIF(AND(W448<>0,V450=0),(W448/W$10),\nIF(AND(W449<>0,V450<>0),(V450-(V450/V474))+(W448/W$10),\nIF(V474<1,0,(V450-(V450/V474)))))))","v":0}]
[{"$f":"A450+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C446/C$10","v":16.633901588130925},{"$f":"IF(C475=\"n/a\",C451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,C451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,C451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":16.633901588130925},{"$f":"IF(D475=\"n/a\",D451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,D451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,D451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":16.633901588130925},{"$f":"IF(E475=\"n/a\",E451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,E451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,E451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":16.633901588130925},{"$f":"IF(F475=\"n/a\",F451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,F451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,F451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":16.633901588130925},{"$f":"IF(G475=\"n/a\",G451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,G451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,G451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":16.633901588130925},{"$f":"IF(H475=\"n/a\",H451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,H451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,H451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":16.633901588130925},{"$f":"IF(I475=\"n/a\",I451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,I451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,I451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":16.633901588130925},{"$f":"IF(J475=\"n/a\",J451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,J451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,J451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":16.633901588130925},{"$f":"IF(K475=\"n/a\",K451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,K451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,K451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":16.633901588130925},{"$f":"IF(L475=\"n/a\",L451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,L451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,L451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":16.633901588130925},{"$f":"IF(M475=\"n/a\",M451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,M451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,M451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":16.633901588130925},{"$f":"IF(N475=\"n/a\",N451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,N451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,N451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":16.633901588130925},{"$f":"IF(O475=\"n/a\",O451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,O451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,O451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":16.633901588130925},{"$f":"IF(P475=\"n/a\",P451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,P451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,P451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":16.633901588130925},{"$f":"IF(Q475=\"n/a\",Q451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,Q451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,Q451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":16.633901588130925},{"$f":"IF(R475=\"n/a\",R451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,R451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,R451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":16.633901588130925},{"$f":"IF(S475=\"n/a\",S451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,S451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,S451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":16.633901588130925},{"$f":"IF(T475=\"n/a\",T451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,T451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,T451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":16.633901588130925},{"$f":"IF(U475=\"n/a\",U451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,U451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,U451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":16.633901588130925},{"$f":"IF(V475=\"n/a\",V451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,V451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,V451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":16.633901588130925}]
[{"$f":"A451+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A452)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D452,-($A452+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D476=\"n/a\",D452,IFERROR(IF((OFFSET($C452,0,$A452))<0,\nMIN(0,D452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452)))),\nMAX(0,D452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E453,-($A453+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E477=\"n/a\",E453,IFERROR(IF((OFFSET($C453,0,$A453))<0,\nMIN(0,E453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453)))),\nMAX(0,E453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F454,-($A454+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F478=\"n/a\",F454,IFERROR(IF((OFFSET($C454,0,$A454))<0,\nMIN(0,F454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454)))),\nMAX(0,F454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G455,-($A455+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G479=\"n/a\",G455,IFERROR(IF((OFFSET($C455,0,$A455))<0,\nMIN(0,G455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455)))),\nMAX(0,G455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H456,-($A456+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H480=\"n/a\",H456,IFERROR(IF((OFFSET($C456,0,$A456))<0,\nMIN(0,H456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456)))),\nMAX(0,H456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I457,-($A457+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I481=\"n/a\",I457,IFERROR(IF((OFFSET($C457,0,$A457))<0,\nMIN(0,I457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457)))),\nMAX(0,I457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J458,-($A458+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J482=\"n/a\",J458,IFERROR(IF((OFFSET($C458,0,$A458))<0,\nMIN(0,J458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458)))),\nMAX(0,J458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K459,-($A459+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K483=\"n/a\",K459,IFERROR(IF((OFFSET($C459,0,$A459))<0,\nMIN(0,K459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459)))),\nMAX(0,K459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L460,-($A460+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L484=\"n/a\",L460,IFERROR(IF((OFFSET($C460,0,$A460))<0,\nMIN(0,L460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460)))),\nMAX(0,L460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M461,-($A461+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M485=\"n/a\",M461,IFERROR(IF((OFFSET($C461,0,$A461))<0,\nMIN(0,M461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461)))),\nMAX(0,M461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N462,-($A462+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N486=\"n/a\",N462,IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,N462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462)))),\nMAX(0,N462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O463,-($A463+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O487=\"n/a\",O463,IFERROR(IF((OFFSET($C463,0,$A463))<0,\nMIN(0,O463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463)))),\nMAX(0,O463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P464,-($A464+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P488=\"n/a\",P464,IFERROR(IF((OFFSET($C464,0,$A464))<0,\nMIN(0,P464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464)))),\nMAX(0,P464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q465,-($A465+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q489=\"n/a\",Q465,IFERROR(IF((OFFSET($C465,0,$A465))<0,\nMIN(0,Q465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465)))),\nMAX(0,Q465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R466,-($A466+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R490=\"n/a\",R466,IFERROR(IF((OFFSET($C466,0,$A466))<0,\nMIN(0,R466-(OFFSET($C466,0,$A466)/(OFFSET($C461,-$A465,$A466)))),\nMAX(0,R466-(OFFSET($C466,0,$A466)/(OFFSET($C461,-$A465,$A466))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S467,-($A467+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S491=\"n/a\",S467,IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,S467-(OFFSET($C467,0,$A467)/(OFFSET($C462,-$A466,$A467)))),\nMAX(0,S467-(OFFSET($C467,0,$A467)/(OFFSET($C462,-$A466,$A467))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T468,-($A468+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T492=\"n/a\",T468,IFERROR(IF((OFFSET($C468,0,$A468))<0,\nMIN(0,T468-(OFFSET($C468,0,$A468)/(OFFSET($C463,-$A467,$A468)))),\nMAX(0,T468-(OFFSET($C468,0,$A468)/(OFFSET($C463,-$A467,$A468))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U469,-($A469+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U493=\"n/a\",U469,IFERROR(IF((OFFSET($C469,0,$A469))<0,\nMIN(0,U469-(OFFSET($C469,0,$A469)/(OFFSET($C464,-$A468,$A469)))),\nMAX(0,U469-(OFFSET($C469,0,$A469)/(OFFSET($C464,-$A468,$A469))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V470,-($A470+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V494=\"n/a\",V470,IFERROR(IF((OFFSET($C470,0,$A470))<0,\nMIN(0,V470-(OFFSET($C470,0,$A470)/(OFFSET($C465,-$A469,$A470)))),\nMAX(0,V470-(OFFSET($C470,0,$A470)/(OFFSET($C465,-$A469,$A470))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W471,-($A471+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C474=\"n/a\",\"n/a\",IF(AND(C474<1,D448=0),0,\nIF(D448=0,C474-1,\nIF(C474<1,D449,\n(((C474-1)*(C450-(C450/(C474))))+((D448/D$10)*D449))/(D450)))))","v":0},0,0,0,0,{"$f":"IF(H474=\"n/a\",\"n/a\",IF(AND(H474<1,I448=0),0,\nIF(I448=0,H474-1,\nIF(H474<1,I449,\n(((H474-1)*(H450-(H450/(H474))))+((I448/I$10)*I449))/(I450)))))","v":0},{"$f":"IF(I474=\"n/a\",\"n/a\",IF(AND(I474<1,J448=0),0,\nIF(J448=0,I474-1,\nIF(I474<1,J449,\n(((I474-1)*(I450-(I450/(I474))))+((J448/J$10)*J449))/(J450)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C475,(-$A451-ROWS(C447:C474)),0)","v":"n/a"},{"$f":"IF(C475=\"n/a\",\"n/a\",MAX(0,C475-1))","v":"n/a"},{"$f":"IF(D475=\"n/a\",\"n/a\",MAX(0,D475-1))","v":"n/a"},{"$f":"IF(E475=\"n/a\",\"n/a\",MAX(0,E475-1))","v":"n/a"},{"$f":"IF(F475=\"n/a\",\"n/a\",MAX(0,F475-1))","v":"n/a"},{"$f":"IF(G475=\"n/a\",\"n/a\",MAX(0,G475-1))","v":"n/a"},{"$f":"IF(H475=\"n/a\",\"n/a\",MAX(0,H475-1))","v":"n/a"},{"$f":"IF(I475=\"n/a\",\"n/a\",MAX(0,I475-1))","v":"n/a"},{"$f":"IF(J475=\"n/a\",\"n/a\",MAX(0,J475-1))","v":"n/a"},{"$f":"IF(K475=\"n/a\",\"n/a\",MAX(0,K475-1))","v":"n/a"},{"$f":"IF(L475=\"n/a\",\"n/a\",MAX(0,L475-1))","v":"n/a"},{"$f":"IF(M475=\"n/a\",\"n/a\",MAX(0,M475-1))","v":"n/a"},{"$f":"IF(N475=\"n/a\",\"n/a\",MAX(0,N475-1))","v":"n/a"},{"$f":"IF(O475=\"n/a\",\"n/a\",MAX(0,O475-1))","v":"n/a"},{"$f":"IF(P475=\"n/a\",\"n/a\",MAX(0,P475-1))","v":"n/a"},{"$f":"IF(Q475=\"n/a\",\"n/a\",MAX(0,Q475-1))","v":"n/a"},{"$f":"IF(R475=\"n/a\",\"n/a\",MAX(0,R475-1))","v":"n/a"},{"$f":"IF(S475=\"n/a\",\"n/a\",MAX(0,S475-1))","v":"n/a"},{"$f":"IF(T475=\"n/a\",\"n/a\",MAX(0,T475-1))","v":"n/a"},{"$f":"IF(U475=\"n/a\",\"n/a\",MAX(0,U475-1))","v":"n/a"},{"$f":"IF(V475=\"n/a\",\"n/a\",MAX(0,V475-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D476,(-$A452-ROWS(D448:D475)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E477,(-$A453-ROWS(E449:E476)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F478,(-$A454-ROWS(F450:F477)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G479,(-$A455-ROWS(G451:G478)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H480,(-$A456-ROWS(H452:H479)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I481,(-$A457-ROWS(I453:I480)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J482,(-$A458-ROWS(J454:J481)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K483,(-$A459-ROWS(K455:K482)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L484,(-$A460-ROWS(L456:L483)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M485,(-$A461-ROWS(M457:M484)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N486,(-$A462-ROWS(N458:N485)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O487,(-$A463-ROWS(O459:O486)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P488,(-$A464-ROWS(P460:P487)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q489,(-$A465-ROWS(Q461:Q488)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R490,(-$A466-ROWS(R462:R489)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S491,(-$A467-ROWS(S463:S490)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T492,(-$A468-ROWS(T464:T491)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U493,(-$A469-ROWS(U465:U492)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V494,(-$A470-ROWS(V466:V493)),0)","v":0},{"$f":"IF(V494=\"n/a\",\"n/a\",MAX(0,V494-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W495,(-$A471-ROWS(W467:W494)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C447<>\"n/a\",C447<>\"n/a\"),IF(SUM(C450:C472)=0,0,IF((SUMPRODUCT(C450:C472,C474:C496)/SUM(C450:C472))<0,1,(SUMPRODUCT(C450:C472,C474:C496)/SUM(C450:C472)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C447<>\"n/a\",D447<>\"n/a\"),IF(SUM(D450:D472)=0,0,IF((SUMPRODUCT(D450:D472,D474:D496)/SUM(D450:D472))<0,1,(SUMPRODUCT(D450:D472,D474:D496)/SUM(D450:D472)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C447<>\"n/a\",E447<>\"n/a\"),IF(SUM(E450:E472)=0,0,IF((SUMPRODUCT(E450:E472,E474:E496)/SUM(E450:E472))<0,1,(SUMPRODUCT(E450:E472,E474:E496)/SUM(E450:E472)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C447<>\"n/a\",F447<>\"n/a\"),IF(SUM(F450:F472)=0,0,IF((SUMPRODUCT(F450:F472,F474:F496)/SUM(F450:F472))<0,1,(SUMPRODUCT(F450:F472,F474:F496)/SUM(F450:F472)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C447<>\"n/a\",G447<>\"n/a\"),IF(SUM(G450:G472)=0,0,IF((SUMPRODUCT(G450:G472,G474:G496)/SUM(G450:G472))<0,1,(SUMPRODUCT(G450:G472,G474:G496)/SUM(G450:G472)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C447<>\"n/a\",H447<>\"n/a\"),IF(SUM(H450:H472)=0,0,IF((SUMPRODUCT(H450:H472,H474:H496)/SUM(H450:H472))<0,1,(SUMPRODUCT(H450:H472,H474:H496)/SUM(H450:H472)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C447<>\"n/a\",I447<>\"n/a\"),IF(SUM(I450:I472)=0,0,IF((SUMPRODUCT(I450:I472,I474:I496)/SUM(I450:I472))<0,1,(SUMPRODUCT(I450:I472,I474:I496)/SUM(I450:I472)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C447<>\"n/a\",J447<>\"n/a\"),IF(SUM(J450:J472)=0,0,IF((SUMPRODUCT(J450:J472,J474:J496)/SUM(J450:J472))<0,1,(SUMPRODUCT(J450:J472,J474:J496)/SUM(J450:J472)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C447<>\"n/a\",K447<>\"n/a\"),IF(SUM(K450:K472)=0,0,IF((SUMPRODUCT(K450:K472,K474:K496)/SUM(K450:K472))<0,1,(SUMPRODUCT(K450:K472,K474:K496)/SUM(K450:K472)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C447<>\"n/a\",L447<>\"n/a\"),IF(SUM(L450:L472)=0,0,IF((SUMPRODUCT(L450:L472,L474:L496)/SUM(L450:L472))<0,1,(SUMPRODUCT(L450:L472,L474:L496)/SUM(L450:L472)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C447<>\"n/a\",M447<>\"n/a\"),IF(SUM(M450:M472)=0,0,IF((SUMPRODUCT(M450:M472,M474:M496)/SUM(M450:M472))<0,1,(SUMPRODUCT(M450:M472,M474:M496)/SUM(M450:M472)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C447<>\"n/a\",N447<>\"n/a\"),IF(SUM(N450:N472)=0,0,IF((SUMPRODUCT(N450:N472,N474:N496)/SUM(N450:N472))<0,1,(SUMPRODUCT(N450:N472,N474:N496)/SUM(N450:N472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",O447<>\"n/a\"),IF(SUM(O450:O472)=0,0,IF((SUMPRODUCT(O450:O472,O474:O496)/SUM(O450:O472))<0,1,(SUMPRODUCT(O450:O472,O474:O496)/SUM(O450:O472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",P447<>\"n/a\"),IF(SUM(P450:P472)=0,0,IF((SUMPRODUCT(P450:P472,P474:P496)/SUM(P450:P472))<0,1,(SUMPRODUCT(P450:P472,P474:P496)/SUM(P450:P472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",Q447<>\"n/a\"),IF(SUM(Q450:Q472)=0,0,IF((SUMPRODUCT(Q450:Q472,Q474:Q496)/SUM(Q450:Q472))<0,1,(SUMPRODUCT(Q450:Q472,Q474:Q496)/SUM(Q450:Q472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",R447<>\"n/a\"),IF(SUM(R450:R472)=0,0,IF((SUMPRODUCT(R450:R472,R474:R496)/SUM(R450:R472))<0,1,(SUMPRODUCT(R450:R472,R474:R496)/SUM(R450:R472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",S447<>\"n/a\"),IF(SUM(S450:S472)=0,0,IF((SUMPRODUCT(S450:S472,S474:S496)/SUM(S450:S472))<0,1,(SUMPRODUCT(S450:S472,S474:S496)/SUM(S450:S472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",T447<>\"n/a\"),IF(SUM(T450:T472)=0,0,IF((SUMPRODUCT(T450:T472,T474:T496)/SUM(T450:T472))<0,1,(SUMPRODUCT(T450:T472,T474:T496)/SUM(T450:T472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",U447<>\"n/a\"),IF(SUM(U450:U472)=0,0,IF((SUMPRODUCT(U450:U472,U474:U496)/SUM(U450:U472))<0,1,(SUMPRODUCT(U450:U472,U474:U496)/SUM(U450:U472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",V447<>\"n/a\"),IF(SUM(V450:V472)=0,0,IF((SUMPRODUCT(V450:V472,V474:V496)/SUM(V450:V472))<0,1,(SUMPRODUCT(V450:V472,V474:V496)/SUM(V450:V472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",W447<>\"n/a\"),IF(SUM(W450:W472)=0,0,IF((SUMPRODUCT(W450:W472,W474:W496)/SUM(W450:W472))<0,1,(SUMPRODUCT(W450:W472,W474:W496)/SUM(W450:W472)))),\"n/a\"))","v":0}]
[]
["Asset Class 10",{"$f":"VLOOKUP($A499,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Equity raising costs"}]
[{"$f":"VALUE(REPLACE(A499,1,12,\"\"))","v":10},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A500,0)","v":7.9693547236982614},{"$f":"OFFSET('RFM input'!H$70,$A500,0)-OFFSET('RFM input'!H$134,$A500,0)-OFFSET('RFM input'!H$198,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A500,0)-OFFSET('RFM input'!I$134,$A500,0)-OFFSET('RFM input'!I$198,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A500,0)-OFFSET('RFM input'!J$134,$A500,0)-OFFSET('RFM input'!J$198,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A500,0)-OFFSET('RFM input'!K$134,$A500,0)-OFFSET('RFM input'!K$198,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A500,0)-OFFSET('RFM input'!L$134,$A500,0)-OFFSET('RFM input'!L$198,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A500,0)-OFFSET('RFM input'!M$134,$A500,0)-OFFSET('RFM input'!M$198,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A500,0)-OFFSET('RFM input'!N$134,$A500,0)-OFFSET('RFM input'!N$198,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A500,0)-OFFSET('RFM input'!O$134,$A500,0)-OFFSET('RFM input'!O$198,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A500,0)-OFFSET('RFM input'!P$134,$A500,0)-OFFSET('RFM input'!P$198,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A500,0)-OFFSET('RFM input'!Q$134,$A500,0)-OFFSET('RFM input'!Q$198,$A500,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A500,0)","v":37.030872132061923},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":44.510380879079236}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A500,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A500,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A500,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A500,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A500,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A500,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A500,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A500,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A500,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A500,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A500,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A500,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A500,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A500,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A500,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A500,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A500,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A500,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A500,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A500,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D528=\"n/a\",0,IF(AND(D502=0,C504=0),0,\nIF(AND(D502<>0,C504=0),(D502/D$10),\nIF(AND(D503<>0,C504<>0),(C504-(C504/C528))+(D502/D$10),\nIF(C528<1,0,(C504-(C504/C528)))))))","v":0},{"$f":"IF(E528=\"n/a\",0,IF(AND(E502=0,D504=0),0,\nIF(AND(E502<>0,D504=0),(E502/E$10),\nIF(AND(E503<>0,D504<>0),(D504-(D504/D528))+(E502/E$10),\nIF(D528<1,0,(D504-(D504/D528)))))))","v":0},{"$f":"IF(F528=\"n/a\",0,IF(AND(F502=0,E504=0),0,\nIF(AND(F502<>0,E504=0),(F502/F$10),\nIF(AND(F503<>0,E504<>0),(E504-(E504/E528))+(F502/F$10),\nIF(E528<1,0,(E504-(E504/E528)))))))","v":0},{"$f":"IF(G528=\"n/a\",0,IF(AND(G502=0,F504=0),0,\nIF(AND(G502<>0,F504=0),(G502/G$10),\nIF(AND(G503<>0,F504<>0),(F504-(F504/F528))+(G502/G$10),\nIF(F528<1,0,(F504-(F504/F528)))))))","v":0},{"$f":"IF(H528=\"n/a\",0,IF(AND(H502=0,G504=0),0,\nIF(AND(H502<>0,G504=0),(H502/H$10),\nIF(AND(H503<>0,G504<>0),(G504-(G504/G528))+(H502/H$10),\nIF(G528<1,0,(G504-(G504/G528)))))))","v":0},{"$f":"IF(I528=\"n/a\",0,IF(AND(I502=0,H504=0),0,\nIF(AND(I502<>0,H504=0),(I502/I$10),\nIF(AND(I503<>0,H504<>0),(H504-(H504/H528))+(I502/I$10),\nIF(H528<1,0,(H504-(H504/H528)))))))","v":0},{"$f":"IF(J528=\"n/a\",0,IF(AND(J502=0,I504=0),0,\nIF(AND(J502<>0,I504=0),(J502/J$10),\nIF(AND(J503<>0,I504<>0),(I504-(I504/I528))+(J502/J$10),\nIF(I528<1,0,(I504-(I504/I528)))))))","v":0},{"$f":"IF(K528=\"n/a\",0,IF(AND(K502=0,J504=0),0,\nIF(AND(K502<>0,J504=0),(K502/K$10),\nIF(AND(K503<>0,J504<>0),(J504-(J504/J528))+(K502/K$10),\nIF(J528<1,0,(J504-(J504/J528)))))))","v":0},{"$f":"IF(L528=\"n/a\",0,IF(AND(L502=0,K504=0),0,\nIF(AND(L502<>0,K504=0),(L502/L$10),\nIF(AND(L503<>0,K504<>0),(K504-(K504/K528))+(L502/L$10),\nIF(K528<1,0,(K504-(K504/K528)))))))","v":0},{"$f":"IF(M528=\"n/a\",0,IF(AND(M502=0,L504=0),0,\nIF(AND(M502<>0,L504=0),(M502/M$10),\nIF(AND(M503<>0,L504<>0),(L504-(L504/L528))+(M502/M$10),\nIF(L528<1,0,(L504-(L504/L528)))))))","v":0},{"$f":"IF(N528=\"n/a\",0,IF(AND(N502=0,M504=0),0,\nIF(AND(N502<>0,M504=0),(N502/N$10),\nIF(AND(N503<>0,M504<>0),(M504-(M504/M528))+(N502/N$10),\nIF(M528<1,0,(M504-(M504/M528)))))))","v":0},{"$f":"IF(O528=\"n/a\",0,IF(AND(O502=0,N504=0),0,\nIF(AND(O502<>0,N504=0),(O502/O$10),\nIF(AND(O503<>0,N504<>0),(N504-(N504/N528))+(O502/O$10),\nIF(N528<1,0,(N504-(N504/N528)))))))","v":0},{"$f":"IF(P528=\"n/a\",0,IF(AND(P502=0,O504=0),0,\nIF(AND(P502<>0,O504=0),(P502/P$10),\nIF(AND(P503<>0,O504<>0),(O504-(O504/O528))+(P502/P$10),\nIF(O528<1,0,(O504-(O504/O528)))))))","v":0},{"$f":"IF(Q528=\"n/a\",0,IF(AND(Q502=0,P504=0),0,\nIF(AND(Q502<>0,P504=0),(Q502/Q$10),\nIF(AND(Q503<>0,P504<>0),(P504-(P504/P528))+(Q502/Q$10),\nIF(P528<1,0,(P504-(P504/P528)))))))","v":0},{"$f":"IF(R528=\"n/a\",0,IF(AND(R502=0,Q504=0),0,\nIF(AND(R502<>0,Q504=0),(R502/R$10),\nIF(AND(R503<>0,Q504<>0),(Q504-(Q504/Q528))+(R502/R$10),\nIF(Q528<1,0,(Q504-(Q504/Q528)))))))","v":0},{"$f":"IF(S528=\"n/a\",0,IF(AND(S502=0,R504=0),0,\nIF(AND(S502<>0,R504=0),(S502/S$10),\nIF(AND(S503<>0,R504<>0),(R504-(R504/R528))+(S502/S$10),\nIF(R528<1,0,(R504-(R504/R528)))))))","v":0},{"$f":"IF(T528=\"n/a\",0,IF(AND(T502=0,S504=0),0,\nIF(AND(T502<>0,S504=0),(T502/T$10),\nIF(AND(T503<>0,S504<>0),(S504-(S504/S528))+(T502/T$10),\nIF(S528<1,0,(S504-(S504/S528)))))))","v":0},{"$f":"IF(U528=\"n/a\",0,IF(AND(U502=0,T504=0),0,\nIF(AND(U502<>0,T504=0),(U502/U$10),\nIF(AND(U503<>0,T504<>0),(T504-(T504/T528))+(U502/U$10),\nIF(T528<1,0,(T504-(T504/T528)))))))","v":0},{"$f":"IF(V528=\"n/a\",0,IF(AND(V502=0,U504=0),0,\nIF(AND(V502<>0,U504=0),(V502/V$10),\nIF(AND(V503<>0,U504<>0),(U504-(U504/U528))+(V502/V$10),\nIF(U528<1,0,(U504-(U504/U528)))))))","v":0},{"$f":"IF(W528=\"n/a\",0,IF(AND(W502=0,V504=0),0,\nIF(AND(W502<>0,V504=0),(W502/W$10),\nIF(AND(W503<>0,V504<>0),(V504-(V504/V528))+(W502/W$10),\nIF(V528<1,0,(V504-(V504/V528)))))))","v":0}]
[{"$f":"A504+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C500/C$10","v":7.9693547236982614},{"$f":"IF(C529=\"n/a\",C505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,C505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,C505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":7.754146324196423},{"$f":"IF(D529=\"n/a\",D505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,D505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,D505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":7.5389379246945847},{"$f":"IF(E529=\"n/a\",E505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,E505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,E505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":7.3237295251927463},{"$f":"IF(F529=\"n/a\",F505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,F505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,F505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":7.108521125690908},{"$f":"IF(G529=\"n/a\",G505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,G505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,G505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":6.8933127261890697},{"$f":"IF(H529=\"n/a\",H505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,H505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,H505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":6.6781043266872313},{"$f":"IF(I529=\"n/a\",I505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,I505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,I505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":6.462895927185393},{"$f":"IF(J529=\"n/a\",J505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,J505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,J505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":6.2476875276835546},{"$f":"IF(K529=\"n/a\",K505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,K505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,K505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":6.0324791281817163},{"$f":"IF(L529=\"n/a\",L505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,L505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,L505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":5.8172707286798779},{"$f":"IF(M529=\"n/a\",M505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,M505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,M505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":5.6020623291780396},{"$f":"IF(N529=\"n/a\",N505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,N505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,N505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":5.3868539296762012},{"$f":"IF(O529=\"n/a\",O505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,O505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,O505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":5.1716455301743629},{"$f":"IF(P529=\"n/a\",P505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,P505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,P505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":4.9564371306725246},{"$f":"IF(Q529=\"n/a\",Q505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,Q505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,Q505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":4.7412287311706862},{"$f":"IF(R529=\"n/a\",R505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,R505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,R505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":4.5260203316688479},{"$f":"IF(S529=\"n/a\",S505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,S505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,S505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":4.3108119321670095},{"$f":"IF(T529=\"n/a\",T505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,T505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,T505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":4.0956035326651712},{"$f":"IF(U529=\"n/a\",U505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,U505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,U505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":3.8803951331633333},{"$f":"IF(V529=\"n/a\",V505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,V505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,V505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":3.6651867336614954}]
[{"$f":"A505+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A506)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D506,-($A506+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D530=\"n/a\",D506,IFERROR(IF((OFFSET($C506,0,$A506))<0,\nMIN(0,D506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506)))),\nMAX(0,D506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E507,-($A507+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E531=\"n/a\",E507,IFERROR(IF((OFFSET($C507,0,$A507))<0,\nMIN(0,E507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507)))),\nMAX(0,E507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F508,-($A508+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F532=\"n/a\",F508,IFERROR(IF((OFFSET($C508,0,$A508))<0,\nMIN(0,F508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508)))),\nMAX(0,F508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G509,-($A509+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G533=\"n/a\",G509,IFERROR(IF((OFFSET($C509,0,$A509))<0,\nMIN(0,G509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509)))),\nMAX(0,G509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H510,-($A510+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H534=\"n/a\",H510,IFERROR(IF((OFFSET($C510,0,$A510))<0,\nMIN(0,H510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510)))),\nMAX(0,H510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I511,-($A511+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I535=\"n/a\",I511,IFERROR(IF((OFFSET($C511,0,$A511))<0,\nMIN(0,I511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511)))),\nMAX(0,I511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J512,-($A512+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J536=\"n/a\",J512,IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,J512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512)))),\nMAX(0,J512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K513,-($A513+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K537=\"n/a\",K513,IFERROR(IF((OFFSET($C513,0,$A513))<0,\nMIN(0,K513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513)))),\nMAX(0,K513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L514,-($A514+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L538=\"n/a\",L514,IFERROR(IF((OFFSET($C514,0,$A514))<0,\nMIN(0,L514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514)))),\nMAX(0,L514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M515,-($A515+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M539=\"n/a\",M515,IFERROR(IF((OFFSET($C515,0,$A515))<0,\nMIN(0,M515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515)))),\nMAX(0,M515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N516,-($A516+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N540=\"n/a\",N516,IFERROR(IF((OFFSET($C516,0,$A516))<0,\nMIN(0,N516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516)))),\nMAX(0,N516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O517,-($A517+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O541=\"n/a\",O517,IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,O517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517)))),\nMAX(0,O517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P518,-($A518+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P542=\"n/a\",P518,IFERROR(IF((OFFSET($C518,0,$A518))<0,\nMIN(0,P518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518)))),\nMAX(0,P518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q519,-($A519+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q543=\"n/a\",Q519,IFERROR(IF((OFFSET($C519,0,$A519))<0,\nMIN(0,Q519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519)))),\nMAX(0,Q519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R520,-($A520+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R544=\"n/a\",R520,IFERROR(IF((OFFSET($C520,0,$A520))<0,\nMIN(0,R520-(OFFSET($C520,0,$A520)/(OFFSET($C515,-$A519,$A520)))),\nMAX(0,R520-(OFFSET($C520,0,$A520)/(OFFSET($C515,-$A519,$A520))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S521,-($A521+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S545=\"n/a\",S521,IFERROR(IF((OFFSET($C521,0,$A521))<0,\nMIN(0,S521-(OFFSET($C521,0,$A521)/(OFFSET($C516,-$A520,$A521)))),\nMAX(0,S521-(OFFSET($C521,0,$A521)/(OFFSET($C516,-$A520,$A521))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T522,-($A522+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T546=\"n/a\",T522,IFERROR(IF((OFFSET($C522,0,$A522))<0,\nMIN(0,T522-(OFFSET($C522,0,$A522)/(OFFSET($C517,-$A521,$A522)))),\nMAX(0,T522-(OFFSET($C522,0,$A522)/(OFFSET($C517,-$A521,$A522))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U523,-($A523+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U547=\"n/a\",U523,IFERROR(IF((OFFSET($C523,0,$A523))<0,\nMIN(0,U523-(OFFSET($C523,0,$A523)/(OFFSET($C518,-$A522,$A523)))),\nMAX(0,U523-(OFFSET($C523,0,$A523)/(OFFSET($C518,-$A522,$A523))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V524,-($A524+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V548=\"n/a\",V524,IFERROR(IF((OFFSET($C524,0,$A524))<0,\nMIN(0,V524-(OFFSET($C524,0,$A524)/(OFFSET($C519,-$A523,$A524)))),\nMAX(0,V524-(OFFSET($C524,0,$A524)/(OFFSET($C519,-$A523,$A524))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W525,-($A525+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C528=\"n/a\",\"n/a\",IF(AND(C528<1,D502=0),0,\nIF(D502=0,C528-1,\nIF(C528<1,D503,\n(((C528-1)*(C504-(C504/(C528))))+((D502/D$10)*D503))/(D504)))))","v":0},0,0,0,0,{"$f":"IF(H528=\"n/a\",\"n/a\",IF(AND(H528<1,I502=0),0,\nIF(I502=0,H528-1,\nIF(H528<1,I503,\n(((H528-1)*(H504-(H504/(H528))))+((I502/I$10)*I503))/(I504)))))","v":0},{"$f":"IF(I528=\"n/a\",\"n/a\",IF(AND(I528<1,J502=0),0,\nIF(J502=0,I528-1,\nIF(I528<1,J503,\n(((I528-1)*(I504-(I504/(I528))))+((J502/J$10)*J503))/(J504)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C529,(-$A505-ROWS(C501:C528)),0)","v":37.030872132061923},{"$f":"IF(C529=\"n/a\",\"n/a\",MAX(0,C529-1))","v":36.030872132061923},{"$f":"IF(D529=\"n/a\",\"n/a\",MAX(0,D529-1))","v":35.030872132061923},{"$f":"IF(E529=\"n/a\",\"n/a\",MAX(0,E529-1))","v":34.030872132061923},{"$f":"IF(F529=\"n/a\",\"n/a\",MAX(0,F529-1))","v":33.030872132061923},{"$f":"IF(G529=\"n/a\",\"n/a\",MAX(0,G529-1))","v":32.030872132061923},{"$f":"IF(H529=\"n/a\",\"n/a\",MAX(0,H529-1))","v":31.030872132061923},{"$f":"IF(I529=\"n/a\",\"n/a\",MAX(0,I529-1))","v":30.030872132061923},{"$f":"IF(J529=\"n/a\",\"n/a\",MAX(0,J529-1))","v":29.030872132061923},{"$f":"IF(K529=\"n/a\",\"n/a\",MAX(0,K529-1))","v":28.030872132061923},{"$f":"IF(L529=\"n/a\",\"n/a\",MAX(0,L529-1))","v":27.030872132061923},{"$f":"IF(M529=\"n/a\",\"n/a\",MAX(0,M529-1))","v":26.030872132061923},{"$f":"IF(N529=\"n/a\",\"n/a\",MAX(0,N529-1))","v":25.030872132061923},{"$f":"IF(O529=\"n/a\",\"n/a\",MAX(0,O529-1))","v":24.030872132061923},{"$f":"IF(P529=\"n/a\",\"n/a\",MAX(0,P529-1))","v":23.030872132061923},{"$f":"IF(Q529=\"n/a\",\"n/a\",MAX(0,Q529-1))","v":22.030872132061923},{"$f":"IF(R529=\"n/a\",\"n/a\",MAX(0,R529-1))","v":21.030872132061923},{"$f":"IF(S529=\"n/a\",\"n/a\",MAX(0,S529-1))","v":20.030872132061923},{"$f":"IF(T529=\"n/a\",\"n/a\",MAX(0,T529-1))","v":19.030872132061923},{"$f":"IF(U529=\"n/a\",\"n/a\",MAX(0,U529-1))","v":18.030872132061923},{"$f":"IF(V529=\"n/a\",\"n/a\",MAX(0,V529-1))","v":17.030872132061923}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A506)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D530,(-$A506-ROWS(D502:D529)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236,31.510380879079236,30.510380879079236,29.510380879079236,28.510380879079236,27.510380879079236,26.510380879079236,25.510380879079236]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E531,(-$A507-ROWS(E503:E530)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236,31.510380879079236,30.510380879079236,29.510380879079236,28.510380879079236,27.510380879079236,26.510380879079236]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F532,(-$A508-ROWS(F504:F531)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236,31.510380879079236,30.510380879079236,29.510380879079236,28.510380879079236,27.510380879079236]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G533,(-$A509-ROWS(G505:G532)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236,31.510380879079236,30.510380879079236,29.510380879079236,28.510380879079236]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H534,(-$A510-ROWS(H506:H533)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236,31.510380879079236,30.510380879079236,29.510380879079236]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I535,(-$A511-ROWS(I507:I534)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236,31.510380879079236,30.510380879079236]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J536,(-$A512-ROWS(J508:J535)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236,31.510380879079236]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K537,(-$A513-ROWS(K509:K536)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L538,(-$A514-ROWS(L510:L537)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M539,(-$A515-ROWS(M511:M538)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N540,(-$A516-ROWS(N512:N539)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O541,(-$A517-ROWS(O513:O540)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P542,(-$A518-ROWS(P514:P541)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q543,(-$A519-ROWS(Q515:Q542)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R544,(-$A520-ROWS(R516:R543)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S545,(-$A521-ROWS(S517:S544)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T546,(-$A522-ROWS(T518:T545)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U547,(-$A523-ROWS(U519:U546)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V548,(-$A524-ROWS(V520:V547)),0)","v":0},{"$f":"IF(V548=\"n/a\",\"n/a\",MAX(0,V548-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W549,(-$A525-ROWS(W521:W548)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C501<>\"n/a\",C501<>\"n/a\"),IF(SUM(C504:C526)=0,0,IF((SUMPRODUCT(C504:C526,C528:C550)/SUM(C504:C526))<0,1,(SUMPRODUCT(C504:C526,C528:C550)/SUM(C504:C526)))),\"n/a\"))","v":37.030872132061923},{"$f":"(IF(OR($C501<>\"n/a\",D501<>\"n/a\"),IF(SUM(D504:D526)=0,0,IF((SUMPRODUCT(D504:D526,D528:D550)/SUM(D504:D526))<0,1,(SUMPRODUCT(D504:D526,D528:D550)/SUM(D504:D526)))),\"n/a\"))","v":36.030872132061923},{"$f":"(IF(OR($C501<>\"n/a\",E501<>\"n/a\"),IF(SUM(E504:E526)=0,0,IF((SUMPRODUCT(E504:E526,E528:E550)/SUM(E504:E526))<0,1,(SUMPRODUCT(E504:E526,E528:E550)/SUM(E504:E526)))),\"n/a\"))","v":35.030872132061923},{"$f":"(IF(OR($C501<>\"n/a\",F501<>\"n/a\"),IF(SUM(F504:F526)=0,0,IF((SUMPRODUCT(F504:F526,F528:F550)/SUM(F504:F526))<0,1,(SUMPRODUCT(F504:F526,F528:F550)/SUM(F504:F526)))),\"n/a\"))","v":34.030872132061923},{"$f":"(IF(OR($C501<>\"n/a\",G501<>\"n/a\"),IF(SUM(G504:G526)=0,0,IF((SUMPRODUCT(G504:G526,G528:G550)/SUM(G504:G526))<0,1,(SUMPRODUCT(G504:G526,G528:G550)/SUM(G504:G526)))),\"n/a\"))","v":33.030872132061923},{"$f":"(IF(OR($C501<>\"n/a\",H501<>\"n/a\"),IF(SUM(H504:H526)=0,0,IF((SUMPRODUCT(H504:H526,H528:H550)/SUM(H504:H526))<0,1,(SUMPRODUCT(H504:H526,H528:H550)/SUM(H504:H526)))),\"n/a\"))","v":32.030872132061923},{"$f":"(IF(OR($C501<>\"n/a\",I501<>\"n/a\"),IF(SUM(I504:I526)=0,0,IF((SUMPRODUCT(I504:I526,I528:I550)/SUM(I504:I526))<0,1,(SUMPRODUCT(I504:I526,I528:I550)/SUM(I504:I526)))),\"n/a\"))","v":31.030872132061923},{"$f":"(IF(OR($C501<>\"n/a\",J501<>\"n/a\"),IF(SUM(J504:J526)=0,0,IF((SUMPRODUCT(J504:J526,J528:J550)/SUM(J504:J526))<0,1,(SUMPRODUCT(J504:J526,J528:J550)/SUM(J504:J526)))),\"n/a\"))","v":30.030872132061919},{"$f":"(IF(OR($C501<>\"n/a\",K501<>\"n/a\"),IF(SUM(K504:K526)=0,0,IF((SUMPRODUCT(K504:K526,K528:K550)/SUM(K504:K526))<0,1,(SUMPRODUCT(K504:K526,K528:K550)/SUM(K504:K526)))),\"n/a\"))","v":29.030872132061923},{"$f":"(IF(OR($C501<>\"n/a\",L501<>\"n/a\"),IF(SUM(L504:L526)=0,0,IF((SUMPRODUCT(L504:L526,L528:L550)/SUM(L504:L526))<0,1,(SUMPRODUCT(L504:L526,L528:L550)/SUM(L504:L526)))),\"n/a\"))","v":28.030872132061923},{"$f":"(IF(OR($C501<>\"n/a\",M501<>\"n/a\"),IF(SUM(M504:M526)=0,0,IF((SUMPRODUCT(M504:M526,M528:M550)/SUM(M504:M526))<0,1,(SUMPRODUCT(M504:M526,M528:M550)/SUM(M504:M526)))),\"n/a\"))","v":27.030872132061923},{"$f":"(IF(OR($C501<>\"n/a\",N501<>\"n/a\"),IF(SUM(N504:N526)=0,0,IF((SUMPRODUCT(N504:N526,N528:N550)/SUM(N504:N526))<0,1,(SUMPRODUCT(N504:N526,N528:N550)/SUM(N504:N526)))),\"n/a\"))","v":26.030872132061926},{"$f":"(IF(OR($C501<>\"n/a\",O501<>\"n/a\"),IF(SUM(O504:O526)=0,0,IF((SUMPRODUCT(O504:O526,O528:O550)/SUM(O504:O526))<0,1,(SUMPRODUCT(O504:O526,O528:O550)/SUM(O504:O526)))),\"n/a\"))","v":25.030872132061923},{"$f":"(IF(OR($C501<>\"n/a\",P501<>\"n/a\"),IF(SUM(P504:P526)=0,0,IF((SUMPRODUCT(P504:P526,P528:P550)/SUM(P504:P526))<0,1,(SUMPRODUCT(P504:P526,P528:P550)/SUM(P504:P526)))),\"n/a\"))","v":24.030872132061923},{"$f":"(IF(OR($C501<>\"n/a\",Q501<>\"n/a\"),IF(SUM(Q504:Q526)=0,0,IF((SUMPRODUCT(Q504:Q526,Q528:Q550)/SUM(Q504:Q526))<0,1,(SUMPRODUCT(Q504:Q526,Q528:Q550)/SUM(Q504:Q526)))),\"n/a\"))","v":23.030872132061923},{"$f":"(IF(OR($C501<>\"n/a\",R501<>\"n/a\"),IF(SUM(R504:R526)=0,0,IF((SUMPRODUCT(R504:R526,R528:R550)/SUM(R504:R526))<0,1,(SUMPRODUCT(R504:R526,R528:R550)/SUM(R504:R526)))),\"n/a\"))","v":22.030872132061923},{"$f":"(IF(OR($C501<>\"n/a\",S501<>\"n/a\"),IF(SUM(S504:S526)=0,0,IF((SUMPRODUCT(S504:S526,S528:S550)/SUM(S504:S526))<0,1,(SUMPRODUCT(S504:S526,S528:S550)/SUM(S504:S526)))),\"n/a\"))","v":21.030872132061923},{"$f":"(IF(OR($C501<>\"n/a\",T501<>\"n/a\"),IF(SUM(T504:T526)=0,0,IF((SUMPRODUCT(T504:T526,T528:T550)/SUM(T504:T526))<0,1,(SUMPRODUCT(T504:T526,T528:T550)/SUM(T504:T526)))),\"n/a\"))","v":20.030872132061923},{"$f":"(IF(OR($C501<>\"n/a\",U501<>\"n/a\"),IF(SUM(U504:U526)=0,0,IF((SUMPRODUCT(U504:U526,U528:U550)/SUM(U504:U526))<0,1,(SUMPRODUCT(U504:U526,U528:U550)/SUM(U504:U526)))),\"n/a\"))","v":19.030872132061923},{"$f":"(IF(OR($C501<>\"n/a\",V501<>\"n/a\"),IF(SUM(V504:V526)=0,0,IF((SUMPRODUCT(V504:V526,V528:V550)/SUM(V504:V526))<0,1,(SUMPRODUCT(V504:V526,V528:V550)/SUM(V504:V526)))),\"n/a\"))","v":18.030872132061923},{"$f":"(IF(OR($C501<>\"n/a\",W501<>\"n/a\"),IF(SUM(W504:W526)=0,0,IF((SUMPRODUCT(W504:W526,W528:W550)/SUM(W504:W526))<0,1,(SUMPRODUCT(W504:W526,W528:W550)/SUM(W504:W526)))),\"n/a\"))","v":17.030872132061923}]
[]
["Asset Class 11",{"$f":"VLOOKUP($A553,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"}]
[{"$f":"VALUE(REPLACE(A553,1,12,\"\"))","v":11},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A554,0)","v":13.424436642373619},{"$f":"OFFSET('RFM input'!H$70,$A554,0)-OFFSET('RFM input'!H$134,$A554,0)-OFFSET('RFM input'!H$198,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A554,0)-OFFSET('RFM input'!I$134,$A554,0)-OFFSET('RFM input'!I$198,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A554,0)-OFFSET('RFM input'!J$134,$A554,0)-OFFSET('RFM input'!J$198,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A554,0)-OFFSET('RFM input'!K$134,$A554,0)-OFFSET('RFM input'!K$198,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A554,0)-OFFSET('RFM input'!L$134,$A554,0)-OFFSET('RFM input'!L$198,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A554,0)-OFFSET('RFM input'!M$134,$A554,0)-OFFSET('RFM input'!M$198,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A554,0)-OFFSET('RFM input'!N$134,$A554,0)-OFFSET('RFM input'!N$198,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A554,0)-OFFSET('RFM input'!O$134,$A554,0)-OFFSET('RFM input'!O$198,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A554,0)-OFFSET('RFM input'!P$134,$A554,0)-OFFSET('RFM input'!P$198,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A554,0)-OFFSET('RFM input'!Q$134,$A554,0)-OFFSET('RFM input'!Q$198,$A554,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A554,0)","v":10.845006395544219},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":23.640017865118356}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A554,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A554,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A554,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A554,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A554,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A554,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A554,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A554,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A554,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A554,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A554,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A554,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A554,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A554,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A554,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A554,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A554,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A554,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A554,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A554,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D582=\"n/a\",0,IF(AND(D556=0,C558=0),0,\nIF(AND(D556<>0,C558=0),(D556/D$10),\nIF(AND(D557<>0,C558<>0),(C558-(C558/C582))+(D556/D$10),\nIF(C582<1,0,(C558-(C558/C582)))))))","v":0},{"$f":"IF(E582=\"n/a\",0,IF(AND(E556=0,D558=0),0,\nIF(AND(E556<>0,D558=0),(E556/E$10),\nIF(AND(E557<>0,D558<>0),(D558-(D558/D582))+(E556/E$10),\nIF(D582<1,0,(D558-(D558/D582)))))))","v":0},{"$f":"IF(F582=\"n/a\",0,IF(AND(F556=0,E558=0),0,\nIF(AND(F556<>0,E558=0),(F556/F$10),\nIF(AND(F557<>0,E558<>0),(E558-(E558/E582))+(F556/F$10),\nIF(E582<1,0,(E558-(E558/E582)))))))","v":0},{"$f":"IF(G582=\"n/a\",0,IF(AND(G556=0,F558=0),0,\nIF(AND(G556<>0,F558=0),(G556/G$10),\nIF(AND(G557<>0,F558<>0),(F558-(F558/F582))+(G556/G$10),\nIF(F582<1,0,(F558-(F558/F582)))))))","v":0},{"$f":"IF(H582=\"n/a\",0,IF(AND(H556=0,G558=0),0,\nIF(AND(H556<>0,G558=0),(H556/H$10),\nIF(AND(H557<>0,G558<>0),(G558-(G558/G582))+(H556/H$10),\nIF(G582<1,0,(G558-(G558/G582)))))))","v":0},{"$f":"IF(I582=\"n/a\",0,IF(AND(I556=0,H558=0),0,\nIF(AND(I556<>0,H558=0),(I556/I$10),\nIF(AND(I557<>0,H558<>0),(H558-(H558/H582))+(I556/I$10),\nIF(H582<1,0,(H558-(H558/H582)))))))","v":0},{"$f":"IF(J582=\"n/a\",0,IF(AND(J556=0,I558=0),0,\nIF(AND(J556<>0,I558=0),(J556/J$10),\nIF(AND(J557<>0,I558<>0),(I558-(I558/I582))+(J556/J$10),\nIF(I582<1,0,(I558-(I558/I582)))))))","v":0},{"$f":"IF(K582=\"n/a\",0,IF(AND(K556=0,J558=0),0,\nIF(AND(K556<>0,J558=0),(K556/K$10),\nIF(AND(K557<>0,J558<>0),(J558-(J558/J582))+(K556/K$10),\nIF(J582<1,0,(J558-(J558/J582)))))))","v":0},{"$f":"IF(L582=\"n/a\",0,IF(AND(L556=0,K558=0),0,\nIF(AND(L556<>0,K558=0),(L556/L$10),\nIF(AND(L557<>0,K558<>0),(K558-(K558/K582))+(L556/L$10),\nIF(K582<1,0,(K558-(K558/K582)))))))","v":0},{"$f":"IF(M582=\"n/a\",0,IF(AND(M556=0,L558=0),0,\nIF(AND(M556<>0,L558=0),(M556/M$10),\nIF(AND(M557<>0,L558<>0),(L558-(L558/L582))+(M556/M$10),\nIF(L582<1,0,(L558-(L558/L582)))))))","v":0},{"$f":"IF(N582=\"n/a\",0,IF(AND(N556=0,M558=0),0,\nIF(AND(N556<>0,M558=0),(N556/N$10),\nIF(AND(N557<>0,M558<>0),(M558-(M558/M582))+(N556/N$10),\nIF(M582<1,0,(M558-(M558/M582)))))))","v":0},{"$f":"IF(O582=\"n/a\",0,IF(AND(O556=0,N558=0),0,\nIF(AND(O556<>0,N558=0),(O556/O$10),\nIF(AND(O557<>0,N558<>0),(N558-(N558/N582))+(O556/O$10),\nIF(N582<1,0,(N558-(N558/N582)))))))","v":0},{"$f":"IF(P582=\"n/a\",0,IF(AND(P556=0,O558=0),0,\nIF(AND(P556<>0,O558=0),(P556/P$10),\nIF(AND(P557<>0,O558<>0),(O558-(O558/O582))+(P556/P$10),\nIF(O582<1,0,(O558-(O558/O582)))))))","v":0},{"$f":"IF(Q582=\"n/a\",0,IF(AND(Q556=0,P558=0),0,\nIF(AND(Q556<>0,P558=0),(Q556/Q$10),\nIF(AND(Q557<>0,P558<>0),(P558-(P558/P582))+(Q556/Q$10),\nIF(P582<1,0,(P558-(P558/P582)))))))","v":0},{"$f":"IF(R582=\"n/a\",0,IF(AND(R556=0,Q558=0),0,\nIF(AND(R556<>0,Q558=0),(R556/R$10),\nIF(AND(R557<>0,Q558<>0),(Q558-(Q558/Q582))+(R556/R$10),\nIF(Q582<1,0,(Q558-(Q558/Q582)))))))","v":0},{"$f":"IF(S582=\"n/a\",0,IF(AND(S556=0,R558=0),0,\nIF(AND(S556<>0,R558=0),(S556/S$10),\nIF(AND(S557<>0,R558<>0),(R558-(R558/R582))+(S556/S$10),\nIF(R582<1,0,(R558-(R558/R582)))))))","v":0},{"$f":"IF(T582=\"n/a\",0,IF(AND(T556=0,S558=0),0,\nIF(AND(T556<>0,S558=0),(T556/T$10),\nIF(AND(T557<>0,S558<>0),(S558-(S558/S582))+(T556/T$10),\nIF(S582<1,0,(S558-(S558/S582)))))))","v":0},{"$f":"IF(U582=\"n/a\",0,IF(AND(U556=0,T558=0),0,\nIF(AND(U556<>0,T558=0),(U556/U$10),\nIF(AND(U557<>0,T558<>0),(T558-(T558/T582))+(U556/U$10),\nIF(T582<1,0,(T558-(T558/T582)))))))","v":0},{"$f":"IF(V582=\"n/a\",0,IF(AND(V556=0,U558=0),0,\nIF(AND(V556<>0,U558=0),(V556/V$10),\nIF(AND(V557<>0,U558<>0),(U558-(U558/U582))+(V556/V$10),\nIF(U582<1,0,(U558-(U558/U582)))))))","v":0},{"$f":"IF(W582=\"n/a\",0,IF(AND(W556=0,V558=0),0,\nIF(AND(W556<>0,V558=0),(W556/W$10),\nIF(AND(W557<>0,V558<>0),(V558-(V558/V582))+(W556/W$10),\nIF(V582<1,0,(V558-(V558/V582)))))))","v":0}]
[{"$f":"A558+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C554/C$10","v":13.424436642373619},{"$f":"IF(C583=\"n/a\",C559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,C559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,C559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":12.186591669973309},{"$f":"IF(D583=\"n/a\",D559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,D559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,D559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":10.948746697572998},{"$f":"IF(E583=\"n/a\",E559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,E559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,E559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":9.7109017251726879},{"$f":"IF(F583=\"n/a\",F559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,F559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,F559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":8.4730567527723775},{"$f":"IF(G583=\"n/a\",G559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,G559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,G559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":7.235211780372067},{"$f":"IF(H583=\"n/a\",H559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,H559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,H559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":5.9973668079717566},{"$f":"IF(I583=\"n/a\",I559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,I559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,I559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":4.7595218355714461},{"$f":"IF(J583=\"n/a\",J559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,J559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,J559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":3.5216768631711362},{"$f":"IF(K583=\"n/a\",K559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,K559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,K559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":2.2838318907708262},{"$f":"IF(L583=\"n/a\",L559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,L559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,L559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":1.0459869183705162},{"$f":"IF(M583=\"n/a\",M559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,M559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,M559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(N583=\"n/a\",N559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,N559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,N559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(O583=\"n/a\",O559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,O559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,O559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(P583=\"n/a\",P559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,P559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,P559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(Q583=\"n/a\",Q559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,Q559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,Q559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(R583=\"n/a\",R559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,R559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,R559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(S583=\"n/a\",S559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,S559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,S559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(T583=\"n/a\",T559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,T559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,T559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(U583=\"n/a\",U559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,U559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,U559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(V583=\"n/a\",V559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,V559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,V559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0}]
[{"$f":"A559+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A560)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D560,-($A560+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D584=\"n/a\",D560,IFERROR(IF((OFFSET($C560,0,$A560))<0,\nMIN(0,D560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560)))),\nMAX(0,D560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E561,-($A561+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E585=\"n/a\",E561,IFERROR(IF((OFFSET($C561,0,$A561))<0,\nMIN(0,E561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561)))),\nMAX(0,E561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F562,-($A562+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F586=\"n/a\",F562,IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,F562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562)))),\nMAX(0,F562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G563,-($A563+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G587=\"n/a\",G563,IFERROR(IF((OFFSET($C563,0,$A563))<0,\nMIN(0,G563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563)))),\nMAX(0,G563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H564,-($A564+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H588=\"n/a\",H564,IFERROR(IF((OFFSET($C564,0,$A564))<0,\nMIN(0,H564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564)))),\nMAX(0,H564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I565,-($A565+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I589=\"n/a\",I565,IFERROR(IF((OFFSET($C565,0,$A565))<0,\nMIN(0,I565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565)))),\nMAX(0,I565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J566,-($A566+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J590=\"n/a\",J566,IFERROR(IF((OFFSET($C566,0,$A566))<0,\nMIN(0,J566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566)))),\nMAX(0,J566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K567,-($A567+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K591=\"n/a\",K567,IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,K567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567)))),\nMAX(0,K567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L568,-($A568+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L592=\"n/a\",L568,IFERROR(IF((OFFSET($C568,0,$A568))<0,\nMIN(0,L568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568)))),\nMAX(0,L568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M569,-($A569+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M593=\"n/a\",M569,IFERROR(IF((OFFSET($C569,0,$A569))<0,\nMIN(0,M569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569)))),\nMAX(0,M569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A570)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N570,-($A570+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N594=\"n/a\",N570,IFERROR(IF((OFFSET($C570,0,$A570))<0,\nMIN(0,N570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570)))),\nMAX(0,N570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O571,-($A571+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O595=\"n/a\",O571,IFERROR(IF((OFFSET($C571,0,$A571))<0,\nMIN(0,O571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571)))),\nMAX(0,O571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P572,-($A572+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P596=\"n/a\",P572,IFERROR(IF((OFFSET($C572,0,$A572))<0,\nMIN(0,P572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572)))),\nMAX(0,P572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q573,-($A573+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q597=\"n/a\",Q573,IFERROR(IF((OFFSET($C573,0,$A573))<0,\nMIN(0,Q573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573)))),\nMAX(0,Q573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R574,-($A574+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R598=\"n/a\",R574,IFERROR(IF((OFFSET($C574,0,$A574))<0,\nMIN(0,R574-(OFFSET($C574,0,$A574)/(OFFSET($C569,-$A573,$A574)))),\nMAX(0,R574-(OFFSET($C574,0,$A574)/(OFFSET($C569,-$A573,$A574))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S575,-($A575+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S599=\"n/a\",S575,IFERROR(IF((OFFSET($C575,0,$A575))<0,\nMIN(0,S575-(OFFSET($C575,0,$A575)/(OFFSET($C570,-$A574,$A575)))),\nMAX(0,S575-(OFFSET($C575,0,$A575)/(OFFSET($C570,-$A574,$A575))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T576,-($A576+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T600=\"n/a\",T576,IFERROR(IF((OFFSET($C576,0,$A576))<0,\nMIN(0,T576-(OFFSET($C576,0,$A576)/(OFFSET($C571,-$A575,$A576)))),\nMAX(0,T576-(OFFSET($C576,0,$A576)/(OFFSET($C571,-$A575,$A576))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U577,-($A577+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U601=\"n/a\",U577,IFERROR(IF((OFFSET($C577,0,$A577))<0,\nMIN(0,U577-(OFFSET($C577,0,$A577)/(OFFSET($C572,-$A576,$A577)))),\nMAX(0,U577-(OFFSET($C577,0,$A577)/(OFFSET($C572,-$A576,$A577))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V578,-($A578+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V602=\"n/a\",V578,IFERROR(IF((OFFSET($C578,0,$A578))<0,\nMIN(0,V578-(OFFSET($C578,0,$A578)/(OFFSET($C573,-$A577,$A578)))),\nMAX(0,V578-(OFFSET($C578,0,$A578)/(OFFSET($C573,-$A577,$A578))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W579,-($A579+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C582=\"n/a\",\"n/a\",IF(AND(C582<1,D556=0),0,\nIF(D556=0,C582-1,\nIF(C582<1,D557,\n(((C582-1)*(C558-(C558/(C582))))+((D556/D$10)*D557))/(D558)))))","v":0},0,0,0,0,{"$f":"IF(H582=\"n/a\",\"n/a\",IF(AND(H582<1,I556=0),0,\nIF(I556=0,H582-1,\nIF(H582<1,I557,\n(((H582-1)*(H558-(H558/(H582))))+((I556/I$10)*I557))/(I558)))))","v":0},{"$f":"IF(I582=\"n/a\",\"n/a\",IF(AND(I582<1,J556=0),0,\nIF(J556=0,I582-1,\nIF(I582<1,J557,\n(((I582-1)*(I558-(I558/(I582))))+((J556/J$10)*J557))/(J558)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C583,(-$A559-ROWS(C555:C582)),0)","v":10.845006395544219},{"$f":"IF(C583=\"n/a\",\"n/a\",MAX(0,C583-1))","v":9.8450063955442193},{"$f":"IF(D583=\"n/a\",\"n/a\",MAX(0,D583-1))","v":8.8450063955442193},{"$f":"IF(E583=\"n/a\",\"n/a\",MAX(0,E583-1))","v":7.8450063955442193},{"$f":"IF(F583=\"n/a\",\"n/a\",MAX(0,F583-1))","v":6.8450063955442193},{"$f":"IF(G583=\"n/a\",\"n/a\",MAX(0,G583-1))","v":5.8450063955442193},{"$f":"IF(H583=\"n/a\",\"n/a\",MAX(0,H583-1))","v":4.8450063955442193},{"$f":"IF(I583=\"n/a\",\"n/a\",MAX(0,I583-1))","v":3.8450063955442193},{"$f":"IF(J583=\"n/a\",\"n/a\",MAX(0,J583-1))","v":2.8450063955442193},{"$f":"IF(K583=\"n/a\",\"n/a\",MAX(0,K583-1))","v":1.8450063955442193},{"$f":"IF(L583=\"n/a\",\"n/a\",MAX(0,L583-1))","v":0.8450063955442193},{"$f":"IF(M583=\"n/a\",\"n/a\",MAX(0,M583-1))","v":0},{"$f":"IF(N583=\"n/a\",\"n/a\",MAX(0,N583-1))","v":0},{"$f":"IF(O583=\"n/a\",\"n/a\",MAX(0,O583-1))","v":0},{"$f":"IF(P583=\"n/a\",\"n/a\",MAX(0,P583-1))","v":0},{"$f":"IF(Q583=\"n/a\",\"n/a\",MAX(0,Q583-1))","v":0},{"$f":"IF(R583=\"n/a\",\"n/a\",MAX(0,R583-1))","v":0},{"$f":"IF(S583=\"n/a\",\"n/a\",MAX(0,S583-1))","v":0},{"$f":"IF(T583=\"n/a\",\"n/a\",MAX(0,T583-1))","v":0},{"$f":"IF(U583=\"n/a\",\"n/a\",MAX(0,U583-1))","v":0},{"$f":"IF(V583=\"n/a\",\"n/a\",MAX(0,V583-1))","v":0}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D584,(-$A560-ROWS(D556:D583)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356,10.640017865118356,9.6400178651183559,8.6400178651183559,7.6400178651183559,6.6400178651183559,5.6400178651183559,4.6400178651183559]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E585,(-$A561-ROWS(E557:E584)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356,10.640017865118356,9.6400178651183559,8.6400178651183559,7.6400178651183559,6.6400178651183559,5.6400178651183559]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F586,(-$A562-ROWS(F558:F585)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356,10.640017865118356,9.6400178651183559,8.6400178651183559,7.6400178651183559,6.6400178651183559]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G587,(-$A563-ROWS(G559:G586)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356,10.640017865118356,9.6400178651183559,8.6400178651183559,7.6400178651183559]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H588,(-$A564-ROWS(H560:H587)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356,10.640017865118356,9.6400178651183559,8.6400178651183559]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I589,(-$A565-ROWS(I561:I588)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356,10.640017865118356,9.6400178651183559]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J590,(-$A566-ROWS(J562:J589)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356,10.640017865118356]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K591,(-$A567-ROWS(K563:K590)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L592,(-$A568-ROWS(L564:L591)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M593,(-$A569-ROWS(M565:M592)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A570)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N594,(-$A570-ROWS(N566:N593)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O595,(-$A571-ROWS(O567:O594)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P596,(-$A572-ROWS(P568:P595)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q597,(-$A573-ROWS(Q569:Q596)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R598,(-$A574-ROWS(R570:R597)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S599,(-$A575-ROWS(S571:S598)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T600,(-$A576-ROWS(T572:T599)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U601,(-$A577-ROWS(U573:U600)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V602,(-$A578-ROWS(V574:V601)),0)","v":0},{"$f":"IF(V602=\"n/a\",\"n/a\",MAX(0,V602-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W603,(-$A579-ROWS(W575:W602)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C555<>\"n/a\",C555<>\"n/a\"),IF(SUM(C558:C580)=0,0,IF((SUMPRODUCT(C558:C580,C582:C604)/SUM(C558:C580))<0,1,(SUMPRODUCT(C558:C580,C582:C604)/SUM(C558:C580)))),\"n/a\"))","v":10.845006395544219},{"$f":"(IF(OR($C555<>\"n/a\",D555<>\"n/a\"),IF(SUM(D558:D580)=0,0,IF((SUMPRODUCT(D558:D580,D582:D604)/SUM(D558:D580))<0,1,(SUMPRODUCT(D558:D580,D582:D604)/SUM(D558:D580)))),\"n/a\"))","v":9.8450063955442193},{"$f":"(IF(OR($C555<>\"n/a\",E555<>\"n/a\"),IF(SUM(E558:E580)=0,0,IF((SUMPRODUCT(E558:E580,E582:E604)/SUM(E558:E580))<0,1,(SUMPRODUCT(E558:E580,E582:E604)/SUM(E558:E580)))),\"n/a\"))","v":8.8450063955442193},{"$f":"(IF(OR($C555<>\"n/a\",F555<>\"n/a\"),IF(SUM(F558:F580)=0,0,IF((SUMPRODUCT(F558:F580,F582:F604)/SUM(F558:F580))<0,1,(SUMPRODUCT(F558:F580,F582:F604)/SUM(F558:F580)))),\"n/a\"))","v":7.8450063955442193},{"$f":"(IF(OR($C555<>\"n/a\",G555<>\"n/a\"),IF(SUM(G558:G580)=0,0,IF((SUMPRODUCT(G558:G580,G582:G604)/SUM(G558:G580))<0,1,(SUMPRODUCT(G558:G580,G582:G604)/SUM(G558:G580)))),\"n/a\"))","v":6.8450063955442193},{"$f":"(IF(OR($C555<>\"n/a\",H555<>\"n/a\"),IF(SUM(H558:H580)=0,0,IF((SUMPRODUCT(H558:H580,H582:H604)/SUM(H558:H580))<0,1,(SUMPRODUCT(H558:H580,H582:H604)/SUM(H558:H580)))),\"n/a\"))","v":5.8450063955442193},{"$f":"(IF(OR($C555<>\"n/a\",I555<>\"n/a\"),IF(SUM(I558:I580)=0,0,IF((SUMPRODUCT(I558:I580,I582:I604)/SUM(I558:I580))<0,1,(SUMPRODUCT(I558:I580,I582:I604)/SUM(I558:I580)))),\"n/a\"))","v":4.8450063955442193},{"$f":"(IF(OR($C555<>\"n/a\",J555<>\"n/a\"),IF(SUM(J558:J580)=0,0,IF((SUMPRODUCT(J558:J580,J582:J604)/SUM(J558:J580))<0,1,(SUMPRODUCT(J558:J580,J582:J604)/SUM(J558:J580)))),\"n/a\"))","v":3.8450063955442189},{"$f":"(IF(OR($C555<>\"n/a\",K555<>\"n/a\"),IF(SUM(K558:K580)=0,0,IF((SUMPRODUCT(K558:K580,K582:K604)/SUM(K558:K580))<0,1,(SUMPRODUCT(K558:K580,K582:K604)/SUM(K558:K580)))),\"n/a\"))","v":2.8450063955442189},{"$f":"(IF(OR($C555<>\"n/a\",L555<>\"n/a\"),IF(SUM(L558:L580)=0,0,IF((SUMPRODUCT(L558:L580,L582:L604)/SUM(L558:L580))<0,1,(SUMPRODUCT(L558:L580,L582:L604)/SUM(L558:L580)))),\"n/a\"))","v":1.8450063955442195},{"$f":"(IF(OR($C555<>\"n/a\",M555<>\"n/a\"),IF(SUM(M558:M580)=0,0,IF((SUMPRODUCT(M558:M580,M582:M604)/SUM(M558:M580))<0,1,(SUMPRODUCT(M558:M580,M582:M604)/SUM(M558:M580)))),\"n/a\"))","v":0.8450063955442193},{"$f":"(IF(OR($C555<>\"n/a\",N555<>\"n/a\"),IF(SUM(N558:N580)=0,0,IF((SUMPRODUCT(N558:N580,N582:N604)/SUM(N558:N580))<0,1,(SUMPRODUCT(N558:N580,N582:N604)/SUM(N558:N580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",O555<>\"n/a\"),IF(SUM(O558:O580)=0,0,IF((SUMPRODUCT(O558:O580,O582:O604)/SUM(O558:O580))<0,1,(SUMPRODUCT(O558:O580,O582:O604)/SUM(O558:O580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",P555<>\"n/a\"),IF(SUM(P558:P580)=0,0,IF((SUMPRODUCT(P558:P580,P582:P604)/SUM(P558:P580))<0,1,(SUMPRODUCT(P558:P580,P582:P604)/SUM(P558:P580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",Q555<>\"n/a\"),IF(SUM(Q558:Q580)=0,0,IF((SUMPRODUCT(Q558:Q580,Q582:Q604)/SUM(Q558:Q580))<0,1,(SUMPRODUCT(Q558:Q580,Q582:Q604)/SUM(Q558:Q580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",R555<>\"n/a\"),IF(SUM(R558:R580)=0,0,IF((SUMPRODUCT(R558:R580,R582:R604)/SUM(R558:R580))<0,1,(SUMPRODUCT(R558:R580,R582:R604)/SUM(R558:R580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",S555<>\"n/a\"),IF(SUM(S558:S580)=0,0,IF((SUMPRODUCT(S558:S580,S582:S604)/SUM(S558:S580))<0,1,(SUMPRODUCT(S558:S580,S582:S604)/SUM(S558:S580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",T555<>\"n/a\"),IF(SUM(T558:T580)=0,0,IF((SUMPRODUCT(T558:T580,T582:T604)/SUM(T558:T580))<0,1,(SUMPRODUCT(T558:T580,T582:T604)/SUM(T558:T580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",U555<>\"n/a\"),IF(SUM(U558:U580)=0,0,IF((SUMPRODUCT(U558:U580,U582:U604)/SUM(U558:U580))<0,1,(SUMPRODUCT(U558:U580,U582:U604)/SUM(U558:U580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",V555<>\"n/a\"),IF(SUM(V558:V580)=0,0,IF((SUMPRODUCT(V558:V580,V582:V604)/SUM(V558:V580))<0,1,(SUMPRODUCT(V558:V580,V582:V604)/SUM(V558:V580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",W555<>\"n/a\"),IF(SUM(W558:W580)=0,0,IF((SUMPRODUCT(W558:W580,W582:W604)/SUM(W558:W580))<0,1,(SUMPRODUCT(W558:W580,W582:W604)/SUM(W558:W580)))),\"n/a\"))","v":0}]
[]
["Asset Class 12",{"$f":"VLOOKUP($A607,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Work in progress"}]
[{"$f":"VALUE(REPLACE(A607,1,12,\"\"))","v":12},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A608,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A608,0)-OFFSET('RFM input'!H$134,$A608,0)-OFFSET('RFM input'!H$198,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A608,0)-OFFSET('RFM input'!I$134,$A608,0)-OFFSET('RFM input'!I$198,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A608,0)-OFFSET('RFM input'!J$134,$A608,0)-OFFSET('RFM input'!J$198,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A608,0)-OFFSET('RFM input'!K$134,$A608,0)-OFFSET('RFM input'!K$198,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A608,0)-OFFSET('RFM input'!L$134,$A608,0)-OFFSET('RFM input'!L$198,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A608,0)-OFFSET('RFM input'!M$134,$A608,0)-OFFSET('RFM input'!M$198,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A608,0)-OFFSET('RFM input'!N$134,$A608,0)-OFFSET('RFM input'!N$198,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A608,0)-OFFSET('RFM input'!O$134,$A608,0)-OFFSET('RFM input'!O$198,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A608,0)-OFFSET('RFM input'!P$134,$A608,0)-OFFSET('RFM input'!P$198,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A608,0)-OFFSET('RFM input'!Q$134,$A608,0)-OFFSET('RFM input'!Q$198,$A608,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A608,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A608,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A608,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A608,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A608,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A608,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A608,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A608,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A608,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A608,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A608,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A608,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A608,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A608,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A608,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A608,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A608,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A608,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A608,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A608,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A608,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D636=\"n/a\",0,IF(AND(D610=0,C612=0),0,\nIF(AND(D610<>0,C612=0),(D610/D$10),\nIF(AND(D611<>0,C612<>0),(C612-(C612/C636))+(D610/D$10),\nIF(C636<1,0,(C612-(C612/C636)))))))","v":0},{"$f":"IF(E636=\"n/a\",0,IF(AND(E610=0,D612=0),0,\nIF(AND(E610<>0,D612=0),(E610/E$10),\nIF(AND(E611<>0,D612<>0),(D612-(D612/D636))+(E610/E$10),\nIF(D636<1,0,(D612-(D612/D636)))))))","v":0},{"$f":"IF(F636=\"n/a\",0,IF(AND(F610=0,E612=0),0,\nIF(AND(F610<>0,E612=0),(F610/F$10),\nIF(AND(F611<>0,E612<>0),(E612-(E612/E636))+(F610/F$10),\nIF(E636<1,0,(E612-(E612/E636)))))))","v":0},{"$f":"IF(G636=\"n/a\",0,IF(AND(G610=0,F612=0),0,\nIF(AND(G610<>0,F612=0),(G610/G$10),\nIF(AND(G611<>0,F612<>0),(F612-(F612/F636))+(G610/G$10),\nIF(F636<1,0,(F612-(F612/F636)))))))","v":0},{"$f":"IF(H636=\"n/a\",0,IF(AND(H610=0,G612=0),0,\nIF(AND(H610<>0,G612=0),(H610/H$10),\nIF(AND(H611<>0,G612<>0),(G612-(G612/G636))+(H610/H$10),\nIF(G636<1,0,(G612-(G612/G636)))))))","v":0},{"$f":"IF(I636=\"n/a\",0,IF(AND(I610=0,H612=0),0,\nIF(AND(I610<>0,H612=0),(I610/I$10),\nIF(AND(I611<>0,H612<>0),(H612-(H612/H636))+(I610/I$10),\nIF(H636<1,0,(H612-(H612/H636)))))))","v":0},{"$f":"IF(J636=\"n/a\",0,IF(AND(J610=0,I612=0),0,\nIF(AND(J610<>0,I612=0),(J610/J$10),\nIF(AND(J611<>0,I612<>0),(I612-(I612/I636))+(J610/J$10),\nIF(I636<1,0,(I612-(I612/I636)))))))","v":0},{"$f":"IF(K636=\"n/a\",0,IF(AND(K610=0,J612=0),0,\nIF(AND(K610<>0,J612=0),(K610/K$10),\nIF(AND(K611<>0,J612<>0),(J612-(J612/J636))+(K610/K$10),\nIF(J636<1,0,(J612-(J612/J636)))))))","v":0},{"$f":"IF(L636=\"n/a\",0,IF(AND(L610=0,K612=0),0,\nIF(AND(L610<>0,K612=0),(L610/L$10),\nIF(AND(L611<>0,K612<>0),(K612-(K612/K636))+(L610/L$10),\nIF(K636<1,0,(K612-(K612/K636)))))))","v":0},{"$f":"IF(M636=\"n/a\",0,IF(AND(M610=0,L612=0),0,\nIF(AND(M610<>0,L612=0),(M610/M$10),\nIF(AND(M611<>0,L612<>0),(L612-(L612/L636))+(M610/M$10),\nIF(L636<1,0,(L612-(L612/L636)))))))","v":0},{"$f":"IF(N636=\"n/a\",0,IF(AND(N610=0,M612=0),0,\nIF(AND(N610<>0,M612=0),(N610/N$10),\nIF(AND(N611<>0,M612<>0),(M612-(M612/M636))+(N610/N$10),\nIF(M636<1,0,(M612-(M612/M636)))))))","v":0},{"$f":"IF(O636=\"n/a\",0,IF(AND(O610=0,N612=0),0,\nIF(AND(O610<>0,N612=0),(O610/O$10),\nIF(AND(O611<>0,N612<>0),(N612-(N612/N636))+(O610/O$10),\nIF(N636<1,0,(N612-(N612/N636)))))))","v":0},{"$f":"IF(P636=\"n/a\",0,IF(AND(P610=0,O612=0),0,\nIF(AND(P610<>0,O612=0),(P610/P$10),\nIF(AND(P611<>0,O612<>0),(O612-(O612/O636))+(P610/P$10),\nIF(O636<1,0,(O612-(O612/O636)))))))","v":0},{"$f":"IF(Q636=\"n/a\",0,IF(AND(Q610=0,P612=0),0,\nIF(AND(Q610<>0,P612=0),(Q610/Q$10),\nIF(AND(Q611<>0,P612<>0),(P612-(P612/P636))+(Q610/Q$10),\nIF(P636<1,0,(P612-(P612/P636)))))))","v":0},{"$f":"IF(R636=\"n/a\",0,IF(AND(R610=0,Q612=0),0,\nIF(AND(R610<>0,Q612=0),(R610/R$10),\nIF(AND(R611<>0,Q612<>0),(Q612-(Q612/Q636))+(R610/R$10),\nIF(Q636<1,0,(Q612-(Q612/Q636)))))))","v":0},{"$f":"IF(S636=\"n/a\",0,IF(AND(S610=0,R612=0),0,\nIF(AND(S610<>0,R612=0),(S610/S$10),\nIF(AND(S611<>0,R612<>0),(R612-(R612/R636))+(S610/S$10),\nIF(R636<1,0,(R612-(R612/R636)))))))","v":0},{"$f":"IF(T636=\"n/a\",0,IF(AND(T610=0,S612=0),0,\nIF(AND(T610<>0,S612=0),(T610/T$10),\nIF(AND(T611<>0,S612<>0),(S612-(S612/S636))+(T610/T$10),\nIF(S636<1,0,(S612-(S612/S636)))))))","v":0},{"$f":"IF(U636=\"n/a\",0,IF(AND(U610=0,T612=0),0,\nIF(AND(U610<>0,T612=0),(U610/U$10),\nIF(AND(U611<>0,T612<>0),(T612-(T612/T636))+(U610/U$10),\nIF(T636<1,0,(T612-(T612/T636)))))))","v":0},{"$f":"IF(V636=\"n/a\",0,IF(AND(V610=0,U612=0),0,\nIF(AND(V610<>0,U612=0),(V610/V$10),\nIF(AND(V611<>0,U612<>0),(U612-(U612/U636))+(V610/V$10),\nIF(U636<1,0,(U612-(U612/U636)))))))","v":0},{"$f":"IF(W636=\"n/a\",0,IF(AND(W610=0,V612=0),0,\nIF(AND(W610<>0,V612=0),(W610/W$10),\nIF(AND(W611<>0,V612<>0),(V612-(V612/V636))+(W610/W$10),\nIF(V636<1,0,(V612-(V612/V636)))))))","v":0}]
[{"$f":"A612+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C608/C$10","v":0},{"$f":"IF(C637=\"n/a\",C613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,C613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,C613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(D637=\"n/a\",D613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,D613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,D613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(E637=\"n/a\",E613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,E613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,E613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(F637=\"n/a\",F613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,F613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,F613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(G637=\"n/a\",G613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,G613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,G613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(H637=\"n/a\",H613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,H613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,H613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(I637=\"n/a\",I613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,I613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,I613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(J637=\"n/a\",J613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,J613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,J613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(K637=\"n/a\",K613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,K613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,K613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(L637=\"n/a\",L613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,L613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,L613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(M637=\"n/a\",M613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,M613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,M613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(N637=\"n/a\",N613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,N613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,N613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(O637=\"n/a\",O613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,O613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,O613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(P637=\"n/a\",P613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,P613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,P613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(Q637=\"n/a\",Q613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,Q613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,Q613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(R637=\"n/a\",R613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,R613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,R613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(S637=\"n/a\",S613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,S613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,S613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(T637=\"n/a\",T613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,T613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,T613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(U637=\"n/a\",U613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,U613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,U613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(V637=\"n/a\",V613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,V613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,V613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0}]
[{"$f":"A613+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A614)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D614,-($A614+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D638=\"n/a\",D614,IFERROR(IF((OFFSET($C614,0,$A614))<0,\nMIN(0,D614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614)))),\nMAX(0,D614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E615,-($A615+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E639=\"n/a\",E615,IFERROR(IF((OFFSET($C615,0,$A615))<0,\nMIN(0,E615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615)))),\nMAX(0,E615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F616,-($A616+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F640=\"n/a\",F616,IFERROR(IF((OFFSET($C616,0,$A616))<0,\nMIN(0,F616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616)))),\nMAX(0,F616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G617,-($A617+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G641=\"n/a\",G617,IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,G617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617)))),\nMAX(0,G617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H618,-($A618+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H642=\"n/a\",H618,IFERROR(IF((OFFSET($C618,0,$A618))<0,\nMIN(0,H618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618)))),\nMAX(0,H618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I619,-($A619+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I643=\"n/a\",I619,IFERROR(IF((OFFSET($C619,0,$A619))<0,\nMIN(0,I619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619)))),\nMAX(0,I619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J620,-($A620+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J644=\"n/a\",J620,IFERROR(IF((OFFSET($C620,0,$A620))<0,\nMIN(0,J620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620)))),\nMAX(0,J620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K621,-($A621+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K645=\"n/a\",K621,IFERROR(IF((OFFSET($C621,0,$A621))<0,\nMIN(0,K621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621)))),\nMAX(0,K621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L622,-($A622+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L646=\"n/a\",L622,IFERROR(IF((OFFSET($C622,0,$A622))<0,\nMIN(0,L622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622)))),\nMAX(0,L622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M623,-($A623+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M647=\"n/a\",M623,IFERROR(IF((OFFSET($C623,0,$A623))<0,\nMIN(0,M623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623)))),\nMAX(0,M623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N624,-($A624+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N648=\"n/a\",N624,IFERROR(IF((OFFSET($C624,0,$A624))<0,\nMIN(0,N624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624)))),\nMAX(0,N624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O625,-($A625+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O649=\"n/a\",O625,IFERROR(IF((OFFSET($C625,0,$A625))<0,\nMIN(0,O625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625)))),\nMAX(0,O625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P626,-($A626+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P650=\"n/a\",P626,IFERROR(IF((OFFSET($C626,0,$A626))<0,\nMIN(0,P626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626)))),\nMAX(0,P626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q627,-($A627+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q651=\"n/a\",Q627,IFERROR(IF((OFFSET($C627,0,$A627))<0,\nMIN(0,Q627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627)))),\nMAX(0,Q627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R628,-($A628+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R652=\"n/a\",R628,IFERROR(IF((OFFSET($C628,0,$A628))<0,\nMIN(0,R628-(OFFSET($C628,0,$A628)/(OFFSET($C623,-$A627,$A628)))),\nMAX(0,R628-(OFFSET($C628,0,$A628)/(OFFSET($C623,-$A627,$A628))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S629,-($A629+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S653=\"n/a\",S629,IFERROR(IF((OFFSET($C629,0,$A629))<0,\nMIN(0,S629-(OFFSET($C629,0,$A629)/(OFFSET($C624,-$A628,$A629)))),\nMAX(0,S629-(OFFSET($C629,0,$A629)/(OFFSET($C624,-$A628,$A629))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T630,-($A630+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T654=\"n/a\",T630,IFERROR(IF((OFFSET($C630,0,$A630))<0,\nMIN(0,T630-(OFFSET($C630,0,$A630)/(OFFSET($C625,-$A629,$A630)))),\nMAX(0,T630-(OFFSET($C630,0,$A630)/(OFFSET($C625,-$A629,$A630))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U631,-($A631+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U655=\"n/a\",U631,IFERROR(IF((OFFSET($C631,0,$A631))<0,\nMIN(0,U631-(OFFSET($C631,0,$A631)/(OFFSET($C626,-$A630,$A631)))),\nMAX(0,U631-(OFFSET($C631,0,$A631)/(OFFSET($C626,-$A630,$A631))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V632,-($A632+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V656=\"n/a\",V632,IFERROR(IF((OFFSET($C632,0,$A632))<0,\nMIN(0,V632-(OFFSET($C632,0,$A632)/(OFFSET($C627,-$A631,$A632)))),\nMAX(0,V632-(OFFSET($C632,0,$A632)/(OFFSET($C627,-$A631,$A632))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W633,-($A633+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C636=\"n/a\",\"n/a\",IF(AND(C636<1,D610=0),0,\nIF(D610=0,C636-1,\nIF(C636<1,D611,\n(((C636-1)*(C612-(C612/(C636))))+((D610/D$10)*D611))/(D612)))))","v":0},0,0,0,0,{"$f":"IF(H636=\"n/a\",\"n/a\",IF(AND(H636<1,I610=0),0,\nIF(I610=0,H636-1,\nIF(H636<1,I611,\n(((H636-1)*(H612-(H612/(H636))))+((I610/I$10)*I611))/(I612)))))","v":0},{"$f":"IF(I636=\"n/a\",\"n/a\",IF(AND(I636<1,J610=0),0,\nIF(J610=0,I636-1,\nIF(I636<1,J611,\n(((I636-1)*(I612-(I612/(I636))))+((J610/J$10)*J611))/(J612)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C637,(-$A613-ROWS(C609:C636)),0)","v":"n/a"},{"$f":"IF(C637=\"n/a\",\"n/a\",MAX(0,C637-1))","v":"n/a"},{"$f":"IF(D637=\"n/a\",\"n/a\",MAX(0,D637-1))","v":"n/a"},{"$f":"IF(E637=\"n/a\",\"n/a\",MAX(0,E637-1))","v":"n/a"},{"$f":"IF(F637=\"n/a\",\"n/a\",MAX(0,F637-1))","v":"n/a"},{"$f":"IF(G637=\"n/a\",\"n/a\",MAX(0,G637-1))","v":"n/a"},{"$f":"IF(H637=\"n/a\",\"n/a\",MAX(0,H637-1))","v":"n/a"},{"$f":"IF(I637=\"n/a\",\"n/a\",MAX(0,I637-1))","v":"n/a"},{"$f":"IF(J637=\"n/a\",\"n/a\",MAX(0,J637-1))","v":"n/a"},{"$f":"IF(K637=\"n/a\",\"n/a\",MAX(0,K637-1))","v":"n/a"},{"$f":"IF(L637=\"n/a\",\"n/a\",MAX(0,L637-1))","v":"n/a"},{"$f":"IF(M637=\"n/a\",\"n/a\",MAX(0,M637-1))","v":"n/a"},{"$f":"IF(N637=\"n/a\",\"n/a\",MAX(0,N637-1))","v":"n/a"},{"$f":"IF(O637=\"n/a\",\"n/a\",MAX(0,O637-1))","v":"n/a"},{"$f":"IF(P637=\"n/a\",\"n/a\",MAX(0,P637-1))","v":"n/a"},{"$f":"IF(Q637=\"n/a\",\"n/a\",MAX(0,Q637-1))","v":"n/a"},{"$f":"IF(R637=\"n/a\",\"n/a\",MAX(0,R637-1))","v":"n/a"},{"$f":"IF(S637=\"n/a\",\"n/a\",MAX(0,S637-1))","v":"n/a"},{"$f":"IF(T637=\"n/a\",\"n/a\",MAX(0,T637-1))","v":"n/a"},{"$f":"IF(U637=\"n/a\",\"n/a\",MAX(0,U637-1))","v":"n/a"},{"$f":"IF(V637=\"n/a\",\"n/a\",MAX(0,V637-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D638,(-$A614-ROWS(D610:D637)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E639,(-$A615-ROWS(E611:E638)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F640,(-$A616-ROWS(F612:F639)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G641,(-$A617-ROWS(G613:G640)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H642,(-$A618-ROWS(H614:H641)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I643,(-$A619-ROWS(I615:I642)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J644,(-$A620-ROWS(J616:J643)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K645,(-$A621-ROWS(K617:K644)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L646,(-$A622-ROWS(L618:L645)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M647,(-$A623-ROWS(M619:M646)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N648,(-$A624-ROWS(N620:N647)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O649,(-$A625-ROWS(O621:O648)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P650,(-$A626-ROWS(P622:P649)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q651,(-$A627-ROWS(Q623:Q650)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R652,(-$A628-ROWS(R624:R651)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S653,(-$A629-ROWS(S625:S652)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T654,(-$A630-ROWS(T626:T653)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U655,(-$A631-ROWS(U627:U654)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V656,(-$A632-ROWS(V628:V655)),0)","v":0},{"$f":"IF(V656=\"n/a\",\"n/a\",MAX(0,V656-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W657,(-$A633-ROWS(W629:W656)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C609<>\"n/a\",C609<>\"n/a\"),IF(SUM(C612:C634)=0,0,IF((SUMPRODUCT(C612:C634,C636:C658)/SUM(C612:C634))<0,1,(SUMPRODUCT(C612:C634,C636:C658)/SUM(C612:C634)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C609<>\"n/a\",D609<>\"n/a\"),IF(SUM(D612:D634)=0,0,IF((SUMPRODUCT(D612:D634,D636:D658)/SUM(D612:D634))<0,1,(SUMPRODUCT(D612:D634,D636:D658)/SUM(D612:D634)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C609<>\"n/a\",E609<>\"n/a\"),IF(SUM(E612:E634)=0,0,IF((SUMPRODUCT(E612:E634,E636:E658)/SUM(E612:E634))<0,1,(SUMPRODUCT(E612:E634,E636:E658)/SUM(E612:E634)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C609<>\"n/a\",F609<>\"n/a\"),IF(SUM(F612:F634)=0,0,IF((SUMPRODUCT(F612:F634,F636:F658)/SUM(F612:F634))<0,1,(SUMPRODUCT(F612:F634,F636:F658)/SUM(F612:F634)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C609<>\"n/a\",G609<>\"n/a\"),IF(SUM(G612:G634)=0,0,IF((SUMPRODUCT(G612:G634,G636:G658)/SUM(G612:G634))<0,1,(SUMPRODUCT(G612:G634,G636:G658)/SUM(G612:G634)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C609<>\"n/a\",H609<>\"n/a\"),IF(SUM(H612:H634)=0,0,IF((SUMPRODUCT(H612:H634,H636:H658)/SUM(H612:H634))<0,1,(SUMPRODUCT(H612:H634,H636:H658)/SUM(H612:H634)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C609<>\"n/a\",I609<>\"n/a\"),IF(SUM(I612:I634)=0,0,IF((SUMPRODUCT(I612:I634,I636:I658)/SUM(I612:I634))<0,1,(SUMPRODUCT(I612:I634,I636:I658)/SUM(I612:I634)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C609<>\"n/a\",J609<>\"n/a\"),IF(SUM(J612:J634)=0,0,IF((SUMPRODUCT(J612:J634,J636:J658)/SUM(J612:J634))<0,1,(SUMPRODUCT(J612:J634,J636:J658)/SUM(J612:J634)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C609<>\"n/a\",K609<>\"n/a\"),IF(SUM(K612:K634)=0,0,IF((SUMPRODUCT(K612:K634,K636:K658)/SUM(K612:K634))<0,1,(SUMPRODUCT(K612:K634,K636:K658)/SUM(K612:K634)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C609<>\"n/a\",L609<>\"n/a\"),IF(SUM(L612:L634)=0,0,IF((SUMPRODUCT(L612:L634,L636:L658)/SUM(L612:L634))<0,1,(SUMPRODUCT(L612:L634,L636:L658)/SUM(L612:L634)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C609<>\"n/a\",M609<>\"n/a\"),IF(SUM(M612:M634)=0,0,IF((SUMPRODUCT(M612:M634,M636:M658)/SUM(M612:M634))<0,1,(SUMPRODUCT(M612:M634,M636:M658)/SUM(M612:M634)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C609<>\"n/a\",N609<>\"n/a\"),IF(SUM(N612:N634)=0,0,IF((SUMPRODUCT(N612:N634,N636:N658)/SUM(N612:N634))<0,1,(SUMPRODUCT(N612:N634,N636:N658)/SUM(N612:N634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",O609<>\"n/a\"),IF(SUM(O612:O634)=0,0,IF((SUMPRODUCT(O612:O634,O636:O658)/SUM(O612:O634))<0,1,(SUMPRODUCT(O612:O634,O636:O658)/SUM(O612:O634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",P609<>\"n/a\"),IF(SUM(P612:P634)=0,0,IF((SUMPRODUCT(P612:P634,P636:P658)/SUM(P612:P634))<0,1,(SUMPRODUCT(P612:P634,P636:P658)/SUM(P612:P634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",Q609<>\"n/a\"),IF(SUM(Q612:Q634)=0,0,IF((SUMPRODUCT(Q612:Q634,Q636:Q658)/SUM(Q612:Q634))<0,1,(SUMPRODUCT(Q612:Q634,Q636:Q658)/SUM(Q612:Q634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",R609<>\"n/a\"),IF(SUM(R612:R634)=0,0,IF((SUMPRODUCT(R612:R634,R636:R658)/SUM(R612:R634))<0,1,(SUMPRODUCT(R612:R634,R636:R658)/SUM(R612:R634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",S609<>\"n/a\"),IF(SUM(S612:S634)=0,0,IF((SUMPRODUCT(S612:S634,S636:S658)/SUM(S612:S634))<0,1,(SUMPRODUCT(S612:S634,S636:S658)/SUM(S612:S634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",T609<>\"n/a\"),IF(SUM(T612:T634)=0,0,IF((SUMPRODUCT(T612:T634,T636:T658)/SUM(T612:T634))<0,1,(SUMPRODUCT(T612:T634,T636:T658)/SUM(T612:T634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",U609<>\"n/a\"),IF(SUM(U612:U634)=0,0,IF((SUMPRODUCT(U612:U634,U636:U658)/SUM(U612:U634))<0,1,(SUMPRODUCT(U612:U634,U636:U658)/SUM(U612:U634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",V609<>\"n/a\"),IF(SUM(V612:V634)=0,0,IF((SUMPRODUCT(V612:V634,V636:V658)/SUM(V612:V634))<0,1,(SUMPRODUCT(V612:V634,V636:V658)/SUM(V612:V634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",W609<>\"n/a\"),IF(SUM(W612:W634)=0,0,IF((SUMPRODUCT(W612:W634,W636:W658)/SUM(W612:W634))<0,1,(SUMPRODUCT(W612:W634,W636:W658)/SUM(W612:W634)))),\"n/a\"))","v":0}]
[]
["Asset Class 13",{"$f":"VLOOKUP($A661,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Information & Communication Technology"}]
[{"$f":"VALUE(REPLACE(A661,1,12,\"\"))","v":13},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A662,0)","v":44.963993625749609},{"$f":"OFFSET('RFM input'!H$70,$A662,0)-OFFSET('RFM input'!H$134,$A662,0)-OFFSET('RFM input'!H$198,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A662,0)-OFFSET('RFM input'!I$134,$A662,0)-OFFSET('RFM input'!I$198,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A662,0)-OFFSET('RFM input'!J$134,$A662,0)-OFFSET('RFM input'!J$198,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A662,0)-OFFSET('RFM input'!K$134,$A662,0)-OFFSET('RFM input'!K$198,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A662,0)-OFFSET('RFM input'!L$134,$A662,0)-OFFSET('RFM input'!L$198,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A662,0)-OFFSET('RFM input'!M$134,$A662,0)-OFFSET('RFM input'!M$198,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A662,0)-OFFSET('RFM input'!N$134,$A662,0)-OFFSET('RFM input'!N$198,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A662,0)-OFFSET('RFM input'!O$134,$A662,0)-OFFSET('RFM input'!O$198,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A662,0)-OFFSET('RFM input'!P$134,$A662,0)-OFFSET('RFM input'!P$198,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A662,0)-OFFSET('RFM input'!Q$134,$A662,0)-OFFSET('RFM input'!Q$198,$A662,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A662,0)","v":3.4472224748228055},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":5}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A662,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A662,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A662,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A662,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A662,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A662,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A662,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A662,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A662,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A662,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A662,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A662,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A662,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A662,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A662,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A662,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A662,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A662,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A662,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A662,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D690=\"n/a\",0,IF(AND(D664=0,C666=0),0,\nIF(AND(D664<>0,C666=0),(D664/D$10),\nIF(AND(D665<>0,C666<>0),(C666-(C666/C690))+(D664/D$10),\nIF(C690<1,0,(C666-(C666/C690)))))))","v":0},{"$f":"IF(E690=\"n/a\",0,IF(AND(E664=0,D666=0),0,\nIF(AND(E664<>0,D666=0),(E664/E$10),\nIF(AND(E665<>0,D666<>0),(D666-(D666/D690))+(E664/E$10),\nIF(D690<1,0,(D666-(D666/D690)))))))","v":0},{"$f":"IF(F690=\"n/a\",0,IF(AND(F664=0,E666=0),0,\nIF(AND(F664<>0,E666=0),(F664/F$10),\nIF(AND(F665<>0,E666<>0),(E666-(E666/E690))+(F664/F$10),\nIF(E690<1,0,(E666-(E666/E690)))))))","v":0},{"$f":"IF(G690=\"n/a\",0,IF(AND(G664=0,F666=0),0,\nIF(AND(G664<>0,F666=0),(G664/G$10),\nIF(AND(G665<>0,F666<>0),(F666-(F666/F690))+(G664/G$10),\nIF(F690<1,0,(F666-(F666/F690)))))))","v":0},{"$f":"IF(H690=\"n/a\",0,IF(AND(H664=0,G666=0),0,\nIF(AND(H664<>0,G666=0),(H664/H$10),\nIF(AND(H665<>0,G666<>0),(G666-(G666/G690))+(H664/H$10),\nIF(G690<1,0,(G666-(G666/G690)))))))","v":0},{"$f":"IF(I690=\"n/a\",0,IF(AND(I664=0,H666=0),0,\nIF(AND(I664<>0,H666=0),(I664/I$10),\nIF(AND(I665<>0,H666<>0),(H666-(H666/H690))+(I664/I$10),\nIF(H690<1,0,(H666-(H666/H690)))))))","v":0},{"$f":"IF(J690=\"n/a\",0,IF(AND(J664=0,I666=0),0,\nIF(AND(J664<>0,I666=0),(J664/J$10),\nIF(AND(J665<>0,I666<>0),(I666-(I666/I690))+(J664/J$10),\nIF(I690<1,0,(I666-(I666/I690)))))))","v":0},{"$f":"IF(K690=\"n/a\",0,IF(AND(K664=0,J666=0),0,\nIF(AND(K664<>0,J666=0),(K664/K$10),\nIF(AND(K665<>0,J666<>0),(J666-(J666/J690))+(K664/K$10),\nIF(J690<1,0,(J666-(J666/J690)))))))","v":0},{"$f":"IF(L690=\"n/a\",0,IF(AND(L664=0,K666=0),0,\nIF(AND(L664<>0,K666=0),(L664/L$10),\nIF(AND(L665<>0,K666<>0),(K666-(K666/K690))+(L664/L$10),\nIF(K690<1,0,(K666-(K666/K690)))))))","v":0},{"$f":"IF(M690=\"n/a\",0,IF(AND(M664=0,L666=0),0,\nIF(AND(M664<>0,L666=0),(M664/M$10),\nIF(AND(M665<>0,L666<>0),(L666-(L666/L690))+(M664/M$10),\nIF(L690<1,0,(L666-(L666/L690)))))))","v":0},{"$f":"IF(N690=\"n/a\",0,IF(AND(N664=0,M666=0),0,\nIF(AND(N664<>0,M666=0),(N664/N$10),\nIF(AND(N665<>0,M666<>0),(M666-(M666/M690))+(N664/N$10),\nIF(M690<1,0,(M666-(M666/M690)))))))","v":0},{"$f":"IF(O690=\"n/a\",0,IF(AND(O664=0,N666=0),0,\nIF(AND(O664<>0,N666=0),(O664/O$10),\nIF(AND(O665<>0,N666<>0),(N666-(N666/N690))+(O664/O$10),\nIF(N690<1,0,(N666-(N666/N690)))))))","v":0},{"$f":"IF(P690=\"n/a\",0,IF(AND(P664=0,O666=0),0,\nIF(AND(P664<>0,O666=0),(P664/P$10),\nIF(AND(P665<>0,O666<>0),(O666-(O666/O690))+(P664/P$10),\nIF(O690<1,0,(O666-(O666/O690)))))))","v":0},{"$f":"IF(Q690=\"n/a\",0,IF(AND(Q664=0,P666=0),0,\nIF(AND(Q664<>0,P666=0),(Q664/Q$10),\nIF(AND(Q665<>0,P666<>0),(P666-(P666/P690))+(Q664/Q$10),\nIF(P690<1,0,(P666-(P666/P690)))))))","v":0},{"$f":"IF(R690=\"n/a\",0,IF(AND(R664=0,Q666=0),0,\nIF(AND(R664<>0,Q666=0),(R664/R$10),\nIF(AND(R665<>0,Q666<>0),(Q666-(Q666/Q690))+(R664/R$10),\nIF(Q690<1,0,(Q666-(Q666/Q690)))))))","v":0},{"$f":"IF(S690=\"n/a\",0,IF(AND(S664=0,R666=0),0,\nIF(AND(S664<>0,R666=0),(S664/S$10),\nIF(AND(S665<>0,R666<>0),(R666-(R666/R690))+(S664/S$10),\nIF(R690<1,0,(R666-(R666/R690)))))))","v":0},{"$f":"IF(T690=\"n/a\",0,IF(AND(T664=0,S666=0),0,\nIF(AND(T664<>0,S666=0),(T664/T$10),\nIF(AND(T665<>0,S666<>0),(S666-(S666/S690))+(T664/T$10),\nIF(S690<1,0,(S666-(S666/S690)))))))","v":0},{"$f":"IF(U690=\"n/a\",0,IF(AND(U664=0,T666=0),0,\nIF(AND(U664<>0,T666=0),(U664/U$10),\nIF(AND(U665<>0,T666<>0),(T666-(T666/T690))+(U664/U$10),\nIF(T690<1,0,(T666-(T666/T690)))))))","v":0},{"$f":"IF(V690=\"n/a\",0,IF(AND(V664=0,U666=0),0,\nIF(AND(V664<>0,U666=0),(V664/V$10),\nIF(AND(V665<>0,U666<>0),(U666-(U666/U690))+(V664/V$10),\nIF(U690<1,0,(U666-(U666/U690)))))))","v":0},{"$f":"IF(W690=\"n/a\",0,IF(AND(W664=0,V666=0),0,\nIF(AND(W664<>0,V666=0),(W664/W$10),\nIF(AND(W665<>0,V666<>0),(V666-(V666/V690))+(W664/W$10),\nIF(V690<1,0,(V666-(V666/V690)))))))","v":0}]
[{"$f":"A666+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C662/C$10","v":44.963993625749609},{"$f":"IF(C691=\"n/a\",C667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,C667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,C667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":31.920450902832997},{"$f":"IF(D691=\"n/a\",D667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,D667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,D667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":18.876908179916384},{"$f":"IF(E691=\"n/a\",E667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,E667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,E667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":5.8333654569997702},{"$f":"IF(F691=\"n/a\",F667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,F667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,F667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(G691=\"n/a\",G667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,G667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,G667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(H691=\"n/a\",H667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(I691=\"n/a\",I667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,I667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,I667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(J691=\"n/a\",J667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,J667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,J667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(K691=\"n/a\",K667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,K667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,K667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(L691=\"n/a\",L667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,L667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,L667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(M691=\"n/a\",M667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,M667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,M667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(N691=\"n/a\",N667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,N667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,N667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(O691=\"n/a\",O667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,O667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,O667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(P691=\"n/a\",P667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,P667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,P667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(Q691=\"n/a\",Q667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,Q667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,Q667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(R691=\"n/a\",R667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,R667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,R667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(S691=\"n/a\",S667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,S667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,S667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(T691=\"n/a\",T667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,T667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,T667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(U691=\"n/a\",U667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,U667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,U667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(V691=\"n/a\",V667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,V667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,V667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0}]
[{"$f":"A667+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A668)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D668,-($A668+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D692=\"n/a\",D668,IFERROR(IF((OFFSET($C668,0,$A668))<0,\nMIN(0,D668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668)))),\nMAX(0,D668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E669,-($A669+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E693=\"n/a\",E669,IFERROR(IF((OFFSET($C669,0,$A669))<0,\nMIN(0,E669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669)))),\nMAX(0,E669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F670,-($A670+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F694=\"n/a\",F670,IFERROR(IF((OFFSET($C670,0,$A670))<0,\nMIN(0,F670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670)))),\nMAX(0,F670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G671,-($A671+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G695=\"n/a\",G671,IFERROR(IF((OFFSET($C671,0,$A671))<0,\nMIN(0,G671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671)))),\nMAX(0,G671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H672,-($A672+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H696=\"n/a\",H672,IFERROR(IF((OFFSET($C672,0,$A672))<0,\nMIN(0,H672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672)))),\nMAX(0,H672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I673,-($A673+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I697=\"n/a\",I673,IFERROR(IF((OFFSET($C673,0,$A673))<0,\nMIN(0,I673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673)))),\nMAX(0,I673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J674,-($A674+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J698=\"n/a\",J674,IFERROR(IF((OFFSET($C674,0,$A674))<0,\nMIN(0,J674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674)))),\nMAX(0,J674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K675,-($A675+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K699=\"n/a\",K675,IFERROR(IF((OFFSET($C675,0,$A675))<0,\nMIN(0,K675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675)))),\nMAX(0,K675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L676,-($A676+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L700=\"n/a\",L676,IFERROR(IF((OFFSET($C676,0,$A676))<0,\nMIN(0,L676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676)))),\nMAX(0,L676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M677,-($A677+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M701=\"n/a\",M677,IFERROR(IF((OFFSET($C677,0,$A677))<0,\nMIN(0,M677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677)))),\nMAX(0,M677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N678,-($A678+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N702=\"n/a\",N678,IFERROR(IF((OFFSET($C678,0,$A678))<0,\nMIN(0,N678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678)))),\nMAX(0,N678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O679,-($A679+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O703=\"n/a\",O679,IFERROR(IF((OFFSET($C679,0,$A679))<0,\nMIN(0,O679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679)))),\nMAX(0,O679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P680,-($A680+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P704=\"n/a\",P680,IFERROR(IF((OFFSET($C680,0,$A680))<0,\nMIN(0,P680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680)))),\nMAX(0,P680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q681,-($A681+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q705=\"n/a\",Q681,IFERROR(IF((OFFSET($C681,0,$A681))<0,\nMIN(0,Q681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681)))),\nMAX(0,Q681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R682,-($A682+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R706=\"n/a\",R682,IFERROR(IF((OFFSET($C682,0,$A682))<0,\nMIN(0,R682-(OFFSET($C682,0,$A682)/(OFFSET($C677,-$A681,$A682)))),\nMAX(0,R682-(OFFSET($C682,0,$A682)/(OFFSET($C677,-$A681,$A682))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S683,-($A683+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S707=\"n/a\",S683,IFERROR(IF((OFFSET($C683,0,$A683))<0,\nMIN(0,S683-(OFFSET($C683,0,$A683)/(OFFSET($C678,-$A682,$A683)))),\nMAX(0,S683-(OFFSET($C683,0,$A683)/(OFFSET($C678,-$A682,$A683))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T684,-($A684+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T708=\"n/a\",T684,IFERROR(IF((OFFSET($C684,0,$A684))<0,\nMIN(0,T684-(OFFSET($C684,0,$A684)/(OFFSET($C679,-$A683,$A684)))),\nMAX(0,T684-(OFFSET($C684,0,$A684)/(OFFSET($C679,-$A683,$A684))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U685,-($A685+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U709=\"n/a\",U685,IFERROR(IF((OFFSET($C685,0,$A685))<0,\nMIN(0,U685-(OFFSET($C685,0,$A685)/(OFFSET($C680,-$A684,$A685)))),\nMAX(0,U685-(OFFSET($C685,0,$A685)/(OFFSET($C680,-$A684,$A685))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V686,-($A686+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V710=\"n/a\",V686,IFERROR(IF((OFFSET($C686,0,$A686))<0,\nMIN(0,V686-(OFFSET($C686,0,$A686)/(OFFSET($C681,-$A685,$A686)))),\nMAX(0,V686-(OFFSET($C686,0,$A686)/(OFFSET($C681,-$A685,$A686))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W687,-($A687+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C690=\"n/a\",\"n/a\",IF(AND(C690<1,D664=0),0,\nIF(D664=0,C690-1,\nIF(C690<1,D665,\n(((C690-1)*(C666-(C666/(C690))))+((D664/D$10)*D665))/(D666)))))","v":0},0,0,0,0,{"$f":"IF(H690=\"n/a\",\"n/a\",IF(AND(H690<1,I664=0),0,\nIF(I664=0,H690-1,\nIF(H690<1,I665,\n(((H690-1)*(H666-(H666/(H690))))+((I664/I$10)*I665))/(I666)))))","v":0},{"$f":"IF(I690=\"n/a\",\"n/a\",IF(AND(I690<1,J664=0),0,\nIF(J664=0,I690-1,\nIF(I690<1,J665,\n(((I690-1)*(I666-(I666/(I690))))+((J664/J$10)*J665))/(J666)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C691,(-$A667-ROWS(C663:C690)),0)","v":3.4472224748228055},{"$f":"IF(C691=\"n/a\",\"n/a\",MAX(0,C691-1))","v":2.4472224748228055},{"$f":"IF(D691=\"n/a\",\"n/a\",MAX(0,D691-1))","v":1.4472224748228055},{"$f":"IF(E691=\"n/a\",\"n/a\",MAX(0,E691-1))","v":0.44722247482280553},{"$f":"IF(F691=\"n/a\",\"n/a\",MAX(0,F691-1))","v":0},{"$f":"IF(G691=\"n/a\",\"n/a\",MAX(0,G691-1))","v":0},{"$f":"IF(H691=\"n/a\",\"n/a\",MAX(0,H691-1))","v":0},{"$f":"IF(I691=\"n/a\",\"n/a\",MAX(0,I691-1))","v":0},{"$f":"IF(J691=\"n/a\",\"n/a\",MAX(0,J691-1))","v":0},{"$f":"IF(K691=\"n/a\",\"n/a\",MAX(0,K691-1))","v":0},{"$f":"IF(L691=\"n/a\",\"n/a\",MAX(0,L691-1))","v":0},{"$f":"IF(M691=\"n/a\",\"n/a\",MAX(0,M691-1))","v":0},{"$f":"IF(N691=\"n/a\",\"n/a\",MAX(0,N691-1))","v":0},{"$f":"IF(O691=\"n/a\",\"n/a\",MAX(0,O691-1))","v":0},{"$f":"IF(P691=\"n/a\",\"n/a\",MAX(0,P691-1))","v":0},{"$f":"IF(Q691=\"n/a\",\"n/a\",MAX(0,Q691-1))","v":0},{"$f":"IF(R691=\"n/a\",\"n/a\",MAX(0,R691-1))","v":0},{"$f":"IF(S691=\"n/a\",\"n/a\",MAX(0,S691-1))","v":0},{"$f":"IF(T691=\"n/a\",\"n/a\",MAX(0,T691-1))","v":0},{"$f":"IF(U691=\"n/a\",\"n/a\",MAX(0,U691-1))","v":0},{"$f":"IF(V691=\"n/a\",\"n/a\",MAX(0,V691-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A668)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D692,(-$A668-ROWS(D664:D691)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E693,(-$A669-ROWS(E665:E692)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F694,(-$A670-ROWS(F666:F693)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G695,(-$A671-ROWS(G667:G694)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H696,(-$A672-ROWS(H668:H695)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I697,(-$A673-ROWS(I669:I696)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J698,(-$A674-ROWS(J670:J697)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K699,(-$A675-ROWS(K671:K698)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L700,(-$A676-ROWS(L672:L699)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M701,(-$A677-ROWS(M673:M700)),0)","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N702,(-$A678-ROWS(N674:N701)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O703,(-$A679-ROWS(O675:O702)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P704,(-$A680-ROWS(P676:P703)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q705,(-$A681-ROWS(Q677:Q704)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R706,(-$A682-ROWS(R678:R705)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S707,(-$A683-ROWS(S679:S706)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T708,(-$A684-ROWS(T680:T707)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U709,(-$A685-ROWS(U681:U708)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V710,(-$A686-ROWS(V682:V709)),0)","v":0},{"$f":"IF(V710=\"n/a\",\"n/a\",MAX(0,V710-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W711,(-$A687-ROWS(W683:W710)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C663<>\"n/a\",C663<>\"n/a\"),IF(SUM(C666:C688)=0,0,IF((SUMPRODUCT(C666:C688,C690:C712)/SUM(C666:C688))<0,1,(SUMPRODUCT(C666:C688,C690:C712)/SUM(C666:C688)))),\"n/a\"))","v":3.4472224748228055},{"$f":"(IF(OR($C663<>\"n/a\",D663<>\"n/a\"),IF(SUM(D666:D688)=0,0,IF((SUMPRODUCT(D666:D688,D690:D712)/SUM(D666:D688))<0,1,(SUMPRODUCT(D666:D688,D690:D712)/SUM(D666:D688)))),\"n/a\"))","v":2.4472224748228055},{"$f":"(IF(OR($C663<>\"n/a\",E663<>\"n/a\"),IF(SUM(E666:E688)=0,0,IF((SUMPRODUCT(E666:E688,E690:E712)/SUM(E666:E688))<0,1,(SUMPRODUCT(E666:E688,E690:E712)/SUM(E666:E688)))),\"n/a\"))","v":1.4472224748228055},{"$f":"(IF(OR($C663<>\"n/a\",F663<>\"n/a\"),IF(SUM(F666:F688)=0,0,IF((SUMPRODUCT(F666:F688,F690:F712)/SUM(F666:F688))<0,1,(SUMPRODUCT(F666:F688,F690:F712)/SUM(F666:F688)))),\"n/a\"))","v":0.44722247482280547},{"$f":"(IF(OR($C663<>\"n/a\",G663<>\"n/a\"),IF(SUM(G666:G688)=0,0,IF((SUMPRODUCT(G666:G688,G690:G712)/SUM(G666:G688))<0,1,(SUMPRODUCT(G666:G688,G690:G712)/SUM(G666:G688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",H663<>\"n/a\"),IF(SUM(H666:H688)=0,0,IF((SUMPRODUCT(H666:H688,H690:H712)/SUM(H666:H688))<0,1,(SUMPRODUCT(H666:H688,H690:H712)/SUM(H666:H688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",I663<>\"n/a\"),IF(SUM(I666:I688)=0,0,IF((SUMPRODUCT(I666:I688,I690:I712)/SUM(I666:I688))<0,1,(SUMPRODUCT(I666:I688,I690:I712)/SUM(I666:I688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",J663<>\"n/a\"),IF(SUM(J666:J688)=0,0,IF((SUMPRODUCT(J666:J688,J690:J712)/SUM(J666:J688))<0,1,(SUMPRODUCT(J666:J688,J690:J712)/SUM(J666:J688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",K663<>\"n/a\"),IF(SUM(K666:K688)=0,0,IF((SUMPRODUCT(K666:K688,K690:K712)/SUM(K666:K688))<0,1,(SUMPRODUCT(K666:K688,K690:K712)/SUM(K666:K688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",L663<>\"n/a\"),IF(SUM(L666:L688)=0,0,IF((SUMPRODUCT(L666:L688,L690:L712)/SUM(L666:L688))<0,1,(SUMPRODUCT(L666:L688,L690:L712)/SUM(L666:L688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",M663<>\"n/a\"),IF(SUM(M666:M688)=0,0,IF((SUMPRODUCT(M666:M688,M690:M712)/SUM(M666:M688))<0,1,(SUMPRODUCT(M666:M688,M690:M712)/SUM(M666:M688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",N663<>\"n/a\"),IF(SUM(N666:N688)=0,0,IF((SUMPRODUCT(N666:N688,N690:N712)/SUM(N666:N688))<0,1,(SUMPRODUCT(N666:N688,N690:N712)/SUM(N666:N688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",O663<>\"n/a\"),IF(SUM(O666:O688)=0,0,IF((SUMPRODUCT(O666:O688,O690:O712)/SUM(O666:O688))<0,1,(SUMPRODUCT(O666:O688,O690:O712)/SUM(O666:O688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",P663<>\"n/a\"),IF(SUM(P666:P688)=0,0,IF((SUMPRODUCT(P666:P688,P690:P712)/SUM(P666:P688))<0,1,(SUMPRODUCT(P666:P688,P690:P712)/SUM(P666:P688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",Q663<>\"n/a\"),IF(SUM(Q666:Q688)=0,0,IF((SUMPRODUCT(Q666:Q688,Q690:Q712)/SUM(Q666:Q688))<0,1,(SUMPRODUCT(Q666:Q688,Q690:Q712)/SUM(Q666:Q688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",R663<>\"n/a\"),IF(SUM(R666:R688)=0,0,IF((SUMPRODUCT(R666:R688,R690:R712)/SUM(R666:R688))<0,1,(SUMPRODUCT(R666:R688,R690:R712)/SUM(R666:R688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",S663<>\"n/a\"),IF(SUM(S666:S688)=0,0,IF((SUMPRODUCT(S666:S688,S690:S712)/SUM(S666:S688))<0,1,(SUMPRODUCT(S666:S688,S690:S712)/SUM(S666:S688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",T663<>\"n/a\"),IF(SUM(T666:T688)=0,0,IF((SUMPRODUCT(T666:T688,T690:T712)/SUM(T666:T688))<0,1,(SUMPRODUCT(T666:T688,T690:T712)/SUM(T666:T688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",U663<>\"n/a\"),IF(SUM(U666:U688)=0,0,IF((SUMPRODUCT(U666:U688,U690:U712)/SUM(U666:U688))<0,1,(SUMPRODUCT(U666:U688,U690:U712)/SUM(U666:U688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",V663<>\"n/a\"),IF(SUM(V666:V688)=0,0,IF((SUMPRODUCT(V666:V688,V690:V712)/SUM(V666:V688))<0,1,(SUMPRODUCT(V666:V688,V690:V712)/SUM(V666:V688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",W663<>\"n/a\"),IF(SUM(W666:W688)=0,0,IF((SUMPRODUCT(W666:W688,W690:W712)/SUM(W666:W688))<0,1,(SUMPRODUCT(W666:W688,W690:W712)/SUM(W666:W688)))),\"n/a\"))","v":0}]
[]
["Asset Class 14",{"$f":"VLOOKUP($A715,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Furniture, fittings, plant and equipment"}]
[{"$f":"VALUE(REPLACE(A715,1,12,\"\"))","v":14},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A716,0)","v":45.268020091144251},{"$f":"OFFSET('RFM input'!H$70,$A716,0)-OFFSET('RFM input'!H$134,$A716,0)-OFFSET('RFM input'!H$198,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A716,0)-OFFSET('RFM input'!I$134,$A716,0)-OFFSET('RFM input'!I$198,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A716,0)-OFFSET('RFM input'!J$134,$A716,0)-OFFSET('RFM input'!J$198,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A716,0)-OFFSET('RFM input'!K$134,$A716,0)-OFFSET('RFM input'!K$198,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A716,0)-OFFSET('RFM input'!L$134,$A716,0)-OFFSET('RFM input'!L$198,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A716,0)-OFFSET('RFM input'!M$134,$A716,0)-OFFSET('RFM input'!M$198,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A716,0)-OFFSET('RFM input'!N$134,$A716,0)-OFFSET('RFM input'!N$198,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A716,0)-OFFSET('RFM input'!O$134,$A716,0)-OFFSET('RFM input'!O$198,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A716,0)-OFFSET('RFM input'!P$134,$A716,0)-OFFSET('RFM input'!P$198,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A716,0)-OFFSET('RFM input'!Q$134,$A716,0)-OFFSET('RFM input'!Q$198,$A716,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A716,0)","v":7.8267175879926869},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":13}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A716,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A716,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A716,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A716,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A716,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A716,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A716,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A716,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A716,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A716,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A716,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A716,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A716,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A716,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A716,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A716,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A716,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A716,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A716,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A716,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D744=\"n/a\",0,IF(AND(D718=0,C720=0),0,\nIF(AND(D718<>0,C720=0),(D718/D$10),\nIF(AND(D719<>0,C720<>0),(C720-(C720/C744))+(D718/D$10),\nIF(C744<1,0,(C720-(C720/C744)))))))","v":0},{"$f":"IF(E744=\"n/a\",0,IF(AND(E718=0,D720=0),0,\nIF(AND(E718<>0,D720=0),(E718/E$10),\nIF(AND(E719<>0,D720<>0),(D720-(D720/D744))+(E718/E$10),\nIF(D744<1,0,(D720-(D720/D744)))))))","v":0},{"$f":"IF(F744=\"n/a\",0,IF(AND(F718=0,E720=0),0,\nIF(AND(F718<>0,E720=0),(F718/F$10),\nIF(AND(F719<>0,E720<>0),(E720-(E720/E744))+(F718/F$10),\nIF(E744<1,0,(E720-(E720/E744)))))))","v":0},{"$f":"IF(G744=\"n/a\",0,IF(AND(G718=0,F720=0),0,\nIF(AND(G718<>0,F720=0),(G718/G$10),\nIF(AND(G719<>0,F720<>0),(F720-(F720/F744))+(G718/G$10),\nIF(F744<1,0,(F720-(F720/F744)))))))","v":0},{"$f":"IF(H744=\"n/a\",0,IF(AND(H718=0,G720=0),0,\nIF(AND(H718<>0,G720=0),(H718/H$10),\nIF(AND(H719<>0,G720<>0),(G720-(G720/G744))+(H718/H$10),\nIF(G744<1,0,(G720-(G720/G744)))))))","v":0},{"$f":"IF(I744=\"n/a\",0,IF(AND(I718=0,H720=0),0,\nIF(AND(I718<>0,H720=0),(I718/I$10),\nIF(AND(I719<>0,H720<>0),(H720-(H720/H744))+(I718/I$10),\nIF(H744<1,0,(H720-(H720/H744)))))))","v":0},{"$f":"IF(J744=\"n/a\",0,IF(AND(J718=0,I720=0),0,\nIF(AND(J718<>0,I720=0),(J718/J$10),\nIF(AND(J719<>0,I720<>0),(I720-(I720/I744))+(J718/J$10),\nIF(I744<1,0,(I720-(I720/I744)))))))","v":0},{"$f":"IF(K744=\"n/a\",0,IF(AND(K718=0,J720=0),0,\nIF(AND(K718<>0,J720=0),(K718/K$10),\nIF(AND(K719<>0,J720<>0),(J720-(J720/J744))+(K718/K$10),\nIF(J744<1,0,(J720-(J720/J744)))))))","v":0},{"$f":"IF(L744=\"n/a\",0,IF(AND(L718=0,K720=0),0,\nIF(AND(L718<>0,K720=0),(L718/L$10),\nIF(AND(L719<>0,K720<>0),(K720-(K720/K744))+(L718/L$10),\nIF(K744<1,0,(K720-(K720/K744)))))))","v":0},{"$f":"IF(M744=\"n/a\",0,IF(AND(M718=0,L720=0),0,\nIF(AND(M718<>0,L720=0),(M718/M$10),\nIF(AND(M719<>0,L720<>0),(L720-(L720/L744))+(M718/M$10),\nIF(L744<1,0,(L720-(L720/L744)))))))","v":0},{"$f":"IF(N744=\"n/a\",0,IF(AND(N718=0,M720=0),0,\nIF(AND(N718<>0,M720=0),(N718/N$10),\nIF(AND(N719<>0,M720<>0),(M720-(M720/M744))+(N718/N$10),\nIF(M744<1,0,(M720-(M720/M744)))))))","v":0},{"$f":"IF(O744=\"n/a\",0,IF(AND(O718=0,N720=0),0,\nIF(AND(O718<>0,N720=0),(O718/O$10),\nIF(AND(O719<>0,N720<>0),(N720-(N720/N744))+(O718/O$10),\nIF(N744<1,0,(N720-(N720/N744)))))))","v":0},{"$f":"IF(P744=\"n/a\",0,IF(AND(P718=0,O720=0),0,\nIF(AND(P718<>0,O720=0),(P718/P$10),\nIF(AND(P719<>0,O720<>0),(O720-(O720/O744))+(P718/P$10),\nIF(O744<1,0,(O720-(O720/O744)))))))","v":0},{"$f":"IF(Q744=\"n/a\",0,IF(AND(Q718=0,P720=0),0,\nIF(AND(Q718<>0,P720=0),(Q718/Q$10),\nIF(AND(Q719<>0,P720<>0),(P720-(P720/P744))+(Q718/Q$10),\nIF(P744<1,0,(P720-(P720/P744)))))))","v":0},{"$f":"IF(R744=\"n/a\",0,IF(AND(R718=0,Q720=0),0,\nIF(AND(R718<>0,Q720=0),(R718/R$10),\nIF(AND(R719<>0,Q720<>0),(Q720-(Q720/Q744))+(R718/R$10),\nIF(Q744<1,0,(Q720-(Q720/Q744)))))))","v":0},{"$f":"IF(S744=\"n/a\",0,IF(AND(S718=0,R720=0),0,\nIF(AND(S718<>0,R720=0),(S718/S$10),\nIF(AND(S719<>0,R720<>0),(R720-(R720/R744))+(S718/S$10),\nIF(R744<1,0,(R720-(R720/R744)))))))","v":0},{"$f":"IF(T744=\"n/a\",0,IF(AND(T718=0,S720=0),0,\nIF(AND(T718<>0,S720=0),(T718/T$10),\nIF(AND(T719<>0,S720<>0),(S720-(S720/S744))+(T718/T$10),\nIF(S744<1,0,(S720-(S720/S744)))))))","v":0},{"$f":"IF(U744=\"n/a\",0,IF(AND(U718=0,T720=0),0,\nIF(AND(U718<>0,T720=0),(U718/U$10),\nIF(AND(U719<>0,T720<>0),(T720-(T720/T744))+(U718/U$10),\nIF(T744<1,0,(T720-(T720/T744)))))))","v":0},{"$f":"IF(V744=\"n/a\",0,IF(AND(V718=0,U720=0),0,\nIF(AND(V718<>0,U720=0),(V718/V$10),\nIF(AND(V719<>0,U720<>0),(U720-(U720/U744))+(V718/V$10),\nIF(U744<1,0,(U720-(U720/U744)))))))","v":0},{"$f":"IF(W744=\"n/a\",0,IF(AND(W718=0,V720=0),0,\nIF(AND(W718<>0,V720=0),(W718/W$10),\nIF(AND(W719<>0,V720<>0),(V720-(V720/V744))+(W718/W$10),\nIF(V744<1,0,(V720-(V720/V744)))))))","v":0}]
[{"$f":"A720+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C716/C$10","v":45.268020091144251},{"$f":"IF(C745=\"n/a\",C721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,C721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,C721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":39.484239140546016},{"$f":"IF(D745=\"n/a\",D721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,D721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,D721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":33.700458189947781},{"$f":"IF(E745=\"n/a\",E721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,E721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,E721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":27.916677239349546},{"$f":"IF(F745=\"n/a\",F721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,F721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,F721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":22.132896288751311},{"$f":"IF(G745=\"n/a\",G721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,G721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,G721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":16.349115338153076},{"$f":"IF(H745=\"n/a\",H721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,H721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,H721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":10.565334387554843},{"$f":"IF(I745=\"n/a\",I721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,I721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,I721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":4.7815534369566102},{"$f":"IF(J745=\"n/a\",J721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,J721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,J721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(K745=\"n/a\",K721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,K721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,K721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(L745=\"n/a\",L721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,L721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,L721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(M745=\"n/a\",M721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,M721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,M721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(N745=\"n/a\",N721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,N721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,N721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(O745=\"n/a\",O721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,O721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,O721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(P745=\"n/a\",P721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,P721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,P721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(Q745=\"n/a\",Q721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,Q721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,Q721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(R745=\"n/a\",R721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,R721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,R721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(S745=\"n/a\",S721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,S721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,S721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(T745=\"n/a\",T721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,T721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,T721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(U745=\"n/a\",U721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,U721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,U721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(V745=\"n/a\",V721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,V721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,V721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0}]
[{"$f":"A721+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A722)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D722,-($A722+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D746=\"n/a\",D722,IFERROR(IF((OFFSET($C722,0,$A722))<0,\nMIN(0,D722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722)))),\nMAX(0,D722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E723,-($A723+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E747=\"n/a\",E723,IFERROR(IF((OFFSET($C723,0,$A723))<0,\nMIN(0,E723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723)))),\nMAX(0,E723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F724,-($A724+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F748=\"n/a\",F724,IFERROR(IF((OFFSET($C724,0,$A724))<0,\nMIN(0,F724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724)))),\nMAX(0,F724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G725,-($A725+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G749=\"n/a\",G725,IFERROR(IF((OFFSET($C725,0,$A725))<0,\nMIN(0,G725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725)))),\nMAX(0,G725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H726,-($A726+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H750=\"n/a\",H726,IFERROR(IF((OFFSET($C726,0,$A726))<0,\nMIN(0,H726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726)))),\nMAX(0,H726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I727,-($A727+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I751=\"n/a\",I727,IFERROR(IF((OFFSET($C727,0,$A727))<0,\nMIN(0,I727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727)))),\nMAX(0,I727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J728,-($A728+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J752=\"n/a\",J728,IFERROR(IF((OFFSET($C728,0,$A728))<0,\nMIN(0,J728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728)))),\nMAX(0,J728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K729,-($A729+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K753=\"n/a\",K729,IFERROR(IF((OFFSET($C729,0,$A729))<0,\nMIN(0,K729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729)))),\nMAX(0,K729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L730,-($A730+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L754=\"n/a\",L730,IFERROR(IF((OFFSET($C730,0,$A730))<0,\nMIN(0,L730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730)))),\nMAX(0,L730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M731,-($A731+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M755=\"n/a\",M731,IFERROR(IF((OFFSET($C731,0,$A731))<0,\nMIN(0,M731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731)))),\nMAX(0,M731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A732)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N732,-($A732+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N756=\"n/a\",N732,IFERROR(IF((OFFSET($C732,0,$A732))<0,\nMIN(0,N732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732)))),\nMAX(0,N732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O733,-($A733+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O757=\"n/a\",O733,IFERROR(IF((OFFSET($C733,0,$A733))<0,\nMIN(0,O733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733)))),\nMAX(0,O733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P734,-($A734+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P758=\"n/a\",P734,IFERROR(IF((OFFSET($C734,0,$A734))<0,\nMIN(0,P734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734)))),\nMAX(0,P734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q735,-($A735+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q759=\"n/a\",Q735,IFERROR(IF((OFFSET($C735,0,$A735))<0,\nMIN(0,Q735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735)))),\nMAX(0,Q735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R736,-($A736+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R760=\"n/a\",R736,IFERROR(IF((OFFSET($C736,0,$A736))<0,\nMIN(0,R736-(OFFSET($C736,0,$A736)/(OFFSET($C731,-$A735,$A736)))),\nMAX(0,R736-(OFFSET($C736,0,$A736)/(OFFSET($C731,-$A735,$A736))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S737,-($A737+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S761=\"n/a\",S737,IFERROR(IF((OFFSET($C737,0,$A737))<0,\nMIN(0,S737-(OFFSET($C737,0,$A737)/(OFFSET($C732,-$A736,$A737)))),\nMAX(0,S737-(OFFSET($C737,0,$A737)/(OFFSET($C732,-$A736,$A737))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T738,-($A738+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T762=\"n/a\",T738,IFERROR(IF((OFFSET($C738,0,$A738))<0,\nMIN(0,T738-(OFFSET($C738,0,$A738)/(OFFSET($C733,-$A737,$A738)))),\nMAX(0,T738-(OFFSET($C738,0,$A738)/(OFFSET($C733,-$A737,$A738))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U739,-($A739+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U763=\"n/a\",U739,IFERROR(IF((OFFSET($C739,0,$A739))<0,\nMIN(0,U739-(OFFSET($C739,0,$A739)/(OFFSET($C734,-$A738,$A739)))),\nMAX(0,U739-(OFFSET($C739,0,$A739)/(OFFSET($C734,-$A738,$A739))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V740,-($A740+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V764=\"n/a\",V740,IFERROR(IF((OFFSET($C740,0,$A740))<0,\nMIN(0,V740-(OFFSET($C740,0,$A740)/(OFFSET($C735,-$A739,$A740)))),\nMAX(0,V740-(OFFSET($C740,0,$A740)/(OFFSET($C735,-$A739,$A740))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W741,-($A741+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C744=\"n/a\",\"n/a\",IF(AND(C744<1,D718=0),0,\nIF(D718=0,C744-1,\nIF(C744<1,D719,\n(((C744-1)*(C720-(C720/(C744))))+((D718/D$10)*D719))/(D720)))))","v":0},0,0,0,0,{"$f":"IF(H744=\"n/a\",\"n/a\",IF(AND(H744<1,I718=0),0,\nIF(I718=0,H744-1,\nIF(H744<1,I719,\n(((H744-1)*(H720-(H720/(H744))))+((I718/I$10)*I719))/(I720)))))","v":0},{"$f":"IF(I744=\"n/a\",\"n/a\",IF(AND(I744<1,J718=0),0,\nIF(J718=0,I744-1,\nIF(I744<1,J719,\n(((I744-1)*(I720-(I720/(I744))))+((J718/J$10)*J719))/(J720)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C745,(-$A721-ROWS(C717:C744)),0)","v":7.8267175879926869},{"$f":"IF(C745=\"n/a\",\"n/a\",MAX(0,C745-1))","v":6.8267175879926869},{"$f":"IF(D745=\"n/a\",\"n/a\",MAX(0,D745-1))","v":5.8267175879926869},{"$f":"IF(E745=\"n/a\",\"n/a\",MAX(0,E745-1))","v":4.8267175879926869},{"$f":"IF(F745=\"n/a\",\"n/a\",MAX(0,F745-1))","v":3.8267175879926869},{"$f":"IF(G745=\"n/a\",\"n/a\",MAX(0,G745-1))","v":2.8267175879926869},{"$f":"IF(H745=\"n/a\",\"n/a\",MAX(0,H745-1))","v":1.8267175879926869},{"$f":"IF(I745=\"n/a\",\"n/a\",MAX(0,I745-1))","v":0.82671758799268691},{"$f":"IF(J745=\"n/a\",\"n/a\",MAX(0,J745-1))","v":0},{"$f":"IF(K745=\"n/a\",\"n/a\",MAX(0,K745-1))","v":0},{"$f":"IF(L745=\"n/a\",\"n/a\",MAX(0,L745-1))","v":0},{"$f":"IF(M745=\"n/a\",\"n/a\",MAX(0,M745-1))","v":0},{"$f":"IF(N745=\"n/a\",\"n/a\",MAX(0,N745-1))","v":0},{"$f":"IF(O745=\"n/a\",\"n/a\",MAX(0,O745-1))","v":0},{"$f":"IF(P745=\"n/a\",\"n/a\",MAX(0,P745-1))","v":0},{"$f":"IF(Q745=\"n/a\",\"n/a\",MAX(0,Q745-1))","v":0},{"$f":"IF(R745=\"n/a\",\"n/a\",MAX(0,R745-1))","v":0},{"$f":"IF(S745=\"n/a\",\"n/a\",MAX(0,S745-1))","v":0},{"$f":"IF(T745=\"n/a\",\"n/a\",MAX(0,T745-1))","v":0},{"$f":"IF(U745=\"n/a\",\"n/a\",MAX(0,U745-1))","v":0},{"$f":"IF(V745=\"n/a\",\"n/a\",MAX(0,V745-1))","v":0}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D746,(-$A722-ROWS(D718:D745)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E747,(-$A723-ROWS(E719:E746)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F748,(-$A724-ROWS(F720:F747)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G749,(-$A725-ROWS(G721:G748)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H750,(-$A726-ROWS(H722:H749)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I751,(-$A727-ROWS(I723:I750)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J752,(-$A728-ROWS(J724:J751)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K753,(-$A729-ROWS(K725:K752)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L754,(-$A730-ROWS(L726:L753)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M755,(-$A731-ROWS(M727:M754)),0)","v":13},12,11,10,9,8,7,6,5,4,3]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A732)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N756,(-$A732-ROWS(N728:N755)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O757,(-$A733-ROWS(O729:O756)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P758,(-$A734-ROWS(P730:P757)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q759,(-$A735-ROWS(Q731:Q758)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R760,(-$A736-ROWS(R732:R759)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S761,(-$A737-ROWS(S733:S760)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T762,(-$A738-ROWS(T734:T761)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U763,(-$A739-ROWS(U735:U762)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V764,(-$A740-ROWS(V736:V763)),0)","v":0},{"$f":"IF(V764=\"n/a\",\"n/a\",MAX(0,V764-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W765,(-$A741-ROWS(W737:W764)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C717<>\"n/a\",C717<>\"n/a\"),IF(SUM(C720:C742)=0,0,IF((SUMPRODUCT(C720:C742,C744:C766)/SUM(C720:C742))<0,1,(SUMPRODUCT(C720:C742,C744:C766)/SUM(C720:C742)))),\"n/a\"))","v":7.8267175879926869},{"$f":"(IF(OR($C717<>\"n/a\",D717<>\"n/a\"),IF(SUM(D720:D742)=0,0,IF((SUMPRODUCT(D720:D742,D744:D766)/SUM(D720:D742))<0,1,(SUMPRODUCT(D720:D742,D744:D766)/SUM(D720:D742)))),\"n/a\"))","v":6.8267175879926869},{"$f":"(IF(OR($C717<>\"n/a\",E717<>\"n/a\"),IF(SUM(E720:E742)=0,0,IF((SUMPRODUCT(E720:E742,E744:E766)/SUM(E720:E742))<0,1,(SUMPRODUCT(E720:E742,E744:E766)/SUM(E720:E742)))),\"n/a\"))","v":5.8267175879926869},{"$f":"(IF(OR($C717<>\"n/a\",F717<>\"n/a\"),IF(SUM(F720:F742)=0,0,IF((SUMPRODUCT(F720:F742,F744:F766)/SUM(F720:F742))<0,1,(SUMPRODUCT(F720:F742,F744:F766)/SUM(F720:F742)))),\"n/a\"))","v":4.8267175879926869},{"$f":"(IF(OR($C717<>\"n/a\",G717<>\"n/a\"),IF(SUM(G720:G742)=0,0,IF((SUMPRODUCT(G720:G742,G744:G766)/SUM(G720:G742))<0,1,(SUMPRODUCT(G720:G742,G744:G766)/SUM(G720:G742)))),\"n/a\"))","v":3.8267175879926869},{"$f":"(IF(OR($C717<>\"n/a\",H717<>\"n/a\"),IF(SUM(H720:H742)=0,0,IF((SUMPRODUCT(H720:H742,H744:H766)/SUM(H720:H742))<0,1,(SUMPRODUCT(H720:H742,H744:H766)/SUM(H720:H742)))),\"n/a\"))","v":2.8267175879926869},{"$f":"(IF(OR($C717<>\"n/a\",I717<>\"n/a\"),IF(SUM(I720:I742)=0,0,IF((SUMPRODUCT(I720:I742,I744:I766)/SUM(I720:I742))<0,1,(SUMPRODUCT(I720:I742,I744:I766)/SUM(I720:I742)))),\"n/a\"))","v":1.8267175879926869},{"$f":"(IF(OR($C717<>\"n/a\",J717<>\"n/a\"),IF(SUM(J720:J742)=0,0,IF((SUMPRODUCT(J720:J742,J744:J766)/SUM(J720:J742))<0,1,(SUMPRODUCT(J720:J742,J744:J766)/SUM(J720:J742)))),\"n/a\"))","v":0.82671758799268691},{"$f":"(IF(OR($C717<>\"n/a\",K717<>\"n/a\"),IF(SUM(K720:K742)=0,0,IF((SUMPRODUCT(K720:K742,K744:K766)/SUM(K720:K742))<0,1,(SUMPRODUCT(K720:K742,K744:K766)/SUM(K720:K742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",L717<>\"n/a\"),IF(SUM(L720:L742)=0,0,IF((SUMPRODUCT(L720:L742,L744:L766)/SUM(L720:L742))<0,1,(SUMPRODUCT(L720:L742,L744:L766)/SUM(L720:L742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",M717<>\"n/a\"),IF(SUM(M720:M742)=0,0,IF((SUMPRODUCT(M720:M742,M744:M766)/SUM(M720:M742))<0,1,(SUMPRODUCT(M720:M742,M744:M766)/SUM(M720:M742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",N717<>\"n/a\"),IF(SUM(N720:N742)=0,0,IF((SUMPRODUCT(N720:N742,N744:N766)/SUM(N720:N742))<0,1,(SUMPRODUCT(N720:N742,N744:N766)/SUM(N720:N742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",O717<>\"n/a\"),IF(SUM(O720:O742)=0,0,IF((SUMPRODUCT(O720:O742,O744:O766)/SUM(O720:O742))<0,1,(SUMPRODUCT(O720:O742,O744:O766)/SUM(O720:O742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",P717<>\"n/a\"),IF(SUM(P720:P742)=0,0,IF((SUMPRODUCT(P720:P742,P744:P766)/SUM(P720:P742))<0,1,(SUMPRODUCT(P720:P742,P744:P766)/SUM(P720:P742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",Q717<>\"n/a\"),IF(SUM(Q720:Q742)=0,0,IF((SUMPRODUCT(Q720:Q742,Q744:Q766)/SUM(Q720:Q742))<0,1,(SUMPRODUCT(Q720:Q742,Q744:Q766)/SUM(Q720:Q742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",R717<>\"n/a\"),IF(SUM(R720:R742)=0,0,IF((SUMPRODUCT(R720:R742,R744:R766)/SUM(R720:R742))<0,1,(SUMPRODUCT(R720:R742,R744:R766)/SUM(R720:R742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",S717<>\"n/a\"),IF(SUM(S720:S742)=0,0,IF((SUMPRODUCT(S720:S742,S744:S766)/SUM(S720:S742))<0,1,(SUMPRODUCT(S720:S742,S744:S766)/SUM(S720:S742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",T717<>\"n/a\"),IF(SUM(T720:T742)=0,0,IF((SUMPRODUCT(T720:T742,T744:T766)/SUM(T720:T742))<0,1,(SUMPRODUCT(T720:T742,T744:T766)/SUM(T720:T742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",U717<>\"n/a\"),IF(SUM(U720:U742)=0,0,IF((SUMPRODUCT(U720:U742,U744:U766)/SUM(U720:U742))<0,1,(SUMPRODUCT(U720:U742,U744:U766)/SUM(U720:U742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",V717<>\"n/a\"),IF(SUM(V720:V742)=0,0,IF((SUMPRODUCT(V720:V742,V744:V766)/SUM(V720:V742))<0,1,(SUMPRODUCT(V720:V742,V744:V766)/SUM(V720:V742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",W717<>\"n/a\"),IF(SUM(W720:W742)=0,0,IF((SUMPRODUCT(W720:W742,W744:W766)/SUM(W720:W742))<0,1,(SUMPRODUCT(W720:W742,W744:W766)/SUM(W720:W742)))),\"n/a\"))","v":0}]
[]
["Asset Class 15",{"$f":"VLOOKUP($A769,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Motor Vehicles"}]
[{"$f":"VALUE(REPLACE(A769,1,12,\"\"))","v":15},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A770,0)","v":22.943822234944701},{"$f":"OFFSET('RFM input'!H$70,$A770,0)-OFFSET('RFM input'!H$134,$A770,0)-OFFSET('RFM input'!H$198,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A770,0)-OFFSET('RFM input'!I$134,$A770,0)-OFFSET('RFM input'!I$198,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A770,0)-OFFSET('RFM input'!J$134,$A770,0)-OFFSET('RFM input'!J$198,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A770,0)-OFFSET('RFM input'!K$134,$A770,0)-OFFSET('RFM input'!K$198,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A770,0)-OFFSET('RFM input'!L$134,$A770,0)-OFFSET('RFM input'!L$198,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A770,0)-OFFSET('RFM input'!M$134,$A770,0)-OFFSET('RFM input'!M$198,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A770,0)-OFFSET('RFM input'!N$134,$A770,0)-OFFSET('RFM input'!N$198,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A770,0)-OFFSET('RFM input'!O$134,$A770,0)-OFFSET('RFM input'!O$198,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A770,0)-OFFSET('RFM input'!P$134,$A770,0)-OFFSET('RFM input'!P$198,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A770,0)-OFFSET('RFM input'!Q$134,$A770,0)-OFFSET('RFM input'!Q$198,$A770,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A770,0)","v":5.6444836324458691},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":8}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A770,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A770,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A770,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A770,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A770,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A770,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A770,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A770,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A770,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A770,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A770,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A770,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A770,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A770,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A770,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A770,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A770,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A770,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A770,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A770,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D798=\"n/a\",0,IF(AND(D772=0,C774=0),0,\nIF(AND(D772<>0,C774=0),(D772/D$10),\nIF(AND(D773<>0,C774<>0),(C774-(C774/C798))+(D772/D$10),\nIF(C798<1,0,(C774-(C774/C798)))))))","v":0},{"$f":"IF(E798=\"n/a\",0,IF(AND(E772=0,D774=0),0,\nIF(AND(E772<>0,D774=0),(E772/E$10),\nIF(AND(E773<>0,D774<>0),(D774-(D774/D798))+(E772/E$10),\nIF(D798<1,0,(D774-(D774/D798)))))))","v":0},{"$f":"IF(F798=\"n/a\",0,IF(AND(F772=0,E774=0),0,\nIF(AND(F772<>0,E774=0),(F772/F$10),\nIF(AND(F773<>0,E774<>0),(E774-(E774/E798))+(F772/F$10),\nIF(E798<1,0,(E774-(E774/E798)))))))","v":0},{"$f":"IF(G798=\"n/a\",0,IF(AND(G772=0,F774=0),0,\nIF(AND(G772<>0,F774=0),(G772/G$10),\nIF(AND(G773<>0,F774<>0),(F774-(F774/F798))+(G772/G$10),\nIF(F798<1,0,(F774-(F774/F798)))))))","v":0},{"$f":"IF(H798=\"n/a\",0,IF(AND(H772=0,G774=0),0,\nIF(AND(H772<>0,G774=0),(H772/H$10),\nIF(AND(H773<>0,G774<>0),(G774-(G774/G798))+(H772/H$10),\nIF(G798<1,0,(G774-(G774/G798)))))))","v":0},{"$f":"IF(I798=\"n/a\",0,IF(AND(I772=0,H774=0),0,\nIF(AND(I772<>0,H774=0),(I772/I$10),\nIF(AND(I773<>0,H774<>0),(H774-(H774/H798))+(I772/I$10),\nIF(H798<1,0,(H774-(H774/H798)))))))","v":0},{"$f":"IF(J798=\"n/a\",0,IF(AND(J772=0,I774=0),0,\nIF(AND(J772<>0,I774=0),(J772/J$10),\nIF(AND(J773<>0,I774<>0),(I774-(I774/I798))+(J772/J$10),\nIF(I798<1,0,(I774-(I774/I798)))))))","v":0},{"$f":"IF(K798=\"n/a\",0,IF(AND(K772=0,J774=0),0,\nIF(AND(K772<>0,J774=0),(K772/K$10),\nIF(AND(K773<>0,J774<>0),(J774-(J774/J798))+(K772/K$10),\nIF(J798<1,0,(J774-(J774/J798)))))))","v":0},{"$f":"IF(L798=\"n/a\",0,IF(AND(L772=0,K774=0),0,\nIF(AND(L772<>0,K774=0),(L772/L$10),\nIF(AND(L773<>0,K774<>0),(K774-(K774/K798))+(L772/L$10),\nIF(K798<1,0,(K774-(K774/K798)))))))","v":0},{"$f":"IF(M798=\"n/a\",0,IF(AND(M772=0,L774=0),0,\nIF(AND(M772<>0,L774=0),(M772/M$10),\nIF(AND(M773<>0,L774<>0),(L774-(L774/L798))+(M772/M$10),\nIF(L798<1,0,(L774-(L774/L798)))))))","v":0},{"$f":"IF(N798=\"n/a\",0,IF(AND(N772=0,M774=0),0,\nIF(AND(N772<>0,M774=0),(N772/N$10),\nIF(AND(N773<>0,M774<>0),(M774-(M774/M798))+(N772/N$10),\nIF(M798<1,0,(M774-(M774/M798)))))))","v":0},{"$f":"IF(O798=\"n/a\",0,IF(AND(O772=0,N774=0),0,\nIF(AND(O772<>0,N774=0),(O772/O$10),\nIF(AND(O773<>0,N774<>0),(N774-(N774/N798))+(O772/O$10),\nIF(N798<1,0,(N774-(N774/N798)))))))","v":0},{"$f":"IF(P798=\"n/a\",0,IF(AND(P772=0,O774=0),0,\nIF(AND(P772<>0,O774=0),(P772/P$10),\nIF(AND(P773<>0,O774<>0),(O774-(O774/O798))+(P772/P$10),\nIF(O798<1,0,(O774-(O774/O798)))))))","v":0},{"$f":"IF(Q798=\"n/a\",0,IF(AND(Q772=0,P774=0),0,\nIF(AND(Q772<>0,P774=0),(Q772/Q$10),\nIF(AND(Q773<>0,P774<>0),(P774-(P774/P798))+(Q772/Q$10),\nIF(P798<1,0,(P774-(P774/P798)))))))","v":0},{"$f":"IF(R798=\"n/a\",0,IF(AND(R772=0,Q774=0),0,\nIF(AND(R772<>0,Q774=0),(R772/R$10),\nIF(AND(R773<>0,Q774<>0),(Q774-(Q774/Q798))+(R772/R$10),\nIF(Q798<1,0,(Q774-(Q774/Q798)))))))","v":0},{"$f":"IF(S798=\"n/a\",0,IF(AND(S772=0,R774=0),0,\nIF(AND(S772<>0,R774=0),(S772/S$10),\nIF(AND(S773<>0,R774<>0),(R774-(R774/R798))+(S772/S$10),\nIF(R798<1,0,(R774-(R774/R798)))))))","v":0},{"$f":"IF(T798=\"n/a\",0,IF(AND(T772=0,S774=0),0,\nIF(AND(T772<>0,S774=0),(T772/T$10),\nIF(AND(T773<>0,S774<>0),(S774-(S774/S798))+(T772/T$10),\nIF(S798<1,0,(S774-(S774/S798)))))))","v":0},{"$f":"IF(U798=\"n/a\",0,IF(AND(U772=0,T774=0),0,\nIF(AND(U772<>0,T774=0),(U772/U$10),\nIF(AND(U773<>0,T774<>0),(T774-(T774/T798))+(U772/U$10),\nIF(T798<1,0,(T774-(T774/T798)))))))","v":0},{"$f":"IF(V798=\"n/a\",0,IF(AND(V772=0,U774=0),0,\nIF(AND(V772<>0,U774=0),(V772/V$10),\nIF(AND(V773<>0,U774<>0),(U774-(U774/U798))+(V772/V$10),\nIF(U798<1,0,(U774-(U774/U798)))))))","v":0},{"$f":"IF(W798=\"n/a\",0,IF(AND(W772=0,V774=0),0,\nIF(AND(W772<>0,V774=0),(W772/W$10),\nIF(AND(W773<>0,V774<>0),(V774-(V774/V798))+(W772/W$10),\nIF(V798<1,0,(V774-(V774/V798)))))))","v":0}]
[{"$f":"A774+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C770/C$10","v":22.943822234944701},{"$f":"IF(C799=\"n/a\",C775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,C775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,C775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":18.879000060059116},{"$f":"IF(D799=\"n/a\",D775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,D775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,D775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":14.814177885173532},{"$f":"IF(E799=\"n/a\",E775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,E775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,E775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":10.749355710287947},{"$f":"IF(F799=\"n/a\",F775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,F775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,F775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":6.6845335354023625},{"$f":"IF(G799=\"n/a\",G775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,G775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,G775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":2.6197113605167779},{"$f":"IF(H799=\"n/a\",H775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,H775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,H775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(I799=\"n/a\",I775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,I775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,I775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(J799=\"n/a\",J775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,J775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,J775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(K799=\"n/a\",K775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,K775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,K775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(L799=\"n/a\",L775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,L775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,L775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(M799=\"n/a\",M775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,M775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,M775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(N799=\"n/a\",N775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,N775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,N775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(O799=\"n/a\",O775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,O775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,O775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(P799=\"n/a\",P775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,P775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,P775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(Q799=\"n/a\",Q775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,Q775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,Q775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(R799=\"n/a\",R775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,R775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,R775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(S799=\"n/a\",S775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,S775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,S775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(T799=\"n/a\",T775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,T775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,T775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(U799=\"n/a\",U775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,U775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,U775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(V799=\"n/a\",V775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,V775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,V775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0}]
[{"$f":"A775+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A776)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D776,-($A776+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D800=\"n/a\",D776,IFERROR(IF((OFFSET($C776,0,$A776))<0,\nMIN(0,D776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776)))),\nMAX(0,D776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E777,-($A777+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E801=\"n/a\",E777,IFERROR(IF((OFFSET($C777,0,$A777))<0,\nMIN(0,E777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777)))),\nMAX(0,E777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F778,-($A778+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F802=\"n/a\",F778,IFERROR(IF((OFFSET($C778,0,$A778))<0,\nMIN(0,F778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778)))),\nMAX(0,F778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G779,-($A779+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G803=\"n/a\",G779,IFERROR(IF((OFFSET($C779,0,$A779))<0,\nMIN(0,G779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779)))),\nMAX(0,G779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H780,-($A780+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H804=\"n/a\",H780,IFERROR(IF((OFFSET($C780,0,$A780))<0,\nMIN(0,H780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780)))),\nMAX(0,H780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I781,-($A781+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I805=\"n/a\",I781,IFERROR(IF((OFFSET($C781,0,$A781))<0,\nMIN(0,I781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781)))),\nMAX(0,I781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J782,-($A782+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J806=\"n/a\",J782,IFERROR(IF((OFFSET($C782,0,$A782))<0,\nMIN(0,J782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782)))),\nMAX(0,J782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K783,-($A783+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K807=\"n/a\",K783,IFERROR(IF((OFFSET($C783,0,$A783))<0,\nMIN(0,K783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783)))),\nMAX(0,K783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L784,-($A784+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L808=\"n/a\",L784,IFERROR(IF((OFFSET($C784,0,$A784))<0,\nMIN(0,L784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784)))),\nMAX(0,L784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M785,-($A785+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M809=\"n/a\",M785,IFERROR(IF((OFFSET($C785,0,$A785))<0,\nMIN(0,M785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785)))),\nMAX(0,M785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N786,-($A786+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N810=\"n/a\",N786,IFERROR(IF((OFFSET($C786,0,$A786))<0,\nMIN(0,N786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786)))),\nMAX(0,N786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O787,-($A787+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O811=\"n/a\",O787,IFERROR(IF((OFFSET($C787,0,$A787))<0,\nMIN(0,O787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787)))),\nMAX(0,O787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P788,-($A788+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P812=\"n/a\",P788,IFERROR(IF((OFFSET($C788,0,$A788))<0,\nMIN(0,P788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788)))),\nMAX(0,P788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q789,-($A789+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q813=\"n/a\",Q789,IFERROR(IF((OFFSET($C789,0,$A789))<0,\nMIN(0,Q789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789)))),\nMAX(0,Q789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R790,-($A790+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R814=\"n/a\",R790,IFERROR(IF((OFFSET($C790,0,$A790))<0,\nMIN(0,R790-(OFFSET($C790,0,$A790)/(OFFSET($C785,-$A789,$A790)))),\nMAX(0,R790-(OFFSET($C790,0,$A790)/(OFFSET($C785,-$A789,$A790))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S791,-($A791+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S815=\"n/a\",S791,IFERROR(IF((OFFSET($C791,0,$A791))<0,\nMIN(0,S791-(OFFSET($C791,0,$A791)/(OFFSET($C786,-$A790,$A791)))),\nMAX(0,S791-(OFFSET($C791,0,$A791)/(OFFSET($C786,-$A790,$A791))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T792,-($A792+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T816=\"n/a\",T792,IFERROR(IF((OFFSET($C792,0,$A792))<0,\nMIN(0,T792-(OFFSET($C792,0,$A792)/(OFFSET($C787,-$A791,$A792)))),\nMAX(0,T792-(OFFSET($C792,0,$A792)/(OFFSET($C787,-$A791,$A792))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U793,-($A793+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U817=\"n/a\",U793,IFERROR(IF((OFFSET($C793,0,$A793))<0,\nMIN(0,U793-(OFFSET($C793,0,$A793)/(OFFSET($C788,-$A792,$A793)))),\nMAX(0,U793-(OFFSET($C793,0,$A793)/(OFFSET($C788,-$A792,$A793))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V794,-($A794+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V818=\"n/a\",V794,IFERROR(IF((OFFSET($C794,0,$A794))<0,\nMIN(0,V794-(OFFSET($C794,0,$A794)/(OFFSET($C789,-$A793,$A794)))),\nMAX(0,V794-(OFFSET($C794,0,$A794)/(OFFSET($C789,-$A793,$A794))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W795,-($A795+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C798=\"n/a\",\"n/a\",IF(AND(C798<1,D772=0),0,\nIF(D772=0,C798-1,\nIF(C798<1,D773,\n(((C798-1)*(C774-(C774/(C798))))+((D772/D$10)*D773))/(D774)))))","v":0},0,0,0,0,{"$f":"IF(H798=\"n/a\",\"n/a\",IF(AND(H798<1,I772=0),0,\nIF(I772=0,H798-1,\nIF(H798<1,I773,\n(((H798-1)*(H774-(H774/(H798))))+((I772/I$10)*I773))/(I774)))))","v":0},{"$f":"IF(I798=\"n/a\",\"n/a\",IF(AND(I798<1,J772=0),0,\nIF(J772=0,I798-1,\nIF(I798<1,J773,\n(((I798-1)*(I774-(I774/(I798))))+((J772/J$10)*J773))/(J774)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C799,(-$A775-ROWS(C771:C798)),0)","v":5.6444836324458691},{"$f":"IF(C799=\"n/a\",\"n/a\",MAX(0,C799-1))","v":4.6444836324458691},{"$f":"IF(D799=\"n/a\",\"n/a\",MAX(0,D799-1))","v":3.6444836324458691},{"$f":"IF(E799=\"n/a\",\"n/a\",MAX(0,E799-1))","v":2.6444836324458691},{"$f":"IF(F799=\"n/a\",\"n/a\",MAX(0,F799-1))","v":1.6444836324458691},{"$f":"IF(G799=\"n/a\",\"n/a\",MAX(0,G799-1))","v":0.64448363244586915},{"$f":"IF(H799=\"n/a\",\"n/a\",MAX(0,H799-1))","v":0},{"$f":"IF(I799=\"n/a\",\"n/a\",MAX(0,I799-1))","v":0},{"$f":"IF(J799=\"n/a\",\"n/a\",MAX(0,J799-1))","v":0},{"$f":"IF(K799=\"n/a\",\"n/a\",MAX(0,K799-1))","v":0},{"$f":"IF(L799=\"n/a\",\"n/a\",MAX(0,L799-1))","v":0},{"$f":"IF(M799=\"n/a\",\"n/a\",MAX(0,M799-1))","v":0},{"$f":"IF(N799=\"n/a\",\"n/a\",MAX(0,N799-1))","v":0},{"$f":"IF(O799=\"n/a\",\"n/a\",MAX(0,O799-1))","v":0},{"$f":"IF(P799=\"n/a\",\"n/a\",MAX(0,P799-1))","v":0},{"$f":"IF(Q799=\"n/a\",\"n/a\",MAX(0,Q799-1))","v":0},{"$f":"IF(R799=\"n/a\",\"n/a\",MAX(0,R799-1))","v":0},{"$f":"IF(S799=\"n/a\",\"n/a\",MAX(0,S799-1))","v":0},{"$f":"IF(T799=\"n/a\",\"n/a\",MAX(0,T799-1))","v":0},{"$f":"IF(U799=\"n/a\",\"n/a\",MAX(0,U799-1))","v":0},{"$f":"IF(V799=\"n/a\",\"n/a\",MAX(0,V799-1))","v":0}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D800,(-$A776-ROWS(D772:D799)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E801,(-$A777-ROWS(E773:E800)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F802,(-$A778-ROWS(F774:F801)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G803,(-$A779-ROWS(G775:G802)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H804,(-$A780-ROWS(H776:H803)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I805,(-$A781-ROWS(I777:I804)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J806,(-$A782-ROWS(J778:J805)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K807,(-$A783-ROWS(K779:K806)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L808,(-$A784-ROWS(L780:L807)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M809,(-$A785-ROWS(M781:M808)),0)","v":8},7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N810,(-$A786-ROWS(N782:N809)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O811,(-$A787-ROWS(O783:O810)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P812,(-$A788-ROWS(P784:P811)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q813,(-$A789-ROWS(Q785:Q812)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R814,(-$A790-ROWS(R786:R813)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S815,(-$A791-ROWS(S787:S814)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T816,(-$A792-ROWS(T788:T815)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U817,(-$A793-ROWS(U789:U816)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V818,(-$A794-ROWS(V790:V817)),0)","v":0},{"$f":"IF(V818=\"n/a\",\"n/a\",MAX(0,V818-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W819,(-$A795-ROWS(W791:W818)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C771<>\"n/a\",C771<>\"n/a\"),IF(SUM(C774:C796)=0,0,IF((SUMPRODUCT(C774:C796,C798:C820)/SUM(C774:C796))<0,1,(SUMPRODUCT(C774:C796,C798:C820)/SUM(C774:C796)))),\"n/a\"))","v":5.6444836324458691},{"$f":"(IF(OR($C771<>\"n/a\",D771<>\"n/a\"),IF(SUM(D774:D796)=0,0,IF((SUMPRODUCT(D774:D796,D798:D820)/SUM(D774:D796))<0,1,(SUMPRODUCT(D774:D796,D798:D820)/SUM(D774:D796)))),\"n/a\"))","v":4.6444836324458691},{"$f":"(IF(OR($C771<>\"n/a\",E771<>\"n/a\"),IF(SUM(E774:E796)=0,0,IF((SUMPRODUCT(E774:E796,E798:E820)/SUM(E774:E796))<0,1,(SUMPRODUCT(E774:E796,E798:E820)/SUM(E774:E796)))),\"n/a\"))","v":3.6444836324458691},{"$f":"(IF(OR($C771<>\"n/a\",F771<>\"n/a\"),IF(SUM(F774:F796)=0,0,IF((SUMPRODUCT(F774:F796,F798:F820)/SUM(F774:F796))<0,1,(SUMPRODUCT(F774:F796,F798:F820)/SUM(F774:F796)))),\"n/a\"))","v":2.6444836324458691},{"$f":"(IF(OR($C771<>\"n/a\",G771<>\"n/a\"),IF(SUM(G774:G796)=0,0,IF((SUMPRODUCT(G774:G796,G798:G820)/SUM(G774:G796))<0,1,(SUMPRODUCT(G774:G796,G798:G820)/SUM(G774:G796)))),\"n/a\"))","v":1.6444836324458691},{"$f":"(IF(OR($C771<>\"n/a\",H771<>\"n/a\"),IF(SUM(H774:H796)=0,0,IF((SUMPRODUCT(H774:H796,H798:H820)/SUM(H774:H796))<0,1,(SUMPRODUCT(H774:H796,H798:H820)/SUM(H774:H796)))),\"n/a\"))","v":0.64448363244586915},{"$f":"(IF(OR($C771<>\"n/a\",I771<>\"n/a\"),IF(SUM(I774:I796)=0,0,IF((SUMPRODUCT(I774:I796,I798:I820)/SUM(I774:I796))<0,1,(SUMPRODUCT(I774:I796,I798:I820)/SUM(I774:I796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",J771<>\"n/a\"),IF(SUM(J774:J796)=0,0,IF((SUMPRODUCT(J774:J796,J798:J820)/SUM(J774:J796))<0,1,(SUMPRODUCT(J774:J796,J798:J820)/SUM(J774:J796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",K771<>\"n/a\"),IF(SUM(K774:K796)=0,0,IF((SUMPRODUCT(K774:K796,K798:K820)/SUM(K774:K796))<0,1,(SUMPRODUCT(K774:K796,K798:K820)/SUM(K774:K796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",L771<>\"n/a\"),IF(SUM(L774:L796)=0,0,IF((SUMPRODUCT(L774:L796,L798:L820)/SUM(L774:L796))<0,1,(SUMPRODUCT(L774:L796,L798:L820)/SUM(L774:L796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",M771<>\"n/a\"),IF(SUM(M774:M796)=0,0,IF((SUMPRODUCT(M774:M796,M798:M820)/SUM(M774:M796))<0,1,(SUMPRODUCT(M774:M796,M798:M820)/SUM(M774:M796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",N771<>\"n/a\"),IF(SUM(N774:N796)=0,0,IF((SUMPRODUCT(N774:N796,N798:N820)/SUM(N774:N796))<0,1,(SUMPRODUCT(N774:N796,N798:N820)/SUM(N774:N796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",O771<>\"n/a\"),IF(SUM(O774:O796)=0,0,IF((SUMPRODUCT(O774:O796,O798:O820)/SUM(O774:O796))<0,1,(SUMPRODUCT(O774:O796,O798:O820)/SUM(O774:O796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",P771<>\"n/a\"),IF(SUM(P774:P796)=0,0,IF((SUMPRODUCT(P774:P796,P798:P820)/SUM(P774:P796))<0,1,(SUMPRODUCT(P774:P796,P798:P820)/SUM(P774:P796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",Q771<>\"n/a\"),IF(SUM(Q774:Q796)=0,0,IF((SUMPRODUCT(Q774:Q796,Q798:Q820)/SUM(Q774:Q796))<0,1,(SUMPRODUCT(Q774:Q796,Q798:Q820)/SUM(Q774:Q796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",R771<>\"n/a\"),IF(SUM(R774:R796)=0,0,IF((SUMPRODUCT(R774:R796,R798:R820)/SUM(R774:R796))<0,1,(SUMPRODUCT(R774:R796,R798:R820)/SUM(R774:R796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",S771<>\"n/a\"),IF(SUM(S774:S796)=0,0,IF((SUMPRODUCT(S774:S796,S798:S820)/SUM(S774:S796))<0,1,(SUMPRODUCT(S774:S796,S798:S820)/SUM(S774:S796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",T771<>\"n/a\"),IF(SUM(T774:T796)=0,0,IF((SUMPRODUCT(T774:T796,T798:T820)/SUM(T774:T796))<0,1,(SUMPRODUCT(T774:T796,T798:T820)/SUM(T774:T796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",U771<>\"n/a\"),IF(SUM(U774:U796)=0,0,IF((SUMPRODUCT(U774:U796,U798:U820)/SUM(U774:U796))<0,1,(SUMPRODUCT(U774:U796,U798:U820)/SUM(U774:U796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",V771<>\"n/a\"),IF(SUM(V774:V796)=0,0,IF((SUMPRODUCT(V774:V796,V798:V820)/SUM(V774:V796))<0,1,(SUMPRODUCT(V774:V796,V798:V820)/SUM(V774:V796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",W771<>\"n/a\"),IF(SUM(W774:W796)=0,0,IF((SUMPRODUCT(W774:W796,W798:W820)/SUM(W774:W796))<0,1,(SUMPRODUCT(W774:W796,W798:W820)/SUM(W774:W796)))),\"n/a\"))","v":0}]
[]
["Asset Class 16",{"$f":"VLOOKUP($A823,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Buildings"}]
[{"$f":"VALUE(REPLACE(A823,1,12,\"\"))","v":16},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A824,0)","v":192.6225557809195},{"$f":"OFFSET('RFM input'!H$70,$A824,0)-OFFSET('RFM input'!H$134,$A824,0)-OFFSET('RFM input'!H$198,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A824,0)-OFFSET('RFM input'!I$134,$A824,0)-OFFSET('RFM input'!I$198,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A824,0)-OFFSET('RFM input'!J$134,$A824,0)-OFFSET('RFM input'!J$198,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A824,0)-OFFSET('RFM input'!K$134,$A824,0)-OFFSET('RFM input'!K$198,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A824,0)-OFFSET('RFM input'!L$134,$A824,0)-OFFSET('RFM input'!L$198,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A824,0)-OFFSET('RFM input'!M$134,$A824,0)-OFFSET('RFM input'!M$198,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A824,0)-OFFSET('RFM input'!N$134,$A824,0)-OFFSET('RFM input'!N$198,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A824,0)-OFFSET('RFM input'!O$134,$A824,0)-OFFSET('RFM input'!O$198,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A824,0)-OFFSET('RFM input'!P$134,$A824,0)-OFFSET('RFM input'!P$198,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A824,0)-OFFSET('RFM input'!Q$134,$A824,0)-OFFSET('RFM input'!Q$198,$A824,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A824,0)","v":44.691865978504538},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":50}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A824,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A824,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A824,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A824,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A824,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A824,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A824,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A824,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A824,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A824,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A824,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A824,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A824,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A824,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A824,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A824,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A824,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A824,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A824,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A824,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D852=\"n/a\",0,IF(AND(D826=0,C828=0),0,\nIF(AND(D826<>0,C828=0),(D826/D$10),\nIF(AND(D827<>0,C828<>0),(C828-(C828/C852))+(D826/D$10),\nIF(C852<1,0,(C828-(C828/C852)))))))","v":0},{"$f":"IF(E852=\"n/a\",0,IF(AND(E826=0,D828=0),0,\nIF(AND(E826<>0,D828=0),(E826/E$10),\nIF(AND(E827<>0,D828<>0),(D828-(D828/D852))+(E826/E$10),\nIF(D852<1,0,(D828-(D828/D852)))))))","v":0},{"$f":"IF(F852=\"n/a\",0,IF(AND(F826=0,E828=0),0,\nIF(AND(F826<>0,E828=0),(F826/F$10),\nIF(AND(F827<>0,E828<>0),(E828-(E828/E852))+(F826/F$10),\nIF(E852<1,0,(E828-(E828/E852)))))))","v":0},{"$f":"IF(G852=\"n/a\",0,IF(AND(G826=0,F828=0),0,\nIF(AND(G826<>0,F828=0),(G826/G$10),\nIF(AND(G827<>0,F828<>0),(F828-(F828/F852))+(G826/G$10),\nIF(F852<1,0,(F828-(F828/F852)))))))","v":0},{"$f":"IF(H852=\"n/a\",0,IF(AND(H826=0,G828=0),0,\nIF(AND(H826<>0,G828=0),(H826/H$10),\nIF(AND(H827<>0,G828<>0),(G828-(G828/G852))+(H826/H$10),\nIF(G852<1,0,(G828-(G828/G852)))))))","v":0},{"$f":"IF(I852=\"n/a\",0,IF(AND(I826=0,H828=0),0,\nIF(AND(I826<>0,H828=0),(I826/I$10),\nIF(AND(I827<>0,H828<>0),(H828-(H828/H852))+(I826/I$10),\nIF(H852<1,0,(H828-(H828/H852)))))))","v":0},{"$f":"IF(J852=\"n/a\",0,IF(AND(J826=0,I828=0),0,\nIF(AND(J826<>0,I828=0),(J826/J$10),\nIF(AND(J827<>0,I828<>0),(I828-(I828/I852))+(J826/J$10),\nIF(I852<1,0,(I828-(I828/I852)))))))","v":0},{"$f":"IF(K852=\"n/a\",0,IF(AND(K826=0,J828=0),0,\nIF(AND(K826<>0,J828=0),(K826/K$10),\nIF(AND(K827<>0,J828<>0),(J828-(J828/J852))+(K826/K$10),\nIF(J852<1,0,(J828-(J828/J852)))))))","v":0},{"$f":"IF(L852=\"n/a\",0,IF(AND(L826=0,K828=0),0,\nIF(AND(L826<>0,K828=0),(L826/L$10),\nIF(AND(L827<>0,K828<>0),(K828-(K828/K852))+(L826/L$10),\nIF(K852<1,0,(K828-(K828/K852)))))))","v":0},{"$f":"IF(M852=\"n/a\",0,IF(AND(M826=0,L828=0),0,\nIF(AND(M826<>0,L828=0),(M826/M$10),\nIF(AND(M827<>0,L828<>0),(L828-(L828/L852))+(M826/M$10),\nIF(L852<1,0,(L828-(L828/L852)))))))","v":0},{"$f":"IF(N852=\"n/a\",0,IF(AND(N826=0,M828=0),0,\nIF(AND(N826<>0,M828=0),(N826/N$10),\nIF(AND(N827<>0,M828<>0),(M828-(M828/M852))+(N826/N$10),\nIF(M852<1,0,(M828-(M828/M852)))))))","v":0},{"$f":"IF(O852=\"n/a\",0,IF(AND(O826=0,N828=0),0,\nIF(AND(O826<>0,N828=0),(O826/O$10),\nIF(AND(O827<>0,N828<>0),(N828-(N828/N852))+(O826/O$10),\nIF(N852<1,0,(N828-(N828/N852)))))))","v":0},{"$f":"IF(P852=\"n/a\",0,IF(AND(P826=0,O828=0),0,\nIF(AND(P826<>0,O828=0),(P826/P$10),\nIF(AND(P827<>0,O828<>0),(O828-(O828/O852))+(P826/P$10),\nIF(O852<1,0,(O828-(O828/O852)))))))","v":0},{"$f":"IF(Q852=\"n/a\",0,IF(AND(Q826=0,P828=0),0,\nIF(AND(Q826<>0,P828=0),(Q826/Q$10),\nIF(AND(Q827<>0,P828<>0),(P828-(P828/P852))+(Q826/Q$10),\nIF(P852<1,0,(P828-(P828/P852)))))))","v":0},{"$f":"IF(R852=\"n/a\",0,IF(AND(R826=0,Q828=0),0,\nIF(AND(R826<>0,Q828=0),(R826/R$10),\nIF(AND(R827<>0,Q828<>0),(Q828-(Q828/Q852))+(R826/R$10),\nIF(Q852<1,0,(Q828-(Q828/Q852)))))))","v":0},{"$f":"IF(S852=\"n/a\",0,IF(AND(S826=0,R828=0),0,\nIF(AND(S826<>0,R828=0),(S826/S$10),\nIF(AND(S827<>0,R828<>0),(R828-(R828/R852))+(S826/S$10),\nIF(R852<1,0,(R828-(R828/R852)))))))","v":0},{"$f":"IF(T852=\"n/a\",0,IF(AND(T826=0,S828=0),0,\nIF(AND(T826<>0,S828=0),(T826/T$10),\nIF(AND(T827<>0,S828<>0),(S828-(S828/S852))+(T826/T$10),\nIF(S852<1,0,(S828-(S828/S852)))))))","v":0},{"$f":"IF(U852=\"n/a\",0,IF(AND(U826=0,T828=0),0,\nIF(AND(U826<>0,T828=0),(U826/U$10),\nIF(AND(U827<>0,T828<>0),(T828-(T828/T852))+(U826/U$10),\nIF(T852<1,0,(T828-(T828/T852)))))))","v":0},{"$f":"IF(V852=\"n/a\",0,IF(AND(V826=0,U828=0),0,\nIF(AND(V826<>0,U828=0),(V826/V$10),\nIF(AND(V827<>0,U828<>0),(U828-(U828/U852))+(V826/V$10),\nIF(U852<1,0,(U828-(U828/U852)))))))","v":0},{"$f":"IF(W852=\"n/a\",0,IF(AND(W826=0,V828=0),0,\nIF(AND(W826<>0,V828=0),(W826/W$10),\nIF(AND(W827<>0,V828<>0),(V828-(V828/V852))+(W826/W$10),\nIF(V852<1,0,(V828-(V828/V852)))))))","v":0}]
[{"$f":"A828+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C824/C$10","v":192.6225557809195},{"$f":"IF(C853=\"n/a\",C829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,C829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,C829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":188.31254205552335},{"$f":"IF(D853=\"n/a\",D829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,D829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,D829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":184.00252833012721},{"$f":"IF(E853=\"n/a\",E829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,E829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,E829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":179.69251460473106},{"$f":"IF(F853=\"n/a\",F829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,F829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,F829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":175.38250087933491},{"$f":"IF(G853=\"n/a\",G829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,G829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,G829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":171.07248715393877},{"$f":"IF(H853=\"n/a\",H829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,H829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,H829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":166.76247342854262},{"$f":"IF(I853=\"n/a\",I829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,I829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,I829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":162.45245970314647},{"$f":"IF(J853=\"n/a\",J829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,J829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,J829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":158.14244597775033},{"$f":"IF(K853=\"n/a\",K829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,K829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,K829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":153.83243225235418},{"$f":"IF(L853=\"n/a\",L829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,L829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,L829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":149.52241852695803},{"$f":"IF(M853=\"n/a\",M829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,M829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,M829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":145.21240480156189},{"$f":"IF(N853=\"n/a\",N829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,N829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,N829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":140.90239107616574},{"$f":"IF(O853=\"n/a\",O829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,O829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,O829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":136.5923773507696},{"$f":"IF(P853=\"n/a\",P829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,P829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,P829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":132.28236362537345},{"$f":"IF(Q853=\"n/a\",Q829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,Q829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,Q829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":127.9723498999773},{"$f":"IF(R853=\"n/a\",R829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,R829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,R829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":123.66233617458116},{"$f":"IF(S853=\"n/a\",S829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,S829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,S829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":119.35232244918501},{"$f":"IF(T853=\"n/a\",T829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,T829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,T829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":115.04230872378886},{"$f":"IF(U853=\"n/a\",U829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,U829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,U829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":110.73229499839272},{"$f":"IF(V853=\"n/a\",V829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,V829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,V829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":106.42228127299657}]
[{"$f":"A829+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A830)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D830,-($A830+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D854=\"n/a\",D830,IFERROR(IF((OFFSET($C830,0,$A830))<0,\nMIN(0,D830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830)))),\nMAX(0,D830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E831,-($A831+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E855=\"n/a\",E831,IFERROR(IF((OFFSET($C831,0,$A831))<0,\nMIN(0,E831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831)))),\nMAX(0,E831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F832,-($A832+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F856=\"n/a\",F832,IFERROR(IF((OFFSET($C832,0,$A832))<0,\nMIN(0,F832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832)))),\nMAX(0,F832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G833,-($A833+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G857=\"n/a\",G833,IFERROR(IF((OFFSET($C833,0,$A833))<0,\nMIN(0,G833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833)))),\nMAX(0,G833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H834,-($A834+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H858=\"n/a\",H834,IFERROR(IF((OFFSET($C834,0,$A834))<0,\nMIN(0,H834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834)))),\nMAX(0,H834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I835,-($A835+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I859=\"n/a\",I835,IFERROR(IF((OFFSET($C835,0,$A835))<0,\nMIN(0,I835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835)))),\nMAX(0,I835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J836,-($A836+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J860=\"n/a\",J836,IFERROR(IF((OFFSET($C836,0,$A836))<0,\nMIN(0,J836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836)))),\nMAX(0,J836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K837,-($A837+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K861=\"n/a\",K837,IFERROR(IF((OFFSET($C837,0,$A837))<0,\nMIN(0,K837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837)))),\nMAX(0,K837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L838,-($A838+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L862=\"n/a\",L838,IFERROR(IF((OFFSET($C838,0,$A838))<0,\nMIN(0,L838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838)))),\nMAX(0,L838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M839,-($A839+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M863=\"n/a\",M839,IFERROR(IF((OFFSET($C839,0,$A839))<0,\nMIN(0,M839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839)))),\nMAX(0,M839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N840,-($A840+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N864=\"n/a\",N840,IFERROR(IF((OFFSET($C840,0,$A840))<0,\nMIN(0,N840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840)))),\nMAX(0,N840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O841,-($A841+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O865=\"n/a\",O841,IFERROR(IF((OFFSET($C841,0,$A841))<0,\nMIN(0,O841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841)))),\nMAX(0,O841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P842,-($A842+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P866=\"n/a\",P842,IFERROR(IF((OFFSET($C842,0,$A842))<0,\nMIN(0,P842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842)))),\nMAX(0,P842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q843,-($A843+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q867=\"n/a\",Q843,IFERROR(IF((OFFSET($C843,0,$A843))<0,\nMIN(0,Q843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843)))),\nMAX(0,Q843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R844,-($A844+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R868=\"n/a\",R844,IFERROR(IF((OFFSET($C844,0,$A844))<0,\nMIN(0,R844-(OFFSET($C844,0,$A844)/(OFFSET($C839,-$A843,$A844)))),\nMAX(0,R844-(OFFSET($C844,0,$A844)/(OFFSET($C839,-$A843,$A844))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S845,-($A845+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S869=\"n/a\",S845,IFERROR(IF((OFFSET($C845,0,$A845))<0,\nMIN(0,S845-(OFFSET($C845,0,$A845)/(OFFSET($C840,-$A844,$A845)))),\nMAX(0,S845-(OFFSET($C845,0,$A845)/(OFFSET($C840,-$A844,$A845))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T846,-($A846+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T870=\"n/a\",T846,IFERROR(IF((OFFSET($C846,0,$A846))<0,\nMIN(0,T846-(OFFSET($C846,0,$A846)/(OFFSET($C841,-$A845,$A846)))),\nMAX(0,T846-(OFFSET($C846,0,$A846)/(OFFSET($C841,-$A845,$A846))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U847,-($A847+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U871=\"n/a\",U847,IFERROR(IF((OFFSET($C847,0,$A847))<0,\nMIN(0,U847-(OFFSET($C847,0,$A847)/(OFFSET($C842,-$A846,$A847)))),\nMAX(0,U847-(OFFSET($C847,0,$A847)/(OFFSET($C842,-$A846,$A847))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V848,-($A848+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V872=\"n/a\",V848,IFERROR(IF((OFFSET($C848,0,$A848))<0,\nMIN(0,V848-(OFFSET($C848,0,$A848)/(OFFSET($C843,-$A847,$A848)))),\nMAX(0,V848-(OFFSET($C848,0,$A848)/(OFFSET($C843,-$A847,$A848))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W849,-($A849+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C852=\"n/a\",\"n/a\",IF(AND(C852<1,D826=0),0,\nIF(D826=0,C852-1,\nIF(C852<1,D827,\n(((C852-1)*(C828-(C828/(C852))))+((D826/D$10)*D827))/(D828)))))","v":0},0,0,0,0,{"$f":"IF(H852=\"n/a\",\"n/a\",IF(AND(H852<1,I826=0),0,\nIF(I826=0,H852-1,\nIF(H852<1,I827,\n(((H852-1)*(H828-(H828/(H852))))+((I826/I$10)*I827))/(I828)))))","v":0},{"$f":"IF(I852=\"n/a\",\"n/a\",IF(AND(I852<1,J826=0),0,\nIF(J826=0,I852-1,\nIF(I852<1,J827,\n(((I852-1)*(I828-(I828/(I852))))+((J826/J$10)*J827))/(J828)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C853,(-$A829-ROWS(C825:C852)),0)","v":44.691865978504538},{"$f":"IF(C853=\"n/a\",\"n/a\",MAX(0,C853-1))","v":43.691865978504538},{"$f":"IF(D853=\"n/a\",\"n/a\",MAX(0,D853-1))","v":42.691865978504538},{"$f":"IF(E853=\"n/a\",\"n/a\",MAX(0,E853-1))","v":41.691865978504538},{"$f":"IF(F853=\"n/a\",\"n/a\",MAX(0,F853-1))","v":40.691865978504538},{"$f":"IF(G853=\"n/a\",\"n/a\",MAX(0,G853-1))","v":39.691865978504538},{"$f":"IF(H853=\"n/a\",\"n/a\",MAX(0,H853-1))","v":38.691865978504538},{"$f":"IF(I853=\"n/a\",\"n/a\",MAX(0,I853-1))","v":37.691865978504538},{"$f":"IF(J853=\"n/a\",\"n/a\",MAX(0,J853-1))","v":36.691865978504538},{"$f":"IF(K853=\"n/a\",\"n/a\",MAX(0,K853-1))","v":35.691865978504538},{"$f":"IF(L853=\"n/a\",\"n/a\",MAX(0,L853-1))","v":34.691865978504538},{"$f":"IF(M853=\"n/a\",\"n/a\",MAX(0,M853-1))","v":33.691865978504538},{"$f":"IF(N853=\"n/a\",\"n/a\",MAX(0,N853-1))","v":32.691865978504538},{"$f":"IF(O853=\"n/a\",\"n/a\",MAX(0,O853-1))","v":31.691865978504538},{"$f":"IF(P853=\"n/a\",\"n/a\",MAX(0,P853-1))","v":30.691865978504538},{"$f":"IF(Q853=\"n/a\",\"n/a\",MAX(0,Q853-1))","v":29.691865978504538},{"$f":"IF(R853=\"n/a\",\"n/a\",MAX(0,R853-1))","v":28.691865978504538},{"$f":"IF(S853=\"n/a\",\"n/a\",MAX(0,S853-1))","v":27.691865978504538},{"$f":"IF(T853=\"n/a\",\"n/a\",MAX(0,T853-1))","v":26.691865978504538},{"$f":"IF(U853=\"n/a\",\"n/a\",MAX(0,U853-1))","v":25.691865978504538},{"$f":"IF(V853=\"n/a\",\"n/a\",MAX(0,V853-1))","v":24.691865978504538}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A830)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D854,(-$A830-ROWS(D826:D853)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E855,(-$A831-ROWS(E827:E854)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F856,(-$A832-ROWS(F828:F855)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G857,(-$A833-ROWS(G829:G856)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H858,(-$A834-ROWS(H830:H857)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I859,(-$A835-ROWS(I831:I858)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J860,(-$A836-ROWS(J832:J859)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K861,(-$A837-ROWS(K833:K860)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L862,(-$A838-ROWS(L834:L861)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M863,(-$A839-ROWS(M835:M862)),0)","v":50},49,48,47,46,45,44,43,42,41,40]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N864,(-$A840-ROWS(N836:N863)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O865,(-$A841-ROWS(O837:O864)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P866,(-$A842-ROWS(P838:P865)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q867,(-$A843-ROWS(Q839:Q866)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R868,(-$A844-ROWS(R840:R867)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S869,(-$A845-ROWS(S841:S868)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T870,(-$A846-ROWS(T842:T869)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U871,(-$A847-ROWS(U843:U870)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V872,(-$A848-ROWS(V844:V871)),0)","v":0},{"$f":"IF(V872=\"n/a\",\"n/a\",MAX(0,V872-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W873,(-$A849-ROWS(W845:W872)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C825<>\"n/a\",C825<>\"n/a\"),IF(SUM(C828:C850)=0,0,IF((SUMPRODUCT(C828:C850,C852:C874)/SUM(C828:C850))<0,1,(SUMPRODUCT(C828:C850,C852:C874)/SUM(C828:C850)))),\"n/a\"))","v":44.691865978504531},{"$f":"(IF(OR($C825<>\"n/a\",D825<>\"n/a\"),IF(SUM(D828:D850)=0,0,IF((SUMPRODUCT(D828:D850,D852:D874)/SUM(D828:D850))<0,1,(SUMPRODUCT(D828:D850,D852:D874)/SUM(D828:D850)))),\"n/a\"))","v":43.691865978504538},{"$f":"(IF(OR($C825<>\"n/a\",E825<>\"n/a\"),IF(SUM(E828:E850)=0,0,IF((SUMPRODUCT(E828:E850,E852:E874)/SUM(E828:E850))<0,1,(SUMPRODUCT(E828:E850,E852:E874)/SUM(E828:E850)))),\"n/a\"))","v":42.691865978504538},{"$f":"(IF(OR($C825<>\"n/a\",F825<>\"n/a\"),IF(SUM(F828:F850)=0,0,IF((SUMPRODUCT(F828:F850,F852:F874)/SUM(F828:F850))<0,1,(SUMPRODUCT(F828:F850,F852:F874)/SUM(F828:F850)))),\"n/a\"))","v":41.691865978504538},{"$f":"(IF(OR($C825<>\"n/a\",G825<>\"n/a\"),IF(SUM(G828:G850)=0,0,IF((SUMPRODUCT(G828:G850,G852:G874)/SUM(G828:G850))<0,1,(SUMPRODUCT(G828:G850,G852:G874)/SUM(G828:G850)))),\"n/a\"))","v":40.691865978504538},{"$f":"(IF(OR($C825<>\"n/a\",H825<>\"n/a\"),IF(SUM(H828:H850)=0,0,IF((SUMPRODUCT(H828:H850,H852:H874)/SUM(H828:H850))<0,1,(SUMPRODUCT(H828:H850,H852:H874)/SUM(H828:H850)))),\"n/a\"))","v":39.691865978504538},{"$f":"(IF(OR($C825<>\"n/a\",I825<>\"n/a\"),IF(SUM(I828:I850)=0,0,IF((SUMPRODUCT(I828:I850,I852:I874)/SUM(I828:I850))<0,1,(SUMPRODUCT(I828:I850,I852:I874)/SUM(I828:I850)))),\"n/a\"))","v":38.691865978504538},{"$f":"(IF(OR($C825<>\"n/a\",J825<>\"n/a\"),IF(SUM(J828:J850)=0,0,IF((SUMPRODUCT(J828:J850,J852:J874)/SUM(J828:J850))<0,1,(SUMPRODUCT(J828:J850,J852:J874)/SUM(J828:J850)))),\"n/a\"))","v":37.691865978504538},{"$f":"(IF(OR($C825<>\"n/a\",K825<>\"n/a\"),IF(SUM(K828:K850)=0,0,IF((SUMPRODUCT(K828:K850,K852:K874)/SUM(K828:K850))<0,1,(SUMPRODUCT(K828:K850,K852:K874)/SUM(K828:K850)))),\"n/a\"))","v":36.691865978504538},{"$f":"(IF(OR($C825<>\"n/a\",L825<>\"n/a\"),IF(SUM(L828:L850)=0,0,IF((SUMPRODUCT(L828:L850,L852:L874)/SUM(L828:L850))<0,1,(SUMPRODUCT(L828:L850,L852:L874)/SUM(L828:L850)))),\"n/a\"))","v":35.691865978504538},{"$f":"(IF(OR($C825<>\"n/a\",M825<>\"n/a\"),IF(SUM(M828:M850)=0,0,IF((SUMPRODUCT(M828:M850,M852:M874)/SUM(M828:M850))<0,1,(SUMPRODUCT(M828:M850,M852:M874)/SUM(M828:M850)))),\"n/a\"))","v":34.691865978504538},{"$f":"(IF(OR($C825<>\"n/a\",N825<>\"n/a\"),IF(SUM(N828:N850)=0,0,IF((SUMPRODUCT(N828:N850,N852:N874)/SUM(N828:N850))<0,1,(SUMPRODUCT(N828:N850,N852:N874)/SUM(N828:N850)))),\"n/a\"))","v":33.691865978504538},{"$f":"(IF(OR($C825<>\"n/a\",O825<>\"n/a\"),IF(SUM(O828:O850)=0,0,IF((SUMPRODUCT(O828:O850,O852:O874)/SUM(O828:O850))<0,1,(SUMPRODUCT(O828:O850,O852:O874)/SUM(O828:O850)))),\"n/a\"))","v":32.691865978504538},{"$f":"(IF(OR($C825<>\"n/a\",P825<>\"n/a\"),IF(SUM(P828:P850)=0,0,IF((SUMPRODUCT(P828:P850,P852:P874)/SUM(P828:P850))<0,1,(SUMPRODUCT(P828:P850,P852:P874)/SUM(P828:P850)))),\"n/a\"))","v":31.691865978504538},{"$f":"(IF(OR($C825<>\"n/a\",Q825<>\"n/a\"),IF(SUM(Q828:Q850)=0,0,IF((SUMPRODUCT(Q828:Q850,Q852:Q874)/SUM(Q828:Q850))<0,1,(SUMPRODUCT(Q828:Q850,Q852:Q874)/SUM(Q828:Q850)))),\"n/a\"))","v":30.691865978504538},{"$f":"(IF(OR($C825<>\"n/a\",R825<>\"n/a\"),IF(SUM(R828:R850)=0,0,IF((SUMPRODUCT(R828:R850,R852:R874)/SUM(R828:R850))<0,1,(SUMPRODUCT(R828:R850,R852:R874)/SUM(R828:R850)))),\"n/a\"))","v":29.691865978504538},{"$f":"(IF(OR($C825<>\"n/a\",S825<>\"n/a\"),IF(SUM(S828:S850)=0,0,IF((SUMPRODUCT(S828:S850,S852:S874)/SUM(S828:S850))<0,1,(SUMPRODUCT(S828:S850,S852:S874)/SUM(S828:S850)))),\"n/a\"))","v":28.691865978504538},{"$f":"(IF(OR($C825<>\"n/a\",T825<>\"n/a\"),IF(SUM(T828:T850)=0,0,IF((SUMPRODUCT(T828:T850,T852:T874)/SUM(T828:T850))<0,1,(SUMPRODUCT(T828:T850,T852:T874)/SUM(T828:T850)))),\"n/a\"))","v":27.691865978504538},{"$f":"(IF(OR($C825<>\"n/a\",U825<>\"n/a\"),IF(SUM(U828:U850)=0,0,IF((SUMPRODUCT(U828:U850,U852:U874)/SUM(U828:U850))<0,1,(SUMPRODUCT(U828:U850,U852:U874)/SUM(U828:U850)))),\"n/a\"))","v":26.691865978504538},{"$f":"(IF(OR($C825<>\"n/a\",V825<>\"n/a\"),IF(SUM(V828:V850)=0,0,IF((SUMPRODUCT(V828:V850,V852:V874)/SUM(V828:V850))<0,1,(SUMPRODUCT(V828:V850,V852:V874)/SUM(V828:V850)))),\"n/a\"))","v":25.691865978504538},{"$f":"(IF(OR($C825<>\"n/a\",W825<>\"n/a\"),IF(SUM(W828:W850)=0,0,IF((SUMPRODUCT(W828:W850,W852:W874)/SUM(W828:W850))<0,1,(SUMPRODUCT(W828:W850,W852:W874)/SUM(W828:W850)))),\"n/a\"))","v":24.691865978504538}]
[]
["Asset Class 17",{"$f":"VLOOKUP($A877,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Land (non-system)"}]
[{"$f":"VALUE(REPLACE(A877,1,12,\"\"))","v":17},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A878,0)","v":124.9138142030063},{"$f":"OFFSET('RFM input'!H$70,$A878,0)-OFFSET('RFM input'!H$134,$A878,0)-OFFSET('RFM input'!H$198,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A878,0)-OFFSET('RFM input'!I$134,$A878,0)-OFFSET('RFM input'!I$198,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A878,0)-OFFSET('RFM input'!J$134,$A878,0)-OFFSET('RFM input'!J$198,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A878,0)-OFFSET('RFM input'!K$134,$A878,0)-OFFSET('RFM input'!K$198,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A878,0)-OFFSET('RFM input'!L$134,$A878,0)-OFFSET('RFM input'!L$198,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A878,0)-OFFSET('RFM input'!M$134,$A878,0)-OFFSET('RFM input'!M$198,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A878,0)-OFFSET('RFM input'!N$134,$A878,0)-OFFSET('RFM input'!N$198,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A878,0)-OFFSET('RFM input'!O$134,$A878,0)-OFFSET('RFM input'!O$198,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A878,0)-OFFSET('RFM input'!P$134,$A878,0)-OFFSET('RFM input'!P$198,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A878,0)-OFFSET('RFM input'!Q$134,$A878,0)-OFFSET('RFM input'!Q$198,$A878,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A878,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A878,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A878,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A878,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A878,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A878,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A878,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A878,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A878,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A878,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A878,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A878,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A878,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A878,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A878,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A878,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A878,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A878,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A878,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A878,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A878,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D906=\"n/a\",0,IF(AND(D880=0,C882=0),0,\nIF(AND(D880<>0,C882=0),(D880/D$10),\nIF(AND(D881<>0,C882<>0),(C882-(C882/C906))+(D880/D$10),\nIF(C906<1,0,(C882-(C882/C906)))))))","v":0},{"$f":"IF(E906=\"n/a\",0,IF(AND(E880=0,D882=0),0,\nIF(AND(E880<>0,D882=0),(E880/E$10),\nIF(AND(E881<>0,D882<>0),(D882-(D882/D906))+(E880/E$10),\nIF(D906<1,0,(D882-(D882/D906)))))))","v":0},{"$f":"IF(F906=\"n/a\",0,IF(AND(F880=0,E882=0),0,\nIF(AND(F880<>0,E882=0),(F880/F$10),\nIF(AND(F881<>0,E882<>0),(E882-(E882/E906))+(F880/F$10),\nIF(E906<1,0,(E882-(E882/E906)))))))","v":0},{"$f":"IF(G906=\"n/a\",0,IF(AND(G880=0,F882=0),0,\nIF(AND(G880<>0,F882=0),(G880/G$10),\nIF(AND(G881<>0,F882<>0),(F882-(F882/F906))+(G880/G$10),\nIF(F906<1,0,(F882-(F882/F906)))))))","v":0},{"$f":"IF(H906=\"n/a\",0,IF(AND(H880=0,G882=0),0,\nIF(AND(H880<>0,G882=0),(H880/H$10),\nIF(AND(H881<>0,G882<>0),(G882-(G882/G906))+(H880/H$10),\nIF(G906<1,0,(G882-(G882/G906)))))))","v":0},{"$f":"IF(I906=\"n/a\",0,IF(AND(I880=0,H882=0),0,\nIF(AND(I880<>0,H882=0),(I880/I$10),\nIF(AND(I881<>0,H882<>0),(H882-(H882/H906))+(I880/I$10),\nIF(H906<1,0,(H882-(H882/H906)))))))","v":0},{"$f":"IF(J906=\"n/a\",0,IF(AND(J880=0,I882=0),0,\nIF(AND(J880<>0,I882=0),(J880/J$10),\nIF(AND(J881<>0,I882<>0),(I882-(I882/I906))+(J880/J$10),\nIF(I906<1,0,(I882-(I882/I906)))))))","v":0},{"$f":"IF(K906=\"n/a\",0,IF(AND(K880=0,J882=0),0,\nIF(AND(K880<>0,J882=0),(K880/K$10),\nIF(AND(K881<>0,J882<>0),(J882-(J882/J906))+(K880/K$10),\nIF(J906<1,0,(J882-(J882/J906)))))))","v":0},{"$f":"IF(L906=\"n/a\",0,IF(AND(L880=0,K882=0),0,\nIF(AND(L880<>0,K882=0),(L880/L$10),\nIF(AND(L881<>0,K882<>0),(K882-(K882/K906))+(L880/L$10),\nIF(K906<1,0,(K882-(K882/K906)))))))","v":0},{"$f":"IF(M906=\"n/a\",0,IF(AND(M880=0,L882=0),0,\nIF(AND(M880<>0,L882=0),(M880/M$10),\nIF(AND(M881<>0,L882<>0),(L882-(L882/L906))+(M880/M$10),\nIF(L906<1,0,(L882-(L882/L906)))))))","v":0},{"$f":"IF(N906=\"n/a\",0,IF(AND(N880=0,M882=0),0,\nIF(AND(N880<>0,M882=0),(N880/N$10),\nIF(AND(N881<>0,M882<>0),(M882-(M882/M906))+(N880/N$10),\nIF(M906<1,0,(M882-(M882/M906)))))))","v":0},{"$f":"IF(O906=\"n/a\",0,IF(AND(O880=0,N882=0),0,\nIF(AND(O880<>0,N882=0),(O880/O$10),\nIF(AND(O881<>0,N882<>0),(N882-(N882/N906))+(O880/O$10),\nIF(N906<1,0,(N882-(N882/N906)))))))","v":0},{"$f":"IF(P906=\"n/a\",0,IF(AND(P880=0,O882=0),0,\nIF(AND(P880<>0,O882=0),(P880/P$10),\nIF(AND(P881<>0,O882<>0),(O882-(O882/O906))+(P880/P$10),\nIF(O906<1,0,(O882-(O882/O906)))))))","v":0},{"$f":"IF(Q906=\"n/a\",0,IF(AND(Q880=0,P882=0),0,\nIF(AND(Q880<>0,P882=0),(Q880/Q$10),\nIF(AND(Q881<>0,P882<>0),(P882-(P882/P906))+(Q880/Q$10),\nIF(P906<1,0,(P882-(P882/P906)))))))","v":0},{"$f":"IF(R906=\"n/a\",0,IF(AND(R880=0,Q882=0),0,\nIF(AND(R880<>0,Q882=0),(R880/R$10),\nIF(AND(R881<>0,Q882<>0),(Q882-(Q882/Q906))+(R880/R$10),\nIF(Q906<1,0,(Q882-(Q882/Q906)))))))","v":0},{"$f":"IF(S906=\"n/a\",0,IF(AND(S880=0,R882=0),0,\nIF(AND(S880<>0,R882=0),(S880/S$10),\nIF(AND(S881<>0,R882<>0),(R882-(R882/R906))+(S880/S$10),\nIF(R906<1,0,(R882-(R882/R906)))))))","v":0},{"$f":"IF(T906=\"n/a\",0,IF(AND(T880=0,S882=0),0,\nIF(AND(T880<>0,S882=0),(T880/T$10),\nIF(AND(T881<>0,S882<>0),(S882-(S882/S906))+(T880/T$10),\nIF(S906<1,0,(S882-(S882/S906)))))))","v":0},{"$f":"IF(U906=\"n/a\",0,IF(AND(U880=0,T882=0),0,\nIF(AND(U880<>0,T882=0),(U880/U$10),\nIF(AND(U881<>0,T882<>0),(T882-(T882/T906))+(U880/U$10),\nIF(T906<1,0,(T882-(T882/T906)))))))","v":0},{"$f":"IF(V906=\"n/a\",0,IF(AND(V880=0,U882=0),0,\nIF(AND(V880<>0,U882=0),(V880/V$10),\nIF(AND(V881<>0,U882<>0),(U882-(U882/U906))+(V880/V$10),\nIF(U906<1,0,(U882-(U882/U906)))))))","v":0},{"$f":"IF(W906=\"n/a\",0,IF(AND(W880=0,V882=0),0,\nIF(AND(W880<>0,V882=0),(W880/W$10),\nIF(AND(W881<>0,V882<>0),(V882-(V882/V906))+(W880/W$10),\nIF(V906<1,0,(V882-(V882/V906)))))))","v":0}]
[{"$f":"A882+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C878/C$10","v":124.9138142030063},{"$f":"IF(C907=\"n/a\",C883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,C883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,C883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":124.9138142030063},{"$f":"IF(D907=\"n/a\",D883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,D883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,D883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":124.9138142030063},{"$f":"IF(E907=\"n/a\",E883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,E883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,E883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":124.9138142030063},{"$f":"IF(F907=\"n/a\",F883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,F883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,F883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":124.9138142030063},{"$f":"IF(G907=\"n/a\",G883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,G883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,G883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":124.9138142030063},{"$f":"IF(H907=\"n/a\",H883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,H883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,H883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":124.9138142030063},{"$f":"IF(I907=\"n/a\",I883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,I883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,I883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":124.9138142030063},{"$f":"IF(J907=\"n/a\",J883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,J883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,J883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":124.9138142030063},{"$f":"IF(K907=\"n/a\",K883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,K883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,K883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":124.9138142030063},{"$f":"IF(L907=\"n/a\",L883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,L883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,L883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":124.9138142030063},{"$f":"IF(M907=\"n/a\",M883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,M883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,M883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":124.9138142030063},{"$f":"IF(N907=\"n/a\",N883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,N883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,N883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":124.9138142030063},{"$f":"IF(O907=\"n/a\",O883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,O883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,O883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":124.9138142030063},{"$f":"IF(P907=\"n/a\",P883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,P883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,P883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":124.9138142030063},{"$f":"IF(Q907=\"n/a\",Q883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,Q883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,Q883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":124.9138142030063},{"$f":"IF(R907=\"n/a\",R883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,R883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,R883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":124.9138142030063},{"$f":"IF(S907=\"n/a\",S883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,S883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,S883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":124.9138142030063},{"$f":"IF(T907=\"n/a\",T883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,T883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,T883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":124.9138142030063},{"$f":"IF(U907=\"n/a\",U883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,U883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,U883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":124.9138142030063},{"$f":"IF(V907=\"n/a\",V883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,V883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,V883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":124.9138142030063}]
[{"$f":"A883+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A884)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D884,-($A884+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D908=\"n/a\",D884,IFERROR(IF((OFFSET($C884,0,$A884))<0,\nMIN(0,D884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884)))),\nMAX(0,D884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E885,-($A885+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E909=\"n/a\",E885,IFERROR(IF((OFFSET($C885,0,$A885))<0,\nMIN(0,E885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885)))),\nMAX(0,E885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F886,-($A886+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F910=\"n/a\",F886,IFERROR(IF((OFFSET($C886,0,$A886))<0,\nMIN(0,F886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886)))),\nMAX(0,F886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G887,-($A887+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G911=\"n/a\",G887,IFERROR(IF((OFFSET($C887,0,$A887))<0,\nMIN(0,G887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887)))),\nMAX(0,G887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H888,-($A888+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H912=\"n/a\",H888,IFERROR(IF((OFFSET($C888,0,$A888))<0,\nMIN(0,H888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888)))),\nMAX(0,H888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I889,-($A889+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I913=\"n/a\",I889,IFERROR(IF((OFFSET($C889,0,$A889))<0,\nMIN(0,I889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889)))),\nMAX(0,I889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J890,-($A890+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J914=\"n/a\",J890,IFERROR(IF((OFFSET($C890,0,$A890))<0,\nMIN(0,J890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890)))),\nMAX(0,J890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K891,-($A891+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K915=\"n/a\",K891,IFERROR(IF((OFFSET($C891,0,$A891))<0,\nMIN(0,K891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891)))),\nMAX(0,K891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L892,-($A892+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L916=\"n/a\",L892,IFERROR(IF((OFFSET($C892,0,$A892))<0,\nMIN(0,L892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892)))),\nMAX(0,L892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M893,-($A893+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M917=\"n/a\",M893,IFERROR(IF((OFFSET($C893,0,$A893))<0,\nMIN(0,M893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893)))),\nMAX(0,M893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A894)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N894,-($A894+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N918=\"n/a\",N894,IFERROR(IF((OFFSET($C894,0,$A894))<0,\nMIN(0,N894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894)))),\nMAX(0,N894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O895,-($A895+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O919=\"n/a\",O895,IFERROR(IF((OFFSET($C895,0,$A895))<0,\nMIN(0,O895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895)))),\nMAX(0,O895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P896,-($A896+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P920=\"n/a\",P896,IFERROR(IF((OFFSET($C896,0,$A896))<0,\nMIN(0,P896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896)))),\nMAX(0,P896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q897,-($A897+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q921=\"n/a\",Q897,IFERROR(IF((OFFSET($C897,0,$A897))<0,\nMIN(0,Q897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897)))),\nMAX(0,Q897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R898,-($A898+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R922=\"n/a\",R898,IFERROR(IF((OFFSET($C898,0,$A898))<0,\nMIN(0,R898-(OFFSET($C898,0,$A898)/(OFFSET($C893,-$A897,$A898)))),\nMAX(0,R898-(OFFSET($C898,0,$A898)/(OFFSET($C893,-$A897,$A898))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S899,-($A899+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S923=\"n/a\",S899,IFERROR(IF((OFFSET($C899,0,$A899))<0,\nMIN(0,S899-(OFFSET($C899,0,$A899)/(OFFSET($C894,-$A898,$A899)))),\nMAX(0,S899-(OFFSET($C899,0,$A899)/(OFFSET($C894,-$A898,$A899))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T900,-($A900+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T924=\"n/a\",T900,IFERROR(IF((OFFSET($C900,0,$A900))<0,\nMIN(0,T900-(OFFSET($C900,0,$A900)/(OFFSET($C895,-$A899,$A900)))),\nMAX(0,T900-(OFFSET($C900,0,$A900)/(OFFSET($C895,-$A899,$A900))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U901,-($A901+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U925=\"n/a\",U901,IFERROR(IF((OFFSET($C901,0,$A901))<0,\nMIN(0,U901-(OFFSET($C901,0,$A901)/(OFFSET($C896,-$A900,$A901)))),\nMAX(0,U901-(OFFSET($C901,0,$A901)/(OFFSET($C896,-$A900,$A901))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V902,-($A902+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V926=\"n/a\",V902,IFERROR(IF((OFFSET($C902,0,$A902))<0,\nMIN(0,V902-(OFFSET($C902,0,$A902)/(OFFSET($C897,-$A901,$A902)))),\nMAX(0,V902-(OFFSET($C902,0,$A902)/(OFFSET($C897,-$A901,$A902))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W903,-($A903+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C906=\"n/a\",\"n/a\",IF(AND(C906<1,D880=0),0,\nIF(D880=0,C906-1,\nIF(C906<1,D881,\n(((C906-1)*(C882-(C882/(C906))))+((D880/D$10)*D881))/(D882)))))","v":0},0,0,0,0,{"$f":"IF(H906=\"n/a\",\"n/a\",IF(AND(H906<1,I880=0),0,\nIF(I880=0,H906-1,\nIF(H906<1,I881,\n(((H906-1)*(H882-(H882/(H906))))+((I880/I$10)*I881))/(I882)))))","v":0},{"$f":"IF(I906=\"n/a\",\"n/a\",IF(AND(I906<1,J880=0),0,\nIF(J880=0,I906-1,\nIF(I906<1,J881,\n(((I906-1)*(I882-(I882/(I906))))+((J880/J$10)*J881))/(J882)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C907,(-$A883-ROWS(C879:C906)),0)","v":"n/a"},{"$f":"IF(C907=\"n/a\",\"n/a\",MAX(0,C907-1))","v":"n/a"},{"$f":"IF(D907=\"n/a\",\"n/a\",MAX(0,D907-1))","v":"n/a"},{"$f":"IF(E907=\"n/a\",\"n/a\",MAX(0,E907-1))","v":"n/a"},{"$f":"IF(F907=\"n/a\",\"n/a\",MAX(0,F907-1))","v":"n/a"},{"$f":"IF(G907=\"n/a\",\"n/a\",MAX(0,G907-1))","v":"n/a"},{"$f":"IF(H907=\"n/a\",\"n/a\",MAX(0,H907-1))","v":"n/a"},{"$f":"IF(I907=\"n/a\",\"n/a\",MAX(0,I907-1))","v":"n/a"},{"$f":"IF(J907=\"n/a\",\"n/a\",MAX(0,J907-1))","v":"n/a"},{"$f":"IF(K907=\"n/a\",\"n/a\",MAX(0,K907-1))","v":"n/a"},{"$f":"IF(L907=\"n/a\",\"n/a\",MAX(0,L907-1))","v":"n/a"},{"$f":"IF(M907=\"n/a\",\"n/a\",MAX(0,M907-1))","v":"n/a"},{"$f":"IF(N907=\"n/a\",\"n/a\",MAX(0,N907-1))","v":"n/a"},{"$f":"IF(O907=\"n/a\",\"n/a\",MAX(0,O907-1))","v":"n/a"},{"$f":"IF(P907=\"n/a\",\"n/a\",MAX(0,P907-1))","v":"n/a"},{"$f":"IF(Q907=\"n/a\",\"n/a\",MAX(0,Q907-1))","v":"n/a"},{"$f":"IF(R907=\"n/a\",\"n/a\",MAX(0,R907-1))","v":"n/a"},{"$f":"IF(S907=\"n/a\",\"n/a\",MAX(0,S907-1))","v":"n/a"},{"$f":"IF(T907=\"n/a\",\"n/a\",MAX(0,T907-1))","v":"n/a"},{"$f":"IF(U907=\"n/a\",\"n/a\",MAX(0,U907-1))","v":"n/a"},{"$f":"IF(V907=\"n/a\",\"n/a\",MAX(0,V907-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D908,(-$A884-ROWS(D880:D907)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E909,(-$A885-ROWS(E881:E908)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F910,(-$A886-ROWS(F882:F909)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G911,(-$A887-ROWS(G883:G910)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H912,(-$A888-ROWS(H884:H911)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I913,(-$A889-ROWS(I885:I912)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J914,(-$A890-ROWS(J886:J913)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K915,(-$A891-ROWS(K887:K914)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L916,(-$A892-ROWS(L888:L915)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M917,(-$A893-ROWS(M889:M916)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A894)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N918,(-$A894-ROWS(N890:N917)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O919,(-$A895-ROWS(O891:O918)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P920,(-$A896-ROWS(P892:P919)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q921,(-$A897-ROWS(Q893:Q920)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R922,(-$A898-ROWS(R894:R921)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S923,(-$A899-ROWS(S895:S922)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T924,(-$A900-ROWS(T896:T923)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U925,(-$A901-ROWS(U897:U924)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V926,(-$A902-ROWS(V898:V925)),0)","v":0},{"$f":"IF(V926=\"n/a\",\"n/a\",MAX(0,V926-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W927,(-$A903-ROWS(W899:W926)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C879<>\"n/a\",C879<>\"n/a\"),IF(SUM(C882:C904)=0,0,IF((SUMPRODUCT(C882:C904,C906:C928)/SUM(C882:C904))<0,1,(SUMPRODUCT(C882:C904,C906:C928)/SUM(C882:C904)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C879<>\"n/a\",D879<>\"n/a\"),IF(SUM(D882:D904)=0,0,IF((SUMPRODUCT(D882:D904,D906:D928)/SUM(D882:D904))<0,1,(SUMPRODUCT(D882:D904,D906:D928)/SUM(D882:D904)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C879<>\"n/a\",E879<>\"n/a\"),IF(SUM(E882:E904)=0,0,IF((SUMPRODUCT(E882:E904,E906:E928)/SUM(E882:E904))<0,1,(SUMPRODUCT(E882:E904,E906:E928)/SUM(E882:E904)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C879<>\"n/a\",F879<>\"n/a\"),IF(SUM(F882:F904)=0,0,IF((SUMPRODUCT(F882:F904,F906:F928)/SUM(F882:F904))<0,1,(SUMPRODUCT(F882:F904,F906:F928)/SUM(F882:F904)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C879<>\"n/a\",G879<>\"n/a\"),IF(SUM(G882:G904)=0,0,IF((SUMPRODUCT(G882:G904,G906:G928)/SUM(G882:G904))<0,1,(SUMPRODUCT(G882:G904,G906:G928)/SUM(G882:G904)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C879<>\"n/a\",H879<>\"n/a\"),IF(SUM(H882:H904)=0,0,IF((SUMPRODUCT(H882:H904,H906:H928)/SUM(H882:H904))<0,1,(SUMPRODUCT(H882:H904,H906:H928)/SUM(H882:H904)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C879<>\"n/a\",I879<>\"n/a\"),IF(SUM(I882:I904)=0,0,IF((SUMPRODUCT(I882:I904,I906:I928)/SUM(I882:I904))<0,1,(SUMPRODUCT(I882:I904,I906:I928)/SUM(I882:I904)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C879<>\"n/a\",J879<>\"n/a\"),IF(SUM(J882:J904)=0,0,IF((SUMPRODUCT(J882:J904,J906:J928)/SUM(J882:J904))<0,1,(SUMPRODUCT(J882:J904,J906:J928)/SUM(J882:J904)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C879<>\"n/a\",K879<>\"n/a\"),IF(SUM(K882:K904)=0,0,IF((SUMPRODUCT(K882:K904,K906:K928)/SUM(K882:K904))<0,1,(SUMPRODUCT(K882:K904,K906:K928)/SUM(K882:K904)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C879<>\"n/a\",L879<>\"n/a\"),IF(SUM(L882:L904)=0,0,IF((SUMPRODUCT(L882:L904,L906:L928)/SUM(L882:L904))<0,1,(SUMPRODUCT(L882:L904,L906:L928)/SUM(L882:L904)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C879<>\"n/a\",M879<>\"n/a\"),IF(SUM(M882:M904)=0,0,IF((SUMPRODUCT(M882:M904,M906:M928)/SUM(M882:M904))<0,1,(SUMPRODUCT(M882:M904,M906:M928)/SUM(M882:M904)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C879<>\"n/a\",N879<>\"n/a\"),IF(SUM(N882:N904)=0,0,IF((SUMPRODUCT(N882:N904,N906:N928)/SUM(N882:N904))<0,1,(SUMPRODUCT(N882:N904,N906:N928)/SUM(N882:N904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",O879<>\"n/a\"),IF(SUM(O882:O904)=0,0,IF((SUMPRODUCT(O882:O904,O906:O928)/SUM(O882:O904))<0,1,(SUMPRODUCT(O882:O904,O906:O928)/SUM(O882:O904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",P879<>\"n/a\"),IF(SUM(P882:P904)=0,0,IF((SUMPRODUCT(P882:P904,P906:P928)/SUM(P882:P904))<0,1,(SUMPRODUCT(P882:P904,P906:P928)/SUM(P882:P904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",Q879<>\"n/a\"),IF(SUM(Q882:Q904)=0,0,IF((SUMPRODUCT(Q882:Q904,Q906:Q928)/SUM(Q882:Q904))<0,1,(SUMPRODUCT(Q882:Q904,Q906:Q928)/SUM(Q882:Q904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",R879<>\"n/a\"),IF(SUM(R882:R904)=0,0,IF((SUMPRODUCT(R882:R904,R906:R928)/SUM(R882:R904))<0,1,(SUMPRODUCT(R882:R904,R906:R928)/SUM(R882:R904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",S879<>\"n/a\"),IF(SUM(S882:S904)=0,0,IF((SUMPRODUCT(S882:S904,S906:S928)/SUM(S882:S904))<0,1,(SUMPRODUCT(S882:S904,S906:S928)/SUM(S882:S904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",T879<>\"n/a\"),IF(SUM(T882:T904)=0,0,IF((SUMPRODUCT(T882:T904,T906:T928)/SUM(T882:T904))<0,1,(SUMPRODUCT(T882:T904,T906:T928)/SUM(T882:T904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",U879<>\"n/a\"),IF(SUM(U882:U904)=0,0,IF((SUMPRODUCT(U882:U904,U906:U928)/SUM(U882:U904))<0,1,(SUMPRODUCT(U882:U904,U906:U928)/SUM(U882:U904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",V879<>\"n/a\"),IF(SUM(V882:V904)=0,0,IF((SUMPRODUCT(V882:V904,V906:V928)/SUM(V882:V904))<0,1,(SUMPRODUCT(V882:V904,V906:V928)/SUM(V882:V904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",W879<>\"n/a\"),IF(SUM(W882:W904)=0,0,IF((SUMPRODUCT(W882:W904,W906:W928)/SUM(W882:W904))<0,1,(SUMPRODUCT(W882:W904,W906:W928)/SUM(W882:W904)))),\"n/a\"))","v":0}]
[]
["Asset Class 18",{"$f":"VLOOKUP($A931,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Other non system assets"}]
[{"$f":"VALUE(REPLACE(A931,1,12,\"\"))","v":18},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A932,0)","v":-8.5359782498372443E-3},{"$f":"OFFSET('RFM input'!H$70,$A932,0)-OFFSET('RFM input'!H$134,$A932,0)-OFFSET('RFM input'!H$198,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A932,0)-OFFSET('RFM input'!I$134,$A932,0)-OFFSET('RFM input'!I$198,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A932,0)-OFFSET('RFM input'!J$134,$A932,0)-OFFSET('RFM input'!J$198,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A932,0)-OFFSET('RFM input'!K$134,$A932,0)-OFFSET('RFM input'!K$198,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A932,0)-OFFSET('RFM input'!L$134,$A932,0)-OFFSET('RFM input'!L$198,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A932,0)-OFFSET('RFM input'!M$134,$A932,0)-OFFSET('RFM input'!M$198,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A932,0)-OFFSET('RFM input'!N$134,$A932,0)-OFFSET('RFM input'!N$198,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A932,0)-OFFSET('RFM input'!O$134,$A932,0)-OFFSET('RFM input'!O$198,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A932,0)-OFFSET('RFM input'!P$134,$A932,0)-OFFSET('RFM input'!P$198,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A932,0)-OFFSET('RFM input'!Q$134,$A932,0)-OFFSET('RFM input'!Q$198,$A932,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A932,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A932,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A932,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A932,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A932,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A932,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A932,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A932,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A932,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A932,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A932,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A932,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A932,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A932,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A932,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A932,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A932,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A932,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A932,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A932,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A932,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D960=\"n/a\",0,IF(AND(D934=0,C936=0),0,\nIF(AND(D934<>0,C936=0),(D934/D$10),\nIF(AND(D935<>0,C936<>0),(C936-(C936/C960))+(D934/D$10),\nIF(C960<1,0,(C936-(C936/C960)))))))","v":0},{"$f":"IF(E960=\"n/a\",0,IF(AND(E934=0,D936=0),0,\nIF(AND(E934<>0,D936=0),(E934/E$10),\nIF(AND(E935<>0,D936<>0),(D936-(D936/D960))+(E934/E$10),\nIF(D960<1,0,(D936-(D936/D960)))))))","v":0},{"$f":"IF(F960=\"n/a\",0,IF(AND(F934=0,E936=0),0,\nIF(AND(F934<>0,E936=0),(F934/F$10),\nIF(AND(F935<>0,E936<>0),(E936-(E936/E960))+(F934/F$10),\nIF(E960<1,0,(E936-(E936/E960)))))))","v":0},{"$f":"IF(G960=\"n/a\",0,IF(AND(G934=0,F936=0),0,\nIF(AND(G934<>0,F936=0),(G934/G$10),\nIF(AND(G935<>0,F936<>0),(F936-(F936/F960))+(G934/G$10),\nIF(F960<1,0,(F936-(F936/F960)))))))","v":0},{"$f":"IF(H960=\"n/a\",0,IF(AND(H934=0,G936=0),0,\nIF(AND(H934<>0,G936=0),(H934/H$10),\nIF(AND(H935<>0,G936<>0),(G936-(G936/G960))+(H934/H$10),\nIF(G960<1,0,(G936-(G936/G960)))))))","v":0},{"$f":"IF(I960=\"n/a\",0,IF(AND(I934=0,H936=0),0,\nIF(AND(I934<>0,H936=0),(I934/I$10),\nIF(AND(I935<>0,H936<>0),(H936-(H936/H960))+(I934/I$10),\nIF(H960<1,0,(H936-(H936/H960)))))))","v":0},{"$f":"IF(J960=\"n/a\",0,IF(AND(J934=0,I936=0),0,\nIF(AND(J934<>0,I936=0),(J934/J$10),\nIF(AND(J935<>0,I936<>0),(I936-(I936/I960))+(J934/J$10),\nIF(I960<1,0,(I936-(I936/I960)))))))","v":0},{"$f":"IF(K960=\"n/a\",0,IF(AND(K934=0,J936=0),0,\nIF(AND(K934<>0,J936=0),(K934/K$10),\nIF(AND(K935<>0,J936<>0),(J936-(J936/J960))+(K934/K$10),\nIF(J960<1,0,(J936-(J936/J960)))))))","v":0},{"$f":"IF(L960=\"n/a\",0,IF(AND(L934=0,K936=0),0,\nIF(AND(L934<>0,K936=0),(L934/L$10),\nIF(AND(L935<>0,K936<>0),(K936-(K936/K960))+(L934/L$10),\nIF(K960<1,0,(K936-(K936/K960)))))))","v":0},{"$f":"IF(M960=\"n/a\",0,IF(AND(M934=0,L936=0),0,\nIF(AND(M934<>0,L936=0),(M934/M$10),\nIF(AND(M935<>0,L936<>0),(L936-(L936/L960))+(M934/M$10),\nIF(L960<1,0,(L936-(L936/L960)))))))","v":0},{"$f":"IF(N960=\"n/a\",0,IF(AND(N934=0,M936=0),0,\nIF(AND(N934<>0,M936=0),(N934/N$10),\nIF(AND(N935<>0,M936<>0),(M936-(M936/M960))+(N934/N$10),\nIF(M960<1,0,(M936-(M936/M960)))))))","v":0},{"$f":"IF(O960=\"n/a\",0,IF(AND(O934=0,N936=0),0,\nIF(AND(O934<>0,N936=0),(O934/O$10),\nIF(AND(O935<>0,N936<>0),(N936-(N936/N960))+(O934/O$10),\nIF(N960<1,0,(N936-(N936/N960)))))))","v":0},{"$f":"IF(P960=\"n/a\",0,IF(AND(P934=0,O936=0),0,\nIF(AND(P934<>0,O936=0),(P934/P$10),\nIF(AND(P935<>0,O936<>0),(O936-(O936/O960))+(P934/P$10),\nIF(O960<1,0,(O936-(O936/O960)))))))","v":0},{"$f":"IF(Q960=\"n/a\",0,IF(AND(Q934=0,P936=0),0,\nIF(AND(Q934<>0,P936=0),(Q934/Q$10),\nIF(AND(Q935<>0,P936<>0),(P936-(P936/P960))+(Q934/Q$10),\nIF(P960<1,0,(P936-(P936/P960)))))))","v":0},{"$f":"IF(R960=\"n/a\",0,IF(AND(R934=0,Q936=0),0,\nIF(AND(R934<>0,Q936=0),(R934/R$10),\nIF(AND(R935<>0,Q936<>0),(Q936-(Q936/Q960))+(R934/R$10),\nIF(Q960<1,0,(Q936-(Q936/Q960)))))))","v":0},{"$f":"IF(S960=\"n/a\",0,IF(AND(S934=0,R936=0),0,\nIF(AND(S934<>0,R936=0),(S934/S$10),\nIF(AND(S935<>0,R936<>0),(R936-(R936/R960))+(S934/S$10),\nIF(R960<1,0,(R936-(R936/R960)))))))","v":0},{"$f":"IF(T960=\"n/a\",0,IF(AND(T934=0,S936=0),0,\nIF(AND(T934<>0,S936=0),(T934/T$10),\nIF(AND(T935<>0,S936<>0),(S936-(S936/S960))+(T934/T$10),\nIF(S960<1,0,(S936-(S936/S960)))))))","v":0},{"$f":"IF(U960=\"n/a\",0,IF(AND(U934=0,T936=0),0,\nIF(AND(U934<>0,T936=0),(U934/U$10),\nIF(AND(U935<>0,T936<>0),(T936-(T936/T960))+(U934/U$10),\nIF(T960<1,0,(T936-(T936/T960)))))))","v":0},{"$f":"IF(V960=\"n/a\",0,IF(AND(V934=0,U936=0),0,\nIF(AND(V934<>0,U936=0),(V934/V$10),\nIF(AND(V935<>0,U936<>0),(U936-(U936/U960))+(V934/V$10),\nIF(U960<1,0,(U936-(U936/U960)))))))","v":0},{"$f":"IF(W960=\"n/a\",0,IF(AND(W934=0,V936=0),0,\nIF(AND(W934<>0,V936=0),(W934/W$10),\nIF(AND(W935<>0,V936<>0),(V936-(V936/V960))+(W934/W$10),\nIF(V960<1,0,(V936-(V936/V960)))))))","v":0}]
[{"$f":"A936+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C932/C$10","v":-8.5359782498372443E-3},{"$f":"IF(C961=\"n/a\",C937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,C937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,C937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":-8.5359782498372443E-3},{"$f":"IF(D961=\"n/a\",D937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,D937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,D937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":-8.5359782498372443E-3},{"$f":"IF(E961=\"n/a\",E937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,E937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,E937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":-8.5359782498372443E-3},{"$f":"IF(F961=\"n/a\",F937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,F937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,F937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":-8.5359782498372443E-3},{"$f":"IF(G961=\"n/a\",G937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,G937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,G937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":-8.5359782498372443E-3},{"$f":"IF(H961=\"n/a\",H937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,H937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,H937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":-8.5359782498372443E-3},{"$f":"IF(I961=\"n/a\",I937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,I937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,I937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":-8.5359782498372443E-3},{"$f":"IF(J961=\"n/a\",J937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,J937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,J937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":-8.5359782498372443E-3},{"$f":"IF(K961=\"n/a\",K937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,K937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,K937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":-8.5359782498372443E-3},{"$f":"IF(L961=\"n/a\",L937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,L937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,L937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":-8.5359782498372443E-3},{"$f":"IF(M961=\"n/a\",M937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,M937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,M937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":-8.5359782498372443E-3},{"$f":"IF(N961=\"n/a\",N937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,N937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,N937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":-8.5359782498372443E-3},{"$f":"IF(O961=\"n/a\",O937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,O937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,O937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":-8.5359782498372443E-3},{"$f":"IF(P961=\"n/a\",P937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,P937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,P937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":-8.5359782498372443E-3},{"$f":"IF(Q961=\"n/a\",Q937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,Q937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,Q937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":-8.5359782498372443E-3},{"$f":"IF(R961=\"n/a\",R937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,R937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,R937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":-8.5359782498372443E-3},{"$f":"IF(S961=\"n/a\",S937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,S937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,S937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":-8.5359782498372443E-3},{"$f":"IF(T961=\"n/a\",T937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,T937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,T937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":-8.5359782498372443E-3},{"$f":"IF(U961=\"n/a\",U937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,U937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,U937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":-8.5359782498372443E-3},{"$f":"IF(V961=\"n/a\",V937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,V937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,V937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":-8.5359782498372443E-3}]
[{"$f":"A937+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A938)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D938,-($A938+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D962=\"n/a\",D938,IFERROR(IF((OFFSET($C938,0,$A938))<0,\nMIN(0,D938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938)))),\nMAX(0,D938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E939,-($A939+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E963=\"n/a\",E939,IFERROR(IF((OFFSET($C939,0,$A939))<0,\nMIN(0,E939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939)))),\nMAX(0,E939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F940,-($A940+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F964=\"n/a\",F940,IFERROR(IF((OFFSET($C940,0,$A940))<0,\nMIN(0,F940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940)))),\nMAX(0,F940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G941,-($A941+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G965=\"n/a\",G941,IFERROR(IF((OFFSET($C941,0,$A941))<0,\nMIN(0,G941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941)))),\nMAX(0,G941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H942,-($A942+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H966=\"n/a\",H942,IFERROR(IF((OFFSET($C942,0,$A942))<0,\nMIN(0,H942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942)))),\nMAX(0,H942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I943,-($A943+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I967=\"n/a\",I943,IFERROR(IF((OFFSET($C943,0,$A943))<0,\nMIN(0,I943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943)))),\nMAX(0,I943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J944,-($A944+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J968=\"n/a\",J944,IFERROR(IF((OFFSET($C944,0,$A944))<0,\nMIN(0,J944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944)))),\nMAX(0,J944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K945,-($A945+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K969=\"n/a\",K945,IFERROR(IF((OFFSET($C945,0,$A945))<0,\nMIN(0,K945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945)))),\nMAX(0,K945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L946,-($A946+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L970=\"n/a\",L946,IFERROR(IF((OFFSET($C946,0,$A946))<0,\nMIN(0,L946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946)))),\nMAX(0,L946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M947,-($A947+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M971=\"n/a\",M947,IFERROR(IF((OFFSET($C947,0,$A947))<0,\nMIN(0,M947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947)))),\nMAX(0,M947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N948,-($A948+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N972=\"n/a\",N948,IFERROR(IF((OFFSET($C948,0,$A948))<0,\nMIN(0,N948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948)))),\nMAX(0,N948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O949,-($A949+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O973=\"n/a\",O949,IFERROR(IF((OFFSET($C949,0,$A949))<0,\nMIN(0,O949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949)))),\nMAX(0,O949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P950,-($A950+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P974=\"n/a\",P950,IFERROR(IF((OFFSET($C950,0,$A950))<0,\nMIN(0,P950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950)))),\nMAX(0,P950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q951,-($A951+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q975=\"n/a\",Q951,IFERROR(IF((OFFSET($C951,0,$A951))<0,\nMIN(0,Q951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951)))),\nMAX(0,Q951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R952,-($A952+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R976=\"n/a\",R952,IFERROR(IF((OFFSET($C952,0,$A952))<0,\nMIN(0,R952-(OFFSET($C952,0,$A952)/(OFFSET($C947,-$A951,$A952)))),\nMAX(0,R952-(OFFSET($C952,0,$A952)/(OFFSET($C947,-$A951,$A952))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S953,-($A953+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S977=\"n/a\",S953,IFERROR(IF((OFFSET($C953,0,$A953))<0,\nMIN(0,S953-(OFFSET($C953,0,$A953)/(OFFSET($C948,-$A952,$A953)))),\nMAX(0,S953-(OFFSET($C953,0,$A953)/(OFFSET($C948,-$A952,$A953))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T954,-($A954+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T978=\"n/a\",T954,IFERROR(IF((OFFSET($C954,0,$A954))<0,\nMIN(0,T954-(OFFSET($C954,0,$A954)/(OFFSET($C949,-$A953,$A954)))),\nMAX(0,T954-(OFFSET($C954,0,$A954)/(OFFSET($C949,-$A953,$A954))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U955,-($A955+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U979=\"n/a\",U955,IFERROR(IF((OFFSET($C955,0,$A955))<0,\nMIN(0,U955-(OFFSET($C955,0,$A955)/(OFFSET($C950,-$A954,$A955)))),\nMAX(0,U955-(OFFSET($C955,0,$A955)/(OFFSET($C950,-$A954,$A955))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V956,-($A956+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V980=\"n/a\",V956,IFERROR(IF((OFFSET($C956,0,$A956))<0,\nMIN(0,V956-(OFFSET($C956,0,$A956)/(OFFSET($C951,-$A955,$A956)))),\nMAX(0,V956-(OFFSET($C956,0,$A956)/(OFFSET($C951,-$A955,$A956))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W957,-($A957+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C960=\"n/a\",\"n/a\",IF(AND(C960<1,D934=0),0,\nIF(D934=0,C960-1,\nIF(C960<1,D935,\n(((C960-1)*(C936-(C936/(C960))))+((D934/D$10)*D935))/(D936)))))","v":0},0,0,0,0,{"$f":"IF(H960=\"n/a\",\"n/a\",IF(AND(H960<1,I934=0),0,\nIF(I934=0,H960-1,\nIF(H960<1,I935,\n(((H960-1)*(H936-(H936/(H960))))+((I934/I$10)*I935))/(I936)))))","v":0},{"$f":"IF(I960=\"n/a\",\"n/a\",IF(AND(I960<1,J934=0),0,\nIF(J934=0,I960-1,\nIF(I960<1,J935,\n(((I960-1)*(I936-(I936/(I960))))+((J934/J$10)*J935))/(J936)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C961,(-$A937-ROWS(C933:C960)),0)","v":"n/a"},{"$f":"IF(C961=\"n/a\",\"n/a\",MAX(0,C961-1))","v":"n/a"},{"$f":"IF(D961=\"n/a\",\"n/a\",MAX(0,D961-1))","v":"n/a"},{"$f":"IF(E961=\"n/a\",\"n/a\",MAX(0,E961-1))","v":"n/a"},{"$f":"IF(F961=\"n/a\",\"n/a\",MAX(0,F961-1))","v":"n/a"},{"$f":"IF(G961=\"n/a\",\"n/a\",MAX(0,G961-1))","v":"n/a"},{"$f":"IF(H961=\"n/a\",\"n/a\",MAX(0,H961-1))","v":"n/a"},{"$f":"IF(I961=\"n/a\",\"n/a\",MAX(0,I961-1))","v":"n/a"},{"$f":"IF(J961=\"n/a\",\"n/a\",MAX(0,J961-1))","v":"n/a"},{"$f":"IF(K961=\"n/a\",\"n/a\",MAX(0,K961-1))","v":"n/a"},{"$f":"IF(L961=\"n/a\",\"n/a\",MAX(0,L961-1))","v":"n/a"},{"$f":"IF(M961=\"n/a\",\"n/a\",MAX(0,M961-1))","v":"n/a"},{"$f":"IF(N961=\"n/a\",\"n/a\",MAX(0,N961-1))","v":"n/a"},{"$f":"IF(O961=\"n/a\",\"n/a\",MAX(0,O961-1))","v":"n/a"},{"$f":"IF(P961=\"n/a\",\"n/a\",MAX(0,P961-1))","v":"n/a"},{"$f":"IF(Q961=\"n/a\",\"n/a\",MAX(0,Q961-1))","v":"n/a"},{"$f":"IF(R961=\"n/a\",\"n/a\",MAX(0,R961-1))","v":"n/a"},{"$f":"IF(S961=\"n/a\",\"n/a\",MAX(0,S961-1))","v":"n/a"},{"$f":"IF(T961=\"n/a\",\"n/a\",MAX(0,T961-1))","v":"n/a"},{"$f":"IF(U961=\"n/a\",\"n/a\",MAX(0,U961-1))","v":"n/a"},{"$f":"IF(V961=\"n/a\",\"n/a\",MAX(0,V961-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D962,(-$A938-ROWS(D934:D961)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E963,(-$A939-ROWS(E935:E962)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F964,(-$A940-ROWS(F936:F963)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G965,(-$A941-ROWS(G937:G964)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H966,(-$A942-ROWS(H938:H965)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I967,(-$A943-ROWS(I939:I966)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J968,(-$A944-ROWS(J940:J967)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K969,(-$A945-ROWS(K941:K968)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L970,(-$A946-ROWS(L942:L969)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M971,(-$A947-ROWS(M943:M970)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N972,(-$A948-ROWS(N944:N971)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O973,(-$A949-ROWS(O945:O972)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P974,(-$A950-ROWS(P946:P973)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q975,(-$A951-ROWS(Q947:Q974)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R976,(-$A952-ROWS(R948:R975)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S977,(-$A953-ROWS(S949:S976)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T978,(-$A954-ROWS(T950:T977)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U979,(-$A955-ROWS(U951:U978)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V980,(-$A956-ROWS(V952:V979)),0)","v":0},{"$f":"IF(V980=\"n/a\",\"n/a\",MAX(0,V980-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W981,(-$A957-ROWS(W953:W980)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C933<>\"n/a\",C933<>\"n/a\"),IF(SUM(C936:C958)=0,0,IF((SUMPRODUCT(C936:C958,C960:C982)/SUM(C936:C958))<0,1,(SUMPRODUCT(C936:C958,C960:C982)/SUM(C936:C958)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C933<>\"n/a\",D933<>\"n/a\"),IF(SUM(D936:D958)=0,0,IF((SUMPRODUCT(D936:D958,D960:D982)/SUM(D936:D958))<0,1,(SUMPRODUCT(D936:D958,D960:D982)/SUM(D936:D958)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C933<>\"n/a\",E933<>\"n/a\"),IF(SUM(E936:E958)=0,0,IF((SUMPRODUCT(E936:E958,E960:E982)/SUM(E936:E958))<0,1,(SUMPRODUCT(E936:E958,E960:E982)/SUM(E936:E958)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C933<>\"n/a\",F933<>\"n/a\"),IF(SUM(F936:F958)=0,0,IF((SUMPRODUCT(F936:F958,F960:F982)/SUM(F936:F958))<0,1,(SUMPRODUCT(F936:F958,F960:F982)/SUM(F936:F958)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C933<>\"n/a\",G933<>\"n/a\"),IF(SUM(G936:G958)=0,0,IF((SUMPRODUCT(G936:G958,G960:G982)/SUM(G936:G958))<0,1,(SUMPRODUCT(G936:G958,G960:G982)/SUM(G936:G958)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C933<>\"n/a\",H933<>\"n/a\"),IF(SUM(H936:H958)=0,0,IF((SUMPRODUCT(H936:H958,H960:H982)/SUM(H936:H958))<0,1,(SUMPRODUCT(H936:H958,H960:H982)/SUM(H936:H958)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C933<>\"n/a\",I933<>\"n/a\"),IF(SUM(I936:I958)=0,0,IF((SUMPRODUCT(I936:I958,I960:I982)/SUM(I936:I958))<0,1,(SUMPRODUCT(I936:I958,I960:I982)/SUM(I936:I958)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C933<>\"n/a\",J933<>\"n/a\"),IF(SUM(J936:J958)=0,0,IF((SUMPRODUCT(J936:J958,J960:J982)/SUM(J936:J958))<0,1,(SUMPRODUCT(J936:J958,J960:J982)/SUM(J936:J958)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C933<>\"n/a\",K933<>\"n/a\"),IF(SUM(K936:K958)=0,0,IF((SUMPRODUCT(K936:K958,K960:K982)/SUM(K936:K958))<0,1,(SUMPRODUCT(K936:K958,K960:K982)/SUM(K936:K958)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C933<>\"n/a\",L933<>\"n/a\"),IF(SUM(L936:L958)=0,0,IF((SUMPRODUCT(L936:L958,L960:L982)/SUM(L936:L958))<0,1,(SUMPRODUCT(L936:L958,L960:L982)/SUM(L936:L958)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C933<>\"n/a\",M933<>\"n/a\"),IF(SUM(M936:M958)=0,0,IF((SUMPRODUCT(M936:M958,M960:M982)/SUM(M936:M958))<0,1,(SUMPRODUCT(M936:M958,M960:M982)/SUM(M936:M958)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C933<>\"n/a\",N933<>\"n/a\"),IF(SUM(N936:N958)=0,0,IF((SUMPRODUCT(N936:N958,N960:N982)/SUM(N936:N958))<0,1,(SUMPRODUCT(N936:N958,N960:N982)/SUM(N936:N958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",O933<>\"n/a\"),IF(SUM(O936:O958)=0,0,IF((SUMPRODUCT(O936:O958,O960:O982)/SUM(O936:O958))<0,1,(SUMPRODUCT(O936:O958,O960:O982)/SUM(O936:O958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",P933<>\"n/a\"),IF(SUM(P936:P958)=0,0,IF((SUMPRODUCT(P936:P958,P960:P982)/SUM(P936:P958))<0,1,(SUMPRODUCT(P936:P958,P960:P982)/SUM(P936:P958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",Q933<>\"n/a\"),IF(SUM(Q936:Q958)=0,0,IF((SUMPRODUCT(Q936:Q958,Q960:Q982)/SUM(Q936:Q958))<0,1,(SUMPRODUCT(Q936:Q958,Q960:Q982)/SUM(Q936:Q958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",R933<>\"n/a\"),IF(SUM(R936:R958)=0,0,IF((SUMPRODUCT(R936:R958,R960:R982)/SUM(R936:R958))<0,1,(SUMPRODUCT(R936:R958,R960:R982)/SUM(R936:R958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",S933<>\"n/a\"),IF(SUM(S936:S958)=0,0,IF((SUMPRODUCT(S936:S958,S960:S982)/SUM(S936:S958))<0,1,(SUMPRODUCT(S936:S958,S960:S982)/SUM(S936:S958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",T933<>\"n/a\"),IF(SUM(T936:T958)=0,0,IF((SUMPRODUCT(T936:T958,T960:T982)/SUM(T936:T958))<0,1,(SUMPRODUCT(T936:T958,T960:T982)/SUM(T936:T958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",U933<>\"n/a\"),IF(SUM(U936:U958)=0,0,IF((SUMPRODUCT(U936:U958,U960:U982)/SUM(U936:U958))<0,1,(SUMPRODUCT(U936:U958,U960:U982)/SUM(U936:U958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",V933<>\"n/a\"),IF(SUM(V936:V958)=0,0,IF((SUMPRODUCT(V936:V958,V960:V982)/SUM(V936:V958))<0,1,(SUMPRODUCT(V936:V958,V960:V982)/SUM(V936:V958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",W933<>\"n/a\"),IF(SUM(W936:W958)=0,0,IF((SUMPRODUCT(W936:W958,W960:W982)/SUM(W936:W958))<0,1,(SUMPRODUCT(W936:W958,W960:W982)/SUM(W936:W958)))),\"n/a\"))","v":0}]
[]
["Asset Class 19",{"$f":"VLOOKUP($A985,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Blank 1"}]
[{"$f":"VALUE(REPLACE(A985,1,12,\"\"))","v":19},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A986,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A986,0)-OFFSET('RFM input'!H$134,$A986,0)-OFFSET('RFM input'!H$198,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A986,0)-OFFSET('RFM input'!I$134,$A986,0)-OFFSET('RFM input'!I$198,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A986,0)-OFFSET('RFM input'!J$134,$A986,0)-OFFSET('RFM input'!J$198,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A986,0)-OFFSET('RFM input'!K$134,$A986,0)-OFFSET('RFM input'!K$198,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A986,0)-OFFSET('RFM input'!L$134,$A986,0)-OFFSET('RFM input'!L$198,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A986,0)-OFFSET('RFM input'!M$134,$A986,0)-OFFSET('RFM input'!M$198,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A986,0)-OFFSET('RFM input'!N$134,$A986,0)-OFFSET('RFM input'!N$198,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A986,0)-OFFSET('RFM input'!O$134,$A986,0)-OFFSET('RFM input'!O$198,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A986,0)-OFFSET('RFM input'!P$134,$A986,0)-OFFSET('RFM input'!P$198,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A986,0)-OFFSET('RFM input'!Q$134,$A986,0)-OFFSET('RFM input'!Q$198,$A986,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A986,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A986,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A986,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A986,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A986,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A986,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A986,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A986,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A986,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A986,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A986,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A986,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A986,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A986,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A986,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A986,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A986,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A986,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A986,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A986,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D1014=\"n/a\",0,IF(AND(D988=0,C990=0),0,\nIF(AND(D988<>0,C990=0),(D988/D$10),\nIF(AND(D989<>0,C990<>0),(C990-(C990/C1014))+(D988/D$10),\nIF(C1014<1,0,(C990-(C990/C1014)))))))","v":0},{"$f":"IF(E1014=\"n/a\",0,IF(AND(E988=0,D990=0),0,\nIF(AND(E988<>0,D990=0),(E988/E$10),\nIF(AND(E989<>0,D990<>0),(D990-(D990/D1014))+(E988/E$10),\nIF(D1014<1,0,(D990-(D990/D1014)))))))","v":0},{"$f":"IF(F1014=\"n/a\",0,IF(AND(F988=0,E990=0),0,\nIF(AND(F988<>0,E990=0),(F988/F$10),\nIF(AND(F989<>0,E990<>0),(E990-(E990/E1014))+(F988/F$10),\nIF(E1014<1,0,(E990-(E990/E1014)))))))","v":0},{"$f":"IF(G1014=\"n/a\",0,IF(AND(G988=0,F990=0),0,\nIF(AND(G988<>0,F990=0),(G988/G$10),\nIF(AND(G989<>0,F990<>0),(F990-(F990/F1014))+(G988/G$10),\nIF(F1014<1,0,(F990-(F990/F1014)))))))","v":0},{"$f":"IF(H1014=\"n/a\",0,IF(AND(H988=0,G990=0),0,\nIF(AND(H988<>0,G990=0),(H988/H$10),\nIF(AND(H989<>0,G990<>0),(G990-(G990/G1014))+(H988/H$10),\nIF(G1014<1,0,(G990-(G990/G1014)))))))","v":0},{"$f":"IF(I1014=\"n/a\",0,IF(AND(I988=0,H990=0),0,\nIF(AND(I988<>0,H990=0),(I988/I$10),\nIF(AND(I989<>0,H990<>0),(H990-(H990/H1014))+(I988/I$10),\nIF(H1014<1,0,(H990-(H990/H1014)))))))","v":0},{"$f":"IF(J1014=\"n/a\",0,IF(AND(J988=0,I990=0),0,\nIF(AND(J988<>0,I990=0),(J988/J$10),\nIF(AND(J989<>0,I990<>0),(I990-(I990/I1014))+(J988/J$10),\nIF(I1014<1,0,(I990-(I990/I1014)))))))","v":0},{"$f":"IF(K1014=\"n/a\",0,IF(AND(K988=0,J990=0),0,\nIF(AND(K988<>0,J990=0),(K988/K$10),\nIF(AND(K989<>0,J990<>0),(J990-(J990/J1014))+(K988/K$10),\nIF(J1014<1,0,(J990-(J990/J1014)))))))","v":0},{"$f":"IF(L1014=\"n/a\",0,IF(AND(L988=0,K990=0),0,\nIF(AND(L988<>0,K990=0),(L988/L$10),\nIF(AND(L989<>0,K990<>0),(K990-(K990/K1014))+(L988/L$10),\nIF(K1014<1,0,(K990-(K990/K1014)))))))","v":0},{"$f":"IF(M1014=\"n/a\",0,IF(AND(M988=0,L990=0),0,\nIF(AND(M988<>0,L990=0),(M988/M$10),\nIF(AND(M989<>0,L990<>0),(L990-(L990/L1014))+(M988/M$10),\nIF(L1014<1,0,(L990-(L990/L1014)))))))","v":0},{"$f":"IF(N1014=\"n/a\",0,IF(AND(N988=0,M990=0),0,\nIF(AND(N988<>0,M990=0),(N988/N$10),\nIF(AND(N989<>0,M990<>0),(M990-(M990/M1014))+(N988/N$10),\nIF(M1014<1,0,(M990-(M990/M1014)))))))","v":0},{"$f":"IF(O1014=\"n/a\",0,IF(AND(O988=0,N990=0),0,\nIF(AND(O988<>0,N990=0),(O988/O$10),\nIF(AND(O989<>0,N990<>0),(N990-(N990/N1014))+(O988/O$10),\nIF(N1014<1,0,(N990-(N990/N1014)))))))","v":0},{"$f":"IF(P1014=\"n/a\",0,IF(AND(P988=0,O990=0),0,\nIF(AND(P988<>0,O990=0),(P988/P$10),\nIF(AND(P989<>0,O990<>0),(O990-(O990/O1014))+(P988/P$10),\nIF(O1014<1,0,(O990-(O990/O1014)))))))","v":0},{"$f":"IF(Q1014=\"n/a\",0,IF(AND(Q988=0,P990=0),0,\nIF(AND(Q988<>0,P990=0),(Q988/Q$10),\nIF(AND(Q989<>0,P990<>0),(P990-(P990/P1014))+(Q988/Q$10),\nIF(P1014<1,0,(P990-(P990/P1014)))))))","v":0},{"$f":"IF(R1014=\"n/a\",0,IF(AND(R988=0,Q990=0),0,\nIF(AND(R988<>0,Q990=0),(R988/R$10),\nIF(AND(R989<>0,Q990<>0),(Q990-(Q990/Q1014))+(R988/R$10),\nIF(Q1014<1,0,(Q990-(Q990/Q1014)))))))","v":0},{"$f":"IF(S1014=\"n/a\",0,IF(AND(S988=0,R990=0),0,\nIF(AND(S988<>0,R990=0),(S988/S$10),\nIF(AND(S989<>0,R990<>0),(R990-(R990/R1014))+(S988/S$10),\nIF(R1014<1,0,(R990-(R990/R1014)))))))","v":0},{"$f":"IF(T1014=\"n/a\",0,IF(AND(T988=0,S990=0),0,\nIF(AND(T988<>0,S990=0),(T988/T$10),\nIF(AND(T989<>0,S990<>0),(S990-(S990/S1014))+(T988/T$10),\nIF(S1014<1,0,(S990-(S990/S1014)))))))","v":0},{"$f":"IF(U1014=\"n/a\",0,IF(AND(U988=0,T990=0),0,\nIF(AND(U988<>0,T990=0),(U988/U$10),\nIF(AND(U989<>0,T990<>0),(T990-(T990/T1014))+(U988/U$10),\nIF(T1014<1,0,(T990-(T990/T1014)))))))","v":0},{"$f":"IF(V1014=\"n/a\",0,IF(AND(V988=0,U990=0),0,\nIF(AND(V988<>0,U990=0),(V988/V$10),\nIF(AND(V989<>0,U990<>0),(U990-(U990/U1014))+(V988/V$10),\nIF(U1014<1,0,(U990-(U990/U1014)))))))","v":0},{"$f":"IF(W1014=\"n/a\",0,IF(AND(W988=0,V990=0),0,\nIF(AND(W988<>0,V990=0),(W988/W$10),\nIF(AND(W989<>0,V990<>0),(V990-(V990/V1014))+(W988/W$10),\nIF(V1014<1,0,(V990-(V990/V1014)))))))","v":0}]
[{"$f":"A990+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C986/C$10","v":0},{"$f":"IF(C1015=\"n/a\",C991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,C991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,C991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(D1015=\"n/a\",D991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,D991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,D991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(E1015=\"n/a\",E991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,E991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,E991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(F1015=\"n/a\",F991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,F991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,F991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(G1015=\"n/a\",G991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,G991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,G991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(H1015=\"n/a\",H991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,H991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,H991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(I1015=\"n/a\",I991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,I991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,I991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(J1015=\"n/a\",J991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,J991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,J991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(K1015=\"n/a\",K991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,K991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,K991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(L1015=\"n/a\",L991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,L991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,L991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(M1015=\"n/a\",M991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,M991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,M991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(N1015=\"n/a\",N991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,N991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,N991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(O1015=\"n/a\",O991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,O991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,O991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(P1015=\"n/a\",P991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,P991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,P991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(Q1015=\"n/a\",Q991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,Q991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,Q991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(R1015=\"n/a\",R991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,R991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,R991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(S1015=\"n/a\",S991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,S991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,S991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(T1015=\"n/a\",T991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,T991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,T991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(U1015=\"n/a\",U991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,U991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,U991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(V1015=\"n/a\",V991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,V991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,V991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0}]
[{"$f":"A991+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A992)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D992,-($A992+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1016=\"n/a\",D992,IFERROR(IF((OFFSET($C992,0,$A992))<0,\nMIN(0,D992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992)))),\nMAX(0,D992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E993,-($A993+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1017=\"n/a\",E993,IFERROR(IF((OFFSET($C993,0,$A993))<0,\nMIN(0,E993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993)))),\nMAX(0,E993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F994,-($A994+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1018=\"n/a\",F994,IFERROR(IF((OFFSET($C994,0,$A994))<0,\nMIN(0,F994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994)))),\nMAX(0,F994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G995,-($A995+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1019=\"n/a\",G995,IFERROR(IF((OFFSET($C995,0,$A995))<0,\nMIN(0,G995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995)))),\nMAX(0,G995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H996,-($A996+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1020=\"n/a\",H996,IFERROR(IF((OFFSET($C996,0,$A996))<0,\nMIN(0,H996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996)))),\nMAX(0,H996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I997,-($A997+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1021=\"n/a\",I997,IFERROR(IF((OFFSET($C997,0,$A997))<0,\nMIN(0,I997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997)))),\nMAX(0,I997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J998,-($A998+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1022=\"n/a\",J998,IFERROR(IF((OFFSET($C998,0,$A998))<0,\nMIN(0,J998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998)))),\nMAX(0,J998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K999,-($A999+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1023=\"n/a\",K999,IFERROR(IF((OFFSET($C999,0,$A999))<0,\nMIN(0,K999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999)))),\nMAX(0,K999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1000,-($A1000+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1024=\"n/a\",L1000,IFERROR(IF((OFFSET($C1000,0,$A1000))<0,\nMIN(0,L1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000)))),\nMAX(0,L1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1001,-($A1001+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1025=\"n/a\",M1001,IFERROR(IF((OFFSET($C1001,0,$A1001))<0,\nMIN(0,M1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001)))),\nMAX(0,M1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1002,-($A1002+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1026=\"n/a\",N1002,IFERROR(IF((OFFSET($C1002,0,$A1002))<0,\nMIN(0,N1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002)))),\nMAX(0,N1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1003,-($A1003+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1027=\"n/a\",O1003,IFERROR(IF((OFFSET($C1003,0,$A1003))<0,\nMIN(0,O1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003)))),\nMAX(0,O1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1004,-($A1004+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1028=\"n/a\",P1004,IFERROR(IF((OFFSET($C1004,0,$A1004))<0,\nMIN(0,P1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004)))),\nMAX(0,P1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1005,-($A1005+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1029=\"n/a\",Q1005,IFERROR(IF((OFFSET($C1005,0,$A1005))<0,\nMIN(0,Q1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005)))),\nMAX(0,Q1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1006,-($A1006+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1030=\"n/a\",R1006,IFERROR(IF((OFFSET($C1006,0,$A1006))<0,\nMIN(0,R1006-(OFFSET($C1006,0,$A1006)/(OFFSET($C1001,-$A1005,$A1006)))),\nMAX(0,R1006-(OFFSET($C1006,0,$A1006)/(OFFSET($C1001,-$A1005,$A1006))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1007,-($A1007+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1031=\"n/a\",S1007,IFERROR(IF((OFFSET($C1007,0,$A1007))<0,\nMIN(0,S1007-(OFFSET($C1007,0,$A1007)/(OFFSET($C1002,-$A1006,$A1007)))),\nMAX(0,S1007-(OFFSET($C1007,0,$A1007)/(OFFSET($C1002,-$A1006,$A1007))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1008,-($A1008+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1032=\"n/a\",T1008,IFERROR(IF((OFFSET($C1008,0,$A1008))<0,\nMIN(0,T1008-(OFFSET($C1008,0,$A1008)/(OFFSET($C1003,-$A1007,$A1008)))),\nMAX(0,T1008-(OFFSET($C1008,0,$A1008)/(OFFSET($C1003,-$A1007,$A1008))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1009,-($A1009+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1033=\"n/a\",U1009,IFERROR(IF((OFFSET($C1009,0,$A1009))<0,\nMIN(0,U1009-(OFFSET($C1009,0,$A1009)/(OFFSET($C1004,-$A1008,$A1009)))),\nMAX(0,U1009-(OFFSET($C1009,0,$A1009)/(OFFSET($C1004,-$A1008,$A1009))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1010,-($A1010+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1034=\"n/a\",V1010,IFERROR(IF((OFFSET($C1010,0,$A1010))<0,\nMIN(0,V1010-(OFFSET($C1010,0,$A1010)/(OFFSET($C1005,-$A1009,$A1010)))),\nMAX(0,V1010-(OFFSET($C1010,0,$A1010)/(OFFSET($C1005,-$A1009,$A1010))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1011,-($A1011+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1014=\"n/a\",\"n/a\",IF(AND(C1014<1,D988=0),0,\nIF(D988=0,C1014-1,\nIF(C1014<1,D989,\n(((C1014-1)*(C990-(C990/(C1014))))+((D988/D$10)*D989))/(D990)))))","v":0},0,0,0,0,{"$f":"IF(H1014=\"n/a\",\"n/a\",IF(AND(H1014<1,I988=0),0,\nIF(I988=0,H1014-1,\nIF(H1014<1,I989,\n(((H1014-1)*(H990-(H990/(H1014))))+((I988/I$10)*I989))/(I990)))))","v":0},{"$f":"IF(I1014=\"n/a\",\"n/a\",IF(AND(I1014<1,J988=0),0,\nIF(J988=0,I1014-1,\nIF(I1014<1,J989,\n(((I1014-1)*(I990-(I990/(I1014))))+((J988/J$10)*J989))/(J990)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1015,(-$A991-ROWS(C987:C1014)),0)","v":0},{"$f":"IF(C1015=\"n/a\",\"n/a\",MAX(0,C1015-1))","v":0},{"$f":"IF(D1015=\"n/a\",\"n/a\",MAX(0,D1015-1))","v":0},{"$f":"IF(E1015=\"n/a\",\"n/a\",MAX(0,E1015-1))","v":0},{"$f":"IF(F1015=\"n/a\",\"n/a\",MAX(0,F1015-1))","v":0},{"$f":"IF(G1015=\"n/a\",\"n/a\",MAX(0,G1015-1))","v":0},{"$f":"IF(H1015=\"n/a\",\"n/a\",MAX(0,H1015-1))","v":0},{"$f":"IF(I1015=\"n/a\",\"n/a\",MAX(0,I1015-1))","v":0},{"$f":"IF(J1015=\"n/a\",\"n/a\",MAX(0,J1015-1))","v":0},{"$f":"IF(K1015=\"n/a\",\"n/a\",MAX(0,K1015-1))","v":0},{"$f":"IF(L1015=\"n/a\",\"n/a\",MAX(0,L1015-1))","v":0},{"$f":"IF(M1015=\"n/a\",\"n/a\",MAX(0,M1015-1))","v":0},{"$f":"IF(N1015=\"n/a\",\"n/a\",MAX(0,N1015-1))","v":0},{"$f":"IF(O1015=\"n/a\",\"n/a\",MAX(0,O1015-1))","v":0},{"$f":"IF(P1015=\"n/a\",\"n/a\",MAX(0,P1015-1))","v":0},{"$f":"IF(Q1015=\"n/a\",\"n/a\",MAX(0,Q1015-1))","v":0},{"$f":"IF(R1015=\"n/a\",\"n/a\",MAX(0,R1015-1))","v":0},{"$f":"IF(S1015=\"n/a\",\"n/a\",MAX(0,S1015-1))","v":0},{"$f":"IF(T1015=\"n/a\",\"n/a\",MAX(0,T1015-1))","v":0},{"$f":"IF(U1015=\"n/a\",\"n/a\",MAX(0,U1015-1))","v":0},{"$f":"IF(V1015=\"n/a\",\"n/a\",MAX(0,V1015-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A992)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D1016,(-$A992-ROWS(D988:D1015)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1017,(-$A993-ROWS(E989:E1016)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1018,(-$A994-ROWS(F990:F1017)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1019,(-$A995-ROWS(G991:G1018)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1020,(-$A996-ROWS(H992:H1019)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1021,(-$A997-ROWS(I993:I1020)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1022,(-$A998-ROWS(J994:J1021)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1023,(-$A999-ROWS(K995:K1022)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1024,(-$A1000-ROWS(L996:L1023)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1025,(-$A1001-ROWS(M997:M1024)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1026,(-$A1002-ROWS(N998:N1025)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1027,(-$A1003-ROWS(O999:O1026)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1028,(-$A1004-ROWS(P1000:P1027)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1029,(-$A1005-ROWS(Q1001:Q1028)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1030,(-$A1006-ROWS(R1002:R1029)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1031,(-$A1007-ROWS(S1003:S1030)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1032,(-$A1008-ROWS(T1004:T1031)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1033,(-$A1009-ROWS(U1005:U1032)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1034,(-$A1010-ROWS(V1006:V1033)),0)","v":0},{"$f":"IF(V1034=\"n/a\",\"n/a\",MAX(0,V1034-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1035,(-$A1011-ROWS(W1007:W1034)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C987<>\"n/a\",C987<>\"n/a\"),IF(SUM(C990:C1012)=0,0,IF((SUMPRODUCT(C990:C1012,C1014:C1036)/SUM(C990:C1012))<0,1,(SUMPRODUCT(C990:C1012,C1014:C1036)/SUM(C990:C1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",D987<>\"n/a\"),IF(SUM(D990:D1012)=0,0,IF((SUMPRODUCT(D990:D1012,D1014:D1036)/SUM(D990:D1012))<0,1,(SUMPRODUCT(D990:D1012,D1014:D1036)/SUM(D990:D1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",E987<>\"n/a\"),IF(SUM(E990:E1012)=0,0,IF((SUMPRODUCT(E990:E1012,E1014:E1036)/SUM(E990:E1012))<0,1,(SUMPRODUCT(E990:E1012,E1014:E1036)/SUM(E990:E1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",F987<>\"n/a\"),IF(SUM(F990:F1012)=0,0,IF((SUMPRODUCT(F990:F1012,F1014:F1036)/SUM(F990:F1012))<0,1,(SUMPRODUCT(F990:F1012,F1014:F1036)/SUM(F990:F1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",G987<>\"n/a\"),IF(SUM(G990:G1012)=0,0,IF((SUMPRODUCT(G990:G1012,G1014:G1036)/SUM(G990:G1012))<0,1,(SUMPRODUCT(G990:G1012,G1014:G1036)/SUM(G990:G1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",H987<>\"n/a\"),IF(SUM(H990:H1012)=0,0,IF((SUMPRODUCT(H990:H1012,H1014:H1036)/SUM(H990:H1012))<0,1,(SUMPRODUCT(H990:H1012,H1014:H1036)/SUM(H990:H1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",I987<>\"n/a\"),IF(SUM(I990:I1012)=0,0,IF((SUMPRODUCT(I990:I1012,I1014:I1036)/SUM(I990:I1012))<0,1,(SUMPRODUCT(I990:I1012,I1014:I1036)/SUM(I990:I1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",J987<>\"n/a\"),IF(SUM(J990:J1012)=0,0,IF((SUMPRODUCT(J990:J1012,J1014:J1036)/SUM(J990:J1012))<0,1,(SUMPRODUCT(J990:J1012,J1014:J1036)/SUM(J990:J1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",K987<>\"n/a\"),IF(SUM(K990:K1012)=0,0,IF((SUMPRODUCT(K990:K1012,K1014:K1036)/SUM(K990:K1012))<0,1,(SUMPRODUCT(K990:K1012,K1014:K1036)/SUM(K990:K1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",L987<>\"n/a\"),IF(SUM(L990:L1012)=0,0,IF((SUMPRODUCT(L990:L1012,L1014:L1036)/SUM(L990:L1012))<0,1,(SUMPRODUCT(L990:L1012,L1014:L1036)/SUM(L990:L1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",M987<>\"n/a\"),IF(SUM(M990:M1012)=0,0,IF((SUMPRODUCT(M990:M1012,M1014:M1036)/SUM(M990:M1012))<0,1,(SUMPRODUCT(M990:M1012,M1014:M1036)/SUM(M990:M1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",N987<>\"n/a\"),IF(SUM(N990:N1012)=0,0,IF((SUMPRODUCT(N990:N1012,N1014:N1036)/SUM(N990:N1012))<0,1,(SUMPRODUCT(N990:N1012,N1014:N1036)/SUM(N990:N1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",O987<>\"n/a\"),IF(SUM(O990:O1012)=0,0,IF((SUMPRODUCT(O990:O1012,O1014:O1036)/SUM(O990:O1012))<0,1,(SUMPRODUCT(O990:O1012,O1014:O1036)/SUM(O990:O1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",P987<>\"n/a\"),IF(SUM(P990:P1012)=0,0,IF((SUMPRODUCT(P990:P1012,P1014:P1036)/SUM(P990:P1012))<0,1,(SUMPRODUCT(P990:P1012,P1014:P1036)/SUM(P990:P1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",Q987<>\"n/a\"),IF(SUM(Q990:Q1012)=0,0,IF((SUMPRODUCT(Q990:Q1012,Q1014:Q1036)/SUM(Q990:Q1012))<0,1,(SUMPRODUCT(Q990:Q1012,Q1014:Q1036)/SUM(Q990:Q1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",R987<>\"n/a\"),IF(SUM(R990:R1012)=0,0,IF((SUMPRODUCT(R990:R1012,R1014:R1036)/SUM(R990:R1012))<0,1,(SUMPRODUCT(R990:R1012,R1014:R1036)/SUM(R990:R1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",S987<>\"n/a\"),IF(SUM(S990:S1012)=0,0,IF((SUMPRODUCT(S990:S1012,S1014:S1036)/SUM(S990:S1012))<0,1,(SUMPRODUCT(S990:S1012,S1014:S1036)/SUM(S990:S1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",T987<>\"n/a\"),IF(SUM(T990:T1012)=0,0,IF((SUMPRODUCT(T990:T1012,T1014:T1036)/SUM(T990:T1012))<0,1,(SUMPRODUCT(T990:T1012,T1014:T1036)/SUM(T990:T1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",U987<>\"n/a\"),IF(SUM(U990:U1012)=0,0,IF((SUMPRODUCT(U990:U1012,U1014:U1036)/SUM(U990:U1012))<0,1,(SUMPRODUCT(U990:U1012,U1014:U1036)/SUM(U990:U1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",V987<>\"n/a\"),IF(SUM(V990:V1012)=0,0,IF((SUMPRODUCT(V990:V1012,V1014:V1036)/SUM(V990:V1012))<0,1,(SUMPRODUCT(V990:V1012,V1014:V1036)/SUM(V990:V1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",W987<>\"n/a\"),IF(SUM(W990:W1012)=0,0,IF((SUMPRODUCT(W990:W1012,W1014:W1036)/SUM(W990:W1012))<0,1,(SUMPRODUCT(W990:W1012,W1014:W1036)/SUM(W990:W1012)))),\"n/a\"))","v":0}]
[]
["Asset Class 20",{"$f":"VLOOKUP($A1039,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Blank 2"}]
[{"$f":"VALUE(REPLACE(A1039,1,12,\"\"))","v":20},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A1040,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1040,0)-OFFSET('RFM input'!H$134,$A1040,0)-OFFSET('RFM input'!H$198,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A1040,0)-OFFSET('RFM input'!I$134,$A1040,0)-OFFSET('RFM input'!I$198,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A1040,0)-OFFSET('RFM input'!J$134,$A1040,0)-OFFSET('RFM input'!J$198,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A1040,0)-OFFSET('RFM input'!K$134,$A1040,0)-OFFSET('RFM input'!K$198,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A1040,0)-OFFSET('RFM input'!L$134,$A1040,0)-OFFSET('RFM input'!L$198,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A1040,0)-OFFSET('RFM input'!M$134,$A1040,0)-OFFSET('RFM input'!M$198,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1040,0)-OFFSET('RFM input'!N$134,$A1040,0)-OFFSET('RFM input'!N$198,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1040,0)-OFFSET('RFM input'!O$134,$A1040,0)-OFFSET('RFM input'!O$198,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1040,0)-OFFSET('RFM input'!P$134,$A1040,0)-OFFSET('RFM input'!P$198,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1040,0)-OFFSET('RFM input'!Q$134,$A1040,0)-OFFSET('RFM input'!Q$198,$A1040,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1040,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1040,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D1068=\"n/a\",0,IF(AND(D1042=0,C1044=0),0,\nIF(AND(D1042<>0,C1044=0),(D1042/D$10),\nIF(AND(D1043<>0,C1044<>0),(C1044-(C1044/C1068))+(D1042/D$10),\nIF(C1068<1,0,(C1044-(C1044/C1068)))))))","v":0},{"$f":"IF(E1068=\"n/a\",0,IF(AND(E1042=0,D1044=0),0,\nIF(AND(E1042<>0,D1044=0),(E1042/E$10),\nIF(AND(E1043<>0,D1044<>0),(D1044-(D1044/D1068))+(E1042/E$10),\nIF(D1068<1,0,(D1044-(D1044/D1068)))))))","v":0},{"$f":"IF(F1068=\"n/a\",0,IF(AND(F1042=0,E1044=0),0,\nIF(AND(F1042<>0,E1044=0),(F1042/F$10),\nIF(AND(F1043<>0,E1044<>0),(E1044-(E1044/E1068))+(F1042/F$10),\nIF(E1068<1,0,(E1044-(E1044/E1068)))))))","v":0},{"$f":"IF(G1068=\"n/a\",0,IF(AND(G1042=0,F1044=0),0,\nIF(AND(G1042<>0,F1044=0),(G1042/G$10),\nIF(AND(G1043<>0,F1044<>0),(F1044-(F1044/F1068))+(G1042/G$10),\nIF(F1068<1,0,(F1044-(F1044/F1068)))))))","v":0},{"$f":"IF(H1068=\"n/a\",0,IF(AND(H1042=0,G1044=0),0,\nIF(AND(H1042<>0,G1044=0),(H1042/H$10),\nIF(AND(H1043<>0,G1044<>0),(G1044-(G1044/G1068))+(H1042/H$10),\nIF(G1068<1,0,(G1044-(G1044/G1068)))))))","v":0},{"$f":"IF(I1068=\"n/a\",0,IF(AND(I1042=0,H1044=0),0,\nIF(AND(I1042<>0,H1044=0),(I1042/I$10),\nIF(AND(I1043<>0,H1044<>0),(H1044-(H1044/H1068))+(I1042/I$10),\nIF(H1068<1,0,(H1044-(H1044/H1068)))))))","v":0},{"$f":"IF(J1068=\"n/a\",0,IF(AND(J1042=0,I1044=0),0,\nIF(AND(J1042<>0,I1044=0),(J1042/J$10),\nIF(AND(J1043<>0,I1044<>0),(I1044-(I1044/I1068))+(J1042/J$10),\nIF(I1068<1,0,(I1044-(I1044/I1068)))))))","v":0},{"$f":"IF(K1068=\"n/a\",0,IF(AND(K1042=0,J1044=0),0,\nIF(AND(K1042<>0,J1044=0),(K1042/K$10),\nIF(AND(K1043<>0,J1044<>0),(J1044-(J1044/J1068))+(K1042/K$10),\nIF(J1068<1,0,(J1044-(J1044/J1068)))))))","v":0},{"$f":"IF(L1068=\"n/a\",0,IF(AND(L1042=0,K1044=0),0,\nIF(AND(L1042<>0,K1044=0),(L1042/L$10),\nIF(AND(L1043<>0,K1044<>0),(K1044-(K1044/K1068))+(L1042/L$10),\nIF(K1068<1,0,(K1044-(K1044/K1068)))))))","v":0},{"$f":"IF(M1068=\"n/a\",0,IF(AND(M1042=0,L1044=0),0,\nIF(AND(M1042<>0,L1044=0),(M1042/M$10),\nIF(AND(M1043<>0,L1044<>0),(L1044-(L1044/L1068))+(M1042/M$10),\nIF(L1068<1,0,(L1044-(L1044/L1068)))))))","v":0},{"$f":"IF(N1068=\"n/a\",0,IF(AND(N1042=0,M1044=0),0,\nIF(AND(N1042<>0,M1044=0),(N1042/N$10),\nIF(AND(N1043<>0,M1044<>0),(M1044-(M1044/M1068))+(N1042/N$10),\nIF(M1068<1,0,(M1044-(M1044/M1068)))))))","v":0},{"$f":"IF(O1068=\"n/a\",0,IF(AND(O1042=0,N1044=0),0,\nIF(AND(O1042<>0,N1044=0),(O1042/O$10),\nIF(AND(O1043<>0,N1044<>0),(N1044-(N1044/N1068))+(O1042/O$10),\nIF(N1068<1,0,(N1044-(N1044/N1068)))))))","v":0},{"$f":"IF(P1068=\"n/a\",0,IF(AND(P1042=0,O1044=0),0,\nIF(AND(P1042<>0,O1044=0),(P1042/P$10),\nIF(AND(P1043<>0,O1044<>0),(O1044-(O1044/O1068))+(P1042/P$10),\nIF(O1068<1,0,(O1044-(O1044/O1068)))))))","v":0},{"$f":"IF(Q1068=\"n/a\",0,IF(AND(Q1042=0,P1044=0),0,\nIF(AND(Q1042<>0,P1044=0),(Q1042/Q$10),\nIF(AND(Q1043<>0,P1044<>0),(P1044-(P1044/P1068))+(Q1042/Q$10),\nIF(P1068<1,0,(P1044-(P1044/P1068)))))))","v":0},{"$f":"IF(R1068=\"n/a\",0,IF(AND(R1042=0,Q1044=0),0,\nIF(AND(R1042<>0,Q1044=0),(R1042/R$10),\nIF(AND(R1043<>0,Q1044<>0),(Q1044-(Q1044/Q1068))+(R1042/R$10),\nIF(Q1068<1,0,(Q1044-(Q1044/Q1068)))))))","v":0},{"$f":"IF(S1068=\"n/a\",0,IF(AND(S1042=0,R1044=0),0,\nIF(AND(S1042<>0,R1044=0),(S1042/S$10),\nIF(AND(S1043<>0,R1044<>0),(R1044-(R1044/R1068))+(S1042/S$10),\nIF(R1068<1,0,(R1044-(R1044/R1068)))))))","v":0},{"$f":"IF(T1068=\"n/a\",0,IF(AND(T1042=0,S1044=0),0,\nIF(AND(T1042<>0,S1044=0),(T1042/T$10),\nIF(AND(T1043<>0,S1044<>0),(S1044-(S1044/S1068))+(T1042/T$10),\nIF(S1068<1,0,(S1044-(S1044/S1068)))))))","v":0},{"$f":"IF(U1068=\"n/a\",0,IF(AND(U1042=0,T1044=0),0,\nIF(AND(U1042<>0,T1044=0),(U1042/U$10),\nIF(AND(U1043<>0,T1044<>0),(T1044-(T1044/T1068))+(U1042/U$10),\nIF(T1068<1,0,(T1044-(T1044/T1068)))))))","v":0},{"$f":"IF(V1068=\"n/a\",0,IF(AND(V1042=0,U1044=0),0,\nIF(AND(V1042<>0,U1044=0),(V1042/V$10),\nIF(AND(V1043<>0,U1044<>0),(U1044-(U1044/U1068))+(V1042/V$10),\nIF(U1068<1,0,(U1044-(U1044/U1068)))))))","v":0},{"$f":"IF(W1068=\"n/a\",0,IF(AND(W1042=0,V1044=0),0,\nIF(AND(W1042<>0,V1044=0),(W1042/W$10),\nIF(AND(W1043<>0,V1044<>0),(V1044-(V1044/V1068))+(W1042/W$10),\nIF(V1068<1,0,(V1044-(V1044/V1068)))))))","v":0}]
[{"$f":"A1044+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C1040/C$10","v":0},{"$f":"IF(C1069=\"n/a\",C1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,C1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,C1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(D1069=\"n/a\",D1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,D1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,D1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(E1069=\"n/a\",E1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,E1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,E1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(F1069=\"n/a\",F1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,F1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,F1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(G1069=\"n/a\",G1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,G1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,G1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(H1069=\"n/a\",H1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,H1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,H1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(I1069=\"n/a\",I1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,I1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,I1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(J1069=\"n/a\",J1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,J1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,J1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(K1069=\"n/a\",K1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,K1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,K1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(L1069=\"n/a\",L1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,L1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,L1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(M1069=\"n/a\",M1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,M1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,M1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(N1069=\"n/a\",N1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,N1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,N1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(O1069=\"n/a\",O1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,O1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,O1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(P1069=\"n/a\",P1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,P1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,P1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(Q1069=\"n/a\",Q1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,Q1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,Q1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(R1069=\"n/a\",R1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,R1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,R1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(S1069=\"n/a\",S1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,S1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,S1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(T1069=\"n/a\",T1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,T1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,T1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(U1069=\"n/a\",U1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,U1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,U1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(V1069=\"n/a\",V1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,V1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,V1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0}]
[{"$f":"A1045+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1046)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D1046,-($A1046+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1070=\"n/a\",D1046,IFERROR(IF((OFFSET($C1046,0,$A1046))<0,\nMIN(0,D1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046)))),\nMAX(0,D1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E1047,-($A1047+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1071=\"n/a\",E1047,IFERROR(IF((OFFSET($C1047,0,$A1047))<0,\nMIN(0,E1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047)))),\nMAX(0,E1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F1048,-($A1048+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1072=\"n/a\",F1048,IFERROR(IF((OFFSET($C1048,0,$A1048))<0,\nMIN(0,F1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048)))),\nMAX(0,F1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G1049,-($A1049+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1073=\"n/a\",G1049,IFERROR(IF((OFFSET($C1049,0,$A1049))<0,\nMIN(0,G1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049)))),\nMAX(0,G1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H1050,-($A1050+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1074=\"n/a\",H1050,IFERROR(IF((OFFSET($C1050,0,$A1050))<0,\nMIN(0,H1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050)))),\nMAX(0,H1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I1051,-($A1051+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1075=\"n/a\",I1051,IFERROR(IF((OFFSET($C1051,0,$A1051))<0,\nMIN(0,I1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051)))),\nMAX(0,I1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J1052,-($A1052+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1076=\"n/a\",J1052,IFERROR(IF((OFFSET($C1052,0,$A1052))<0,\nMIN(0,J1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052)))),\nMAX(0,J1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1053,-($A1053+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1077=\"n/a\",K1053,IFERROR(IF((OFFSET($C1053,0,$A1053))<0,\nMIN(0,K1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053)))),\nMAX(0,K1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1054,-($A1054+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1078=\"n/a\",L1054,IFERROR(IF((OFFSET($C1054,0,$A1054))<0,\nMIN(0,L1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054)))),\nMAX(0,L1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1055,-($A1055+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1079=\"n/a\",M1055,IFERROR(IF((OFFSET($C1055,0,$A1055))<0,\nMIN(0,M1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055)))),\nMAX(0,M1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1056)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1056,-($A1056+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1080=\"n/a\",N1056,IFERROR(IF((OFFSET($C1056,0,$A1056))<0,\nMIN(0,N1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056)))),\nMAX(0,N1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1057,-($A1057+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1081=\"n/a\",O1057,IFERROR(IF((OFFSET($C1057,0,$A1057))<0,\nMIN(0,O1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057)))),\nMAX(0,O1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1058,-($A1058+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1082=\"n/a\",P1058,IFERROR(IF((OFFSET($C1058,0,$A1058))<0,\nMIN(0,P1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058)))),\nMAX(0,P1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1059,-($A1059+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1083=\"n/a\",Q1059,IFERROR(IF((OFFSET($C1059,0,$A1059))<0,\nMIN(0,Q1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059)))),\nMAX(0,Q1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1060,-($A1060+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1084=\"n/a\",R1060,IFERROR(IF((OFFSET($C1060,0,$A1060))<0,\nMIN(0,R1060-(OFFSET($C1060,0,$A1060)/(OFFSET($C1055,-$A1059,$A1060)))),\nMAX(0,R1060-(OFFSET($C1060,0,$A1060)/(OFFSET($C1055,-$A1059,$A1060))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1061,-($A1061+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1085=\"n/a\",S1061,IFERROR(IF((OFFSET($C1061,0,$A1061))<0,\nMIN(0,S1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1056,-$A1060,$A1061)))),\nMAX(0,S1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1056,-$A1060,$A1061))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1062,-($A1062+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1086=\"n/a\",T1062,IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,T1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1057,-$A1061,$A1062)))),\nMAX(0,T1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1057,-$A1061,$A1062))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1063,-($A1063+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1087=\"n/a\",U1063,IFERROR(IF((OFFSET($C1063,0,$A1063))<0,\nMIN(0,U1063-(OFFSET($C1063,0,$A1063)/(OFFSET($C1058,-$A1062,$A1063)))),\nMAX(0,U1063-(OFFSET($C1063,0,$A1063)/(OFFSET($C1058,-$A1062,$A1063))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1064,-($A1064+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1088=\"n/a\",V1064,IFERROR(IF((OFFSET($C1064,0,$A1064))<0,\nMIN(0,V1064-(OFFSET($C1064,0,$A1064)/(OFFSET($C1059,-$A1063,$A1064)))),\nMAX(0,V1064-(OFFSET($C1064,0,$A1064)/(OFFSET($C1059,-$A1063,$A1064))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1065,-($A1065+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1068=\"n/a\",\"n/a\",IF(AND(C1068<1,D1042=0),0,\nIF(D1042=0,C1068-1,\nIF(C1068<1,D1043,\n(((C1068-1)*(C1044-(C1044/(C1068))))+((D1042/D$10)*D1043))/(D1044)))))","v":0},0,0,0,0,{"$f":"IF(H1068=\"n/a\",\"n/a\",IF(AND(H1068<1,I1042=0),0,\nIF(I1042=0,H1068-1,\nIF(H1068<1,I1043,\n(((H1068-1)*(H1044-(H1044/(H1068))))+((I1042/I$10)*I1043))/(I1044)))))","v":0},{"$f":"IF(I1068=\"n/a\",\"n/a\",IF(AND(I1068<1,J1042=0),0,\nIF(J1042=0,I1068-1,\nIF(I1068<1,J1043,\n(((I1068-1)*(I1044-(I1044/(I1068))))+((J1042/J$10)*J1043))/(J1044)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1069,(-$A1045-ROWS(C1041:C1068)),0)","v":0},{"$f":"IF(C1069=\"n/a\",\"n/a\",MAX(0,C1069-1))","v":0},{"$f":"IF(D1069=\"n/a\",\"n/a\",MAX(0,D1069-1))","v":0},{"$f":"IF(E1069=\"n/a\",\"n/a\",MAX(0,E1069-1))","v":0},{"$f":"IF(F1069=\"n/a\",\"n/a\",MAX(0,F1069-1))","v":0},{"$f":"IF(G1069=\"n/a\",\"n/a\",MAX(0,G1069-1))","v":0},{"$f":"IF(H1069=\"n/a\",\"n/a\",MAX(0,H1069-1))","v":0},{"$f":"IF(I1069=\"n/a\",\"n/a\",MAX(0,I1069-1))","v":0},{"$f":"IF(J1069=\"n/a\",\"n/a\",MAX(0,J1069-1))","v":0},{"$f":"IF(K1069=\"n/a\",\"n/a\",MAX(0,K1069-1))","v":0},{"$f":"IF(L1069=\"n/a\",\"n/a\",MAX(0,L1069-1))","v":0},{"$f":"IF(M1069=\"n/a\",\"n/a\",MAX(0,M1069-1))","v":0},{"$f":"IF(N1069=\"n/a\",\"n/a\",MAX(0,N1069-1))","v":0},{"$f":"IF(O1069=\"n/a\",\"n/a\",MAX(0,O1069-1))","v":0},{"$f":"IF(P1069=\"n/a\",\"n/a\",MAX(0,P1069-1))","v":0},{"$f":"IF(Q1069=\"n/a\",\"n/a\",MAX(0,Q1069-1))","v":0},{"$f":"IF(R1069=\"n/a\",\"n/a\",MAX(0,R1069-1))","v":0},{"$f":"IF(S1069=\"n/a\",\"n/a\",MAX(0,S1069-1))","v":0},{"$f":"IF(T1069=\"n/a\",\"n/a\",MAX(0,T1069-1))","v":0},{"$f":"IF(U1069=\"n/a\",\"n/a\",MAX(0,U1069-1))","v":0},{"$f":"IF(V1069=\"n/a\",\"n/a\",MAX(0,V1069-1))","v":0}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D1070,(-$A1046-ROWS(D1042:D1069)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1071,(-$A1047-ROWS(E1043:E1070)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1072,(-$A1048-ROWS(F1044:F1071)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1073,(-$A1049-ROWS(G1045:G1072)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1074,(-$A1050-ROWS(H1046:H1073)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1075,(-$A1051-ROWS(I1047:I1074)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1076,(-$A1052-ROWS(J1048:J1075)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1077,(-$A1053-ROWS(K1049:K1076)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1078,(-$A1054-ROWS(L1050:L1077)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1079,(-$A1055-ROWS(M1051:M1078)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1056)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1080,(-$A1056-ROWS(N1052:N1079)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1081,(-$A1057-ROWS(O1053:O1080)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1082,(-$A1058-ROWS(P1054:P1081)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1083,(-$A1059-ROWS(Q1055:Q1082)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1084,(-$A1060-ROWS(R1056:R1083)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1085,(-$A1061-ROWS(S1057:S1084)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1086,(-$A1062-ROWS(T1058:T1085)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1087,(-$A1063-ROWS(U1059:U1086)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1088,(-$A1064-ROWS(V1060:V1087)),0)","v":0},{"$f":"IF(V1088=\"n/a\",\"n/a\",MAX(0,V1088-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1089,(-$A1065-ROWS(W1061:W1088)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1041<>\"n/a\",C1041<>\"n/a\"),IF(SUM(C1044:C1066)=0,0,IF((SUMPRODUCT(C1044:C1066,C1068:C1090)/SUM(C1044:C1066))<0,1,(SUMPRODUCT(C1044:C1066,C1068:C1090)/SUM(C1044:C1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",D1041<>\"n/a\"),IF(SUM(D1044:D1066)=0,0,IF((SUMPRODUCT(D1044:D1066,D1068:D1090)/SUM(D1044:D1066))<0,1,(SUMPRODUCT(D1044:D1066,D1068:D1090)/SUM(D1044:D1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",E1041<>\"n/a\"),IF(SUM(E1044:E1066)=0,0,IF((SUMPRODUCT(E1044:E1066,E1068:E1090)/SUM(E1044:E1066))<0,1,(SUMPRODUCT(E1044:E1066,E1068:E1090)/SUM(E1044:E1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",F1041<>\"n/a\"),IF(SUM(F1044:F1066)=0,0,IF((SUMPRODUCT(F1044:F1066,F1068:F1090)/SUM(F1044:F1066))<0,1,(SUMPRODUCT(F1044:F1066,F1068:F1090)/SUM(F1044:F1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",G1041<>\"n/a\"),IF(SUM(G1044:G1066)=0,0,IF((SUMPRODUCT(G1044:G1066,G1068:G1090)/SUM(G1044:G1066))<0,1,(SUMPRODUCT(G1044:G1066,G1068:G1090)/SUM(G1044:G1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",H1041<>\"n/a\"),IF(SUM(H1044:H1066)=0,0,IF((SUMPRODUCT(H1044:H1066,H1068:H1090)/SUM(H1044:H1066))<0,1,(SUMPRODUCT(H1044:H1066,H1068:H1090)/SUM(H1044:H1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",I1041<>\"n/a\"),IF(SUM(I1044:I1066)=0,0,IF((SUMPRODUCT(I1044:I1066,I1068:I1090)/SUM(I1044:I1066))<0,1,(SUMPRODUCT(I1044:I1066,I1068:I1090)/SUM(I1044:I1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",J1041<>\"n/a\"),IF(SUM(J1044:J1066)=0,0,IF((SUMPRODUCT(J1044:J1066,J1068:J1090)/SUM(J1044:J1066))<0,1,(SUMPRODUCT(J1044:J1066,J1068:J1090)/SUM(J1044:J1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",K1041<>\"n/a\"),IF(SUM(K1044:K1066)=0,0,IF((SUMPRODUCT(K1044:K1066,K1068:K1090)/SUM(K1044:K1066))<0,1,(SUMPRODUCT(K1044:K1066,K1068:K1090)/SUM(K1044:K1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",L1041<>\"n/a\"),IF(SUM(L1044:L1066)=0,0,IF((SUMPRODUCT(L1044:L1066,L1068:L1090)/SUM(L1044:L1066))<0,1,(SUMPRODUCT(L1044:L1066,L1068:L1090)/SUM(L1044:L1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",M1041<>\"n/a\"),IF(SUM(M1044:M1066)=0,0,IF((SUMPRODUCT(M1044:M1066,M1068:M1090)/SUM(M1044:M1066))<0,1,(SUMPRODUCT(M1044:M1066,M1068:M1090)/SUM(M1044:M1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",N1041<>\"n/a\"),IF(SUM(N1044:N1066)=0,0,IF((SUMPRODUCT(N1044:N1066,N1068:N1090)/SUM(N1044:N1066))<0,1,(SUMPRODUCT(N1044:N1066,N1068:N1090)/SUM(N1044:N1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",O1041<>\"n/a\"),IF(SUM(O1044:O1066)=0,0,IF((SUMPRODUCT(O1044:O1066,O1068:O1090)/SUM(O1044:O1066))<0,1,(SUMPRODUCT(O1044:O1066,O1068:O1090)/SUM(O1044:O1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",P1041<>\"n/a\"),IF(SUM(P1044:P1066)=0,0,IF((SUMPRODUCT(P1044:P1066,P1068:P1090)/SUM(P1044:P1066))<0,1,(SUMPRODUCT(P1044:P1066,P1068:P1090)/SUM(P1044:P1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",Q1041<>\"n/a\"),IF(SUM(Q1044:Q1066)=0,0,IF((SUMPRODUCT(Q1044:Q1066,Q1068:Q1090)/SUM(Q1044:Q1066))<0,1,(SUMPRODUCT(Q1044:Q1066,Q1068:Q1090)/SUM(Q1044:Q1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",R1041<>\"n/a\"),IF(SUM(R1044:R1066)=0,0,IF((SUMPRODUCT(R1044:R1066,R1068:R1090)/SUM(R1044:R1066))<0,1,(SUMPRODUCT(R1044:R1066,R1068:R1090)/SUM(R1044:R1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",S1041<>\"n/a\"),IF(SUM(S1044:S1066)=0,0,IF((SUMPRODUCT(S1044:S1066,S1068:S1090)/SUM(S1044:S1066))<0,1,(SUMPRODUCT(S1044:S1066,S1068:S1090)/SUM(S1044:S1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",T1041<>\"n/a\"),IF(SUM(T1044:T1066)=0,0,IF((SUMPRODUCT(T1044:T1066,T1068:T1090)/SUM(T1044:T1066))<0,1,(SUMPRODUCT(T1044:T1066,T1068:T1090)/SUM(T1044:T1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",U1041<>\"n/a\"),IF(SUM(U1044:U1066)=0,0,IF((SUMPRODUCT(U1044:U1066,U1068:U1090)/SUM(U1044:U1066))<0,1,(SUMPRODUCT(U1044:U1066,U1068:U1090)/SUM(U1044:U1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",V1041<>\"n/a\"),IF(SUM(V1044:V1066)=0,0,IF((SUMPRODUCT(V1044:V1066,V1068:V1090)/SUM(V1044:V1066))<0,1,(SUMPRODUCT(V1044:V1066,V1068:V1090)/SUM(V1044:V1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",W1041<>\"n/a\"),IF(SUM(W1044:W1066)=0,0,IF((SUMPRODUCT(W1044:W1066,W1068:W1090)/SUM(W1044:W1066))<0,1,(SUMPRODUCT(W1044:W1066,W1068:W1090)/SUM(W1044:W1066)))),\"n/a\"))","v":0}]
[]
["Asset Class 21",{"$f":"VLOOKUP($A1093,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Sub-transmission lines and cables"}]
[{"$f":"VALUE(REPLACE(A1093,1,12,\"\"))","v":21},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A1094,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1094,0)-OFFSET('RFM input'!H$134,$A1094,0)-OFFSET('RFM input'!H$198,$A1094,0)","v":38.487334618630982},{"$f":"OFFSET('RFM input'!I$70,$A1094,0)-OFFSET('RFM input'!I$134,$A1094,0)-OFFSET('RFM input'!I$198,$A1094,0)","v":24.382875133879615},{"$f":"OFFSET('RFM input'!J$70,$A1094,0)-OFFSET('RFM input'!J$134,$A1094,0)-OFFSET('RFM input'!J$198,$A1094,0)","v":32.663612241515487},{"$f":"OFFSET('RFM input'!K$70,$A1094,0)-OFFSET('RFM input'!K$134,$A1094,0)-OFFSET('RFM input'!K$198,$A1094,0)","v":22.049743709197003},{"$f":"OFFSET('RFM input'!L$70,$A1094,0)-OFFSET('RFM input'!L$134,$A1094,0)-OFFSET('RFM input'!L$198,$A1094,0)","v":18.602924508898425},{"$f":"OFFSET('RFM input'!M$70,$A1094,0)-OFFSET('RFM input'!M$134,$A1094,0)-OFFSET('RFM input'!M$198,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1094,0)-OFFSET('RFM input'!N$134,$A1094,0)-OFFSET('RFM input'!N$198,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1094,0)-OFFSET('RFM input'!O$134,$A1094,0)-OFFSET('RFM input'!O$198,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1094,0)-OFFSET('RFM input'!P$134,$A1094,0)-OFFSET('RFM input'!P$198,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1094,0)-OFFSET('RFM input'!Q$134,$A1094,0)-OFFSET('RFM input'!Q$198,$A1094,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1094,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":47.418913262000622}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1094,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1094,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D1122=\"n/a\",0,IF(AND(D1096=0,C1098=0),0,\nIF(AND(D1096<>0,C1098=0),(D1096/D$10),\nIF(AND(D1097<>0,C1098<>0),(C1098-(C1098/C1122))+(D1096/D$10),\nIF(C1122<1,0,(C1098-(C1098/C1122)))))))","v":0},{"$f":"IF(E1122=\"n/a\",0,IF(AND(E1096=0,D1098=0),0,\nIF(AND(E1096<>0,D1098=0),(E1096/E$10),\nIF(AND(E1097<>0,D1098<>0),(D1098-(D1098/D1122))+(E1096/E$10),\nIF(D1122<1,0,(D1098-(D1098/D1122)))))))","v":0},{"$f":"IF(F1122=\"n/a\",0,IF(AND(F1096=0,E1098=0),0,\nIF(AND(F1096<>0,E1098=0),(F1096/F$10),\nIF(AND(F1097<>0,E1098<>0),(E1098-(E1098/E1122))+(F1096/F$10),\nIF(E1122<1,0,(E1098-(E1098/E1122)))))))","v":0},{"$f":"IF(G1122=\"n/a\",0,IF(AND(G1096=0,F1098=0),0,\nIF(AND(G1096<>0,F1098=0),(G1096/G$10),\nIF(AND(G1097<>0,F1098<>0),(F1098-(F1098/F1122))+(G1096/G$10),\nIF(F1122<1,0,(F1098-(F1098/F1122)))))))","v":0},{"$f":"IF(H1122=\"n/a\",0,IF(AND(H1096=0,G1098=0),0,\nIF(AND(H1096<>0,G1098=0),(H1096/H$10),\nIF(AND(H1097<>0,G1098<>0),(G1098-(G1098/G1122))+(H1096/H$10),\nIF(G1122<1,0,(G1098-(G1098/G1122)))))))","v":0},{"$f":"IF(I1122=\"n/a\",0,IF(AND(I1096=0,H1098=0),0,\nIF(AND(I1096<>0,H1098=0),(I1096/I$10),\nIF(AND(I1097<>0,H1098<>0),(H1098-(H1098/H1122))+(I1096/I$10),\nIF(H1122<1,0,(H1098-(H1098/H1122)))))))","v":0},{"$f":"IF(J1122=\"n/a\",0,IF(AND(J1096=0,I1098=0),0,\nIF(AND(J1096<>0,I1098=0),(J1096/J$10),\nIF(AND(J1097<>0,I1098<>0),(I1098-(I1098/I1122))+(J1096/J$10),\nIF(I1122<1,0,(I1098-(I1098/I1122)))))))","v":0},{"$f":"IF(K1122=\"n/a\",0,IF(AND(K1096=0,J1098=0),0,\nIF(AND(K1096<>0,J1098=0),(K1096/K$10),\nIF(AND(K1097<>0,J1098<>0),(J1098-(J1098/J1122))+(K1096/K$10),\nIF(J1122<1,0,(J1098-(J1098/J1122)))))))","v":0},{"$f":"IF(L1122=\"n/a\",0,IF(AND(L1096=0,K1098=0),0,\nIF(AND(L1096<>0,K1098=0),(L1096/L$10),\nIF(AND(L1097<>0,K1098<>0),(K1098-(K1098/K1122))+(L1096/L$10),\nIF(K1122<1,0,(K1098-(K1098/K1122)))))))","v":0},{"$f":"IF(M1122=\"n/a\",0,IF(AND(M1096=0,L1098=0),0,\nIF(AND(M1096<>0,L1098=0),(M1096/M$10),\nIF(AND(M1097<>0,L1098<>0),(L1098-(L1098/L1122))+(M1096/M$10),\nIF(L1122<1,0,(L1098-(L1098/L1122)))))))","v":0},{"$f":"IF(N1122=\"n/a\",0,IF(AND(N1096=0,M1098=0),0,\nIF(AND(N1096<>0,M1098=0),(N1096/N$10),\nIF(AND(N1097<>0,M1098<>0),(M1098-(M1098/M1122))+(N1096/N$10),\nIF(M1122<1,0,(M1098-(M1098/M1122)))))))","v":0},{"$f":"IF(O1122=\"n/a\",0,IF(AND(O1096=0,N1098=0),0,\nIF(AND(O1096<>0,N1098=0),(O1096/O$10),\nIF(AND(O1097<>0,N1098<>0),(N1098-(N1098/N1122))+(O1096/O$10),\nIF(N1122<1,0,(N1098-(N1098/N1122)))))))","v":0},{"$f":"IF(P1122=\"n/a\",0,IF(AND(P1096=0,O1098=0),0,\nIF(AND(P1096<>0,O1098=0),(P1096/P$10),\nIF(AND(P1097<>0,O1098<>0),(O1098-(O1098/O1122))+(P1096/P$10),\nIF(O1122<1,0,(O1098-(O1098/O1122)))))))","v":0},{"$f":"IF(Q1122=\"n/a\",0,IF(AND(Q1096=0,P1098=0),0,\nIF(AND(Q1096<>0,P1098=0),(Q1096/Q$10),\nIF(AND(Q1097<>0,P1098<>0),(P1098-(P1098/P1122))+(Q1096/Q$10),\nIF(P1122<1,0,(P1098-(P1098/P1122)))))))","v":0},{"$f":"IF(R1122=\"n/a\",0,IF(AND(R1096=0,Q1098=0),0,\nIF(AND(R1096<>0,Q1098=0),(R1096/R$10),\nIF(AND(R1097<>0,Q1098<>0),(Q1098-(Q1098/Q1122))+(R1096/R$10),\nIF(Q1122<1,0,(Q1098-(Q1098/Q1122)))))))","v":0},{"$f":"IF(S1122=\"n/a\",0,IF(AND(S1096=0,R1098=0),0,\nIF(AND(S1096<>0,R1098=0),(S1096/S$10),\nIF(AND(S1097<>0,R1098<>0),(R1098-(R1098/R1122))+(S1096/S$10),\nIF(R1122<1,0,(R1098-(R1098/R1122)))))))","v":0},{"$f":"IF(T1122=\"n/a\",0,IF(AND(T1096=0,S1098=0),0,\nIF(AND(T1096<>0,S1098=0),(T1096/T$10),\nIF(AND(T1097<>0,S1098<>0),(S1098-(S1098/S1122))+(T1096/T$10),\nIF(S1122<1,0,(S1098-(S1098/S1122)))))))","v":0},{"$f":"IF(U1122=\"n/a\",0,IF(AND(U1096=0,T1098=0),0,\nIF(AND(U1096<>0,T1098=0),(U1096/U$10),\nIF(AND(U1097<>0,T1098<>0),(T1098-(T1098/T1122))+(U1096/U$10),\nIF(T1122<1,0,(T1098-(T1098/T1122)))))))","v":0},{"$f":"IF(V1122=\"n/a\",0,IF(AND(V1096=0,U1098=0),0,\nIF(AND(V1096<>0,U1098=0),(V1096/V$10),\nIF(AND(V1097<>0,U1098<>0),(U1098-(U1098/U1122))+(V1096/V$10),\nIF(U1122<1,0,(U1098-(U1098/U1122)))))))","v":0},{"$f":"IF(W1122=\"n/a\",0,IF(AND(W1096=0,V1098=0),0,\nIF(AND(W1096<>0,V1098=0),(W1096/W$10),\nIF(AND(W1097<>0,V1098<>0),(V1098-(V1098/V1122))+(W1096/W$10),\nIF(V1122<1,0,(V1098-(V1098/V1122)))))))","v":0}]
[{"$f":"A1098+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C1094/C$10","v":0},{"$f":"IF(C1123=\"n/a\",C1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,C1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,C1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(D1123=\"n/a\",D1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,D1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,D1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(E1123=\"n/a\",E1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,E1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,E1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(F1123=\"n/a\",F1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,F1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,F1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(G1123=\"n/a\",G1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,G1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,G1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(H1123=\"n/a\",H1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,H1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,H1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(I1123=\"n/a\",I1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,I1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,I1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(J1123=\"n/a\",J1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,J1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,J1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(K1123=\"n/a\",K1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,K1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,K1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(L1123=\"n/a\",L1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,L1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,L1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(M1123=\"n/a\",M1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,M1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,M1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(N1123=\"n/a\",N1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,N1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,N1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(O1123=\"n/a\",O1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,O1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,O1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(P1123=\"n/a\",P1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,P1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,P1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(Q1123=\"n/a\",Q1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,Q1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,Q1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(R1123=\"n/a\",R1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,R1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,R1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(S1123=\"n/a\",S1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,S1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,S1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(T1123=\"n/a\",T1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,T1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,T1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(U1123=\"n/a\",U1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,U1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,U1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(V1123=\"n/a\",V1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,V1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,V1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0}]
[{"$f":"A1099+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1100)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D1100,-($A1100+5),0)*((1+D$11)^0.5)/D$10)","v":38.826610550849786},{"$f":"IF(D1124=\"n/a\",D1100,IFERROR(IF((OFFSET($C1100,0,$A1100))<0,\nMIN(0,D1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100)))),\nMAX(0,D1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100))))),0))","v":38.007810458651896},37.189010366454006,36.370210274256117,35.551410182058227,34.732610089860337,33.913809997662447,33.095009905464558,32.276209813266668,31.457409721068778,30.638609628870888,29.819809536672999,29.001009444475109,28.182209352277219,27.363409260079329,26.54460916788144,25.72580907568355,24.90700898348566,24.088208891287771,23.269408799089881]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E1101,-($A1101+5),0)*((1+E$11)^0.5)/E$10)","v":23.87863707274256},{"$f":"IF(E1125=\"n/a\",E1101,IFERROR(IF((OFFSET($C1101,0,$A1101))<0,\nMIN(0,E1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101)))),\nMAX(0,E1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101))))),0))","v":23.375069288706527},22.871501504670494,22.367933720634461,21.864365936598428,21.360798152562396,20.857230368526363,20.35366258449033,19.850094800454297,19.346527016418264,18.842959232382231,18.339391448346198,17.835823664310166,17.332255880274133,16.8286880962381,16.325120312202067,15.821552528166032,15.317984744129998,14.814416960093963]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F1102,-($A1102+5),0)*((1+F$11)^0.5)/F$10)","v":31.463649578768283},{"$f":"IF(F1126=\"n/a\",F1102,IFERROR(IF((OFFSET($C1102,0,$A1102))<0,\nMIN(0,F1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102)))),\nMAX(0,F1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102))))),0))","v":30.800124259136343},30.136598939504402,29.473073619872462,28.809548300240522,28.146022980608581,27.482497660976641,26.818972341344701,26.15544702171276,25.49192170208082,24.828396382448879,24.164871062816939,23.501345743184999,22.837820423553058,22.174295103921118,21.510769784289177,20.847244464657237,20.183719145025297]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G1103,-($A1103+5),0)*((1+G$11)^0.5)/G$10)","v":21.032212172678506},{"$f":"IF(G1127=\"n/a\",G1103,IFERROR(IF((OFFSET($C1103,0,$A1103))<0,\nMIN(0,G1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103)))),\nMAX(0,G1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103))))),0))","v":20.588671595177907},20.145131017677308,19.701590440176709,19.25804986267611,18.814509285175511,18.370968707674912,17.927428130174313,17.483887552673714,17.040346975173115,16.596806397672516,16.153265820171917,15.70972524267132,15.266184665170723,14.822644087670126,14.379103510169529,13.935562932668931]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H1104,-($A1104+5),0)*((1+H$11)^0.5)/H$10)","v":17.393466572543932},{"$f":"IF(H1128=\"n/a\",H1104,IFERROR(IF((OFFSET($C1104,0,$A1104))<0,\nMIN(0,H1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104)))),\nMAX(0,H1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104))))),0))","v":17.026662161054343},16.659857749564754,16.293053338075165,15.926248926585577,15.55944451509599,15.192640103606402,14.825835692116815,14.459031280627228,14.09222686913764,13.725422457648053,13.358618046158465,12.991813634668878,12.625009223179291,12.258204811689703,11.891400400200116]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I1105,-($A1105+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1129=\"n/a\",I1105,IFERROR(IF((OFFSET($C1105,0,$A1105))<0,\nMIN(0,I1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105)))),\nMAX(0,I1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J1106,-($A1106+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1130=\"n/a\",J1106,IFERROR(IF((OFFSET($C1106,0,$A1106))<0,\nMIN(0,J1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106)))),\nMAX(0,J1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1107,-($A1107+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1131=\"n/a\",K1107,IFERROR(IF((OFFSET($C1107,0,$A1107))<0,\nMIN(0,K1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107)))),\nMAX(0,K1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1108,-($A1108+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1132=\"n/a\",L1108,IFERROR(IF((OFFSET($C1108,0,$A1108))<0,\nMIN(0,L1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108)))),\nMAX(0,L1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1109,-($A1109+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1133=\"n/a\",M1109,IFERROR(IF((OFFSET($C1109,0,$A1109))<0,\nMIN(0,M1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109)))),\nMAX(0,M1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1110,-($A1110+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1134=\"n/a\",N1110,IFERROR(IF((OFFSET($C1110,0,$A1110))<0,\nMIN(0,N1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110)))),\nMAX(0,N1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1111,-($A1111+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1135=\"n/a\",O1111,IFERROR(IF((OFFSET($C1111,0,$A1111))<0,\nMIN(0,O1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111)))),\nMAX(0,O1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1112,-($A1112+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1136=\"n/a\",P1112,IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,P1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112)))),\nMAX(0,P1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1113,-($A1113+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1137=\"n/a\",Q1113,IFERROR(IF((OFFSET($C1113,0,$A1113))<0,\nMIN(0,Q1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113)))),\nMAX(0,Q1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1114,-($A1114+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1138=\"n/a\",R1114,IFERROR(IF((OFFSET($C1114,0,$A1114))<0,\nMIN(0,R1114-(OFFSET($C1114,0,$A1114)/(OFFSET($C1109,-$A1113,$A1114)))),\nMAX(0,R1114-(OFFSET($C1114,0,$A1114)/(OFFSET($C1109,-$A1113,$A1114))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1115,-($A1115+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1139=\"n/a\",S1115,IFERROR(IF((OFFSET($C1115,0,$A1115))<0,\nMIN(0,S1115-(OFFSET($C1115,0,$A1115)/(OFFSET($C1110,-$A1114,$A1115)))),\nMAX(0,S1115-(OFFSET($C1115,0,$A1115)/(OFFSET($C1110,-$A1114,$A1115))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1116,-($A1116+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1140=\"n/a\",T1116,IFERROR(IF((OFFSET($C1116,0,$A1116))<0,\nMIN(0,T1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1111,-$A1115,$A1116)))),\nMAX(0,T1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1111,-$A1115,$A1116))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1117,-($A1117+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1141=\"n/a\",U1117,IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,U1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1112,-$A1116,$A1117)))),\nMAX(0,U1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1112,-$A1116,$A1117))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1118,-($A1118+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1142=\"n/a\",V1118,IFERROR(IF((OFFSET($C1118,0,$A1118))<0,\nMIN(0,V1118-(OFFSET($C1118,0,$A1118)/(OFFSET($C1113,-$A1117,$A1118)))),\nMAX(0,V1118-(OFFSET($C1118,0,$A1118)/(OFFSET($C1113,-$A1117,$A1118))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1119,-($A1119+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1122=\"n/a\",\"n/a\",IF(AND(C1122<1,D1096=0),0,\nIF(D1096=0,C1122-1,\nIF(C1122<1,D1097,\n(((C1122-1)*(C1098-(C1098/(C1122))))+((D1096/D$10)*D1097))/(D1098)))))","v":0},0,0,0,0,{"$f":"IF(H1122=\"n/a\",\"n/a\",IF(AND(H1122<1,I1096=0),0,\nIF(I1096=0,H1122-1,\nIF(H1122<1,I1097,\n(((H1122-1)*(H1098-(H1098/(H1122))))+((I1096/I$10)*I1097))/(I1098)))))","v":0},{"$f":"IF(I1122=\"n/a\",\"n/a\",IF(AND(I1122<1,J1096=0),0,\nIF(J1096=0,I1122-1,\nIF(I1122<1,J1097,\n(((I1122-1)*(I1098-(I1098/(I1122))))+((J1096/J$10)*J1097))/(J1098)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1123,(-$A1099-ROWS(C1095:C1122)),0)","v":"n/a"},{"$f":"IF(C1123=\"n/a\",\"n/a\",MAX(0,C1123-1))","v":"n/a"},{"$f":"IF(D1123=\"n/a\",\"n/a\",MAX(0,D1123-1))","v":"n/a"},{"$f":"IF(E1123=\"n/a\",\"n/a\",MAX(0,E1123-1))","v":"n/a"},{"$f":"IF(F1123=\"n/a\",\"n/a\",MAX(0,F1123-1))","v":"n/a"},{"$f":"IF(G1123=\"n/a\",\"n/a\",MAX(0,G1123-1))","v":"n/a"},{"$f":"IF(H1123=\"n/a\",\"n/a\",MAX(0,H1123-1))","v":"n/a"},{"$f":"IF(I1123=\"n/a\",\"n/a\",MAX(0,I1123-1))","v":"n/a"},{"$f":"IF(J1123=\"n/a\",\"n/a\",MAX(0,J1123-1))","v":"n/a"},{"$f":"IF(K1123=\"n/a\",\"n/a\",MAX(0,K1123-1))","v":"n/a"},{"$f":"IF(L1123=\"n/a\",\"n/a\",MAX(0,L1123-1))","v":"n/a"},{"$f":"IF(M1123=\"n/a\",\"n/a\",MAX(0,M1123-1))","v":"n/a"},{"$f":"IF(N1123=\"n/a\",\"n/a\",MAX(0,N1123-1))","v":"n/a"},{"$f":"IF(O1123=\"n/a\",\"n/a\",MAX(0,O1123-1))","v":"n/a"},{"$f":"IF(P1123=\"n/a\",\"n/a\",MAX(0,P1123-1))","v":"n/a"},{"$f":"IF(Q1123=\"n/a\",\"n/a\",MAX(0,Q1123-1))","v":"n/a"},{"$f":"IF(R1123=\"n/a\",\"n/a\",MAX(0,R1123-1))","v":"n/a"},{"$f":"IF(S1123=\"n/a\",\"n/a\",MAX(0,S1123-1))","v":"n/a"},{"$f":"IF(T1123=\"n/a\",\"n/a\",MAX(0,T1123-1))","v":"n/a"},{"$f":"IF(U1123=\"n/a\",\"n/a\",MAX(0,U1123-1))","v":"n/a"},{"$f":"IF(V1123=\"n/a\",\"n/a\",MAX(0,V1123-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D1124,(-$A1100-ROWS(D1096:D1123)),0)","v":47.418913262000622},46.418913262000622,45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622,34.418913262000622,33.418913262000622,32.418913262000622,31.418913262000622,30.418913262000622,29.418913262000622,28.418913262000622]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1125,(-$A1101-ROWS(E1097:E1124)),0)","v":47.418913262000622},46.418913262000622,45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622,34.418913262000622,33.418913262000622,32.418913262000622,31.418913262000622,30.418913262000622,29.418913262000622]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1126,(-$A1102-ROWS(F1098:F1125)),0)","v":47.418913262000622},46.418913262000622,45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622,34.418913262000622,33.418913262000622,32.418913262000622,31.418913262000622,30.418913262000622]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1127,(-$A1103-ROWS(G1099:G1126)),0)","v":47.418913262000622},46.418913262000622,45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622,34.418913262000622,33.418913262000622,32.418913262000622,31.418913262000622]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1128,(-$A1104-ROWS(H1100:H1127)),0)","v":47.418913262000622},46.418913262000622,45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622,34.418913262000622,33.418913262000622,32.418913262000622]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1129,(-$A1105-ROWS(I1101:I1128)),0)","v":47.418913262000622},46.418913262000622,45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622,34.418913262000622,33.418913262000622]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1130,(-$A1106-ROWS(J1102:J1129)),0)","v":47.418913262000622},46.418913262000622,45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622,34.418913262000622]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1131,(-$A1107-ROWS(K1103:K1130)),0)","v":47.418913262000622},46.418913262000622,45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1132,(-$A1108-ROWS(L1104:L1131)),0)","v":47.418913262000622},46.418913262000622,45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1133,(-$A1109-ROWS(M1105:M1132)),0)","v":47.418913262000622},46.418913262000622,45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1134,(-$A1110-ROWS(N1106:N1133)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1135,(-$A1111-ROWS(O1107:O1134)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1136,(-$A1112-ROWS(P1108:P1135)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1137,(-$A1113-ROWS(Q1109:Q1136)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1138,(-$A1114-ROWS(R1110:R1137)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1139,(-$A1115-ROWS(S1111:S1138)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1140,(-$A1116-ROWS(T1112:T1139)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1141,(-$A1117-ROWS(U1113:U1140)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1142,(-$A1118-ROWS(V1114:V1141)),0)","v":0},{"$f":"IF(V1142=\"n/a\",\"n/a\",MAX(0,V1142-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1143,(-$A1119-ROWS(W1115:W1142)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1095<>\"n/a\",C1095<>\"n/a\"),IF(SUM(C1098:C1120)=0,0,IF((SUMPRODUCT(C1098:C1120,C1122:C1144)/SUM(C1098:C1120))<0,1,(SUMPRODUCT(C1098:C1120,C1122:C1144)/SUM(C1098:C1120)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1095<>\"n/a\",D1095<>\"n/a\"),IF(SUM(D1098:D1120)=0,0,IF((SUMPRODUCT(D1098:D1120,D1122:D1144)/SUM(D1098:D1120))<0,1,(SUMPRODUCT(D1098:D1120,D1122:D1144)/SUM(D1098:D1120)))),\"n/a\"))","v":47.418913262000622},{"$f":"(IF(OR($C1095<>\"n/a\",E1095<>\"n/a\"),IF(SUM(E1098:E1120)=0,0,IF((SUMPRODUCT(E1098:E1120,E1122:E1144)/SUM(E1098:E1120))<0,1,(SUMPRODUCT(E1098:E1120,E1122:E1144)/SUM(E1098:E1120)))),\"n/a\"))","v":46.804759243233086},{"$f":"(IF(OR($C1095<>\"n/a\",F1095<>\"n/a\"),IF(SUM(F1098:F1120)=0,0,IF((SUMPRODUCT(F1098:F1120,F1122:F1144)/SUM(F1098:F1120))<0,1,(SUMPRODUCT(F1098:F1120,F1122:F1144)/SUM(F1098:F1120)))),\"n/a\"))","v":46.356699830947335},{"$f":"(IF(OR($C1095<>\"n/a\",G1095<>\"n/a\"),IF(SUM(G1098:G1120)=0,0,IF((SUMPRODUCT(G1098:G1120,G1122:G1144)/SUM(G1098:G1120))<0,1,(SUMPRODUCT(G1098:G1120,G1122:G1144)/SUM(G1098:G1120)))),\"n/a\"))","v":45.747471902998349},{"$f":"(IF(OR($C1095<>\"n/a\",H1095<>\"n/a\"),IF(SUM(H1098:H1120)=0,0,IF((SUMPRODUCT(H1098:H1120,H1122:H1144)/SUM(H1098:H1120))<0,1,(SUMPRODUCT(H1098:H1120,H1122:H1144)/SUM(H1098:H1120)))),\"n/a\"))","v":45.116662156309104},{"$f":"(IF(OR($C1095<>\"n/a\",I1095<>\"n/a\"),IF(SUM(I1098:I1120)=0,0,IF((SUMPRODUCT(I1098:I1120,I1122:I1144)/SUM(I1098:I1120))<0,1,(SUMPRODUCT(I1098:I1120,I1122:I1144)/SUM(I1098:I1120)))),\"n/a\"))","v":44.117626540499394},{"$f":"(IF(OR($C1095<>\"n/a\",J1095<>\"n/a\"),IF(SUM(J1098:J1120)=0,0,IF((SUMPRODUCT(J1098:J1120,J1122:J1144)/SUM(J1098:J1120))<0,1,(SUMPRODUCT(J1098:J1120,J1122:J1144)/SUM(J1098:J1120)))),\"n/a\"))","v":43.118635702544474},{"$f":"(IF(OR($C1095<>\"n/a\",K1095<>\"n/a\"),IF(SUM(K1098:K1120)=0,0,IF((SUMPRODUCT(K1098:K1120,K1122:K1144)/SUM(K1098:K1120))<0,1,(SUMPRODUCT(K1098:K1120,K1122:K1144)/SUM(K1098:K1120)))),\"n/a\"))","v":42.119692835225194},{"$f":"(IF(OR($C1095<>\"n/a\",L1095<>\"n/a\"),IF(SUM(L1098:L1120)=0,0,IF((SUMPRODUCT(L1098:L1120,L1122:L1144)/SUM(L1098:L1120))<0,1,(SUMPRODUCT(L1098:L1120,L1122:L1144)/SUM(L1098:L1120)))),\"n/a\"))","v":41.120801442250801},{"$f":"(IF(OR($C1095<>\"n/a\",M1095<>\"n/a\"),IF(SUM(M1098:M1120)=0,0,IF((SUMPRODUCT(M1098:M1120,M1122:M1144)/SUM(M1098:M1120))<0,1,(SUMPRODUCT(M1098:M1120,M1122:M1144)/SUM(M1098:M1120)))),\"n/a\"))","v":40.121965377053129},{"$f":"(IF(OR($C1095<>\"n/a\",N1095<>\"n/a\"),IF(SUM(N1098:N1120)=0,0,IF((SUMPRODUCT(N1098:N1120,N1122:N1144)/SUM(N1098:N1120))<0,1,(SUMPRODUCT(N1098:N1120,N1122:N1144)/SUM(N1098:N1120)))),\"n/a\"))","v":39.123188887537665},{"$f":"(IF(OR($C1095<>\"n/a\",O1095<>\"n/a\"),IF(SUM(O1098:O1120)=0,0,IF((SUMPRODUCT(O1098:O1120,O1122:O1144)/SUM(O1098:O1120))<0,1,(SUMPRODUCT(O1098:O1120,O1122:O1144)/SUM(O1098:O1120)))),\"n/a\"))","v":38.124476667887002},{"$f":"(IF(OR($C1095<>\"n/a\",P1095<>\"n/a\"),IF(SUM(P1098:P1120)=0,0,IF((SUMPRODUCT(P1098:P1120,P1122:P1144)/SUM(P1098:P1120))<0,1,(SUMPRODUCT(P1098:P1120,P1122:P1144)/SUM(P1098:P1120)))),\"n/a\"))","v":37.125833918747759},{"$f":"(IF(OR($C1095<>\"n/a\",Q1095<>\"n/a\"),IF(SUM(Q1098:Q1120)=0,0,IF((SUMPRODUCT(Q1098:Q1120,Q1122:Q1144)/SUM(Q1098:Q1120))<0,1,(SUMPRODUCT(Q1098:Q1120,Q1122:Q1144)/SUM(Q1098:Q1120)))),\"n/a\"))","v":36.127266417428338},{"$f":"(IF(OR($C1095<>\"n/a\",R1095<>\"n/a\"),IF(SUM(R1098:R1120)=0,0,IF((SUMPRODUCT(R1098:R1120,R1122:R1144)/SUM(R1098:R1120))<0,1,(SUMPRODUCT(R1098:R1120,R1122:R1144)/SUM(R1098:R1120)))),\"n/a\"))","v":35.128780600104932},{"$f":"(IF(OR($C1095<>\"n/a\",S1095<>\"n/a\"),IF(SUM(S1098:S1120)=0,0,IF((SUMPRODUCT(S1098:S1120,S1122:S1144)/SUM(S1098:S1120))<0,1,(SUMPRODUCT(S1098:S1120,S1122:S1144)/SUM(S1098:S1120)))),\"n/a\"))","v":34.130383658503042},{"$f":"(IF(OR($C1095<>\"n/a\",T1095<>\"n/a\"),IF(SUM(T1098:T1120)=0,0,IF((SUMPRODUCT(T1098:T1120,T1122:T1144)/SUM(T1098:T1120))<0,1,(SUMPRODUCT(T1098:T1120,T1122:T1144)/SUM(T1098:T1120)))),\"n/a\"))","v":33.132083654117885},{"$f":"(IF(OR($C1095<>\"n/a\",U1095<>\"n/a\"),IF(SUM(U1098:U1120)=0,0,IF((SUMPRODUCT(U1098:U1120,U1122:U1144)/SUM(U1098:U1120))<0,1,(SUMPRODUCT(U1098:U1120,U1122:U1144)/SUM(U1098:U1120)))),\"n/a\"))","v":32.133889653801695},{"$f":"(IF(OR($C1095<>\"n/a\",V1095<>\"n/a\"),IF(SUM(V1098:V1120)=0,0,IF((SUMPRODUCT(V1098:V1120,V1122:V1144)/SUM(V1098:V1120))<0,1,(SUMPRODUCT(V1098:V1120,V1122:V1144)/SUM(V1098:V1120)))),\"n/a\"))","v":31.135811891531247},{"$f":"(IF(OR($C1095<>\"n/a\",W1095<>\"n/a\"),IF(SUM(W1098:W1120)=0,0,IF((SUMPRODUCT(W1098:W1120,W1122:W1144)/SUM(W1098:W1120))<0,1,(SUMPRODUCT(W1098:W1120,W1122:W1144)/SUM(W1098:W1120)))),\"n/a\"))","v":30.13786196244877}]
[]
["Asset Class 22",{"$f":"VLOOKUP($A1147,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Distribution lines and cables"}]
[{"$f":"VALUE(REPLACE(A1147,1,12,\"\"))","v":22},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A1148,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1148,0)-OFFSET('RFM input'!H$134,$A1148,0)-OFFSET('RFM input'!H$198,$A1148,0)","v":86.158902898693071},{"$f":"OFFSET('RFM input'!I$70,$A1148,0)-OFFSET('RFM input'!I$134,$A1148,0)-OFFSET('RFM input'!I$198,$A1148,0)","v":46.197106725647686},{"$f":"OFFSET('RFM input'!J$70,$A1148,0)-OFFSET('RFM input'!J$134,$A1148,0)-OFFSET('RFM input'!J$198,$A1148,0)","v":50.792377353477754},{"$f":"OFFSET('RFM input'!K$70,$A1148,0)-OFFSET('RFM input'!K$134,$A1148,0)-OFFSET('RFM input'!K$198,$A1148,0)","v":56.001399527779334},{"$f":"OFFSET('RFM input'!L$70,$A1148,0)-OFFSET('RFM input'!L$134,$A1148,0)-OFFSET('RFM input'!L$198,$A1148,0)","v":132.01936717919699},{"$f":"OFFSET('RFM input'!M$70,$A1148,0)-OFFSET('RFM input'!M$134,$A1148,0)-OFFSET('RFM input'!M$198,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1148,0)-OFFSET('RFM input'!N$134,$A1148,0)-OFFSET('RFM input'!N$198,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1148,0)-OFFSET('RFM input'!O$134,$A1148,0)-OFFSET('RFM input'!O$198,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1148,0)-OFFSET('RFM input'!P$134,$A1148,0)-OFFSET('RFM input'!P$198,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1148,0)-OFFSET('RFM input'!Q$134,$A1148,0)-OFFSET('RFM input'!Q$198,$A1148,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1148,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":50.6142916246976}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1148,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1148,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D1176=\"n/a\",0,IF(AND(D1150=0,C1152=0),0,\nIF(AND(D1150<>0,C1152=0),(D1150/D$10),\nIF(AND(D1151<>0,C1152<>0),(C1152-(C1152/C1176))+(D1150/D$10),\nIF(C1176<1,0,(C1152-(C1152/C1176)))))))","v":0},{"$f":"IF(E1176=\"n/a\",0,IF(AND(E1150=0,D1152=0),0,\nIF(AND(E1150<>0,D1152=0),(E1150/E$10),\nIF(AND(E1151<>0,D1152<>0),(D1152-(D1152/D1176))+(E1150/E$10),\nIF(D1176<1,0,(D1152-(D1152/D1176)))))))","v":0},{"$f":"IF(F1176=\"n/a\",0,IF(AND(F1150=0,E1152=0),0,\nIF(AND(F1150<>0,E1152=0),(F1150/F$10),\nIF(AND(F1151<>0,E1152<>0),(E1152-(E1152/E1176))+(F1150/F$10),\nIF(E1176<1,0,(E1152-(E1152/E1176)))))))","v":0},{"$f":"IF(G1176=\"n/a\",0,IF(AND(G1150=0,F1152=0),0,\nIF(AND(G1150<>0,F1152=0),(G1150/G$10),\nIF(AND(G1151<>0,F1152<>0),(F1152-(F1152/F1176))+(G1150/G$10),\nIF(F1176<1,0,(F1152-(F1152/F1176)))))))","v":0},{"$f":"IF(H1176=\"n/a\",0,IF(AND(H1150=0,G1152=0),0,\nIF(AND(H1150<>0,G1152=0),(H1150/H$10),\nIF(AND(H1151<>0,G1152<>0),(G1152-(G1152/G1176))+(H1150/H$10),\nIF(G1176<1,0,(G1152-(G1152/G1176)))))))","v":0},{"$f":"IF(I1176=\"n/a\",0,IF(AND(I1150=0,H1152=0),0,\nIF(AND(I1150<>0,H1152=0),(I1150/I$10),\nIF(AND(I1151<>0,H1152<>0),(H1152-(H1152/H1176))+(I1150/I$10),\nIF(H1176<1,0,(H1152-(H1152/H1176)))))))","v":0},{"$f":"IF(J1176=\"n/a\",0,IF(AND(J1150=0,I1152=0),0,\nIF(AND(J1150<>0,I1152=0),(J1150/J$10),\nIF(AND(J1151<>0,I1152<>0),(I1152-(I1152/I1176))+(J1150/J$10),\nIF(I1176<1,0,(I1152-(I1152/I1176)))))))","v":0},{"$f":"IF(K1176=\"n/a\",0,IF(AND(K1150=0,J1152=0),0,\nIF(AND(K1150<>0,J1152=0),(K1150/K$10),\nIF(AND(K1151<>0,J1152<>0),(J1152-(J1152/J1176))+(K1150/K$10),\nIF(J1176<1,0,(J1152-(J1152/J1176)))))))","v":0},{"$f":"IF(L1176=\"n/a\",0,IF(AND(L1150=0,K1152=0),0,\nIF(AND(L1150<>0,K1152=0),(L1150/L$10),\nIF(AND(L1151<>0,K1152<>0),(K1152-(K1152/K1176))+(L1150/L$10),\nIF(K1176<1,0,(K1152-(K1152/K1176)))))))","v":0},{"$f":"IF(M1176=\"n/a\",0,IF(AND(M1150=0,L1152=0),0,\nIF(AND(M1150<>0,L1152=0),(M1150/M$10),\nIF(AND(M1151<>0,L1152<>0),(L1152-(L1152/L1176))+(M1150/M$10),\nIF(L1176<1,0,(L1152-(L1152/L1176)))))))","v":0},{"$f":"IF(N1176=\"n/a\",0,IF(AND(N1150=0,M1152=0),0,\nIF(AND(N1150<>0,M1152=0),(N1150/N$10),\nIF(AND(N1151<>0,M1152<>0),(M1152-(M1152/M1176))+(N1150/N$10),\nIF(M1176<1,0,(M1152-(M1152/M1176)))))))","v":0},{"$f":"IF(O1176=\"n/a\",0,IF(AND(O1150=0,N1152=0),0,\nIF(AND(O1150<>0,N1152=0),(O1150/O$10),\nIF(AND(O1151<>0,N1152<>0),(N1152-(N1152/N1176))+(O1150/O$10),\nIF(N1176<1,0,(N1152-(N1152/N1176)))))))","v":0},{"$f":"IF(P1176=\"n/a\",0,IF(AND(P1150=0,O1152=0),0,\nIF(AND(P1150<>0,O1152=0),(P1150/P$10),\nIF(AND(P1151<>0,O1152<>0),(O1152-(O1152/O1176))+(P1150/P$10),\nIF(O1176<1,0,(O1152-(O1152/O1176)))))))","v":0},{"$f":"IF(Q1176=\"n/a\",0,IF(AND(Q1150=0,P1152=0),0,\nIF(AND(Q1150<>0,P1152=0),(Q1150/Q$10),\nIF(AND(Q1151<>0,P1152<>0),(P1152-(P1152/P1176))+(Q1150/Q$10),\nIF(P1176<1,0,(P1152-(P1152/P1176)))))))","v":0},{"$f":"IF(R1176=\"n/a\",0,IF(AND(R1150=0,Q1152=0),0,\nIF(AND(R1150<>0,Q1152=0),(R1150/R$10),\nIF(AND(R1151<>0,Q1152<>0),(Q1152-(Q1152/Q1176))+(R1150/R$10),\nIF(Q1176<1,0,(Q1152-(Q1152/Q1176)))))))","v":0},{"$f":"IF(S1176=\"n/a\",0,IF(AND(S1150=0,R1152=0),0,\nIF(AND(S1150<>0,R1152=0),(S1150/S$10),\nIF(AND(S1151<>0,R1152<>0),(R1152-(R1152/R1176))+(S1150/S$10),\nIF(R1176<1,0,(R1152-(R1152/R1176)))))))","v":0},{"$f":"IF(T1176=\"n/a\",0,IF(AND(T1150=0,S1152=0),0,\nIF(AND(T1150<>0,S1152=0),(T1150/T$10),\nIF(AND(T1151<>0,S1152<>0),(S1152-(S1152/S1176))+(T1150/T$10),\nIF(S1176<1,0,(S1152-(S1152/S1176)))))))","v":0},{"$f":"IF(U1176=\"n/a\",0,IF(AND(U1150=0,T1152=0),0,\nIF(AND(U1150<>0,T1152=0),(U1150/U$10),\nIF(AND(U1151<>0,T1152<>0),(T1152-(T1152/T1176))+(U1150/U$10),\nIF(T1176<1,0,(T1152-(T1152/T1176)))))))","v":0},{"$f":"IF(V1176=\"n/a\",0,IF(AND(V1150=0,U1152=0),0,\nIF(AND(V1150<>0,U1152=0),(V1150/V$10),\nIF(AND(V1151<>0,U1152<>0),(U1152-(U1152/U1176))+(V1150/V$10),\nIF(U1176<1,0,(U1152-(U1152/U1176)))))))","v":0},{"$f":"IF(W1176=\"n/a\",0,IF(AND(W1150=0,V1152=0),0,\nIF(AND(W1150<>0,V1152=0),(W1150/W$10),\nIF(AND(W1151<>0,V1152<>0),(V1152-(V1152/V1176))+(W1150/W$10),\nIF(V1176<1,0,(V1152-(V1152/V1176)))))))","v":0}]
[{"$f":"A1152+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C1148/C$10","v":0},{"$f":"IF(C1177=\"n/a\",C1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,C1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,C1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(D1177=\"n/a\",D1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,D1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,D1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(E1177=\"n/a\",E1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,E1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,E1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(F1177=\"n/a\",F1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,F1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,F1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(G1177=\"n/a\",G1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,G1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,G1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(H1177=\"n/a\",H1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,H1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,H1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(I1177=\"n/a\",I1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,I1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,I1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(J1177=\"n/a\",J1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,J1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,J1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(K1177=\"n/a\",K1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,K1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,K1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(L1177=\"n/a\",L1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,L1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,L1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(M1177=\"n/a\",M1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,M1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,M1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(N1177=\"n/a\",N1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,N1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,N1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(O1177=\"n/a\",O1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,O1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,O1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(P1177=\"n/a\",P1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,P1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,P1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(Q1177=\"n/a\",Q1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,Q1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,Q1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(R1177=\"n/a\",R1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,R1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,R1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(S1177=\"n/a\",S1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,S1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,S1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(T1177=\"n/a\",T1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,T1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,T1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(U1177=\"n/a\",U1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,U1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,U1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(V1177=\"n/a\",V1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,V1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,V1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0}]
[{"$f":"A1153+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1154)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D1154,-($A1154+5),0)*((1+D$11)^0.5)/D$10)","v":86.918416187663539},{"$f":"IF(D1178=\"n/a\",D1154,IFERROR(IF((OFFSET($C1154,0,$A1154))<0,\nMIN(0,D1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154)))),\nMAX(0,D1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154))))),0))","v":85.201145958295143},83.483875728926748,81.766605499558352,80.049335270189957,78.332065040821561,76.614794811453166,74.89752458208477,73.180254352716375,71.462984123347979,69.745713893979584,68.028443664611189,66.311173435242793,64.593903205874398,62.876632976505995,61.159362747137592,59.44209251776919,57.724822288400787,56.007552059032385,54.290281829663982]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E1155,-($A1155+5),0)*((1+E$11)^0.5)/E$10)","v":45.241750173248533},{"$f":"IF(E1179=\"n/a\",E1155,IFERROR(IF((OFFSET($C1155,0,$A1155))<0,\nMIN(0,E1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155)))),\nMAX(0,E1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155))))),0))","v":44.347896901356201},43.454043629463868,42.560190357571535,41.666337085679203,40.77248381378687,39.878630541894537,38.984777270002205,38.090923998109872,37.19707072621754,36.303217454325207,35.409364182432874,34.515510910540542,33.621657638648209,32.727804366755876,31.833951094863547,30.940097822971218,30.046244551078889,29.15239127918656]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F1156,-($A1156+5),0)*((1+F$11)^0.5)/F$10)","v":48.926418502212861},{"$f":"IF(F1180=\"n/a\",F1156,IFERROR(IF((OFFSET($C1156,0,$A1156))<0,\nMIN(0,F1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156)))),\nMAX(0,F1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156))))),0))","v":47.959766259700018},46.993114017187175,46.026461774674331,45.059809532161488,44.093157289648644,43.126505047135801,42.159852804622957,41.193200562110114,40.226548319597271,39.259896077084427,38.293243834571584,37.32659159205874,36.359939349545897,35.393287107033053,34.42663486452021,33.459982622007367,32.493330379494523]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G1157,-($A1157+5),0)*((1+G$11)^0.5)/G$10)","v":53.417097829754624},{"$f":"IF(G1181=\"n/a\",G1157,IFERROR(IF((OFFSET($C1157,0,$A1157))<0,\nMIN(0,G1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157)))),\nMAX(0,G1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157))))),0))","v":52.361722043290207},51.30634625682579,50.250970470361374,49.195594683896957,48.14021889743254,47.084843110968123,46.029467324503706,44.974091538039289,43.918715751574872,42.863339965110455,41.807964178646039,40.752588392181622,39.697212605717205,38.641836819252788,37.586461032788371,36.531085246323954]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H1158,-($A1158+5),0)*((1+H$11)^0.5)/H$10)","v":123.43620750927514},{"$f":"IF(H1182=\"n/a\",H1158,IFERROR(IF((OFFSET($C1158,0,$A1158))<0,\nMIN(0,H1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158)))),\nMAX(0,H1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158))))),0))","v":120.99744557964964},118.55868365002414,116.11992172039864,113.68115979077314,111.24239786114764,108.80363593152214,106.36487400189664,103.92611207227114,101.48735014264564,99.048588213020139,96.609826283394639,94.17106435376914,91.73230242414364,89.29354049451814,86.854778564892641]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I1159,-($A1159+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1183=\"n/a\",I1159,IFERROR(IF((OFFSET($C1159,0,$A1159))<0,\nMIN(0,I1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159)))),\nMAX(0,I1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J1160,-($A1160+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1184=\"n/a\",J1160,IFERROR(IF((OFFSET($C1160,0,$A1160))<0,\nMIN(0,J1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160)))),\nMAX(0,J1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1161,-($A1161+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1185=\"n/a\",K1161,IFERROR(IF((OFFSET($C1161,0,$A1161))<0,\nMIN(0,K1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161)))),\nMAX(0,K1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1162,-($A1162+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1186=\"n/a\",L1162,IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,L1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162)))),\nMAX(0,L1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1163,-($A1163+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1187=\"n/a\",M1163,IFERROR(IF((OFFSET($C1163,0,$A1163))<0,\nMIN(0,M1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163)))),\nMAX(0,M1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1164,-($A1164+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1188=\"n/a\",N1164,IFERROR(IF((OFFSET($C1164,0,$A1164))<0,\nMIN(0,N1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164)))),\nMAX(0,N1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1165,-($A1165+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1189=\"n/a\",O1165,IFERROR(IF((OFFSET($C1165,0,$A1165))<0,\nMIN(0,O1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165)))),\nMAX(0,O1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1166,-($A1166+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1190=\"n/a\",P1166,IFERROR(IF((OFFSET($C1166,0,$A1166))<0,\nMIN(0,P1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166)))),\nMAX(0,P1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1167,-($A1167+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1191=\"n/a\",Q1167,IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,Q1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167)))),\nMAX(0,Q1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1168,-($A1168+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1192=\"n/a\",R1168,IFERROR(IF((OFFSET($C1168,0,$A1168))<0,\nMIN(0,R1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1163,-$A1167,$A1168)))),\nMAX(0,R1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1163,-$A1167,$A1168))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1169,-($A1169+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1193=\"n/a\",S1169,IFERROR(IF((OFFSET($C1169,0,$A1169))<0,\nMIN(0,S1169-(OFFSET($C1169,0,$A1169)/(OFFSET($C1164,-$A1168,$A1169)))),\nMAX(0,S1169-(OFFSET($C1169,0,$A1169)/(OFFSET($C1164,-$A1168,$A1169))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1170,-($A1170+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1194=\"n/a\",T1170,IFERROR(IF((OFFSET($C1170,0,$A1170))<0,\nMIN(0,T1170-(OFFSET($C1170,0,$A1170)/(OFFSET($C1165,-$A1169,$A1170)))),\nMAX(0,T1170-(OFFSET($C1170,0,$A1170)/(OFFSET($C1165,-$A1169,$A1170))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1171,-($A1171+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1195=\"n/a\",U1171,IFERROR(IF((OFFSET($C1171,0,$A1171))<0,\nMIN(0,U1171-(OFFSET($C1171,0,$A1171)/(OFFSET($C1166,-$A1170,$A1171)))),\nMAX(0,U1171-(OFFSET($C1171,0,$A1171)/(OFFSET($C1166,-$A1170,$A1171))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1172,-($A1172+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1196=\"n/a\",V1172,IFERROR(IF((OFFSET($C1172,0,$A1172))<0,\nMIN(0,V1172-(OFFSET($C1172,0,$A1172)/(OFFSET($C1167,-$A1171,$A1172)))),\nMAX(0,V1172-(OFFSET($C1172,0,$A1172)/(OFFSET($C1167,-$A1171,$A1172))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1173,-($A1173+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1176=\"n/a\",\"n/a\",IF(AND(C1176<1,D1150=0),0,\nIF(D1150=0,C1176-1,\nIF(C1176<1,D1151,\n(((C1176-1)*(C1152-(C1152/(C1176))))+((D1150/D$10)*D1151))/(D1152)))))","v":0},0,0,0,0,{"$f":"IF(H1176=\"n/a\",\"n/a\",IF(AND(H1176<1,I1150=0),0,\nIF(I1150=0,H1176-1,\nIF(H1176<1,I1151,\n(((H1176-1)*(H1152-(H1152/(H1176))))+((I1150/I$10)*I1151))/(I1152)))))","v":0},{"$f":"IF(I1176=\"n/a\",\"n/a\",IF(AND(I1176<1,J1150=0),0,\nIF(J1150=0,I1176-1,\nIF(I1176<1,J1151,\n(((I1176-1)*(I1152-(I1152/(I1176))))+((J1150/J$10)*J1151))/(J1152)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1177,(-$A1153-ROWS(C1149:C1176)),0)","v":"n/a"},{"$f":"IF(C1177=\"n/a\",\"n/a\",MAX(0,C1177-1))","v":"n/a"},{"$f":"IF(D1177=\"n/a\",\"n/a\",MAX(0,D1177-1))","v":"n/a"},{"$f":"IF(E1177=\"n/a\",\"n/a\",MAX(0,E1177-1))","v":"n/a"},{"$f":"IF(F1177=\"n/a\",\"n/a\",MAX(0,F1177-1))","v":"n/a"},{"$f":"IF(G1177=\"n/a\",\"n/a\",MAX(0,G1177-1))","v":"n/a"},{"$f":"IF(H1177=\"n/a\",\"n/a\",MAX(0,H1177-1))","v":"n/a"},{"$f":"IF(I1177=\"n/a\",\"n/a\",MAX(0,I1177-1))","v":"n/a"},{"$f":"IF(J1177=\"n/a\",\"n/a\",MAX(0,J1177-1))","v":"n/a"},{"$f":"IF(K1177=\"n/a\",\"n/a\",MAX(0,K1177-1))","v":"n/a"},{"$f":"IF(L1177=\"n/a\",\"n/a\",MAX(0,L1177-1))","v":"n/a"},{"$f":"IF(M1177=\"n/a\",\"n/a\",MAX(0,M1177-1))","v":"n/a"},{"$f":"IF(N1177=\"n/a\",\"n/a\",MAX(0,N1177-1))","v":"n/a"},{"$f":"IF(O1177=\"n/a\",\"n/a\",MAX(0,O1177-1))","v":"n/a"},{"$f":"IF(P1177=\"n/a\",\"n/a\",MAX(0,P1177-1))","v":"n/a"},{"$f":"IF(Q1177=\"n/a\",\"n/a\",MAX(0,Q1177-1))","v":"n/a"},{"$f":"IF(R1177=\"n/a\",\"n/a\",MAX(0,R1177-1))","v":"n/a"},{"$f":"IF(S1177=\"n/a\",\"n/a\",MAX(0,S1177-1))","v":"n/a"},{"$f":"IF(T1177=\"n/a\",\"n/a\",MAX(0,T1177-1))","v":"n/a"},{"$f":"IF(U1177=\"n/a\",\"n/a\",MAX(0,U1177-1))","v":"n/a"},{"$f":"IF(V1177=\"n/a\",\"n/a\",MAX(0,V1177-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1154)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D1178,(-$A1154-ROWS(D1150:D1177)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976,37.6142916246976,36.6142916246976,35.6142916246976,34.6142916246976,33.6142916246976,32.6142916246976,31.6142916246976]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1179,(-$A1155-ROWS(E1151:E1178)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976,37.6142916246976,36.6142916246976,35.6142916246976,34.6142916246976,33.6142916246976,32.6142916246976]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1180,(-$A1156-ROWS(F1152:F1179)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976,37.6142916246976,36.6142916246976,35.6142916246976,34.6142916246976,33.6142916246976]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1181,(-$A1157-ROWS(G1153:G1180)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976,37.6142916246976,36.6142916246976,35.6142916246976,34.6142916246976]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1182,(-$A1158-ROWS(H1154:H1181)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976,37.6142916246976,36.6142916246976,35.6142916246976]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1183,(-$A1159-ROWS(I1155:I1182)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976,37.6142916246976,36.6142916246976]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1184,(-$A1160-ROWS(J1156:J1183)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976,37.6142916246976]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1185,(-$A1161-ROWS(K1157:K1184)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1186,(-$A1162-ROWS(L1158:L1185)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1187,(-$A1163-ROWS(M1159:M1186)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1188,(-$A1164-ROWS(N1160:N1187)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1189,(-$A1165-ROWS(O1161:O1188)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1190,(-$A1166-ROWS(P1162:P1189)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1191,(-$A1167-ROWS(Q1163:Q1190)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1192,(-$A1168-ROWS(R1164:R1191)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1193,(-$A1169-ROWS(S1165:S1192)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1194,(-$A1170-ROWS(T1166:T1193)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1195,(-$A1171-ROWS(U1167:U1194)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1196,(-$A1172-ROWS(V1168:V1195)),0)","v":0},{"$f":"IF(V1196=\"n/a\",\"n/a\",MAX(0,V1196-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1197,(-$A1173-ROWS(W1169:W1196)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1149<>\"n/a\",C1149<>\"n/a\"),IF(SUM(C1152:C1174)=0,0,IF((SUMPRODUCT(C1152:C1174,C1176:C1198)/SUM(C1152:C1174))<0,1,(SUMPRODUCT(C1152:C1174,C1176:C1198)/SUM(C1152:C1174)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1149<>\"n/a\",D1149<>\"n/a\"),IF(SUM(D1152:D1174)=0,0,IF((SUMPRODUCT(D1152:D1174,D1176:D1198)/SUM(D1152:D1174))<0,1,(SUMPRODUCT(D1152:D1174,D1176:D1198)/SUM(D1152:D1174)))),\"n/a\"))","v":50.614291624697607},{"$f":"(IF(OR($C1149<>\"n/a\",E1149<>\"n/a\"),IF(SUM(E1152:E1174)=0,0,IF((SUMPRODUCT(E1152:E1174,E1176:E1198)/SUM(E1152:E1174))<0,1,(SUMPRODUCT(E1152:E1174,E1176:E1198)/SUM(E1152:E1174)))),\"n/a\"))","v":49.961123468477162},{"$f":"(IF(OR($C1149<>\"n/a\",F1149<>\"n/a\"),IF(SUM(F1152:F1174)=0,0,IF((SUMPRODUCT(F1152:F1174,F1176:F1198)/SUM(F1152:F1174))<0,1,(SUMPRODUCT(F1152:F1174,F1176:F1198)/SUM(F1152:F1174)))),\"n/a\"))","v":49.418784661171301},{"$f":"(IF(OR($C1149<>\"n/a\",G1149<>\"n/a\"),IF(SUM(G1152:G1174)=0,0,IF((SUMPRODUCT(G1152:G1174,G1176:G1198)/SUM(G1152:G1174))<0,1,(SUMPRODUCT(G1152:G1174,G1176:G1198)/SUM(G1152:G1174)))),\"n/a\"))","v":48.936569461653569},{"$f":"(IF(OR($C1149<>\"n/a\",H1149<>\"n/a\"),IF(SUM(H1152:H1174)=0,0,IF((SUMPRODUCT(H1152:H1174,H1176:H1198)/SUM(H1152:H1174))<0,1,(SUMPRODUCT(H1152:H1174,H1176:H1198)/SUM(H1152:H1174)))),\"n/a\"))","v":48.893895321901319},{"$f":"(IF(OR($C1149<>\"n/a\",I1149<>\"n/a\"),IF(SUM(I1152:I1174)=0,0,IF((SUMPRODUCT(I1152:I1174,I1176:I1198)/SUM(I1152:I1174))<0,1,(SUMPRODUCT(I1152:I1174,I1176:I1198)/SUM(I1152:I1174)))),\"n/a\"))","v":47.894997289553977},{"$f":"(IF(OR($C1149<>\"n/a\",J1149<>\"n/a\"),IF(SUM(J1152:J1174)=0,0,IF((SUMPRODUCT(J1152:J1174,J1176:J1198)/SUM(J1152:J1174))<0,1,(SUMPRODUCT(J1152:J1174,J1176:J1198)/SUM(J1152:J1174)))),\"n/a\"))","v":46.896146308444436},{"$f":"(IF(OR($C1149<>\"n/a\",K1149<>\"n/a\"),IF(SUM(K1152:K1174)=0,0,IF((SUMPRODUCT(K1152:K1174,K1176:K1198)/SUM(K1152:K1174))<0,1,(SUMPRODUCT(K1152:K1174,K1176:K1198)/SUM(K1152:K1174)))),\"n/a\"))","v":45.897345457763208},{"$f":"(IF(OR($C1149<>\"n/a\",L1149<>\"n/a\"),IF(SUM(L1152:L1174)=0,0,IF((SUMPRODUCT(L1152:L1174,L1176:L1198)/SUM(L1152:L1174))<0,1,(SUMPRODUCT(L1152:L1174,L1176:L1198)/SUM(L1152:L1174)))),\"n/a\"))","v":44.89859809137603},{"$f":"(IF(OR($C1149<>\"n/a\",M1149<>\"n/a\"),IF(SUM(M1152:M1174)=0,0,IF((SUMPRODUCT(M1152:M1174,M1176:M1198)/SUM(M1152:M1174))<0,1,(SUMPRODUCT(M1152:M1174,M1176:M1198)/SUM(M1152:M1174)))),\"n/a\"))","v":43.89990786915012},{"$f":"(IF(OR($C1149<>\"n/a\",N1149<>\"n/a\"),IF(SUM(N1152:N1174)=0,0,IF((SUMPRODUCT(N1152:N1174,N1176:N1198)/SUM(N1152:N1174))<0,1,(SUMPRODUCT(N1152:N1174,N1176:N1198)/SUM(N1152:N1174)))),\"n/a\"))","v":42.901278792667611},{"$f":"(IF(OR($C1149<>\"n/a\",O1149<>\"n/a\"),IF(SUM(O1152:O1174)=0,0,IF((SUMPRODUCT(O1152:O1174,O1176:O1198)/SUM(O1152:O1174))<0,1,(SUMPRODUCT(O1152:O1174,O1176:O1198)/SUM(O1152:O1174)))),\"n/a\"))","v":41.902715246060303},{"$f":"(IF(OR($C1149<>\"n/a\",P1149<>\"n/a\"),IF(SUM(P1152:P1174)=0,0,IF((SUMPRODUCT(P1152:P1174,P1176:P1198)/SUM(P1152:P1174))<0,1,(SUMPRODUCT(P1152:P1174,P1176:P1198)/SUM(P1152:P1174)))),\"n/a\"))","v":40.904222042843529},{"$f":"(IF(OR($C1149<>\"n/a\",Q1149<>\"n/a\"),IF(SUM(Q1152:Q1174)=0,0,IF((SUMPRODUCT(Q1152:Q1174,Q1176:Q1198)/SUM(Q1152:Q1174))<0,1,(SUMPRODUCT(Q1152:Q1174,Q1176:Q1198)/SUM(Q1152:Q1174)))),\"n/a\"))","v":39.90580447980301},{"$f":"(IF(OR($C1149<>\"n/a\",R1149<>\"n/a\"),IF(SUM(R1152:R1174)=0,0,IF((SUMPRODUCT(R1152:R1174,R1176:R1198)/SUM(R1152:R1174))<0,1,(SUMPRODUCT(R1152:R1174,R1176:R1198)/SUM(R1152:R1174)))),\"n/a\"))","v":38.907468399205946},{"$f":"(IF(OR($C1149<>\"n/a\",S1149<>\"n/a\"),IF(SUM(S1152:S1174)=0,0,IF((SUMPRODUCT(S1152:S1174,S1176:S1198)/SUM(S1152:S1174))<0,1,(SUMPRODUCT(S1152:S1174,S1176:S1198)/SUM(S1152:S1174)))),\"n/a\"))","v":37.909220260876204},{"$f":"(IF(OR($C1149<>\"n/a\",T1149<>\"n/a\"),IF(SUM(T1152:T1174)=0,0,IF((SUMPRODUCT(T1152:T1174,T1176:T1198)/SUM(T1152:T1174))<0,1,(SUMPRODUCT(T1152:T1174,T1176:T1198)/SUM(T1152:T1174)))),\"n/a\"))","v":36.911067226007617},{"$f":"(IF(OR($C1149<>\"n/a\",U1149<>\"n/a\"),IF(SUM(U1152:U1174)=0,0,IF((SUMPRODUCT(U1152:U1174,U1176:U1198)/SUM(U1152:U1174))<0,1,(SUMPRODUCT(U1152:U1174,U1176:U1198)/SUM(U1152:U1174)))),\"n/a\"))","v":35.913017255008185},{"$f":"(IF(OR($C1149<>\"n/a\",V1149<>\"n/a\"),IF(SUM(V1152:V1174)=0,0,IF((SUMPRODUCT(V1152:V1174,V1176:V1198)/SUM(V1152:V1174))<0,1,(SUMPRODUCT(V1152:V1174,V1176:V1198)/SUM(V1152:V1174)))),\"n/a\"))","v":34.915079222193995},{"$f":"(IF(OR($C1149<>\"n/a\",W1149<>\"n/a\"),IF(SUM(W1152:W1174)=0,0,IF((SUMPRODUCT(W1152:W1174,W1176:W1198)/SUM(W1152:W1174))<0,1,(SUMPRODUCT(W1152:W1174,W1176:W1198)/SUM(W1152:W1174)))),\"n/a\"))","v":33.917263050818207}]
[]
["Asset Class 23",{"$f":"VLOOKUP($A1201,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Substations"}]
[{"$f":"VALUE(REPLACE(A1201,1,12,\"\"))","v":23},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A1202,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1202,0)-OFFSET('RFM input'!H$134,$A1202,0)-OFFSET('RFM input'!H$198,$A1202,0)","v":129.64528033397525},{"$f":"OFFSET('RFM input'!I$70,$A1202,0)-OFFSET('RFM input'!I$134,$A1202,0)-OFFSET('RFM input'!I$198,$A1202,0)","v":87.043590453086694},{"$f":"OFFSET('RFM input'!J$70,$A1202,0)-OFFSET('RFM input'!J$134,$A1202,0)-OFFSET('RFM input'!J$198,$A1202,0)","v":43.666119293148313},{"$f":"OFFSET('RFM input'!K$70,$A1202,0)-OFFSET('RFM input'!K$134,$A1202,0)-OFFSET('RFM input'!K$198,$A1202,0)","v":113.83233342357627},{"$f":"OFFSET('RFM input'!L$70,$A1202,0)-OFFSET('RFM input'!L$134,$A1202,0)-OFFSET('RFM input'!L$198,$A1202,0)","v":145.68998407426159},{"$f":"OFFSET('RFM input'!M$70,$A1202,0)-OFFSET('RFM input'!M$134,$A1202,0)-OFFSET('RFM input'!M$198,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1202,0)-OFFSET('RFM input'!N$134,$A1202,0)-OFFSET('RFM input'!N$198,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1202,0)-OFFSET('RFM input'!O$134,$A1202,0)-OFFSET('RFM input'!O$198,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1202,0)-OFFSET('RFM input'!P$134,$A1202,0)-OFFSET('RFM input'!P$198,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1202,0)-OFFSET('RFM input'!Q$134,$A1202,0)-OFFSET('RFM input'!Q$198,$A1202,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1202,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":39.999898301618771}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1202,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1202,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D1230=\"n/a\",0,IF(AND(D1204=0,C1206=0),0,\nIF(AND(D1204<>0,C1206=0),(D1204/D$10),\nIF(AND(D1205<>0,C1206<>0),(C1206-(C1206/C1230))+(D1204/D$10),\nIF(C1230<1,0,(C1206-(C1206/C1230)))))))","v":0},{"$f":"IF(E1230=\"n/a\",0,IF(AND(E1204=0,D1206=0),0,\nIF(AND(E1204<>0,D1206=0),(E1204/E$10),\nIF(AND(E1205<>0,D1206<>0),(D1206-(D1206/D1230))+(E1204/E$10),\nIF(D1230<1,0,(D1206-(D1206/D1230)))))))","v":0},{"$f":"IF(F1230=\"n/a\",0,IF(AND(F1204=0,E1206=0),0,\nIF(AND(F1204<>0,E1206=0),(F1204/F$10),\nIF(AND(F1205<>0,E1206<>0),(E1206-(E1206/E1230))+(F1204/F$10),\nIF(E1230<1,0,(E1206-(E1206/E1230)))))))","v":0},{"$f":"IF(G1230=\"n/a\",0,IF(AND(G1204=0,F1206=0),0,\nIF(AND(G1204<>0,F1206=0),(G1204/G$10),\nIF(AND(G1205<>0,F1206<>0),(F1206-(F1206/F1230))+(G1204/G$10),\nIF(F1230<1,0,(F1206-(F1206/F1230)))))))","v":0},{"$f":"IF(H1230=\"n/a\",0,IF(AND(H1204=0,G1206=0),0,\nIF(AND(H1204<>0,G1206=0),(H1204/H$10),\nIF(AND(H1205<>0,G1206<>0),(G1206-(G1206/G1230))+(H1204/H$10),\nIF(G1230<1,0,(G1206-(G1206/G1230)))))))","v":0},{"$f":"IF(I1230=\"n/a\",0,IF(AND(I1204=0,H1206=0),0,\nIF(AND(I1204<>0,H1206=0),(I1204/I$10),\nIF(AND(I1205<>0,H1206<>0),(H1206-(H1206/H1230))+(I1204/I$10),\nIF(H1230<1,0,(H1206-(H1206/H1230)))))))","v":0},{"$f":"IF(J1230=\"n/a\",0,IF(AND(J1204=0,I1206=0),0,\nIF(AND(J1204<>0,I1206=0),(J1204/J$10),\nIF(AND(J1205<>0,I1206<>0),(I1206-(I1206/I1230))+(J1204/J$10),\nIF(I1230<1,0,(I1206-(I1206/I1230)))))))","v":0},{"$f":"IF(K1230=\"n/a\",0,IF(AND(K1204=0,J1206=0),0,\nIF(AND(K1204<>0,J1206=0),(K1204/K$10),\nIF(AND(K1205<>0,J1206<>0),(J1206-(J1206/J1230))+(K1204/K$10),\nIF(J1230<1,0,(J1206-(J1206/J1230)))))))","v":0},{"$f":"IF(L1230=\"n/a\",0,IF(AND(L1204=0,K1206=0),0,\nIF(AND(L1204<>0,K1206=0),(L1204/L$10),\nIF(AND(L1205<>0,K1206<>0),(K1206-(K1206/K1230))+(L1204/L$10),\nIF(K1230<1,0,(K1206-(K1206/K1230)))))))","v":0},{"$f":"IF(M1230=\"n/a\",0,IF(AND(M1204=0,L1206=0),0,\nIF(AND(M1204<>0,L1206=0),(M1204/M$10),\nIF(AND(M1205<>0,L1206<>0),(L1206-(L1206/L1230))+(M1204/M$10),\nIF(L1230<1,0,(L1206-(L1206/L1230)))))))","v":0},{"$f":"IF(N1230=\"n/a\",0,IF(AND(N1204=0,M1206=0),0,\nIF(AND(N1204<>0,M1206=0),(N1204/N$10),\nIF(AND(N1205<>0,M1206<>0),(M1206-(M1206/M1230))+(N1204/N$10),\nIF(M1230<1,0,(M1206-(M1206/M1230)))))))","v":0},{"$f":"IF(O1230=\"n/a\",0,IF(AND(O1204=0,N1206=0),0,\nIF(AND(O1204<>0,N1206=0),(O1204/O$10),\nIF(AND(O1205<>0,N1206<>0),(N1206-(N1206/N1230))+(O1204/O$10),\nIF(N1230<1,0,(N1206-(N1206/N1230)))))))","v":0},{"$f":"IF(P1230=\"n/a\",0,IF(AND(P1204=0,O1206=0),0,\nIF(AND(P1204<>0,O1206=0),(P1204/P$10),\nIF(AND(P1205<>0,O1206<>0),(O1206-(O1206/O1230))+(P1204/P$10),\nIF(O1230<1,0,(O1206-(O1206/O1230)))))))","v":0},{"$f":"IF(Q1230=\"n/a\",0,IF(AND(Q1204=0,P1206=0),0,\nIF(AND(Q1204<>0,P1206=0),(Q1204/Q$10),\nIF(AND(Q1205<>0,P1206<>0),(P1206-(P1206/P1230))+(Q1204/Q$10),\nIF(P1230<1,0,(P1206-(P1206/P1230)))))))","v":0},{"$f":"IF(R1230=\"n/a\",0,IF(AND(R1204=0,Q1206=0),0,\nIF(AND(R1204<>0,Q1206=0),(R1204/R$10),\nIF(AND(R1205<>0,Q1206<>0),(Q1206-(Q1206/Q1230))+(R1204/R$10),\nIF(Q1230<1,0,(Q1206-(Q1206/Q1230)))))))","v":0},{"$f":"IF(S1230=\"n/a\",0,IF(AND(S1204=0,R1206=0),0,\nIF(AND(S1204<>0,R1206=0),(S1204/S$10),\nIF(AND(S1205<>0,R1206<>0),(R1206-(R1206/R1230))+(S1204/S$10),\nIF(R1230<1,0,(R1206-(R1206/R1230)))))))","v":0},{"$f":"IF(T1230=\"n/a\",0,IF(AND(T1204=0,S1206=0),0,\nIF(AND(T1204<>0,S1206=0),(T1204/T$10),\nIF(AND(T1205<>0,S1206<>0),(S1206-(S1206/S1230))+(T1204/T$10),\nIF(S1230<1,0,(S1206-(S1206/S1230)))))))","v":0},{"$f":"IF(U1230=\"n/a\",0,IF(AND(U1204=0,T1206=0),0,\nIF(AND(U1204<>0,T1206=0),(U1204/U$10),\nIF(AND(U1205<>0,T1206<>0),(T1206-(T1206/T1230))+(U1204/U$10),\nIF(T1230<1,0,(T1206-(T1206/T1230)))))))","v":0},{"$f":"IF(V1230=\"n/a\",0,IF(AND(V1204=0,U1206=0),0,\nIF(AND(V1204<>0,U1206=0),(V1204/V$10),\nIF(AND(V1205<>0,U1206<>0),(U1206-(U1206/U1230))+(V1204/V$10),\nIF(U1230<1,0,(U1206-(U1206/U1230)))))))","v":0},{"$f":"IF(W1230=\"n/a\",0,IF(AND(W1204=0,V1206=0),0,\nIF(AND(W1204<>0,V1206=0),(W1204/W$10),\nIF(AND(W1205<>0,V1206<>0),(V1206-(V1206/V1230))+(W1204/W$10),\nIF(V1230<1,0,(V1206-(V1206/V1230)))))))","v":0}]
[{"$f":"A1206+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C1202/C$10","v":0},{"$f":"IF(C1231=\"n/a\",C1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,C1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,C1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(D1231=\"n/a\",D1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,D1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,D1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(E1231=\"n/a\",E1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,E1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,E1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(F1231=\"n/a\",F1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,F1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,F1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(G1231=\"n/a\",G1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,G1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,G1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(H1231=\"n/a\",H1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,H1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,H1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(I1231=\"n/a\",I1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,I1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,I1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(J1231=\"n/a\",J1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,J1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,J1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(K1231=\"n/a\",K1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,K1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,K1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(L1231=\"n/a\",L1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,L1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,L1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(M1231=\"n/a\",M1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,M1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,M1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(N1231=\"n/a\",N1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,N1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,N1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(O1231=\"n/a\",O1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,O1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,O1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(P1231=\"n/a\",P1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,P1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,P1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(Q1231=\"n/a\",Q1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,Q1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,Q1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(R1231=\"n/a\",R1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,R1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,R1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(S1231=\"n/a\",S1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,S1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,S1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(T1231=\"n/a\",T1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,T1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,T1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(U1231=\"n/a\",U1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,U1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,U1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(V1231=\"n/a\",V1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,V1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,V1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0}]
[{"$f":"A1207+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1208)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D1208,-($A1208+5),0)*((1+D$11)^0.5)/D$10)","v":130.78813742654683},{"$f":"IF(D1232=\"n/a\",D1208,IFERROR(IF((OFFSET($C1208,0,$A1208))<0,\nMIN(0,D1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208)))),\nMAX(0,D1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208))))),0))","v":127.51842567777335},124.24871392899988,120.9790021802264,117.70929043145293,114.43957868267945,111.16986693390598,107.9001551851325,104.63044343635903,101.36073168758556,98.091019938812082,94.821308190038607,91.551596441265133,88.281884692491658,85.012172943718184,81.74246119494471,78.472749446171235,75.203037697397761,71.933325948624287,68.663614199850812]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E1209,-($A1209+5),0)*((1+E$11)^0.5)/E$10)","v":85.243528276518887},{"$f":"IF(E1233=\"n/a\",E1209,IFERROR(IF((OFFSET($C1209,0,$A1209))<0,\nMIN(0,E1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209)))),\nMAX(0,E1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209))))),0))","v":83.112434651386621},80.981341026254356,78.85024740112209,76.719153775989824,74.588060150857558,72.456966525725292,70.325872900593026,68.19477927546076,66.063685650328495,63.932592025196222,61.801498400063949,59.670404774931676,57.539311149799403,55.40821752466713,53.277123899534857,51.146030274402584,49.014936649270311,46.883843024138038]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F1210,-($A1210+5),0)*((1+F$11)^0.5)/F$10)","v":42.061957683850068},{"$f":"IF(F1234=\"n/a\",F1210,IFERROR(IF((OFFSET($C1210,0,$A1210))<0,\nMIN(0,F1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210)))),\nMAX(0,F1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210))))),0))","v":41.010406068226388},39.958854452602708,38.907302836979028,37.855751221355348,36.804199605731668,35.752647990107988,34.701096374484308,33.649544758860628,32.597993143236948,31.546441527613268,30.494889911989588,29.443338296365908,28.391786680742229,27.340235065118549,26.288683449494869,25.237131833871189,24.185580218247509]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G1211,-($A1211+5),0)*((1+G$11)^0.5)/G$10)","v":108.57930233797389},{"$f":"IF(G1235=\"n/a\",G1211,IFERROR(IF((OFFSET($C1211,0,$A1211))<0,\nMIN(0,G1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211)))),\nMAX(0,G1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211))))),0))","v":105.86481287804494},103.150323418116,100.43583395818706,97.721344498258119,95.006855038329178,92.292365578400236,89.577876118471295,86.863386658542353,84.148897198613412,81.43440773868447,78.719918278755529,76.005428818826587,73.290939358897646,70.576449898968704,67.861960439039763,65.147470979110821]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H1212,-($A1212+5),0)*((1+H$11)^0.5)/H$10)","v":136.21803747781703},{"$f":"IF(H1236=\"n/a\",H1212,IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,H1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212)))),\nMAX(0,H1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212))))),0))","v":132.8125778826284},129.40711828743977,126.00165869225114,122.59619909706251,119.19073950187388,115.78527990668525,112.37982031149662,108.97436071630798,105.56890112111935,102.16344152593072,98.757981930742091,95.352522335553459,91.947062740364828,88.541603145176197,85.136143549987565]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I1213,-($A1213+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1237=\"n/a\",I1213,IFERROR(IF((OFFSET($C1213,0,$A1213))<0,\nMIN(0,I1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213)))),\nMAX(0,I1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J1214,-($A1214+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1238=\"n/a\",J1214,IFERROR(IF((OFFSET($C1214,0,$A1214))<0,\nMIN(0,J1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214)))),\nMAX(0,J1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1215,-($A1215+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1239=\"n/a\",K1215,IFERROR(IF((OFFSET($C1215,0,$A1215))<0,\nMIN(0,K1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215)))),\nMAX(0,K1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1216,-($A1216+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1240=\"n/a\",L1216,IFERROR(IF((OFFSET($C1216,0,$A1216))<0,\nMIN(0,L1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216)))),\nMAX(0,L1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1217,-($A1217+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1241=\"n/a\",M1217,IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,M1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217)))),\nMAX(0,M1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1218)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1218,-($A1218+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1242=\"n/a\",N1218,IFERROR(IF((OFFSET($C1218,0,$A1218))<0,\nMIN(0,N1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218)))),\nMAX(0,N1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1219,-($A1219+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1243=\"n/a\",O1219,IFERROR(IF((OFFSET($C1219,0,$A1219))<0,\nMIN(0,O1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219)))),\nMAX(0,O1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1220,-($A1220+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1244=\"n/a\",P1220,IFERROR(IF((OFFSET($C1220,0,$A1220))<0,\nMIN(0,P1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220)))),\nMAX(0,P1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1221,-($A1221+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1245=\"n/a\",Q1221,IFERROR(IF((OFFSET($C1221,0,$A1221))<0,\nMIN(0,Q1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221)))),\nMAX(0,Q1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1222,-($A1222+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1246=\"n/a\",R1222,IFERROR(IF((OFFSET($C1222,0,$A1222))<0,\nMIN(0,R1222-(OFFSET($C1222,0,$A1222)/(OFFSET($C1217,-$A1221,$A1222)))),\nMAX(0,R1222-(OFFSET($C1222,0,$A1222)/(OFFSET($C1217,-$A1221,$A1222))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1223,-($A1223+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1247=\"n/a\",S1223,IFERROR(IF((OFFSET($C1223,0,$A1223))<0,\nMIN(0,S1223-(OFFSET($C1223,0,$A1223)/(OFFSET($C1218,-$A1222,$A1223)))),\nMAX(0,S1223-(OFFSET($C1223,0,$A1223)/(OFFSET($C1218,-$A1222,$A1223))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1224,-($A1224+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1248=\"n/a\",T1224,IFERROR(IF((OFFSET($C1224,0,$A1224))<0,\nMIN(0,T1224-(OFFSET($C1224,0,$A1224)/(OFFSET($C1219,-$A1223,$A1224)))),\nMAX(0,T1224-(OFFSET($C1224,0,$A1224)/(OFFSET($C1219,-$A1223,$A1224))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1225,-($A1225+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1249=\"n/a\",U1225,IFERROR(IF((OFFSET($C1225,0,$A1225))<0,\nMIN(0,U1225-(OFFSET($C1225,0,$A1225)/(OFFSET($C1220,-$A1224,$A1225)))),\nMAX(0,U1225-(OFFSET($C1225,0,$A1225)/(OFFSET($C1220,-$A1224,$A1225))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1226,-($A1226+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1250=\"n/a\",V1226,IFERROR(IF((OFFSET($C1226,0,$A1226))<0,\nMIN(0,V1226-(OFFSET($C1226,0,$A1226)/(OFFSET($C1221,-$A1225,$A1226)))),\nMAX(0,V1226-(OFFSET($C1226,0,$A1226)/(OFFSET($C1221,-$A1225,$A1226))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1227,-($A1227+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1230=\"n/a\",\"n/a\",IF(AND(C1230<1,D1204=0),0,\nIF(D1204=0,C1230-1,\nIF(C1230<1,D1205,\n(((C1230-1)*(C1206-(C1206/(C1230))))+((D1204/D$10)*D1205))/(D1206)))))","v":0},0,0,0,0,{"$f":"IF(H1230=\"n/a\",\"n/a\",IF(AND(H1230<1,I1204=0),0,\nIF(I1204=0,H1230-1,\nIF(H1230<1,I1205,\n(((H1230-1)*(H1206-(H1206/(H1230))))+((I1204/I$10)*I1205))/(I1206)))))","v":0},{"$f":"IF(I1230=\"n/a\",\"n/a\",IF(AND(I1230<1,J1204=0),0,\nIF(J1204=0,I1230-1,\nIF(I1230<1,J1205,\n(((I1230-1)*(I1206-(I1206/(I1230))))+((J1204/J$10)*J1205))/(J1206)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1231,(-$A1207-ROWS(C1203:C1230)),0)","v":"n/a"},{"$f":"IF(C1231=\"n/a\",\"n/a\",MAX(0,C1231-1))","v":"n/a"},{"$f":"IF(D1231=\"n/a\",\"n/a\",MAX(0,D1231-1))","v":"n/a"},{"$f":"IF(E1231=\"n/a\",\"n/a\",MAX(0,E1231-1))","v":"n/a"},{"$f":"IF(F1231=\"n/a\",\"n/a\",MAX(0,F1231-1))","v":"n/a"},{"$f":"IF(G1231=\"n/a\",\"n/a\",MAX(0,G1231-1))","v":"n/a"},{"$f":"IF(H1231=\"n/a\",\"n/a\",MAX(0,H1231-1))","v":"n/a"},{"$f":"IF(I1231=\"n/a\",\"n/a\",MAX(0,I1231-1))","v":"n/a"},{"$f":"IF(J1231=\"n/a\",\"n/a\",MAX(0,J1231-1))","v":"n/a"},{"$f":"IF(K1231=\"n/a\",\"n/a\",MAX(0,K1231-1))","v":"n/a"},{"$f":"IF(L1231=\"n/a\",\"n/a\",MAX(0,L1231-1))","v":"n/a"},{"$f":"IF(M1231=\"n/a\",\"n/a\",MAX(0,M1231-1))","v":"n/a"},{"$f":"IF(N1231=\"n/a\",\"n/a\",MAX(0,N1231-1))","v":"n/a"},{"$f":"IF(O1231=\"n/a\",\"n/a\",MAX(0,O1231-1))","v":"n/a"},{"$f":"IF(P1231=\"n/a\",\"n/a\",MAX(0,P1231-1))","v":"n/a"},{"$f":"IF(Q1231=\"n/a\",\"n/a\",MAX(0,Q1231-1))","v":"n/a"},{"$f":"IF(R1231=\"n/a\",\"n/a\",MAX(0,R1231-1))","v":"n/a"},{"$f":"IF(S1231=\"n/a\",\"n/a\",MAX(0,S1231-1))","v":"n/a"},{"$f":"IF(T1231=\"n/a\",\"n/a\",MAX(0,T1231-1))","v":"n/a"},{"$f":"IF(U1231=\"n/a\",\"n/a\",MAX(0,U1231-1))","v":"n/a"},{"$f":"IF(V1231=\"n/a\",\"n/a\",MAX(0,V1231-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D1232,(-$A1208-ROWS(D1204:D1231)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771,26.999898301618771,25.999898301618771,24.999898301618771,23.999898301618771,22.999898301618771,21.999898301618771,20.999898301618771]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1233,(-$A1209-ROWS(E1205:E1232)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771,26.999898301618771,25.999898301618771,24.999898301618771,23.999898301618771,22.999898301618771,21.999898301618771]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1234,(-$A1210-ROWS(F1206:F1233)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771,26.999898301618771,25.999898301618771,24.999898301618771,23.999898301618771,22.999898301618771]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1235,(-$A1211-ROWS(G1207:G1234)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771,26.999898301618771,25.999898301618771,24.999898301618771,23.999898301618771]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1236,(-$A1212-ROWS(H1208:H1235)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771,26.999898301618771,25.999898301618771,24.999898301618771]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1237,(-$A1213-ROWS(I1209:I1236)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771,26.999898301618771,25.999898301618771]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1238,(-$A1214-ROWS(J1210:J1237)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771,26.999898301618771]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1239,(-$A1215-ROWS(K1211:K1238)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1240,(-$A1216-ROWS(L1212:L1239)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1241,(-$A1217-ROWS(M1213:M1240)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1218)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1242,(-$A1218-ROWS(N1214:N1241)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1243,(-$A1219-ROWS(O1215:O1242)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1244,(-$A1220-ROWS(P1216:P1243)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1245,(-$A1221-ROWS(Q1217:Q1244)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1246,(-$A1222-ROWS(R1218:R1245)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1247,(-$A1223-ROWS(S1219:S1246)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1248,(-$A1224-ROWS(T1220:T1247)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1249,(-$A1225-ROWS(U1221:U1248)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1250,(-$A1226-ROWS(V1222:V1249)),0)","v":0},{"$f":"IF(V1250=\"n/a\",\"n/a\",MAX(0,V1250-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1251,(-$A1227-ROWS(W1223:W1250)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1203<>\"n/a\",C1203<>\"n/a\"),IF(SUM(C1206:C1228)=0,0,IF((SUMPRODUCT(C1206:C1228,C1230:C1252)/SUM(C1206:C1228))<0,1,(SUMPRODUCT(C1206:C1228,C1230:C1252)/SUM(C1206:C1228)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1203<>\"n/a\",D1203<>\"n/a\"),IF(SUM(D1206:D1228)=0,0,IF((SUMPRODUCT(D1206:D1228,D1230:D1252)/SUM(D1206:D1228))<0,1,(SUMPRODUCT(D1206:D1228,D1230:D1252)/SUM(D1206:D1228)))),\"n/a\"))","v":39.999898301618771},{"$f":"(IF(OR($C1203<>\"n/a\",E1203<>\"n/a\"),IF(SUM(E1206:E1228)=0,0,IF((SUMPRODUCT(E1206:E1228,E1230:E1252)/SUM(E1206:E1228))<0,1,(SUMPRODUCT(E1206:E1228,E1230:E1252)/SUM(E1206:E1228)))),\"n/a\"))","v":39.400550423354929},{"$f":"(IF(OR($C1203<>\"n/a\",F1203<>\"n/a\"),IF(SUM(F1206:F1228)=0,0,IF((SUMPRODUCT(F1206:F1228,F1230:F1252)/SUM(F1206:F1228))<0,1,(SUMPRODUCT(F1206:F1228,F1230:F1252)/SUM(F1206:F1228)))),\"n/a\"))","v":38.670390913646131},{"$f":"(IF(OR($C1203<>\"n/a\",G1203<>\"n/a\"),IF(SUM(G1206:G1228)=0,0,IF((SUMPRODUCT(G1206:G1228,G1230:G1252)/SUM(G1206:G1228))<0,1,(SUMPRODUCT(G1206:G1228,G1230:G1252)/SUM(G1206:G1228)))),\"n/a\"))","v":38.390141477333323},{"$f":"(IF(OR($C1203<>\"n/a\",H1203<>\"n/a\"),IF(SUM(H1206:H1228)=0,0,IF((SUMPRODUCT(H1206:H1228,H1230:H1252)/SUM(H1206:H1228))<0,1,(SUMPRODUCT(H1206:H1228,H1230:H1252)/SUM(H1206:H1228)))),\"n/a\"))","v":38.133688300191089},{"$f":"(IF(OR($C1203<>\"n/a\",I1203<>\"n/a\"),IF(SUM(I1206:I1228)=0,0,IF((SUMPRODUCT(I1206:I1228,I1230:I1252)/SUM(I1206:I1228))<0,1,(SUMPRODUCT(I1206:I1228,I1230:I1252)/SUM(I1206:I1228)))),\"n/a\"))","v":37.135463205599706},{"$f":"(IF(OR($C1203<>\"n/a\",J1203<>\"n/a\"),IF(SUM(J1206:J1228)=0,0,IF((SUMPRODUCT(J1206:J1228,J1230:J1252)/SUM(J1206:J1228))<0,1,(SUMPRODUCT(J1206:J1228,J1230:J1252)/SUM(J1206:J1228)))),\"n/a\"))","v":36.137336531242994},{"$f":"(IF(OR($C1203<>\"n/a\",K1203<>\"n/a\"),IF(SUM(K1206:K1228)=0,0,IF((SUMPRODUCT(K1206:K1228,K1230:K1252)/SUM(K1206:K1228))<0,1,(SUMPRODUCT(K1206:K1228,K1230:K1252)/SUM(K1206:K1228)))),\"n/a\"))","v":35.139316696807782},{"$f":"(IF(OR($C1203<>\"n/a\",L1203<>\"n/a\"),IF(SUM(L1206:L1228)=0,0,IF((SUMPRODUCT(L1206:L1228,L1230:L1252)/SUM(L1206:L1228))<0,1,(SUMPRODUCT(L1206:L1228,L1230:L1252)/SUM(L1206:L1228)))),\"n/a\"))","v":34.141413110558126},{"$f":"(IF(OR($C1203<>\"n/a\",M1203<>\"n/a\"),IF(SUM(M1206:M1228)=0,0,IF((SUMPRODUCT(M1206:M1228,M1230:M1252)/SUM(M1206:M1228))<0,1,(SUMPRODUCT(M1206:M1228,M1230:M1252)/SUM(M1206:M1228)))),\"n/a\"))","v":33.143636318812234},{"$f":"(IF(OR($C1203<>\"n/a\",N1203<>\"n/a\"),IF(SUM(N1206:N1228)=0,0,IF((SUMPRODUCT(N1206:N1228,N1230:N1252)/SUM(N1206:N1228))<0,1,(SUMPRODUCT(N1206:N1228,N1230:N1252)/SUM(N1206:N1228)))),\"n/a\"))","v":32.145998183386915},{"$f":"(IF(OR($C1203<>\"n/a\",O1203<>\"n/a\"),IF(SUM(O1206:O1228)=0,0,IF((SUMPRODUCT(O1206:O1228,O1230:O1252)/SUM(O1206:O1228))<0,1,(SUMPRODUCT(O1206:O1228,O1230:O1252)/SUM(O1206:O1228)))),\"n/a\"))","v":31.148512093311094},{"$f":"(IF(OR($C1203<>\"n/a\",P1203<>\"n/a\"),IF(SUM(P1206:P1228)=0,0,IF((SUMPRODUCT(P1206:P1228,P1230:P1252)/SUM(P1206:P1228))<0,1,(SUMPRODUCT(P1206:P1228,P1230:P1252)/SUM(P1206:P1228)))),\"n/a\"))","v":30.151193218786357},{"$f":"(IF(OR($C1203<>\"n/a\",Q1203<>\"n/a\"),IF(SUM(Q1206:Q1228)=0,0,IF((SUMPRODUCT(Q1206:Q1228,Q1230:Q1252)/SUM(Q1206:Q1228))<0,1,(SUMPRODUCT(Q1206:Q1228,Q1230:Q1252)/SUM(Q1206:Q1228)))),\"n/a\"))","v":29.154058817568423},{"$f":"(IF(OR($C1203<>\"n/a\",R1203<>\"n/a\"),IF(SUM(R1206:R1228)=0,0,IF((SUMPRODUCT(R1206:R1228,R1230:R1252)/SUM(R1206:R1228))<0,1,(SUMPRODUCT(R1206:R1228,R1230:R1252)/SUM(R1206:R1228)))),\"n/a\"))","v":28.157128606842882},{"$f":"(IF(OR($C1203<>\"n/a\",S1203<>\"n/a\"),IF(SUM(S1206:S1228)=0,0,IF((SUMPRODUCT(S1206:S1228,S1230:S1252)/SUM(S1206:S1228))<0,1,(SUMPRODUCT(S1206:S1228,S1230:S1252)/SUM(S1206:S1228)))),\"n/a\"))","v":27.160425217532762},{"$f":"(IF(OR($C1203<>\"n/a\",T1203<>\"n/a\"),IF(SUM(T1206:T1228)=0,0,IF((SUMPRODUCT(T1206:T1228,T1230:T1252)/SUM(T1206:T1228))<0,1,(SUMPRODUCT(T1206:T1228,T1230:T1252)/SUM(T1206:T1228)))),\"n/a\"))","v":26.163974753173168},{"$f":"(IF(OR($C1203<>\"n/a\",U1203<>\"n/a\"),IF(SUM(U1206:U1228)=0,0,IF((SUMPRODUCT(U1206:U1228,U1230:U1252)/SUM(U1206:U1228))<0,1,(SUMPRODUCT(U1206:U1228,U1230:U1252)/SUM(U1206:U1228)))),\"n/a\"))","v":25.167807482552636},{"$f":"(IF(OR($C1203<>\"n/a\",V1203<>\"n/a\"),IF(SUM(V1206:V1228)=0,0,IF((SUMPRODUCT(V1206:V1228,V1230:V1252)/SUM(V1206:V1228))<0,1,(SUMPRODUCT(V1206:V1228,V1230:V1252)/SUM(V1206:V1228)))),\"n/a\"))","v":24.171958705026231},{"$f":"(IF(OR($C1203<>\"n/a\",W1203<>\"n/a\"),IF(SUM(W1206:W1228)=0,0,IF((SUMPRODUCT(W1206:W1228,W1230:W1252)/SUM(W1206:W1228))<0,1,(SUMPRODUCT(W1206:W1228,W1230:W1252)/SUM(W1206:W1228)))),\"n/a\"))","v":23.176469840898204}]
[]
["Asset Class 24",{"$f":"VLOOKUP($A1255,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Transformers"}]
[{"$f":"VALUE(REPLACE(A1255,1,12,\"\"))","v":24},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A1256,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1256,0)-OFFSET('RFM input'!H$134,$A1256,0)-OFFSET('RFM input'!H$198,$A1256,0)","v":20.838388751420485},{"$f":"OFFSET('RFM input'!I$70,$A1256,0)-OFFSET('RFM input'!I$134,$A1256,0)-OFFSET('RFM input'!I$198,$A1256,0)","v":17.549318792120019},{"$f":"OFFSET('RFM input'!J$70,$A1256,0)-OFFSET('RFM input'!J$134,$A1256,0)-OFFSET('RFM input'!J$198,$A1256,0)","v":14.160187159589013},{"$f":"OFFSET('RFM input'!K$70,$A1256,0)-OFFSET('RFM input'!K$134,$A1256,0)-OFFSET('RFM input'!K$198,$A1256,0)","v":16.72912106870222},{"$f":"OFFSET('RFM input'!L$70,$A1256,0)-OFFSET('RFM input'!L$134,$A1256,0)-OFFSET('RFM input'!L$198,$A1256,0)","v":11.033151195416371},{"$f":"OFFSET('RFM input'!M$70,$A1256,0)-OFFSET('RFM input'!M$134,$A1256,0)-OFFSET('RFM input'!M$198,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1256,0)-OFFSET('RFM input'!N$134,$A1256,0)-OFFSET('RFM input'!N$198,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1256,0)-OFFSET('RFM input'!O$134,$A1256,0)-OFFSET('RFM input'!O$198,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1256,0)-OFFSET('RFM input'!P$134,$A1256,0)-OFFSET('RFM input'!P$198,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1256,0)-OFFSET('RFM input'!Q$134,$A1256,0)-OFFSET('RFM input'!Q$198,$A1256,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1256,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":44.321093342440562}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1256,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1256,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D1284=\"n/a\",0,IF(AND(D1258=0,C1260=0),0,\nIF(AND(D1258<>0,C1260=0),(D1258/D$10),\nIF(AND(D1259<>0,C1260<>0),(C1260-(C1260/C1284))+(D1258/D$10),\nIF(C1284<1,0,(C1260-(C1260/C1284)))))))","v":0},{"$f":"IF(E1284=\"n/a\",0,IF(AND(E1258=0,D1260=0),0,\nIF(AND(E1258<>0,D1260=0),(E1258/E$10),\nIF(AND(E1259<>0,D1260<>0),(D1260-(D1260/D1284))+(E1258/E$10),\nIF(D1284<1,0,(D1260-(D1260/D1284)))))))","v":0},{"$f":"IF(F1284=\"n/a\",0,IF(AND(F1258=0,E1260=0),0,\nIF(AND(F1258<>0,E1260=0),(F1258/F$10),\nIF(AND(F1259<>0,E1260<>0),(E1260-(E1260/E1284))+(F1258/F$10),\nIF(E1284<1,0,(E1260-(E1260/E1284)))))))","v":0},{"$f":"IF(G1284=\"n/a\",0,IF(AND(G1258=0,F1260=0),0,\nIF(AND(G1258<>0,F1260=0),(G1258/G$10),\nIF(AND(G1259<>0,F1260<>0),(F1260-(F1260/F1284))+(G1258/G$10),\nIF(F1284<1,0,(F1260-(F1260/F1284)))))))","v":0},{"$f":"IF(H1284=\"n/a\",0,IF(AND(H1258=0,G1260=0),0,\nIF(AND(H1258<>0,G1260=0),(H1258/H$10),\nIF(AND(H1259<>0,G1260<>0),(G1260-(G1260/G1284))+(H1258/H$10),\nIF(G1284<1,0,(G1260-(G1260/G1284)))))))","v":0},{"$f":"IF(I1284=\"n/a\",0,IF(AND(I1258=0,H1260=0),0,\nIF(AND(I1258<>0,H1260=0),(I1258/I$10),\nIF(AND(I1259<>0,H1260<>0),(H1260-(H1260/H1284))+(I1258/I$10),\nIF(H1284<1,0,(H1260-(H1260/H1284)))))))","v":0},{"$f":"IF(J1284=\"n/a\",0,IF(AND(J1258=0,I1260=0),0,\nIF(AND(J1258<>0,I1260=0),(J1258/J$10),\nIF(AND(J1259<>0,I1260<>0),(I1260-(I1260/I1284))+(J1258/J$10),\nIF(I1284<1,0,(I1260-(I1260/I1284)))))))","v":0},{"$f":"IF(K1284=\"n/a\",0,IF(AND(K1258=0,J1260=0),0,\nIF(AND(K1258<>0,J1260=0),(K1258/K$10),\nIF(AND(K1259<>0,J1260<>0),(J1260-(J1260/J1284))+(K1258/K$10),\nIF(J1284<1,0,(J1260-(J1260/J1284)))))))","v":0},{"$f":"IF(L1284=\"n/a\",0,IF(AND(L1258=0,K1260=0),0,\nIF(AND(L1258<>0,K1260=0),(L1258/L$10),\nIF(AND(L1259<>0,K1260<>0),(K1260-(K1260/K1284))+(L1258/L$10),\nIF(K1284<1,0,(K1260-(K1260/K1284)))))))","v":0},{"$f":"IF(M1284=\"n/a\",0,IF(AND(M1258=0,L1260=0),0,\nIF(AND(M1258<>0,L1260=0),(M1258/M$10),\nIF(AND(M1259<>0,L1260<>0),(L1260-(L1260/L1284))+(M1258/M$10),\nIF(L1284<1,0,(L1260-(L1260/L1284)))))))","v":0},{"$f":"IF(N1284=\"n/a\",0,IF(AND(N1258=0,M1260=0),0,\nIF(AND(N1258<>0,M1260=0),(N1258/N$10),\nIF(AND(N1259<>0,M1260<>0),(M1260-(M1260/M1284))+(N1258/N$10),\nIF(M1284<1,0,(M1260-(M1260/M1284)))))))","v":0},{"$f":"IF(O1284=\"n/a\",0,IF(AND(O1258=0,N1260=0),0,\nIF(AND(O1258<>0,N1260=0),(O1258/O$10),\nIF(AND(O1259<>0,N1260<>0),(N1260-(N1260/N1284))+(O1258/O$10),\nIF(N1284<1,0,(N1260-(N1260/N1284)))))))","v":0},{"$f":"IF(P1284=\"n/a\",0,IF(AND(P1258=0,O1260=0),0,\nIF(AND(P1258<>0,O1260=0),(P1258/P$10),\nIF(AND(P1259<>0,O1260<>0),(O1260-(O1260/O1284))+(P1258/P$10),\nIF(O1284<1,0,(O1260-(O1260/O1284)))))))","v":0},{"$f":"IF(Q1284=\"n/a\",0,IF(AND(Q1258=0,P1260=0),0,\nIF(AND(Q1258<>0,P1260=0),(Q1258/Q$10),\nIF(AND(Q1259<>0,P1260<>0),(P1260-(P1260/P1284))+(Q1258/Q$10),\nIF(P1284<1,0,(P1260-(P1260/P1284)))))))","v":0},{"$f":"IF(R1284=\"n/a\",0,IF(AND(R1258=0,Q1260=0),0,\nIF(AND(R1258<>0,Q1260=0),(R1258/R$10),\nIF(AND(R1259<>0,Q1260<>0),(Q1260-(Q1260/Q1284))+(R1258/R$10),\nIF(Q1284<1,0,(Q1260-(Q1260/Q1284)))))))","v":0},{"$f":"IF(S1284=\"n/a\",0,IF(AND(S1258=0,R1260=0),0,\nIF(AND(S1258<>0,R1260=0),(S1258/S$10),\nIF(AND(S1259<>0,R1260<>0),(R1260-(R1260/R1284))+(S1258/S$10),\nIF(R1284<1,0,(R1260-(R1260/R1284)))))))","v":0},{"$f":"IF(T1284=\"n/a\",0,IF(AND(T1258=0,S1260=0),0,\nIF(AND(T1258<>0,S1260=0),(T1258/T$10),\nIF(AND(T1259<>0,S1260<>0),(S1260-(S1260/S1284))+(T1258/T$10),\nIF(S1284<1,0,(S1260-(S1260/S1284)))))))","v":0},{"$f":"IF(U1284=\"n/a\",0,IF(AND(U1258=0,T1260=0),0,\nIF(AND(U1258<>0,T1260=0),(U1258/U$10),\nIF(AND(U1259<>0,T1260<>0),(T1260-(T1260/T1284))+(U1258/U$10),\nIF(T1284<1,0,(T1260-(T1260/T1284)))))))","v":0},{"$f":"IF(V1284=\"n/a\",0,IF(AND(V1258=0,U1260=0),0,\nIF(AND(V1258<>0,U1260=0),(V1258/V$10),\nIF(AND(V1259<>0,U1260<>0),(U1260-(U1260/U1284))+(V1258/V$10),\nIF(U1284<1,0,(U1260-(U1260/U1284)))))))","v":0},{"$f":"IF(W1284=\"n/a\",0,IF(AND(W1258=0,V1260=0),0,\nIF(AND(W1258<>0,V1260=0),(W1258/W$10),\nIF(AND(W1259<>0,V1260<>0),(V1260-(V1260/V1284))+(W1258/W$10),\nIF(V1284<1,0,(V1260-(V1260/V1284)))))))","v":0}]
[{"$f":"A1260+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C1256/C$10","v":0},{"$f":"IF(C1285=\"n/a\",C1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,C1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,C1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(D1285=\"n/a\",D1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,D1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,D1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(E1285=\"n/a\",E1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,E1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,E1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(F1285=\"n/a\",F1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,F1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,F1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(G1285=\"n/a\",G1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,G1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,G1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(H1285=\"n/a\",H1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(I1285=\"n/a\",I1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,I1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,I1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(J1285=\"n/a\",J1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,J1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,J1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(K1285=\"n/a\",K1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,K1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,K1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(L1285=\"n/a\",L1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,L1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,L1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(M1285=\"n/a\",M1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,M1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,M1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(N1285=\"n/a\",N1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,N1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,N1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(O1285=\"n/a\",O1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,O1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,O1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(P1285=\"n/a\",P1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,P1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,P1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(Q1285=\"n/a\",Q1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,Q1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,Q1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(R1285=\"n/a\",R1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,R1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,R1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(S1285=\"n/a\",S1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,S1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,S1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(T1285=\"n/a\",T1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,T1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,T1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(U1285=\"n/a\",U1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,U1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,U1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(V1285=\"n/a\",V1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,V1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,V1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0}]
[{"$f":"A1261+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1262)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D1262,-($A1262+5),0)*((1+D$11)^0.5)/D$10)","v":21.022084604605226},{"$f":"IF(D1286=\"n/a\",D1262,IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,D1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262)))),\nMAX(0,D1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262))))),0))","v":20.547771291930804},20.073457979256382,19.59914466658196,19.124831353907538,18.650518041233116,18.176204728558695,17.701891415884273,17.227578103209851,16.753264790535429,16.278951477861007,15.804638165186585,15.330324852512163,14.856011539837741,14.381698227163319,13.907384914488897,13.433071601814476,12.958758289140054,12.484444976465632,12.01013166379121]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E1263,-($A1263+5),0)*((1+E$11)^0.5)/E$10)","v":17.186398733126683},{"$f":"IF(E1287=\"n/a\",E1263,IFERROR(IF((OFFSET($C1263,0,$A1263))<0,\nMIN(0,E1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263)))),\nMAX(0,E1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263))))),0))","v":16.798628544328803},16.410858355530923,16.023088166733043,15.635317977935163,15.247547789137283,14.859777600339402,14.472007411541522,14.084237222743642,13.696467033945762,13.308696845147882,12.920926656350002,12.533156467552121,12.145386278754241,11.757616089956361,11.369845901158481,10.982075712360601,10.594305523562721,10.20653533476484]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F1264,-($A1264+5),0)*((1+F$11)^0.5)/F$10)","v":13.639984563397805},{"$f":"IF(F1288=\"n/a\",F1264,IFERROR(IF((OFFSET($C1264,0,$A1264))<0,\nMIN(0,F1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264)))),\nMAX(0,F1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264))))),0))","v":13.332230770908742},13.024476978419679,12.716723185930617,12.408969393441554,12.101215600952491,11.793461808463428,11.485708015974366,11.177954223485303,10.87020043099624,10.562446638507177,10.254692846018115,9.9469390535290518,9.6391852610399891,9.3314314685509263,9.0236776760618636,8.7159238835728008,8.408170091083738]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G1265,-($A1265+5),0)*((1+G$11)^0.5)/G$10)","v":15.957120791050899},{"$f":"IF(G1289=\"n/a\",G1265,IFERROR(IF((OFFSET($C1265,0,$A1265))<0,\nMIN(0,G1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265)))),\nMAX(0,G1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265))))),0))","v":15.597086333693079},15.23705187633526,14.87701741897744,14.51698296161962,14.1569485042618,13.79691404690398,13.436879589546161,13.076845132188341,12.716810674830521,12.356776217472701,11.996741760114881,11.636707302757062,11.276672845399242,10.916638388041422,10.556603930683602,10.196569473325782]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H1266,-($A1266+5),0)*((1+H$11)^0.5)/H$10)","v":10.31583751337071},{"$f":"IF(H1290=\"n/a\",H1266,IFERROR(IF((OFFSET($C1266,0,$A1266))<0,\nMIN(0,H1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266)))),\nMAX(0,H1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266))))),0))","v":10.083085188565297},9.8503328637598848,9.6175805389544724,9.38482821414906,9.1520758893436476,8.9193235645382352,8.6865712397328227,8.4538189149274103,8.2210665901219979,7.9883142653165855,7.7555619405111731,7.5228096157057607,7.2900572909003483,7.0573049660949358,6.8245526412895234]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I1267,-($A1267+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1291=\"n/a\",I1267,IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,I1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267)))),\nMAX(0,I1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J1268,-($A1268+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1292=\"n/a\",J1268,IFERROR(IF((OFFSET($C1268,0,$A1268))<0,\nMIN(0,J1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268)))),\nMAX(0,J1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1269,-($A1269+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1293=\"n/a\",K1269,IFERROR(IF((OFFSET($C1269,0,$A1269))<0,\nMIN(0,K1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269)))),\nMAX(0,K1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1270,-($A1270+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1294=\"n/a\",L1270,IFERROR(IF((OFFSET($C1270,0,$A1270))<0,\nMIN(0,L1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270)))),\nMAX(0,L1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1271,-($A1271+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1295=\"n/a\",M1271,IFERROR(IF((OFFSET($C1271,0,$A1271))<0,\nMIN(0,M1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271)))),\nMAX(0,M1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1272,-($A1272+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1296=\"n/a\",N1272,IFERROR(IF((OFFSET($C1272,0,$A1272))<0,\nMIN(0,N1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272)))),\nMAX(0,N1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1273,-($A1273+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1297=\"n/a\",O1273,IFERROR(IF((OFFSET($C1273,0,$A1273))<0,\nMIN(0,O1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273)))),\nMAX(0,O1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1274,-($A1274+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1298=\"n/a\",P1274,IFERROR(IF((OFFSET($C1274,0,$A1274))<0,\nMIN(0,P1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274)))),\nMAX(0,P1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1275,-($A1275+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1299=\"n/a\",Q1275,IFERROR(IF((OFFSET($C1275,0,$A1275))<0,\nMIN(0,Q1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275)))),\nMAX(0,Q1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1276,-($A1276+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1300=\"n/a\",R1276,IFERROR(IF((OFFSET($C1276,0,$A1276))<0,\nMIN(0,R1276-(OFFSET($C1276,0,$A1276)/(OFFSET($C1271,-$A1275,$A1276)))),\nMAX(0,R1276-(OFFSET($C1276,0,$A1276)/(OFFSET($C1271,-$A1275,$A1276))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1277,-($A1277+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1301=\"n/a\",S1277,IFERROR(IF((OFFSET($C1277,0,$A1277))<0,\nMIN(0,S1277-(OFFSET($C1277,0,$A1277)/(OFFSET($C1272,-$A1276,$A1277)))),\nMAX(0,S1277-(OFFSET($C1277,0,$A1277)/(OFFSET($C1272,-$A1276,$A1277))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1278,-($A1278+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1302=\"n/a\",T1278,IFERROR(IF((OFFSET($C1278,0,$A1278))<0,\nMIN(0,T1278-(OFFSET($C1278,0,$A1278)/(OFFSET($C1273,-$A1277,$A1278)))),\nMAX(0,T1278-(OFFSET($C1278,0,$A1278)/(OFFSET($C1273,-$A1277,$A1278))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1279,-($A1279+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1303=\"n/a\",U1279,IFERROR(IF((OFFSET($C1279,0,$A1279))<0,\nMIN(0,U1279-(OFFSET($C1279,0,$A1279)/(OFFSET($C1274,-$A1278,$A1279)))),\nMAX(0,U1279-(OFFSET($C1279,0,$A1279)/(OFFSET($C1274,-$A1278,$A1279))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1280,-($A1280+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1304=\"n/a\",V1280,IFERROR(IF((OFFSET($C1280,0,$A1280))<0,\nMIN(0,V1280-(OFFSET($C1280,0,$A1280)/(OFFSET($C1275,-$A1279,$A1280)))),\nMAX(0,V1280-(OFFSET($C1280,0,$A1280)/(OFFSET($C1275,-$A1279,$A1280))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1281,-($A1281+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1284=\"n/a\",\"n/a\",IF(AND(C1284<1,D1258=0),0,\nIF(D1258=0,C1284-1,\nIF(C1284<1,D1259,\n(((C1284-1)*(C1260-(C1260/(C1284))))+((D1258/D$10)*D1259))/(D1260)))))","v":0},0,0,0,0,{"$f":"IF(H1284=\"n/a\",\"n/a\",IF(AND(H1284<1,I1258=0),0,\nIF(I1258=0,H1284-1,\nIF(H1284<1,I1259,\n(((H1284-1)*(H1260-(H1260/(H1284))))+((I1258/I$10)*I1259))/(I1260)))))","v":0},{"$f":"IF(I1284=\"n/a\",\"n/a\",IF(AND(I1284<1,J1258=0),0,\nIF(J1258=0,I1284-1,\nIF(I1284<1,J1259,\n(((I1284-1)*(I1260-(I1260/(I1284))))+((J1258/J$10)*J1259))/(J1260)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1285,(-$A1261-ROWS(C1257:C1284)),0)","v":"n/a"},{"$f":"IF(C1285=\"n/a\",\"n/a\",MAX(0,C1285-1))","v":"n/a"},{"$f":"IF(D1285=\"n/a\",\"n/a\",MAX(0,D1285-1))","v":"n/a"},{"$f":"IF(E1285=\"n/a\",\"n/a\",MAX(0,E1285-1))","v":"n/a"},{"$f":"IF(F1285=\"n/a\",\"n/a\",MAX(0,F1285-1))","v":"n/a"},{"$f":"IF(G1285=\"n/a\",\"n/a\",MAX(0,G1285-1))","v":"n/a"},{"$f":"IF(H1285=\"n/a\",\"n/a\",MAX(0,H1285-1))","v":"n/a"},{"$f":"IF(I1285=\"n/a\",\"n/a\",MAX(0,I1285-1))","v":"n/a"},{"$f":"IF(J1285=\"n/a\",\"n/a\",MAX(0,J1285-1))","v":"n/a"},{"$f":"IF(K1285=\"n/a\",\"n/a\",MAX(0,K1285-1))","v":"n/a"},{"$f":"IF(L1285=\"n/a\",\"n/a\",MAX(0,L1285-1))","v":"n/a"},{"$f":"IF(M1285=\"n/a\",\"n/a\",MAX(0,M1285-1))","v":"n/a"},{"$f":"IF(N1285=\"n/a\",\"n/a\",MAX(0,N1285-1))","v":"n/a"},{"$f":"IF(O1285=\"n/a\",\"n/a\",MAX(0,O1285-1))","v":"n/a"},{"$f":"IF(P1285=\"n/a\",\"n/a\",MAX(0,P1285-1))","v":"n/a"},{"$f":"IF(Q1285=\"n/a\",\"n/a\",MAX(0,Q1285-1))","v":"n/a"},{"$f":"IF(R1285=\"n/a\",\"n/a\",MAX(0,R1285-1))","v":"n/a"},{"$f":"IF(S1285=\"n/a\",\"n/a\",MAX(0,S1285-1))","v":"n/a"},{"$f":"IF(T1285=\"n/a\",\"n/a\",MAX(0,T1285-1))","v":"n/a"},{"$f":"IF(U1285=\"n/a\",\"n/a\",MAX(0,U1285-1))","v":"n/a"},{"$f":"IF(V1285=\"n/a\",\"n/a\",MAX(0,V1285-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D1286,(-$A1262-ROWS(D1258:D1285)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562,31.321093342440562,30.321093342440562,29.321093342440562,28.321093342440562,27.321093342440562,26.321093342440562,25.321093342440562]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1287,(-$A1263-ROWS(E1259:E1286)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562,31.321093342440562,30.321093342440562,29.321093342440562,28.321093342440562,27.321093342440562,26.321093342440562]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1288,(-$A1264-ROWS(F1260:F1287)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562,31.321093342440562,30.321093342440562,29.321093342440562,28.321093342440562,27.321093342440562]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1289,(-$A1265-ROWS(G1261:G1288)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562,31.321093342440562,30.321093342440562,29.321093342440562,28.321093342440562]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1290,(-$A1266-ROWS(H1262:H1289)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562,31.321093342440562,30.321093342440562,29.321093342440562]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1291,(-$A1267-ROWS(I1263:I1290)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562,31.321093342440562,30.321093342440562]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1292,(-$A1268-ROWS(J1264:J1291)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562,31.321093342440562]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1293,(-$A1269-ROWS(K1265:K1292)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1294,(-$A1270-ROWS(L1266:L1293)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1295,(-$A1271-ROWS(M1267:M1294)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1296,(-$A1272-ROWS(N1268:N1295)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1297,(-$A1273-ROWS(O1269:O1296)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1298,(-$A1274-ROWS(P1270:P1297)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1299,(-$A1275-ROWS(Q1271:Q1298)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1300,(-$A1276-ROWS(R1272:R1299)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1301,(-$A1277-ROWS(S1273:S1300)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1302,(-$A1278-ROWS(T1274:T1301)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1303,(-$A1279-ROWS(U1275:U1302)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1304,(-$A1280-ROWS(V1276:V1303)),0)","v":0},{"$f":"IF(V1304=\"n/a\",\"n/a\",MAX(0,V1304-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1305,(-$A1281-ROWS(W1277:W1304)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1257<>\"n/a\",C1257<>\"n/a\"),IF(SUM(C1260:C1282)=0,0,IF((SUMPRODUCT(C1260:C1282,C1284:C1306)/SUM(C1260:C1282))<0,1,(SUMPRODUCT(C1260:C1282,C1284:C1306)/SUM(C1260:C1282)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1257<>\"n/a\",D1257<>\"n/a\"),IF(SUM(D1260:D1282)=0,0,IF((SUMPRODUCT(D1260:D1282,D1284:D1306)/SUM(D1260:D1282))<0,1,(SUMPRODUCT(D1260:D1282,D1284:D1306)/SUM(D1260:D1282)))),\"n/a\"))","v":44.321093342440562},{"$f":"(IF(OR($C1257<>\"n/a\",E1257<>\"n/a\"),IF(SUM(E1260:E1282)=0,0,IF((SUMPRODUCT(E1260:E1282,E1284:E1306)/SUM(E1260:E1282))<0,1,(SUMPRODUCT(E1260:E1282,E1284:E1306)/SUM(E1260:E1282)))),\"n/a\"))","v":43.776553174251198},{"$f":"(IF(OR($C1257<>\"n/a\",F1257<>\"n/a\"),IF(SUM(F1260:F1282)=0,0,IF((SUMPRODUCT(F1260:F1282,F1284:F1306)/SUM(F1260:F1282))<0,1,(SUMPRODUCT(F1260:F1282,F1284:F1306)/SUM(F1260:F1282)))),\"n/a\"))","v":43.193728273509223},{"$f":"(IF(OR($C1257<>\"n/a\",G1257<>\"n/a\"),IF(SUM(G1260:G1282)=0,0,IF((SUMPRODUCT(G1260:G1282,G1284:G1306)/SUM(G1260:G1282))<0,1,(SUMPRODUCT(G1260:G1282,G1284:G1306)/SUM(G1260:G1282)))),\"n/a\"))","v":42.71385875106963},{"$f":"(IF(OR($C1257<>\"n/a\",H1257<>\"n/a\"),IF(SUM(H1260:H1282)=0,0,IF((SUMPRODUCT(H1260:H1282,H1284:H1306)/SUM(H1260:H1282))<0,1,(SUMPRODUCT(H1260:H1282,H1284:H1306)/SUM(H1260:H1282)))),\"n/a\"))","v":42.077536461943687},{"$f":"(IF(OR($C1257<>\"n/a\",I1257<>\"n/a\"),IF(SUM(I1260:I1282)=0,0,IF((SUMPRODUCT(I1260:I1282,I1284:I1306)/SUM(I1260:I1282))<0,1,(SUMPRODUCT(I1260:I1282,I1284:I1306)/SUM(I1260:I1282)))),\"n/a\"))","v":41.078664164448085},{"$f":"(IF(OR($C1257<>\"n/a\",J1257<>\"n/a\"),IF(SUM(J1260:J1282)=0,0,IF((SUMPRODUCT(J1260:J1282,J1284:J1306)/SUM(J1260:J1282))<0,1,(SUMPRODUCT(J1260:J1282,J1284:J1306)/SUM(J1260:J1282)))),\"n/a\"))","v":40.079848208039543},{"$f":"(IF(OR($C1257<>\"n/a\",K1257<>\"n/a\"),IF(SUM(K1260:K1282)=0,0,IF((SUMPRODUCT(K1260:K1282,K1284:K1306)/SUM(K1260:K1282))<0,1,(SUMPRODUCT(K1260:K1282,K1284:K1306)/SUM(K1260:K1282)))),\"n/a\"))","v":39.081092923176179},{"$f":"(IF(OR($C1257<>\"n/a\",L1257<>\"n/a\"),IF(SUM(L1260:L1282)=0,0,IF((SUMPRODUCT(L1260:L1282,L1284:L1306)/SUM(L1260:L1282))<0,1,(SUMPRODUCT(L1260:L1282,L1284:L1306)/SUM(L1260:L1282)))),\"n/a\"))","v":38.082403095779142},{"$f":"(IF(OR($C1257<>\"n/a\",M1257<>\"n/a\"),IF(SUM(M1260:M1282)=0,0,IF((SUMPRODUCT(M1260:M1282,M1284:M1306)/SUM(M1260:M1282))<0,1,(SUMPRODUCT(M1260:M1282,M1284:M1306)/SUM(M1260:M1282)))),\"n/a\"))","v":37.083784028729525},{"$f":"(IF(OR($C1257<>\"n/a\",N1257<>\"n/a\"),IF(SUM(N1260:N1282)=0,0,IF((SUMPRODUCT(N1260:N1282,N1284:N1306)/SUM(N1260:N1282))<0,1,(SUMPRODUCT(N1260:N1282,N1284:N1306)/SUM(N1260:N1282)))),\"n/a\"))","v":36.085241613606229},{"$f":"(IF(OR($C1257<>\"n/a\",O1257<>\"n/a\"),IF(SUM(O1260:O1282)=0,0,IF((SUMPRODUCT(O1260:O1282,O1284:O1306)/SUM(O1260:O1282))<0,1,(SUMPRODUCT(O1260:O1282,O1284:O1306)/SUM(O1260:O1282)))),\"n/a\"))","v":35.086782414710491},{"$f":"(IF(OR($C1257<>\"n/a\",P1257<>\"n/a\"),IF(SUM(P1260:P1282)=0,0,IF((SUMPRODUCT(P1260:P1282,P1284:P1306)/SUM(P1260:P1282))<0,1,(SUMPRODUCT(P1260:P1282,P1284:P1306)/SUM(P1260:P1282)))),\"n/a\"))","v":34.08841376790479},{"$f":"(IF(OR($C1257<>\"n/a\",Q1257<>\"n/a\"),IF(SUM(Q1260:Q1282)=0,0,IF((SUMPRODUCT(Q1260:Q1282,Q1284:Q1306)/SUM(Q1260:Q1282))<0,1,(SUMPRODUCT(Q1260:Q1282,Q1284:Q1306)/SUM(Q1260:Q1282)))),\"n/a\"))","v":33.09014389740539},{"$f":"(IF(OR($C1257<>\"n/a\",R1257<>\"n/a\"),IF(SUM(R1260:R1282)=0,0,IF((SUMPRODUCT(R1260:R1282,R1284:R1306)/SUM(R1260:R1282))<0,1,(SUMPRODUCT(R1260:R1282,R1284:R1306)/SUM(R1260:R1282)))),\"n/a\"))","v":32.091982054452131},{"$f":"(IF(OR($C1257<>\"n/a\",S1257<>\"n/a\"),IF(SUM(S1260:S1282)=0,0,IF((SUMPRODUCT(S1260:S1282,S1284:S1306)/SUM(S1260:S1282))<0,1,(SUMPRODUCT(S1260:S1282,S1284:S1306)/SUM(S1260:S1282)))),\"n/a\"))","v":31.093938682790522},{"$f":"(IF(OR($C1257<>\"n/a\",T1257<>\"n/a\"),IF(SUM(T1260:T1282)=0,0,IF((SUMPRODUCT(T1260:T1282,T1284:T1306)/SUM(T1260:T1282))<0,1,(SUMPRODUCT(T1260:T1282,T1284:T1306)/SUM(T1260:T1282)))),\"n/a\"))","v":30.096025617215727},{"$f":"(IF(OR($C1257<>\"n/a\",U1257<>\"n/a\"),IF(SUM(U1260:U1282)=0,0,IF((SUMPRODUCT(U1260:U1282,U1284:U1306)/SUM(U1260:U1282))<0,1,(SUMPRODUCT(U1260:U1282,U1284:U1306)/SUM(U1260:U1282)))),\"n/a\"))","v":29.098256323150469},{"$f":"(IF(OR($C1257<>\"n/a\",V1257<>\"n/a\"),IF(SUM(V1260:V1282)=0,0,IF((SUMPRODUCT(V1260:V1282,V1284:V1306)/SUM(V1260:V1282))<0,1,(SUMPRODUCT(V1260:V1282,V1284:V1306)/SUM(V1260:V1282)))),\"n/a\"))","v":28.100646187503706},{"$f":"(IF(OR($C1257<>\"n/a\",W1257<>\"n/a\"),IF(SUM(W1260:W1282)=0,0,IF((SUMPRODUCT(W1260:W1282,W1284:W1306)/SUM(W1260:W1282))<0,1,(SUMPRODUCT(W1260:W1282,W1284:W1306)/SUM(W1260:W1282)))),\"n/a\"))","v":27.103212874089841}]
[]
["Asset Class 25",{"$f":"VLOOKUP($A1309,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Low Voltage lines and cables"}]
[{"$f":"VALUE(REPLACE(A1309,1,12,\"\"))","v":25},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A1310,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1310,0)-OFFSET('RFM input'!H$134,$A1310,0)-OFFSET('RFM input'!H$198,$A1310,0)","v":45.522207947156787},{"$f":"OFFSET('RFM input'!I$70,$A1310,0)-OFFSET('RFM input'!I$134,$A1310,0)-OFFSET('RFM input'!I$198,$A1310,0)","v":41.142678076612697},{"$f":"OFFSET('RFM input'!J$70,$A1310,0)-OFFSET('RFM input'!J$134,$A1310,0)-OFFSET('RFM input'!J$198,$A1310,0)","v":32.889337360374554},{"$f":"OFFSET('RFM input'!K$70,$A1310,0)-OFFSET('RFM input'!K$134,$A1310,0)-OFFSET('RFM input'!K$198,$A1310,0)","v":74.307355240083353},{"$f":"OFFSET('RFM input'!L$70,$A1310,0)-OFFSET('RFM input'!L$134,$A1310,0)-OFFSET('RFM input'!L$198,$A1310,0)","v":13.987369498334594},{"$f":"OFFSET('RFM input'!M$70,$A1310,0)-OFFSET('RFM input'!M$134,$A1310,0)-OFFSET('RFM input'!M$198,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1310,0)-OFFSET('RFM input'!N$134,$A1310,0)-OFFSET('RFM input'!N$198,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1310,0)-OFFSET('RFM input'!O$134,$A1310,0)-OFFSET('RFM input'!O$198,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1310,0)-OFFSET('RFM input'!P$134,$A1310,0)-OFFSET('RFM input'!P$198,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1310,0)-OFFSET('RFM input'!Q$134,$A1310,0)-OFFSET('RFM input'!Q$198,$A1310,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1310,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":52.433165481704101}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1310,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1310,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D1338=\"n/a\",0,IF(AND(D1312=0,C1314=0),0,\nIF(AND(D1312<>0,C1314=0),(D1312/D$10),\nIF(AND(D1313<>0,C1314<>0),(C1314-(C1314/C1338))+(D1312/D$10),\nIF(C1338<1,0,(C1314-(C1314/C1338)))))))","v":0},{"$f":"IF(E1338=\"n/a\",0,IF(AND(E1312=0,D1314=0),0,\nIF(AND(E1312<>0,D1314=0),(E1312/E$10),\nIF(AND(E1313<>0,D1314<>0),(D1314-(D1314/D1338))+(E1312/E$10),\nIF(D1338<1,0,(D1314-(D1314/D1338)))))))","v":0},{"$f":"IF(F1338=\"n/a\",0,IF(AND(F1312=0,E1314=0),0,\nIF(AND(F1312<>0,E1314=0),(F1312/F$10),\nIF(AND(F1313<>0,E1314<>0),(E1314-(E1314/E1338))+(F1312/F$10),\nIF(E1338<1,0,(E1314-(E1314/E1338)))))))","v":0},{"$f":"IF(G1338=\"n/a\",0,IF(AND(G1312=0,F1314=0),0,\nIF(AND(G1312<>0,F1314=0),(G1312/G$10),\nIF(AND(G1313<>0,F1314<>0),(F1314-(F1314/F1338))+(G1312/G$10),\nIF(F1338<1,0,(F1314-(F1314/F1338)))))))","v":0},{"$f":"IF(H1338=\"n/a\",0,IF(AND(H1312=0,G1314=0),0,\nIF(AND(H1312<>0,G1314=0),(H1312/H$10),\nIF(AND(H1313<>0,G1314<>0),(G1314-(G1314/G1338))+(H1312/H$10),\nIF(G1338<1,0,(G1314-(G1314/G1338)))))))","v":0},{"$f":"IF(I1338=\"n/a\",0,IF(AND(I1312=0,H1314=0),0,\nIF(AND(I1312<>0,H1314=0),(I1312/I$10),\nIF(AND(I1313<>0,H1314<>0),(H1314-(H1314/H1338))+(I1312/I$10),\nIF(H1338<1,0,(H1314-(H1314/H1338)))))))","v":0},{"$f":"IF(J1338=\"n/a\",0,IF(AND(J1312=0,I1314=0),0,\nIF(AND(J1312<>0,I1314=0),(J1312/J$10),\nIF(AND(J1313<>0,I1314<>0),(I1314-(I1314/I1338))+(J1312/J$10),\nIF(I1338<1,0,(I1314-(I1314/I1338)))))))","v":0},{"$f":"IF(K1338=\"n/a\",0,IF(AND(K1312=0,J1314=0),0,\nIF(AND(K1312<>0,J1314=0),(K1312/K$10),\nIF(AND(K1313<>0,J1314<>0),(J1314-(J1314/J1338))+(K1312/K$10),\nIF(J1338<1,0,(J1314-(J1314/J1338)))))))","v":0},{"$f":"IF(L1338=\"n/a\",0,IF(AND(L1312=0,K1314=0),0,\nIF(AND(L1312<>0,K1314=0),(L1312/L$10),\nIF(AND(L1313<>0,K1314<>0),(K1314-(K1314/K1338))+(L1312/L$10),\nIF(K1338<1,0,(K1314-(K1314/K1338)))))))","v":0},{"$f":"IF(M1338=\"n/a\",0,IF(AND(M1312=0,L1314=0),0,\nIF(AND(M1312<>0,L1314=0),(M1312/M$10),\nIF(AND(M1313<>0,L1314<>0),(L1314-(L1314/L1338))+(M1312/M$10),\nIF(L1338<1,0,(L1314-(L1314/L1338)))))))","v":0},{"$f":"IF(N1338=\"n/a\",0,IF(AND(N1312=0,M1314=0),0,\nIF(AND(N1312<>0,M1314=0),(N1312/N$10),\nIF(AND(N1313<>0,M1314<>0),(M1314-(M1314/M1338))+(N1312/N$10),\nIF(M1338<1,0,(M1314-(M1314/M1338)))))))","v":0},{"$f":"IF(O1338=\"n/a\",0,IF(AND(O1312=0,N1314=0),0,\nIF(AND(O1312<>0,N1314=0),(O1312/O$10),\nIF(AND(O1313<>0,N1314<>0),(N1314-(N1314/N1338))+(O1312/O$10),\nIF(N1338<1,0,(N1314-(N1314/N1338)))))))","v":0},{"$f":"IF(P1338=\"n/a\",0,IF(AND(P1312=0,O1314=0),0,\nIF(AND(P1312<>0,O1314=0),(P1312/P$10),\nIF(AND(P1313<>0,O1314<>0),(O1314-(O1314/O1338))+(P1312/P$10),\nIF(O1338<1,0,(O1314-(O1314/O1338)))))))","v":0},{"$f":"IF(Q1338=\"n/a\",0,IF(AND(Q1312=0,P1314=0),0,\nIF(AND(Q1312<>0,P1314=0),(Q1312/Q$10),\nIF(AND(Q1313<>0,P1314<>0),(P1314-(P1314/P1338))+(Q1312/Q$10),\nIF(P1338<1,0,(P1314-(P1314/P1338)))))))","v":0},{"$f":"IF(R1338=\"n/a\",0,IF(AND(R1312=0,Q1314=0),0,\nIF(AND(R1312<>0,Q1314=0),(R1312/R$10),\nIF(AND(R1313<>0,Q1314<>0),(Q1314-(Q1314/Q1338))+(R1312/R$10),\nIF(Q1338<1,0,(Q1314-(Q1314/Q1338)))))))","v":0},{"$f":"IF(S1338=\"n/a\",0,IF(AND(S1312=0,R1314=0),0,\nIF(AND(S1312<>0,R1314=0),(S1312/S$10),\nIF(AND(S1313<>0,R1314<>0),(R1314-(R1314/R1338))+(S1312/S$10),\nIF(R1338<1,0,(R1314-(R1314/R1338)))))))","v":0},{"$f":"IF(T1338=\"n/a\",0,IF(AND(T1312=0,S1314=0),0,\nIF(AND(T1312<>0,S1314=0),(T1312/T$10),\nIF(AND(T1313<>0,S1314<>0),(S1314-(S1314/S1338))+(T1312/T$10),\nIF(S1338<1,0,(S1314-(S1314/S1338)))))))","v":0},{"$f":"IF(U1338=\"n/a\",0,IF(AND(U1312=0,T1314=0),0,\nIF(AND(U1312<>0,T1314=0),(U1312/U$10),\nIF(AND(U1313<>0,T1314<>0),(T1314-(T1314/T1338))+(U1312/U$10),\nIF(T1338<1,0,(T1314-(T1314/T1338)))))))","v":0},{"$f":"IF(V1338=\"n/a\",0,IF(AND(V1312=0,U1314=0),0,\nIF(AND(V1312<>0,U1314=0),(V1312/V$10),\nIF(AND(V1313<>0,U1314<>0),(U1314-(U1314/U1338))+(V1312/V$10),\nIF(U1338<1,0,(U1314-(U1314/U1338)))))))","v":0},{"$f":"IF(W1338=\"n/a\",0,IF(AND(W1312=0,V1314=0),0,\nIF(AND(W1312<>0,V1314=0),(W1312/W$10),\nIF(AND(W1313<>0,V1314<>0),(V1314-(V1314/V1338))+(W1312/W$10),\nIF(V1338<1,0,(V1314-(V1314/V1338)))))))","v":0}]
[{"$f":"A1314+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C1310/C$10","v":0},{"$f":"IF(C1339=\"n/a\",C1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,C1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,C1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(D1339=\"n/a\",D1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,D1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,D1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(E1339=\"n/a\",E1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,E1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,E1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(F1339=\"n/a\",F1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,F1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,F1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(G1339=\"n/a\",G1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,G1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,G1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(H1339=\"n/a\",H1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,H1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,H1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(I1339=\"n/a\",I1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,I1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,I1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(J1339=\"n/a\",J1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,J1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,J1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(K1339=\"n/a\",K1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,K1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,K1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(L1339=\"n/a\",L1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,L1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,L1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(M1339=\"n/a\",M1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,M1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,M1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(N1339=\"n/a\",N1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,N1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,N1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(O1339=\"n/a\",O1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,O1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,O1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(P1339=\"n/a\",P1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,P1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,P1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(Q1339=\"n/a\",Q1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,Q1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,Q1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(R1339=\"n/a\",R1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,R1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,R1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(S1339=\"n/a\",S1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,S1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,S1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(T1339=\"n/a\",T1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,T1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,T1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(U1339=\"n/a\",U1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,U1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,U1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(V1339=\"n/a\",V1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,V1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,V1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0}]
[{"$f":"A1315+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1316)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D1316,-($A1316+5),0)*((1+D$11)^0.5)/D$10)","v":45.923498129783603},{"$f":"IF(D1340=\"n/a\",D1316,IFERROR(IF((OFFSET($C1316,0,$A1316))<0,\nMIN(0,D1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316)))),\nMAX(0,D1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316))))),0))","v":45.047649843534167},44.171801557284731,43.295953271035295,42.420104984785858,41.544256698536422,40.668408412286986,39.79256012603755,38.916711839788114,38.040863553538678,37.165015267289242,36.289166981039806,35.41331869479037,34.537470408540933,33.661622122291497,32.785773836042061,31.909925549792625,31.034077263543189,30.158228977293753,29.282380691044317]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E1317,-($A1317+5),0)*((1+E$11)^0.5)/E$10)","v":40.291847150832687},{"$f":"IF(E1341=\"n/a\",E1317,IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,E1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317)))),\nMAX(0,E1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317))))),0))","v":39.523405139356342},38.754963127879996,37.986521116403651,37.218079104927305,36.44963709345096,35.681195081974614,34.912753070498269,34.144311059021923,33.375869047545578,32.607427036069232,31.83898502459289,31.070543013116549,30.302101001640207,29.533658990163865,28.765216978687523,27.996774967211181,27.228332955734839,26.459890944258497]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F1318,-($A1318+5),0)*((1+F$11)^0.5)/F$10)","v":31.681082237115866},{"$f":"IF(F1342=\"n/a\",F1318,IFERROR(IF((OFFSET($C1318,0,$A1318))<0,\nMIN(0,F1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318)))),\nMAX(0,F1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318))))),0))","v":31.076863858422506},30.472645479729145,29.868427101035785,29.264208722342424,28.659990343649064,28.055771964955703,27.451553586262342,26.847335207568982,26.243116828875621,25.638898450182261,25.0346800714889,24.430461692795539,23.826243314102179,23.222024935408818,22.617806556715458,22.013588178022097,21.409369799328736]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G1319,-($A1319+5),0)*((1+G$11)^0.5)/G$10)","v":70.878286932113383},{"$f":"IF(G1343=\"n/a\",G1319,IFERROR(IF((OFFSET($C1319,0,$A1319))<0,\nMIN(0,G1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319)))),\nMAX(0,G1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319))))),0))","v":69.526503451544286},68.17471997097519,66.822936490406093,65.471153009836996,64.1193695292679,62.767586048698803,61.415802568129706,60.064019087560609,58.712235606991513,57.360452126422416,56.008668645853319,54.656885165284223,53.305101684715126,51.953318204146029,50.601534723576933,49.249751243007836]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H1320,-($A1320+5),0)*((1+H$11)^0.5)/H$10)","v":13.077989092023131},{"$f":"IF(H1344=\"n/a\",H1320,IFERROR(IF((OFFSET($C1320,0,$A1320))<0,\nMIN(0,H1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320)))),\nMAX(0,H1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320))))),0))","v":12.828567013995313},12.579144935967495,12.329722857939677,12.080300779911859,11.830878701884041,11.581456623856223,11.332034545828405,11.082612467800587,10.833190389772769,10.583768311744951,10.334346233717133,10.084924155689315,9.8355020776614968,9.5860799996336787,9.3366579216058607]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I1321,-($A1321+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1345=\"n/a\",I1321,IFERROR(IF((OFFSET($C1321,0,$A1321))<0,\nMIN(0,I1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321)))),\nMAX(0,I1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J1322,-($A1322+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1346=\"n/a\",J1322,IFERROR(IF((OFFSET($C1322,0,$A1322))<0,\nMIN(0,J1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322)))),\nMAX(0,J1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1323,-($A1323+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1347=\"n/a\",K1323,IFERROR(IF((OFFSET($C1323,0,$A1323))<0,\nMIN(0,K1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323)))),\nMAX(0,K1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1324,-($A1324+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1348=\"n/a\",L1324,IFERROR(IF((OFFSET($C1324,0,$A1324))<0,\nMIN(0,L1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324)))),\nMAX(0,L1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1325,-($A1325+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1349=\"n/a\",M1325,IFERROR(IF((OFFSET($C1325,0,$A1325))<0,\nMIN(0,M1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325)))),\nMAX(0,M1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1326,-($A1326+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1350=\"n/a\",N1326,IFERROR(IF((OFFSET($C1326,0,$A1326))<0,\nMIN(0,N1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326)))),\nMAX(0,N1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1327,-($A1327+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1351=\"n/a\",O1327,IFERROR(IF((OFFSET($C1327,0,$A1327))<0,\nMIN(0,O1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327)))),\nMAX(0,O1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1328,-($A1328+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1352=\"n/a\",P1328,IFERROR(IF((OFFSET($C1328,0,$A1328))<0,\nMIN(0,P1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328)))),\nMAX(0,P1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1329,-($A1329+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1353=\"n/a\",Q1329,IFERROR(IF((OFFSET($C1329,0,$A1329))<0,\nMIN(0,Q1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329)))),\nMAX(0,Q1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1330,-($A1330+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1354=\"n/a\",R1330,IFERROR(IF((OFFSET($C1330,0,$A1330))<0,\nMIN(0,R1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1325,-$A1329,$A1330)))),\nMAX(0,R1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1325,-$A1329,$A1330))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1331,-($A1331+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1355=\"n/a\",S1331,IFERROR(IF((OFFSET($C1331,0,$A1331))<0,\nMIN(0,S1331-(OFFSET($C1331,0,$A1331)/(OFFSET($C1326,-$A1330,$A1331)))),\nMAX(0,S1331-(OFFSET($C1331,0,$A1331)/(OFFSET($C1326,-$A1330,$A1331))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1332,-($A1332+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1356=\"n/a\",T1332,IFERROR(IF((OFFSET($C1332,0,$A1332))<0,\nMIN(0,T1332-(OFFSET($C1332,0,$A1332)/(OFFSET($C1327,-$A1331,$A1332)))),\nMAX(0,T1332-(OFFSET($C1332,0,$A1332)/(OFFSET($C1327,-$A1331,$A1332))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1333,-($A1333+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1357=\"n/a\",U1333,IFERROR(IF((OFFSET($C1333,0,$A1333))<0,\nMIN(0,U1333-(OFFSET($C1333,0,$A1333)/(OFFSET($C1328,-$A1332,$A1333)))),\nMAX(0,U1333-(OFFSET($C1333,0,$A1333)/(OFFSET($C1328,-$A1332,$A1333))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1334,-($A1334+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1358=\"n/a\",V1334,IFERROR(IF((OFFSET($C1334,0,$A1334))<0,\nMIN(0,V1334-(OFFSET($C1334,0,$A1334)/(OFFSET($C1329,-$A1333,$A1334)))),\nMAX(0,V1334-(OFFSET($C1334,0,$A1334)/(OFFSET($C1329,-$A1333,$A1334))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1335,-($A1335+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1338=\"n/a\",\"n/a\",IF(AND(C1338<1,D1312=0),0,\nIF(D1312=0,C1338-1,\nIF(C1338<1,D1313,\n(((C1338-1)*(C1314-(C1314/(C1338))))+((D1312/D$10)*D1313))/(D1314)))))","v":0},0,0,0,0,{"$f":"IF(H1338=\"n/a\",\"n/a\",IF(AND(H1338<1,I1312=0),0,\nIF(I1312=0,H1338-1,\nIF(H1338<1,I1313,\n(((H1338-1)*(H1314-(H1314/(H1338))))+((I1312/I$10)*I1313))/(I1314)))))","v":0},{"$f":"IF(I1338=\"n/a\",\"n/a\",IF(AND(I1338<1,J1312=0),0,\nIF(J1312=0,I1338-1,\nIF(I1338<1,J1313,\n(((I1338-1)*(I1314-(I1314/(I1338))))+((J1312/J$10)*J1313))/(J1314)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1339,(-$A1315-ROWS(C1311:C1338)),0)","v":"n/a"},{"$f":"IF(C1339=\"n/a\",\"n/a\",MAX(0,C1339-1))","v":"n/a"},{"$f":"IF(D1339=\"n/a\",\"n/a\",MAX(0,D1339-1))","v":"n/a"},{"$f":"IF(E1339=\"n/a\",\"n/a\",MAX(0,E1339-1))","v":"n/a"},{"$f":"IF(F1339=\"n/a\",\"n/a\",MAX(0,F1339-1))","v":"n/a"},{"$f":"IF(G1339=\"n/a\",\"n/a\",MAX(0,G1339-1))","v":"n/a"},{"$f":"IF(H1339=\"n/a\",\"n/a\",MAX(0,H1339-1))","v":"n/a"},{"$f":"IF(I1339=\"n/a\",\"n/a\",MAX(0,I1339-1))","v":"n/a"},{"$f":"IF(J1339=\"n/a\",\"n/a\",MAX(0,J1339-1))","v":"n/a"},{"$f":"IF(K1339=\"n/a\",\"n/a\",MAX(0,K1339-1))","v":"n/a"},{"$f":"IF(L1339=\"n/a\",\"n/a\",MAX(0,L1339-1))","v":"n/a"},{"$f":"IF(M1339=\"n/a\",\"n/a\",MAX(0,M1339-1))","v":"n/a"},{"$f":"IF(N1339=\"n/a\",\"n/a\",MAX(0,N1339-1))","v":"n/a"},{"$f":"IF(O1339=\"n/a\",\"n/a\",MAX(0,O1339-1))","v":"n/a"},{"$f":"IF(P1339=\"n/a\",\"n/a\",MAX(0,P1339-1))","v":"n/a"},{"$f":"IF(Q1339=\"n/a\",\"n/a\",MAX(0,Q1339-1))","v":"n/a"},{"$f":"IF(R1339=\"n/a\",\"n/a\",MAX(0,R1339-1))","v":"n/a"},{"$f":"IF(S1339=\"n/a\",\"n/a\",MAX(0,S1339-1))","v":"n/a"},{"$f":"IF(T1339=\"n/a\",\"n/a\",MAX(0,T1339-1))","v":"n/a"},{"$f":"IF(U1339=\"n/a\",\"n/a\",MAX(0,U1339-1))","v":"n/a"},{"$f":"IF(V1339=\"n/a\",\"n/a\",MAX(0,V1339-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1316)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D1340,(-$A1316-ROWS(D1312:D1339)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101,39.433165481704101,38.433165481704101,37.433165481704101,36.433165481704101,35.433165481704101,34.433165481704101,33.433165481704101]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1341,(-$A1317-ROWS(E1313:E1340)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101,39.433165481704101,38.433165481704101,37.433165481704101,36.433165481704101,35.433165481704101,34.433165481704101]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1342,(-$A1318-ROWS(F1314:F1341)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101,39.433165481704101,38.433165481704101,37.433165481704101,36.433165481704101,35.433165481704101]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1343,(-$A1319-ROWS(G1315:G1342)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101,39.433165481704101,38.433165481704101,37.433165481704101,36.433165481704101]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1344,(-$A1320-ROWS(H1316:H1343)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101,39.433165481704101,38.433165481704101,37.433165481704101]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1345,(-$A1321-ROWS(I1317:I1344)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101,39.433165481704101,38.433165481704101]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1346,(-$A1322-ROWS(J1318:J1345)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101,39.433165481704101]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1347,(-$A1323-ROWS(K1319:K1346)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1348,(-$A1324-ROWS(L1320:L1347)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1349,(-$A1325-ROWS(M1321:M1348)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1350,(-$A1326-ROWS(N1322:N1349)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1351,(-$A1327-ROWS(O1323:O1350)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1352,(-$A1328-ROWS(P1324:P1351)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1353,(-$A1329-ROWS(Q1325:Q1352)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1354,(-$A1330-ROWS(R1326:R1353)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1355,(-$A1331-ROWS(S1327:S1354)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1356,(-$A1332-ROWS(T1328:T1355)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1357,(-$A1333-ROWS(U1329:U1356)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1358,(-$A1334-ROWS(V1330:V1357)),0)","v":0},{"$f":"IF(V1358=\"n/a\",\"n/a\",MAX(0,V1358-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1359,(-$A1335-ROWS(W1331:W1358)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1311<>\"n/a\",C1311<>\"n/a\"),IF(SUM(C1314:C1336)=0,0,IF((SUMPRODUCT(C1314:C1336,C1338:C1360)/SUM(C1314:C1336))<0,1,(SUMPRODUCT(C1314:C1336,C1338:C1360)/SUM(C1314:C1336)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1311<>\"n/a\",D1311<>\"n/a\"),IF(SUM(D1314:D1336)=0,0,IF((SUMPRODUCT(D1314:D1336,D1338:D1360)/SUM(D1314:D1336))<0,1,(SUMPRODUCT(D1314:D1336,D1338:D1360)/SUM(D1314:D1336)))),\"n/a\"))","v":52.433165481704101},{"$f":"(IF(OR($C1311<>\"n/a\",E1311<>\"n/a\"),IF(SUM(E1314:E1336)=0,0,IF((SUMPRODUCT(E1314:E1336,E1338:E1360)/SUM(E1314:E1336))<0,1,(SUMPRODUCT(E1314:E1336,E1338:E1360)/SUM(E1314:E1336)))),\"n/a\"))","v":51.905301462930851},{"$f":"(IF(OR($C1311<>\"n/a\",F1311<>\"n/a\"),IF(SUM(F1314:F1336)=0,0,IF((SUMPRODUCT(F1314:F1336,F1338:F1360)/SUM(F1314:F1336))<0,1,(SUMPRODUCT(F1314:F1336,F1338:F1360)/SUM(F1314:F1336)))),\"n/a\"))","v":51.324904768557573},{"$f":"(IF(OR($C1311<>\"n/a\",G1311<>\"n/a\"),IF(SUM(G1314:G1336)=0,0,IF((SUMPRODUCT(G1314:G1336,G1338:G1360)/SUM(G1314:G1336))<0,1,(SUMPRODUCT(G1314:G1336,G1338:G1360)/SUM(G1314:G1336)))),\"n/a\"))","v":51.137150336280889},{"$f":"(IF(OR($C1311<>\"n/a\",H1311<>\"n/a\"),IF(SUM(H1314:H1336)=0,0,IF((SUMPRODUCT(H1314:H1336,H1338:H1360)/SUM(H1314:H1336))<0,1,(SUMPRODUCT(H1314:H1336,H1338:H1360)/SUM(H1314:H1336)))),\"n/a\"))","v":50.292873351389133},{"$f":"(IF(OR($C1311<>\"n/a\",I1311<>\"n/a\"),IF(SUM(I1314:I1336)=0,0,IF((SUMPRODUCT(I1314:I1336,I1338:I1360)/SUM(I1314:I1336))<0,1,(SUMPRODUCT(I1314:I1336,I1338:I1360)/SUM(I1314:I1336)))),\"n/a\"))","v":49.293555857174823},{"$f":"(IF(OR($C1311<>\"n/a\",J1311<>\"n/a\"),IF(SUM(J1314:J1336)=0,0,IF((SUMPRODUCT(J1314:J1336,J1338:J1360)/SUM(J1314:J1336))<0,1,(SUMPRODUCT(J1314:J1336,J1338:J1360)/SUM(J1314:J1336)))),\"n/a\"))","v":48.294266647931174},{"$f":"(IF(OR($C1311<>\"n/a\",K1311<>\"n/a\"),IF(SUM(K1314:K1336)=0,0,IF((SUMPRODUCT(K1314:K1336,K1338:K1360)/SUM(K1314:K1336))<0,1,(SUMPRODUCT(K1314:K1336,K1338:K1360)/SUM(K1314:K1336)))),\"n/a\"))","v":47.295007519177631},{"$f":"(IF(OR($C1311<>\"n/a\",L1311<>\"n/a\"),IF(SUM(L1314:L1336)=0,0,IF((SUMPRODUCT(L1314:L1336,L1338:L1360)/SUM(L1314:L1336))<0,1,(SUMPRODUCT(L1314:L1336,L1338:L1360)/SUM(L1314:L1336)))),\"n/a\"))","v":46.295780421690857},{"$f":"(IF(OR($C1311<>\"n/a\",M1311<>\"n/a\"),IF(SUM(M1314:M1336)=0,0,IF((SUMPRODUCT(M1314:M1336,M1338:M1360)/SUM(M1314:M1336))<0,1,(SUMPRODUCT(M1314:M1336,M1338:M1360)/SUM(M1314:M1336)))),\"n/a\"))","v":45.296587478656569},{"$f":"(IF(OR($C1311<>\"n/a\",N1311<>\"n/a\"),IF(SUM(N1314:N1336)=0,0,IF((SUMPRODUCT(N1314:N1336,N1338:N1360)/SUM(N1314:N1336))<0,1,(SUMPRODUCT(N1314:N1336,N1338:N1360)/SUM(N1314:N1336)))),\"n/a\"))","v":44.297431005146692},{"$f":"(IF(OR($C1311<>\"n/a\",O1311<>\"n/a\"),IF(SUM(O1314:O1336)=0,0,IF((SUMPRODUCT(O1314:O1336,O1338:O1360)/SUM(O1314:O1336))<0,1,(SUMPRODUCT(O1314:O1336,O1338:O1360)/SUM(O1314:O1336)))),\"n/a\"))","v":43.29831353029811},{"$f":"(IF(OR($C1311<>\"n/a\",P1311<>\"n/a\"),IF(SUM(P1314:P1336)=0,0,IF((SUMPRODUCT(P1314:P1336,P1338:P1360)/SUM(P1314:P1336))<0,1,(SUMPRODUCT(P1314:P1336,P1338:P1360)/SUM(P1314:P1336)))),\"n/a\"))","v":42.299237822640187},{"$f":"(IF(OR($C1311<>\"n/a\",Q1311<>\"n/a\"),IF(SUM(Q1314:Q1336)=0,0,IF((SUMPRODUCT(Q1314:Q1336,Q1338:Q1360)/SUM(Q1314:Q1336))<0,1,(SUMPRODUCT(Q1314:Q1336,Q1338:Q1360)/SUM(Q1314:Q1336)))),\"n/a\"))","v":41.300206919105499},{"$f":"(IF(OR($C1311<>\"n/a\",R1311<>\"n/a\"),IF(SUM(R1314:R1336)=0,0,IF((SUMPRODUCT(R1314:R1336,R1338:R1360)/SUM(R1314:R1336))<0,1,(SUMPRODUCT(R1314:R1336,R1338:R1360)/SUM(R1314:R1336)))),\"n/a\"))","v":40.301224158364235},{"$f":"(IF(OR($C1311<>\"n/a\",S1311<>\"n/a\"),IF(SUM(S1314:S1336)=0,0,IF((SUMPRODUCT(S1314:S1336,S1338:S1360)/SUM(S1314:S1336))<0,1,(SUMPRODUCT(S1314:S1336,S1338:S1360)/SUM(S1314:S1336)))),\"n/a\"))","v":39.302293219253016},{"$f":"(IF(OR($C1311<>\"n/a\",T1311<>\"n/a\"),IF(SUM(T1314:T1336)=0,0,IF((SUMPRODUCT(T1314:T1336,T1338:T1360)/SUM(T1314:T1336))<0,1,(SUMPRODUCT(T1314:T1336,T1338:T1360)/SUM(T1314:T1336)))),\"n/a\"))","v":38.303418165230376},{"$f":"(IF(OR($C1311<>\"n/a\",U1311<>\"n/a\"),IF(SUM(U1314:U1336)=0,0,IF((SUMPRODUCT(U1314:U1336,U1338:U1360)/SUM(U1314:U1336))<0,1,(SUMPRODUCT(U1314:U1336,U1338:U1360)/SUM(U1314:U1336)))),\"n/a\"))","v":37.304603495990996},{"$f":"(IF(OR($C1311<>\"n/a\",V1311<>\"n/a\"),IF(SUM(V1314:V1336)=0,0,IF((SUMPRODUCT(V1314:V1336,V1338:V1360)/SUM(V1314:V1336))<0,1,(SUMPRODUCT(V1314:V1336,V1338:V1360)/SUM(V1314:V1336)))),\"n/a\"))","v":36.305854207620882},{"$f":"(IF(OR($C1311<>\"n/a\",W1311<>\"n/a\"),IF(SUM(W1314:W1336)=0,0,IF((SUMPRODUCT(W1314:W1336,W1338:W1360)/SUM(W1314:W1336))<0,1,(SUMPRODUCT(W1314:W1336,W1338:W1360)/SUM(W1314:W1336)))),\"n/a\"))","v":35.307175862989027}]
[]
["Asset Class 26",{"$f":"VLOOKUP($A1363,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Customer metering and Load control"}]
[{"$f":"VALUE(REPLACE(A1363,1,12,\"\"))","v":26},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A1364,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1364,0)-OFFSET('RFM input'!H$134,$A1364,0)-OFFSET('RFM input'!H$198,$A1364,0)","v":0.77290190655572777},{"$f":"OFFSET('RFM input'!I$70,$A1364,0)-OFFSET('RFM input'!I$134,$A1364,0)-OFFSET('RFM input'!I$198,$A1364,0)","v":0.54078276657700142},{"$f":"OFFSET('RFM input'!J$70,$A1364,0)-OFFSET('RFM input'!J$134,$A1364,0)-OFFSET('RFM input'!J$198,$A1364,0)","v":1.7719124741337882},{"$f":"OFFSET('RFM input'!K$70,$A1364,0)-OFFSET('RFM input'!K$134,$A1364,0)-OFFSET('RFM input'!K$198,$A1364,0)","v":0.69698633387675668},{"$f":"OFFSET('RFM input'!L$70,$A1364,0)-OFFSET('RFM input'!L$134,$A1364,0)-OFFSET('RFM input'!L$198,$A1364,0)","v":0.71093858858310122},{"$f":"OFFSET('RFM input'!M$70,$A1364,0)-OFFSET('RFM input'!M$134,$A1364,0)-OFFSET('RFM input'!M$198,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1364,0)-OFFSET('RFM input'!N$134,$A1364,0)-OFFSET('RFM input'!N$198,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1364,0)-OFFSET('RFM input'!O$134,$A1364,0)-OFFSET('RFM input'!O$198,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1364,0)-OFFSET('RFM input'!P$134,$A1364,0)-OFFSET('RFM input'!P$198,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1364,0)-OFFSET('RFM input'!Q$134,$A1364,0)-OFFSET('RFM input'!Q$198,$A1364,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1364,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":25.000056136227336}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1364,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1364,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D1392=\"n/a\",0,IF(AND(D1366=0,C1368=0),0,\nIF(AND(D1366<>0,C1368=0),(D1366/D$10),\nIF(AND(D1367<>0,C1368<>0),(C1368-(C1368/C1392))+(D1366/D$10),\nIF(C1392<1,0,(C1368-(C1368/C1392)))))))","v":0},{"$f":"IF(E1392=\"n/a\",0,IF(AND(E1366=0,D1368=0),0,\nIF(AND(E1366<>0,D1368=0),(E1366/E$10),\nIF(AND(E1367<>0,D1368<>0),(D1368-(D1368/D1392))+(E1366/E$10),\nIF(D1392<1,0,(D1368-(D1368/D1392)))))))","v":0},{"$f":"IF(F1392=\"n/a\",0,IF(AND(F1366=0,E1368=0),0,\nIF(AND(F1366<>0,E1368=0),(F1366/F$10),\nIF(AND(F1367<>0,E1368<>0),(E1368-(E1368/E1392))+(F1366/F$10),\nIF(E1392<1,0,(E1368-(E1368/E1392)))))))","v":0},{"$f":"IF(G1392=\"n/a\",0,IF(AND(G1366=0,F1368=0),0,\nIF(AND(G1366<>0,F1368=0),(G1366/G$10),\nIF(AND(G1367<>0,F1368<>0),(F1368-(F1368/F1392))+(G1366/G$10),\nIF(F1392<1,0,(F1368-(F1368/F1392)))))))","v":0},{"$f":"IF(H1392=\"n/a\",0,IF(AND(H1366=0,G1368=0),0,\nIF(AND(H1366<>0,G1368=0),(H1366/H$10),\nIF(AND(H1367<>0,G1368<>0),(G1368-(G1368/G1392))+(H1366/H$10),\nIF(G1392<1,0,(G1368-(G1368/G1392)))))))","v":0},{"$f":"IF(I1392=\"n/a\",0,IF(AND(I1366=0,H1368=0),0,\nIF(AND(I1366<>0,H1368=0),(I1366/I$10),\nIF(AND(I1367<>0,H1368<>0),(H1368-(H1368/H1392))+(I1366/I$10),\nIF(H1392<1,0,(H1368-(H1368/H1392)))))))","v":0},{"$f":"IF(J1392=\"n/a\",0,IF(AND(J1366=0,I1368=0),0,\nIF(AND(J1366<>0,I1368=0),(J1366/J$10),\nIF(AND(J1367<>0,I1368<>0),(I1368-(I1368/I1392))+(J1366/J$10),\nIF(I1392<1,0,(I1368-(I1368/I1392)))))))","v":0},{"$f":"IF(K1392=\"n/a\",0,IF(AND(K1366=0,J1368=0),0,\nIF(AND(K1366<>0,J1368=0),(K1366/K$10),\nIF(AND(K1367<>0,J1368<>0),(J1368-(J1368/J1392))+(K1366/K$10),\nIF(J1392<1,0,(J1368-(J1368/J1392)))))))","v":0},{"$f":"IF(L1392=\"n/a\",0,IF(AND(L1366=0,K1368=0),0,\nIF(AND(L1366<>0,K1368=0),(L1366/L$10),\nIF(AND(L1367<>0,K1368<>0),(K1368-(K1368/K1392))+(L1366/L$10),\nIF(K1392<1,0,(K1368-(K1368/K1392)))))))","v":0},{"$f":"IF(M1392=\"n/a\",0,IF(AND(M1366=0,L1368=0),0,\nIF(AND(M1366<>0,L1368=0),(M1366/M$10),\nIF(AND(M1367<>0,L1368<>0),(L1368-(L1368/L1392))+(M1366/M$10),\nIF(L1392<1,0,(L1368-(L1368/L1392)))))))","v":0},{"$f":"IF(N1392=\"n/a\",0,IF(AND(N1366=0,M1368=0),0,\nIF(AND(N1366<>0,M1368=0),(N1366/N$10),\nIF(AND(N1367<>0,M1368<>0),(M1368-(M1368/M1392))+(N1366/N$10),\nIF(M1392<1,0,(M1368-(M1368/M1392)))))))","v":0},{"$f":"IF(O1392=\"n/a\",0,IF(AND(O1366=0,N1368=0),0,\nIF(AND(O1366<>0,N1368=0),(O1366/O$10),\nIF(AND(O1367<>0,N1368<>0),(N1368-(N1368/N1392))+(O1366/O$10),\nIF(N1392<1,0,(N1368-(N1368/N1392)))))))","v":0},{"$f":"IF(P1392=\"n/a\",0,IF(AND(P1366=0,O1368=0),0,\nIF(AND(P1366<>0,O1368=0),(P1366/P$10),\nIF(AND(P1367<>0,O1368<>0),(O1368-(O1368/O1392))+(P1366/P$10),\nIF(O1392<1,0,(O1368-(O1368/O1392)))))))","v":0},{"$f":"IF(Q1392=\"n/a\",0,IF(AND(Q1366=0,P1368=0),0,\nIF(AND(Q1366<>0,P1368=0),(Q1366/Q$10),\nIF(AND(Q1367<>0,P1368<>0),(P1368-(P1368/P1392))+(Q1366/Q$10),\nIF(P1392<1,0,(P1368-(P1368/P1392)))))))","v":0},{"$f":"IF(R1392=\"n/a\",0,IF(AND(R1366=0,Q1368=0),0,\nIF(AND(R1366<>0,Q1368=0),(R1366/R$10),\nIF(AND(R1367<>0,Q1368<>0),(Q1368-(Q1368/Q1392))+(R1366/R$10),\nIF(Q1392<1,0,(Q1368-(Q1368/Q1392)))))))","v":0},{"$f":"IF(S1392=\"n/a\",0,IF(AND(S1366=0,R1368=0),0,\nIF(AND(S1366<>0,R1368=0),(S1366/S$10),\nIF(AND(S1367<>0,R1368<>0),(R1368-(R1368/R1392))+(S1366/S$10),\nIF(R1392<1,0,(R1368-(R1368/R1392)))))))","v":0},{"$f":"IF(T1392=\"n/a\",0,IF(AND(T1366=0,S1368=0),0,\nIF(AND(T1366<>0,S1368=0),(T1366/T$10),\nIF(AND(T1367<>0,S1368<>0),(S1368-(S1368/S1392))+(T1366/T$10),\nIF(S1392<1,0,(S1368-(S1368/S1392)))))))","v":0},{"$f":"IF(U1392=\"n/a\",0,IF(AND(U1366=0,T1368=0),0,\nIF(AND(U1366<>0,T1368=0),(U1366/U$10),\nIF(AND(U1367<>0,T1368<>0),(T1368-(T1368/T1392))+(U1366/U$10),\nIF(T1392<1,0,(T1368-(T1368/T1392)))))))","v":0},{"$f":"IF(V1392=\"n/a\",0,IF(AND(V1366=0,U1368=0),0,\nIF(AND(V1366<>0,U1368=0),(V1366/V$10),\nIF(AND(V1367<>0,U1368<>0),(U1368-(U1368/U1392))+(V1366/V$10),\nIF(U1392<1,0,(U1368-(U1368/U1392)))))))","v":0},{"$f":"IF(W1392=\"n/a\",0,IF(AND(W1366=0,V1368=0),0,\nIF(AND(W1366<>0,V1368=0),(W1366/W$10),\nIF(AND(W1367<>0,V1368<>0),(V1368-(V1368/V1392))+(W1366/W$10),\nIF(V1392<1,0,(V1368-(V1368/V1392)))))))","v":0}]
[{"$f":"A1368+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C1364/C$10","v":0},{"$f":"IF(C1393=\"n/a\",C1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,C1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,C1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(D1393=\"n/a\",D1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,D1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,D1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(E1393=\"n/a\",E1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,E1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,E1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(F1393=\"n/a\",F1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,F1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,F1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(G1393=\"n/a\",G1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,G1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,G1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(H1393=\"n/a\",H1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,H1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,H1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(I1393=\"n/a\",I1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,I1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,I1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(J1393=\"n/a\",J1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,J1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,J1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(K1393=\"n/a\",K1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,K1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,K1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(L1393=\"n/a\",L1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,L1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,L1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(M1393=\"n/a\",M1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,M1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,M1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(N1393=\"n/a\",N1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,N1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,N1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(O1393=\"n/a\",O1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,O1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,O1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(P1393=\"n/a\",P1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,P1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,P1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(Q1393=\"n/a\",Q1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,Q1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,Q1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(R1393=\"n/a\",R1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,R1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,R1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(S1393=\"n/a\",S1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,S1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,S1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(T1393=\"n/a\",T1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,T1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,T1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(U1393=\"n/a\",U1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,U1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,U1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(V1393=\"n/a\",V1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,V1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,V1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0}]
[{"$f":"A1369+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1370)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D1370,-($A1370+5),0)*((1+D$11)^0.5)/D$10)","v":0.77971523923929187},{"$f":"IF(D1394=\"n/a\",D1370,IFERROR(IF((OFFSET($C1370,0,$A1370))<0,\nMIN(0,D1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370)))),\nMAX(0,D1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370))))),0))","v":0.74852669970199803},0.7173381601647042,0.68614962062741036,0.65496108109011653,0.62377254155282269,0.59258400201552885,0.56139546247823502,0.53020692294094118,0.49901838340364735,0.46782984386635351,0.43664130432905968,0.40545276479176584,0.374264225254472,0.34307568571717817,0.31188714617988433,0.2806986066425905,0.24951006710529666,0.21832152756800283,0.18713298803070899]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E1371,-($A1371+5),0)*((1+E$11)^0.5)/E$10)","v":0.52959937445372252},{"$f":"IF(E1395=\"n/a\",E1371,IFERROR(IF((OFFSET($C1371,0,$A1371))<0,\nMIN(0,E1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371)))),\nMAX(0,E1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371))))),0))","v":0.50841544704300423},0.48723151963228595,0.46604759222156766,0.44486366481084938,0.4236797374001311,0.40249580998941281,0.38131188257869453,0.36012795516797624,0.33894402775725796,0.31776010034653968,0.29657617293582139,0.27539224552510311,0.25420831811438482,0.23302439070366651,0.2118404632929482,0.19065653588222989,0.16947260847151158,0.14828868106079326]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F1372,-($A1372+5),0)*((1+F$11)^0.5)/F$10)","v":1.7068177505344757},{"$f":"IF(F1396=\"n/a\",F1372,IFERROR(IF((OFFSET($C1372,0,$A1372))<0,\nMIN(0,F1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372)))),\nMAX(0,F1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372))))),0))","v":1.6385451938156472},1.5702726370968187,1.5020000803779903,1.4337275236591618,1.3654549669403333,1.2971824102215048,1.2289098535026763,1.1606372967838479,1.0923647400650194,1.0240921833461909,0.95581962662736242,0.88754706990853394,0.81927451318970546,0.75100195647087697,0.68272939975204849,0.61445684303322001,0.54618428631439153]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G1373,-($A1373+5),0)*((1+G$11)^0.5)/G$10)","v":0.66482244187894635},{"$f":"IF(G1397=\"n/a\",G1373,IFERROR(IF((OFFSET($C1373,0,$A1373))<0,\nMIN(0,G1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373)))),\nMAX(0,G1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373))))),0))","v":0.6382296039166524},0.61163676595435845,0.58504392799206451,0.55845109002977056,0.53185825206747661,0.50526541410518266,0.47867257614288872,0.45207973818059477,0.42548690021830082,0.39889406225600688,0.37230122429371293,0.34570838633141898,0.31911554836912503,0.29252271040683109,0.26592987244453714,0.23933703448224319]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H1374,-($A1374+5),0)*((1+H$11)^0.5)/H$10)","v":0.66471734429373175},{"$f":"IF(H1398=\"n/a\",H1374,IFERROR(IF((OFFSET($C1374,0,$A1374))<0,\nMIN(0,H1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374)))),\nMAX(0,H1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374))))),0))","v":0.63812871022540674},0.61154007615708172,0.58495144208875671,0.5583628080204317,0.53177417395210669,0.50518553988378168,0.47859690581545666,0.45200827174713165,0.42541963767880664,0.39883100361048163,0.37224236954215661,0.3456537354738316,0.31906510140550659,0.29247646733718158,0.26588783326885657]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I1375,-($A1375+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1399=\"n/a\",I1375,IFERROR(IF((OFFSET($C1375,0,$A1375))<0,\nMIN(0,I1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375)))),\nMAX(0,I1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J1376,-($A1376+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1400=\"n/a\",J1376,IFERROR(IF((OFFSET($C1376,0,$A1376))<0,\nMIN(0,J1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376)))),\nMAX(0,J1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1377,-($A1377+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1401=\"n/a\",K1377,IFERROR(IF((OFFSET($C1377,0,$A1377))<0,\nMIN(0,K1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377)))),\nMAX(0,K1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1378,-($A1378+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1402=\"n/a\",L1378,IFERROR(IF((OFFSET($C1378,0,$A1378))<0,\nMIN(0,L1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378)))),\nMAX(0,L1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1379,-($A1379+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1403=\"n/a\",M1379,IFERROR(IF((OFFSET($C1379,0,$A1379))<0,\nMIN(0,M1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379)))),\nMAX(0,M1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1380)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1380,-($A1380+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1404=\"n/a\",N1380,IFERROR(IF((OFFSET($C1380,0,$A1380))<0,\nMIN(0,N1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380)))),\nMAX(0,N1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1381,-($A1381+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1405=\"n/a\",O1381,IFERROR(IF((OFFSET($C1381,0,$A1381))<0,\nMIN(0,O1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381)))),\nMAX(0,O1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1382,-($A1382+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1406=\"n/a\",P1382,IFERROR(IF((OFFSET($C1382,0,$A1382))<0,\nMIN(0,P1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382)))),\nMAX(0,P1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1383,-($A1383+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1407=\"n/a\",Q1383,IFERROR(IF((OFFSET($C1383,0,$A1383))<0,\nMIN(0,Q1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383)))),\nMAX(0,Q1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1384,-($A1384+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1408=\"n/a\",R1384,IFERROR(IF((OFFSET($C1384,0,$A1384))<0,\nMIN(0,R1384-(OFFSET($C1384,0,$A1384)/(OFFSET($C1379,-$A1383,$A1384)))),\nMAX(0,R1384-(OFFSET($C1384,0,$A1384)/(OFFSET($C1379,-$A1383,$A1384))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1385,-($A1385+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1409=\"n/a\",S1385,IFERROR(IF((OFFSET($C1385,0,$A1385))<0,\nMIN(0,S1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1380,-$A1384,$A1385)))),\nMAX(0,S1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1380,-$A1384,$A1385))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1386,-($A1386+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1410=\"n/a\",T1386,IFERROR(IF((OFFSET($C1386,0,$A1386))<0,\nMIN(0,T1386-(OFFSET($C1386,0,$A1386)/(OFFSET($C1381,-$A1385,$A1386)))),\nMAX(0,T1386-(OFFSET($C1386,0,$A1386)/(OFFSET($C1381,-$A1385,$A1386))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1387,-($A1387+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1411=\"n/a\",U1387,IFERROR(IF((OFFSET($C1387,0,$A1387))<0,\nMIN(0,U1387-(OFFSET($C1387,0,$A1387)/(OFFSET($C1382,-$A1386,$A1387)))),\nMAX(0,U1387-(OFFSET($C1387,0,$A1387)/(OFFSET($C1382,-$A1386,$A1387))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1388,-($A1388+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1412=\"n/a\",V1388,IFERROR(IF((OFFSET($C1388,0,$A1388))<0,\nMIN(0,V1388-(OFFSET($C1388,0,$A1388)/(OFFSET($C1383,-$A1387,$A1388)))),\nMAX(0,V1388-(OFFSET($C1388,0,$A1388)/(OFFSET($C1383,-$A1387,$A1388))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1389,-($A1389+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1392=\"n/a\",\"n/a\",IF(AND(C1392<1,D1366=0),0,\nIF(D1366=0,C1392-1,\nIF(C1392<1,D1367,\n(((C1392-1)*(C1368-(C1368/(C1392))))+((D1366/D$10)*D1367))/(D1368)))))","v":0},0,0,0,0,{"$f":"IF(H1392=\"n/a\",\"n/a\",IF(AND(H1392<1,I1366=0),0,\nIF(I1366=0,H1392-1,\nIF(H1392<1,I1367,\n(((H1392-1)*(H1368-(H1368/(H1392))))+((I1366/I$10)*I1367))/(I1368)))))","v":0},{"$f":"IF(I1392=\"n/a\",\"n/a\",IF(AND(I1392<1,J1366=0),0,\nIF(J1366=0,I1392-1,\nIF(I1392<1,J1367,\n(((I1392-1)*(I1368-(I1368/(I1392))))+((J1366/J$10)*J1367))/(J1368)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1393,(-$A1369-ROWS(C1365:C1392)),0)","v":"n/a"},{"$f":"IF(C1393=\"n/a\",\"n/a\",MAX(0,C1393-1))","v":"n/a"},{"$f":"IF(D1393=\"n/a\",\"n/a\",MAX(0,D1393-1))","v":"n/a"},{"$f":"IF(E1393=\"n/a\",\"n/a\",MAX(0,E1393-1))","v":"n/a"},{"$f":"IF(F1393=\"n/a\",\"n/a\",MAX(0,F1393-1))","v":"n/a"},{"$f":"IF(G1393=\"n/a\",\"n/a\",MAX(0,G1393-1))","v":"n/a"},{"$f":"IF(H1393=\"n/a\",\"n/a\",MAX(0,H1393-1))","v":"n/a"},{"$f":"IF(I1393=\"n/a\",\"n/a\",MAX(0,I1393-1))","v":"n/a"},{"$f":"IF(J1393=\"n/a\",\"n/a\",MAX(0,J1393-1))","v":"n/a"},{"$f":"IF(K1393=\"n/a\",\"n/a\",MAX(0,K1393-1))","v":"n/a"},{"$f":"IF(L1393=\"n/a\",\"n/a\",MAX(0,L1393-1))","v":"n/a"},{"$f":"IF(M1393=\"n/a\",\"n/a\",MAX(0,M1393-1))","v":"n/a"},{"$f":"IF(N1393=\"n/a\",\"n/a\",MAX(0,N1393-1))","v":"n/a"},{"$f":"IF(O1393=\"n/a\",\"n/a\",MAX(0,O1393-1))","v":"n/a"},{"$f":"IF(P1393=\"n/a\",\"n/a\",MAX(0,P1393-1))","v":"n/a"},{"$f":"IF(Q1393=\"n/a\",\"n/a\",MAX(0,Q1393-1))","v":"n/a"},{"$f":"IF(R1393=\"n/a\",\"n/a\",MAX(0,R1393-1))","v":"n/a"},{"$f":"IF(S1393=\"n/a\",\"n/a\",MAX(0,S1393-1))","v":"n/a"},{"$f":"IF(T1393=\"n/a\",\"n/a\",MAX(0,T1393-1))","v":"n/a"},{"$f":"IF(U1393=\"n/a\",\"n/a\",MAX(0,U1393-1))","v":"n/a"},{"$f":"IF(V1393=\"n/a\",\"n/a\",MAX(0,V1393-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D1394,(-$A1370-ROWS(D1366:D1393)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336,12.000056136227336,11.000056136227336,10.000056136227336,9.0000561362273359,8.0000561362273359,7.0000561362273359,6.0000561362273359]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1395,(-$A1371-ROWS(E1367:E1394)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336,12.000056136227336,11.000056136227336,10.000056136227336,9.0000561362273359,8.0000561362273359,7.0000561362273359]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1396,(-$A1372-ROWS(F1368:F1395)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336,12.000056136227336,11.000056136227336,10.000056136227336,9.0000561362273359,8.0000561362273359]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1397,(-$A1373-ROWS(G1369:G1396)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336,12.000056136227336,11.000056136227336,10.000056136227336,9.0000561362273359]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1398,(-$A1374-ROWS(H1370:H1397)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336,12.000056136227336,11.000056136227336,10.000056136227336]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1399,(-$A1375-ROWS(I1371:I1398)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336,12.000056136227336,11.000056136227336]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1400,(-$A1376-ROWS(J1372:J1399)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336,12.000056136227336]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1401,(-$A1377-ROWS(K1373:K1400)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1402,(-$A1378-ROWS(L1374:L1401)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1403,(-$A1379-ROWS(M1375:M1402)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1380)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1404,(-$A1380-ROWS(N1376:N1403)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1405,(-$A1381-ROWS(O1377:O1404)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1406,(-$A1382-ROWS(P1378:P1405)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1407,(-$A1383-ROWS(Q1379:Q1406)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1408,(-$A1384-ROWS(R1380:R1407)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1409,(-$A1385-ROWS(S1381:S1408)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1410,(-$A1386-ROWS(T1382:T1409)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1411,(-$A1387-ROWS(U1383:U1410)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1412,(-$A1388-ROWS(V1384:V1411)),0)","v":0},{"$f":"IF(V1412=\"n/a\",\"n/a\",MAX(0,V1412-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1413,(-$A1389-ROWS(W1385:W1412)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1365<>\"n/a\",C1365<>\"n/a\"),IF(SUM(C1368:C1390)=0,0,IF((SUMPRODUCT(C1368:C1390,C1392:C1414)/SUM(C1368:C1390))<0,1,(SUMPRODUCT(C1368:C1390,C1392:C1414)/SUM(C1368:C1390)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1365<>\"n/a\",D1365<>\"n/a\"),IF(SUM(D1368:D1390)=0,0,IF((SUMPRODUCT(D1368:D1390,D1392:D1414)/SUM(D1368:D1390))<0,1,(SUMPRODUCT(D1368:D1390,D1392:D1414)/SUM(D1368:D1390)))),\"n/a\"))","v":25.000056136227339},{"$f":"(IF(OR($C1365<>\"n/a\",E1365<>\"n/a\"),IF(SUM(E1368:E1390)=0,0,IF((SUMPRODUCT(E1368:E1390,E1392:E1414)/SUM(E1368:E1390))<0,1,(SUMPRODUCT(E1368:E1390,E1392:E1414)/SUM(E1368:E1390)))),\"n/a\"))","v":24.414412266786329},{"$f":"(IF(OR($C1365<>\"n/a\",F1365<>\"n/a\"),IF(SUM(F1368:F1390)=0,0,IF((SUMPRODUCT(F1368:F1390,F1392:F1414)/SUM(F1368:F1390))<0,1,(SUMPRODUCT(F1368:F1390,F1392:F1414)/SUM(F1368:F1390)))),\"n/a\"))","v":24.337466371022636},{"$f":"(IF(OR($C1365<>\"n/a\",G1365<>\"n/a\"),IF(SUM(G1368:G1390)=0,0,IF((SUMPRODUCT(G1368:G1390,G1392:G1414)/SUM(G1368:G1390))<0,1,(SUMPRODUCT(G1368:G1390,G1392:G1414)/SUM(G1368:G1390)))),\"n/a\"))","v":23.656428110161453},{"$f":"(IF(OR($C1365<>\"n/a\",H1365<>\"n/a\"),IF(SUM(H1368:H1390)=0,0,IF((SUMPRODUCT(H1368:H1390,H1392:H1414)/SUM(H1368:H1390))<0,1,(SUMPRODUCT(H1368:H1390,H1392:H1414)/SUM(H1368:H1390)))),\"n/a\"))","v":23.048049021383232},{"$f":"(IF(OR($C1365<>\"n/a\",I1365<>\"n/a\"),IF(SUM(I1368:I1390)=0,0,IF((SUMPRODUCT(I1368:I1390,I1392:I1414)/SUM(I1368:I1390))<0,1,(SUMPRODUCT(I1368:I1390,I1392:I1414)/SUM(I1368:I1390)))),\"n/a\"))","v":22.051224953178981},{"$f":"(IF(OR($C1365<>\"n/a\",J1365<>\"n/a\"),IF(SUM(J1368:J1390)=0,0,IF((SUMPRODUCT(J1368:J1390,J1392:J1414)/SUM(J1368:J1390))<0,1,(SUMPRODUCT(J1368:J1390,J1392:J1414)/SUM(J1368:J1390)))),\"n/a\"))","v":21.054703668301105},{"$f":"(IF(OR($C1365<>\"n/a\",K1365<>\"n/a\"),IF(SUM(K1368:K1390)=0,0,IF((SUMPRODUCT(K1368:K1390,K1392:K1414)/SUM(K1368:K1390))<0,1,(SUMPRODUCT(K1368:K1390,K1392:K1414)/SUM(K1368:K1390)))),\"n/a\"))","v":20.058530633699302},{"$f":"(IF(OR($C1365<>\"n/a\",L1365<>\"n/a\"),IF(SUM(L1368:L1390)=0,0,IF((SUMPRODUCT(L1368:L1390,L1392:L1414)/SUM(L1368:L1390))<0,1,(SUMPRODUCT(L1368:L1390,L1392:L1414)/SUM(L1368:L1390)))),\"n/a\"))","v":19.062760899283862},{"$f":"(IF(OR($C1365<>\"n/a\",M1365<>\"n/a\"),IF(SUM(M1368:M1390)=0,0,IF((SUMPRODUCT(M1368:M1390,M1392:M1414)/SUM(M1368:M1390))<0,1,(SUMPRODUCT(M1368:M1390,M1392:M1414)/SUM(M1368:M1390)))),\"n/a\"))","v":18.067461763079915},{"$f":"(IF(OR($C1365<>\"n/a\",N1365<>\"n/a\"),IF(SUM(N1368:N1390)=0,0,IF((SUMPRODUCT(N1368:N1390,N1392:N1414)/SUM(N1368:N1390))<0,1,(SUMPRODUCT(N1368:N1390,N1392:N1414)/SUM(N1368:N1390)))),\"n/a\"))","v":17.072716378229483},{"$f":"(IF(OR($C1365<>\"n/a\",O1365<>\"n/a\"),IF(SUM(O1368:O1390)=0,0,IF((SUMPRODUCT(O1368:O1390,O1392:O1414)/SUM(O1368:O1390))<0,1,(SUMPRODUCT(O1368:O1390,O1392:O1414)/SUM(O1368:O1390)))),\"n/a\"))","v":16.078628714460752},{"$f":"(IF(OR($C1365<>\"n/a\",P1365<>\"n/a\"),IF(SUM(P1368:P1390)=0,0,IF((SUMPRODUCT(P1368:P1390,P1392:P1414)/SUM(P1368:P1390))<0,1,(SUMPRODUCT(P1368:P1390,P1392:P1414)/SUM(P1368:P1390)))),\"n/a\"))","v":15.085330507027207},{"$f":"(IF(OR($C1365<>\"n/a\",Q1365<>\"n/a\"),IF(SUM(Q1368:Q1390)=0,0,IF((SUMPRODUCT(Q1368:Q1390,Q1392:Q1414)/SUM(Q1368:Q1390))<0,1,(SUMPRODUCT(Q1368:Q1390,Q1392:Q1414)/SUM(Q1368:Q1390)))),\"n/a\"))","v":14.092991188397946},{"$f":"(IF(OR($C1365<>\"n/a\",R1365<>\"n/a\"),IF(SUM(R1368:R1390)=0,0,IF((SUMPRODUCT(R1368:R1390,R1392:R1414)/SUM(R1368:R1390))<0,1,(SUMPRODUCT(R1368:R1390,R1392:R1414)/SUM(R1368:R1390)))),\"n/a\"))","v":13.101832411487926},{"$f":"(IF(OR($C1365<>\"n/a\",S1365<>\"n/a\"),IF(SUM(S1368:S1390)=0,0,IF((SUMPRODUCT(S1368:S1390,S1392:S1414)/SUM(S1368:S1390))<0,1,(SUMPRODUCT(S1368:S1390,S1392:S1414)/SUM(S1368:S1390)))),\"n/a\"))","v":12.112149847690334},{"$f":"(IF(OR($C1365<>\"n/a\",T1365<>\"n/a\"),IF(SUM(T1368:T1390)=0,0,IF((SUMPRODUCT(T1368:T1390,T1392:T1414)/SUM(T1368:T1390))<0,1,(SUMPRODUCT(T1368:T1390,T1392:T1414)/SUM(T1368:T1390)))),\"n/a\"))","v":11.124346898303479},{"$f":"(IF(OR($C1365<>\"n/a\",U1365<>\"n/a\"),IF(SUM(U1368:U1390)=0,0,IF((SUMPRODUCT(U1368:U1390,U1392:U1414)/SUM(U1368:U1390))<0,1,(SUMPRODUCT(U1368:U1390,U1392:U1414)/SUM(U1368:U1390)))),\"n/a\"))","v":10.138988676907903},{"$f":"(IF(OR($C1365<>\"n/a\",V1365<>\"n/a\"),IF(SUM(V1368:V1390)=0,0,IF((SUMPRODUCT(V1368:V1390,V1392:V1414)/SUM(V1368:V1390))<0,1,(SUMPRODUCT(V1368:V1390,V1392:V1414)/SUM(V1368:V1390)))),\"n/a\"))","v":9.1568920671868916},{"$f":"(IF(OR($C1365<>\"n/a\",W1365<>\"n/a\"),IF(SUM(W1368:W1390)=0,0,IF((SUMPRODUCT(W1368:W1390,W1392:W1414)/SUM(W1368:W1390))<0,1,(SUMPRODUCT(W1368:W1390,W1392:W1414)/SUM(W1368:W1390)))),\"n/a\"))","v":8.1792835082667938}]
[]
["Asset Class 27",{"$f":"VLOOKUP($A1417,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Communication"}]
[{"$f":"VALUE(REPLACE(A1417,1,12,\"\"))","v":27},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A1418,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1418,0)-OFFSET('RFM input'!H$134,$A1418,0)-OFFSET('RFM input'!H$198,$A1418,0)","v":5.4379612960298154},{"$f":"OFFSET('RFM input'!I$70,$A1418,0)-OFFSET('RFM input'!I$134,$A1418,0)-OFFSET('RFM input'!I$198,$A1418,0)","v":4.5415121634547369},{"$f":"OFFSET('RFM input'!J$70,$A1418,0)-OFFSET('RFM input'!J$134,$A1418,0)-OFFSET('RFM input'!J$198,$A1418,0)","v":6.8961408077276856},{"$f":"OFFSET('RFM input'!K$70,$A1418,0)-OFFSET('RFM input'!K$134,$A1418,0)-OFFSET('RFM input'!K$198,$A1418,0)","v":8.2954424839984835},{"$f":"OFFSET('RFM input'!L$70,$A1418,0)-OFFSET('RFM input'!L$134,$A1418,0)-OFFSET('RFM input'!L$198,$A1418,0)","v":17.957218895227346},{"$f":"OFFSET('RFM input'!M$70,$A1418,0)-OFFSET('RFM input'!M$134,$A1418,0)-OFFSET('RFM input'!M$198,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1418,0)-OFFSET('RFM input'!N$134,$A1418,0)-OFFSET('RFM input'!N$198,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1418,0)-OFFSET('RFM input'!O$134,$A1418,0)-OFFSET('RFM input'!O$198,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1418,0)-OFFSET('RFM input'!P$134,$A1418,0)-OFFSET('RFM input'!P$198,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1418,0)-OFFSET('RFM input'!Q$134,$A1418,0)-OFFSET('RFM input'!Q$198,$A1418,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1418,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":8.4016743853966549}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1418,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1418,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D1446=\"n/a\",0,IF(AND(D1420=0,C1422=0),0,\nIF(AND(D1420<>0,C1422=0),(D1420/D$10),\nIF(AND(D1421<>0,C1422<>0),(C1422-(C1422/C1446))+(D1420/D$10),\nIF(C1446<1,0,(C1422-(C1422/C1446)))))))","v":0},{"$f":"IF(E1446=\"n/a\",0,IF(AND(E1420=0,D1422=0),0,\nIF(AND(E1420<>0,D1422=0),(E1420/E$10),\nIF(AND(E1421<>0,D1422<>0),(D1422-(D1422/D1446))+(E1420/E$10),\nIF(D1446<1,0,(D1422-(D1422/D1446)))))))","v":0},{"$f":"IF(F1446=\"n/a\",0,IF(AND(F1420=0,E1422=0),0,\nIF(AND(F1420<>0,E1422=0),(F1420/F$10),\nIF(AND(F1421<>0,E1422<>0),(E1422-(E1422/E1446))+(F1420/F$10),\nIF(E1446<1,0,(E1422-(E1422/E1446)))))))","v":0},{"$f":"IF(G1446=\"n/a\",0,IF(AND(G1420=0,F1422=0),0,\nIF(AND(G1420<>0,F1422=0),(G1420/G$10),\nIF(AND(G1421<>0,F1422<>0),(F1422-(F1422/F1446))+(G1420/G$10),\nIF(F1446<1,0,(F1422-(F1422/F1446)))))))","v":0},{"$f":"IF(H1446=\"n/a\",0,IF(AND(H1420=0,G1422=0),0,\nIF(AND(H1420<>0,G1422=0),(H1420/H$10),\nIF(AND(H1421<>0,G1422<>0),(G1422-(G1422/G1446))+(H1420/H$10),\nIF(G1446<1,0,(G1422-(G1422/G1446)))))))","v":0},{"$f":"IF(I1446=\"n/a\",0,IF(AND(I1420=0,H1422=0),0,\nIF(AND(I1420<>0,H1422=0),(I1420/I$10),\nIF(AND(I1421<>0,H1422<>0),(H1422-(H1422/H1446))+(I1420/I$10),\nIF(H1446<1,0,(H1422-(H1422/H1446)))))))","v":0},{"$f":"IF(J1446=\"n/a\",0,IF(AND(J1420=0,I1422=0),0,\nIF(AND(J1420<>0,I1422=0),(J1420/J$10),\nIF(AND(J1421<>0,I1422<>0),(I1422-(I1422/I1446))+(J1420/J$10),\nIF(I1446<1,0,(I1422-(I1422/I1446)))))))","v":0},{"$f":"IF(K1446=\"n/a\",0,IF(AND(K1420=0,J1422=0),0,\nIF(AND(K1420<>0,J1422=0),(K1420/K$10),\nIF(AND(K1421<>0,J1422<>0),(J1422-(J1422/J1446))+(K1420/K$10),\nIF(J1446<1,0,(J1422-(J1422/J1446)))))))","v":0},{"$f":"IF(L1446=\"n/a\",0,IF(AND(L1420=0,K1422=0),0,\nIF(AND(L1420<>0,K1422=0),(L1420/L$10),\nIF(AND(L1421<>0,K1422<>0),(K1422-(K1422/K1446))+(L1420/L$10),\nIF(K1446<1,0,(K1422-(K1422/K1446)))))))","v":0},{"$f":"IF(M1446=\"n/a\",0,IF(AND(M1420=0,L1422=0),0,\nIF(AND(M1420<>0,L1422=0),(M1420/M$10),\nIF(AND(M1421<>0,L1422<>0),(L1422-(L1422/L1446))+(M1420/M$10),\nIF(L1446<1,0,(L1422-(L1422/L1446)))))))","v":0},{"$f":"IF(N1446=\"n/a\",0,IF(AND(N1420=0,M1422=0),0,\nIF(AND(N1420<>0,M1422=0),(N1420/N$10),\nIF(AND(N1421<>0,M1422<>0),(M1422-(M1422/M1446))+(N1420/N$10),\nIF(M1446<1,0,(M1422-(M1422/M1446)))))))","v":0},{"$f":"IF(O1446=\"n/a\",0,IF(AND(O1420=0,N1422=0),0,\nIF(AND(O1420<>0,N1422=0),(O1420/O$10),\nIF(AND(O1421<>0,N1422<>0),(N1422-(N1422/N1446))+(O1420/O$10),\nIF(N1446<1,0,(N1422-(N1422/N1446)))))))","v":0},{"$f":"IF(P1446=\"n/a\",0,IF(AND(P1420=0,O1422=0),0,\nIF(AND(P1420<>0,O1422=0),(P1420/P$10),\nIF(AND(P1421<>0,O1422<>0),(O1422-(O1422/O1446))+(P1420/P$10),\nIF(O1446<1,0,(O1422-(O1422/O1446)))))))","v":0},{"$f":"IF(Q1446=\"n/a\",0,IF(AND(Q1420=0,P1422=0),0,\nIF(AND(Q1420<>0,P1422=0),(Q1420/Q$10),\nIF(AND(Q1421<>0,P1422<>0),(P1422-(P1422/P1446))+(Q1420/Q$10),\nIF(P1446<1,0,(P1422-(P1422/P1446)))))))","v":0},{"$f":"IF(R1446=\"n/a\",0,IF(AND(R1420=0,Q1422=0),0,\nIF(AND(R1420<>0,Q1422=0),(R1420/R$10),\nIF(AND(R1421<>0,Q1422<>0),(Q1422-(Q1422/Q1446))+(R1420/R$10),\nIF(Q1446<1,0,(Q1422-(Q1422/Q1446)))))))","v":0},{"$f":"IF(S1446=\"n/a\",0,IF(AND(S1420=0,R1422=0),0,\nIF(AND(S1420<>0,R1422=0),(S1420/S$10),\nIF(AND(S1421<>0,R1422<>0),(R1422-(R1422/R1446))+(S1420/S$10),\nIF(R1446<1,0,(R1422-(R1422/R1446)))))))","v":0},{"$f":"IF(T1446=\"n/a\",0,IF(AND(T1420=0,S1422=0),0,\nIF(AND(T1420<>0,S1422=0),(T1420/T$10),\nIF(AND(T1421<>0,S1422<>0),(S1422-(S1422/S1446))+(T1420/T$10),\nIF(S1446<1,0,(S1422-(S1422/S1446)))))))","v":0},{"$f":"IF(U1446=\"n/a\",0,IF(AND(U1420=0,T1422=0),0,\nIF(AND(U1420<>0,T1422=0),(U1420/U$10),\nIF(AND(U1421<>0,T1422<>0),(T1422-(T1422/T1446))+(U1420/U$10),\nIF(T1446<1,0,(T1422-(T1422/T1446)))))))","v":0},{"$f":"IF(V1446=\"n/a\",0,IF(AND(V1420=0,U1422=0),0,\nIF(AND(V1420<>0,U1422=0),(V1420/V$10),\nIF(AND(V1421<>0,U1422<>0),(U1422-(U1422/U1446))+(V1420/V$10),\nIF(U1446<1,0,(U1422-(U1422/U1446)))))))","v":0},{"$f":"IF(W1446=\"n/a\",0,IF(AND(W1420=0,V1422=0),0,\nIF(AND(W1420<>0,V1422=0),(W1420/W$10),\nIF(AND(W1421<>0,V1422<>0),(V1422-(V1422/V1446))+(W1420/W$10),\nIF(V1446<1,0,(V1422-(V1422/V1446)))))))","v":0}]
[{"$f":"A1422+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C1418/C$10","v":0},{"$f":"IF(C1447=\"n/a\",C1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,C1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,C1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(D1447=\"n/a\",D1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,D1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,D1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(E1447=\"n/a\",E1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,E1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,E1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(F1447=\"n/a\",F1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,F1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,F1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(G1447=\"n/a\",G1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,G1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,G1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(H1447=\"n/a\",H1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,H1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,H1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(I1447=\"n/a\",I1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,I1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,I1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(J1447=\"n/a\",J1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,J1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,J1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(K1447=\"n/a\",K1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,K1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,K1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(L1447=\"n/a\",L1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,L1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,L1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(M1447=\"n/a\",M1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,M1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,M1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(N1447=\"n/a\",N1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,N1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,N1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(O1447=\"n/a\",O1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,O1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,O1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(P1447=\"n/a\",P1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,P1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,P1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(Q1447=\"n/a\",Q1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,Q1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,Q1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(R1447=\"n/a\",R1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,R1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,R1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(S1447=\"n/a\",S1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,S1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,S1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(T1447=\"n/a\",T1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,T1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,T1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(U1447=\"n/a\",U1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,U1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,U1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(V1447=\"n/a\",V1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,V1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,V1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0}]
[{"$f":"A1423+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1424)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D1424,-($A1424+5),0)*((1+D$11)^0.5)/D$10)","v":5.485898348734608},{"$f":"IF(D1448=\"n/a\",D1424,IFERROR(IF((OFFSET($C1424,0,$A1424))<0,\nMIN(0,D1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424)))),\nMAX(0,D1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424))))),0))","v":4.8329453661398638},4.1799923835451196,3.5270394009503754,2.8740864183556312,2.221133435760887,1.568180453166143,0.91522747057139897,0.26227448797665498,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E1425,-($A1425+5),0)*((1+E$11)^0.5)/E$10)","v":4.4475936540354413},{"$f":"IF(E1449=\"n/a\",E1425,IFERROR(IF((OFFSET($C1425,0,$A1425))<0,\nMIN(0,E1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425)))),\nMAX(0,E1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425))))),0))","v":3.9182237391806103},3.3888538243257793,2.8594839094709483,2.3301139946161173,1.8007440797612864,1.2713741649064554,0.7420042500516244,0.21263433519679342,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F1426,-($A1426+5),0)*((1+F$11)^0.5)/F$10)","v":6.6427973800279494},{"$f":"IF(F1450=\"n/a\",F1426,IFERROR(IF((OFFSET($C1426,0,$A1426))<0,\nMIN(0,F1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426)))),\nMAX(0,F1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426))))),0))","v":5.8521457699662562},5.0614941599045631,4.2708425498428699,3.4801909397811768,2.6895393297194836,1.8988877196577907,1.1082361095960978,0.31758449953440482,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G1427,-($A1427+5),0)*((1+G$11)^0.5)/G$10)","v":7.9126319421542668},{"$f":"IF(G1451=\"n/a\",G1427,IFERROR(IF((OFFSET($C1427,0,$A1427))<0,\nMIN(0,G1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427)))),\nMAX(0,G1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427))))),0))","v":6.970839677994686},6.0290474138351051,5.0872551496755243,4.1454628855159434,3.203670621356363,2.2618783571967827,1.3200860930372023,0.37829382887762186,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H1428,-($A1428+5),0)*((1+H$11)^0.5)/H$10)","v":16.789741120574288},{"$f":"IF(H1452=\"n/a\",H1428,IFERROR(IF((OFFSET($C1428,0,$A1428))<0,\nMIN(0,H1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428)))),\nMAX(0,H1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428))))),0))","v":14.791360756089166},12.792980391604043,10.794600027118921,8.7962196626337992,6.7978392981486762,4.7994589336635531,2.8010785691784301,0.80269820469330733,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I1429,-($A1429+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1453=\"n/a\",I1429,IFERROR(IF((OFFSET($C1429,0,$A1429))<0,\nMIN(0,I1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429)))),\nMAX(0,I1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J1430,-($A1430+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1454=\"n/a\",J1430,IFERROR(IF((OFFSET($C1430,0,$A1430))<0,\nMIN(0,J1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430)))),\nMAX(0,J1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1431,-($A1431+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1455=\"n/a\",K1431,IFERROR(IF((OFFSET($C1431,0,$A1431))<0,\nMIN(0,K1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431)))),\nMAX(0,K1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1432,-($A1432+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1456=\"n/a\",L1432,IFERROR(IF((OFFSET($C1432,0,$A1432))<0,\nMIN(0,L1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432)))),\nMAX(0,L1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1433,-($A1433+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1457=\"n/a\",M1433,IFERROR(IF((OFFSET($C1433,0,$A1433))<0,\nMIN(0,M1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433)))),\nMAX(0,M1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1434,-($A1434+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1458=\"n/a\",N1434,IFERROR(IF((OFFSET($C1434,0,$A1434))<0,\nMIN(0,N1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434)))),\nMAX(0,N1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1435,-($A1435+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1459=\"n/a\",O1435,IFERROR(IF((OFFSET($C1435,0,$A1435))<0,\nMIN(0,O1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435)))),\nMAX(0,O1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1436,-($A1436+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1460=\"n/a\",P1436,IFERROR(IF((OFFSET($C1436,0,$A1436))<0,\nMIN(0,P1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436)))),\nMAX(0,P1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1437,-($A1437+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1461=\"n/a\",Q1437,IFERROR(IF((OFFSET($C1437,0,$A1437))<0,\nMIN(0,Q1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437)))),\nMAX(0,Q1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1438,-($A1438+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1462=\"n/a\",R1438,IFERROR(IF((OFFSET($C1438,0,$A1438))<0,\nMIN(0,R1438-(OFFSET($C1438,0,$A1438)/(OFFSET($C1433,-$A1437,$A1438)))),\nMAX(0,R1438-(OFFSET($C1438,0,$A1438)/(OFFSET($C1433,-$A1437,$A1438))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1439,-($A1439+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1463=\"n/a\",S1439,IFERROR(IF((OFFSET($C1439,0,$A1439))<0,\nMIN(0,S1439-(OFFSET($C1439,0,$A1439)/(OFFSET($C1434,-$A1438,$A1439)))),\nMAX(0,S1439-(OFFSET($C1439,0,$A1439)/(OFFSET($C1434,-$A1438,$A1439))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1440,-($A1440+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1464=\"n/a\",T1440,IFERROR(IF((OFFSET($C1440,0,$A1440))<0,\nMIN(0,T1440-(OFFSET($C1440,0,$A1440)/(OFFSET($C1435,-$A1439,$A1440)))),\nMAX(0,T1440-(OFFSET($C1440,0,$A1440)/(OFFSET($C1435,-$A1439,$A1440))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1441,-($A1441+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1465=\"n/a\",U1441,IFERROR(IF((OFFSET($C1441,0,$A1441))<0,\nMIN(0,U1441-(OFFSET($C1441,0,$A1441)/(OFFSET($C1436,-$A1440,$A1441)))),\nMAX(0,U1441-(OFFSET($C1441,0,$A1441)/(OFFSET($C1436,-$A1440,$A1441))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1442,-($A1442+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1466=\"n/a\",V1442,IFERROR(IF((OFFSET($C1442,0,$A1442))<0,\nMIN(0,V1442-(OFFSET($C1442,0,$A1442)/(OFFSET($C1437,-$A1441,$A1442)))),\nMAX(0,V1442-(OFFSET($C1442,0,$A1442)/(OFFSET($C1437,-$A1441,$A1442))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1443,-($A1443+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1446=\"n/a\",\"n/a\",IF(AND(C1446<1,D1420=0),0,\nIF(D1420=0,C1446-1,\nIF(C1446<1,D1421,\n(((C1446-1)*(C1422-(C1422/(C1446))))+((D1420/D$10)*D1421))/(D1422)))))","v":0},0,0,0,0,{"$f":"IF(H1446=\"n/a\",\"n/a\",IF(AND(H1446<1,I1420=0),0,\nIF(I1420=0,H1446-1,\nIF(H1446<1,I1421,\n(((H1446-1)*(H1422-(H1422/(H1446))))+((I1420/I$10)*I1421))/(I1422)))))","v":0},{"$f":"IF(I1446=\"n/a\",\"n/a\",IF(AND(I1446<1,J1420=0),0,\nIF(J1420=0,I1446-1,\nIF(I1446<1,J1421,\n(((I1446-1)*(I1422-(I1422/(I1446))))+((J1420/J$10)*J1421))/(J1422)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1447,(-$A1423-ROWS(C1419:C1446)),0)","v":"n/a"},{"$f":"IF(C1447=\"n/a\",\"n/a\",MAX(0,C1447-1))","v":"n/a"},{"$f":"IF(D1447=\"n/a\",\"n/a\",MAX(0,D1447-1))","v":"n/a"},{"$f":"IF(E1447=\"n/a\",\"n/a\",MAX(0,E1447-1))","v":"n/a"},{"$f":"IF(F1447=\"n/a\",\"n/a\",MAX(0,F1447-1))","v":"n/a"},{"$f":"IF(G1447=\"n/a\",\"n/a\",MAX(0,G1447-1))","v":"n/a"},{"$f":"IF(H1447=\"n/a\",\"n/a\",MAX(0,H1447-1))","v":"n/a"},{"$f":"IF(I1447=\"n/a\",\"n/a\",MAX(0,I1447-1))","v":"n/a"},{"$f":"IF(J1447=\"n/a\",\"n/a\",MAX(0,J1447-1))","v":"n/a"},{"$f":"IF(K1447=\"n/a\",\"n/a\",MAX(0,K1447-1))","v":"n/a"},{"$f":"IF(L1447=\"n/a\",\"n/a\",MAX(0,L1447-1))","v":"n/a"},{"$f":"IF(M1447=\"n/a\",\"n/a\",MAX(0,M1447-1))","v":"n/a"},{"$f":"IF(N1447=\"n/a\",\"n/a\",MAX(0,N1447-1))","v":"n/a"},{"$f":"IF(O1447=\"n/a\",\"n/a\",MAX(0,O1447-1))","v":"n/a"},{"$f":"IF(P1447=\"n/a\",\"n/a\",MAX(0,P1447-1))","v":"n/a"},{"$f":"IF(Q1447=\"n/a\",\"n/a\",MAX(0,Q1447-1))","v":"n/a"},{"$f":"IF(R1447=\"n/a\",\"n/a\",MAX(0,R1447-1))","v":"n/a"},{"$f":"IF(S1447=\"n/a\",\"n/a\",MAX(0,S1447-1))","v":"n/a"},{"$f":"IF(T1447=\"n/a\",\"n/a\",MAX(0,T1447-1))","v":"n/a"},{"$f":"IF(U1447=\"n/a\",\"n/a\",MAX(0,U1447-1))","v":"n/a"},{"$f":"IF(V1447=\"n/a\",\"n/a\",MAX(0,V1447-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D1448,(-$A1424-ROWS(D1420:D1447)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1449,(-$A1425-ROWS(E1421:E1448)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1450,(-$A1426-ROWS(F1422:F1449)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1451,(-$A1427-ROWS(G1423:G1450)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1452,(-$A1428-ROWS(H1424:H1451)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1453,(-$A1429-ROWS(I1425:I1452)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1454,(-$A1430-ROWS(J1426:J1453)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1455,(-$A1431-ROWS(K1427:K1454)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1456,(-$A1432-ROWS(L1428:L1455)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1457,(-$A1433-ROWS(M1429:M1456)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1458,(-$A1434-ROWS(N1430:N1457)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1459,(-$A1435-ROWS(O1431:O1458)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1460,(-$A1436-ROWS(P1432:P1459)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1461,(-$A1437-ROWS(Q1433:Q1460)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1462,(-$A1438-ROWS(R1434:R1461)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1463,(-$A1439-ROWS(S1435:S1462)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1464,(-$A1440-ROWS(T1436:T1463)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1465,(-$A1441-ROWS(U1437:U1464)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1466,(-$A1442-ROWS(V1438:V1465)),0)","v":0},{"$f":"IF(V1466=\"n/a\",\"n/a\",MAX(0,V1466-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1467,(-$A1443-ROWS(W1439:W1466)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1419<>\"n/a\",C1419<>\"n/a\"),IF(SUM(C1422:C1444)=0,0,IF((SUMPRODUCT(C1422:C1444,C1446:C1468)/SUM(C1422:C1444))<0,1,(SUMPRODUCT(C1422:C1444,C1446:C1468)/SUM(C1422:C1444)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1419<>\"n/a\",D1419<>\"n/a\"),IF(SUM(D1422:D1444)=0,0,IF((SUMPRODUCT(D1422:D1444,D1446:D1468)/SUM(D1422:D1444))<0,1,(SUMPRODUCT(D1422:D1444,D1446:D1468)/SUM(D1422:D1444)))),\"n/a\"))","v":8.4016743853966549},{"$f":"(IF(OR($C1419<>\"n/a\",E1419<>\"n/a\"),IF(SUM(E1422:E1444)=0,0,IF((SUMPRODUCT(E1422:E1444,E1446:E1468)/SUM(E1422:E1444))<0,1,(SUMPRODUCT(E1422:E1444,E1446:E1468)/SUM(E1422:E1444)))),\"n/a\"))","v":7.8809131068078422},{"$f":"(IF(OR($C1419<>\"n/a\",F1419<>\"n/a\"),IF(SUM(F1422:F1444)=0,0,IF((SUMPRODUCT(F1422:F1444,F1446:F1468)/SUM(F1422:F1444))<0,1,(SUMPRODUCT(F1422:F1444,F1446:F1468)/SUM(F1422:F1444)))),\"n/a\"))","v":7.5687460047274939},{"$f":"(IF(OR($C1419<>\"n/a\",G1419<>\"n/a\"),IF(SUM(G1422:G1444)=0,0,IF((SUMPRODUCT(G1422:G1444,G1446:G1468)/SUM(G1422:G1444))<0,1,(SUMPRODUCT(G1422:G1444,G1446:G1468)/SUM(G1422:G1444)))),\"n/a\"))","v":7.2793233895449312},{"$f":"(IF(OR($C1419<>\"n/a\",H1419<>\"n/a\"),IF(SUM(H1422:H1444)=0,0,IF((SUMPRODUCT(H1422:H1444,H1446:H1468)/SUM(H1422:H1444))<0,1,(SUMPRODUCT(H1422:H1444,H1446:H1468)/SUM(H1422:H1444)))),\"n/a\"))","v":7.3260577939051617},{"$f":"(IF(OR($C1419<>\"n/a\",I1419<>\"n/a\"),IF(SUM(I1422:I1444)=0,0,IF((SUMPRODUCT(I1422:I1444,I1446:I1468)/SUM(I1422:I1444))<0,1,(SUMPRODUCT(I1422:I1444,I1446:I1468)/SUM(I1422:I1444)))),\"n/a\"))","v":6.3745811867667443},{"$f":"(IF(OR($C1419<>\"n/a\",J1419<>\"n/a\"),IF(SUM(J1422:J1444)=0,0,IF((SUMPRODUCT(J1422:J1444,J1446:J1468)/SUM(J1422:J1444))<0,1,(SUMPRODUCT(J1422:J1444,J1446:J1468)/SUM(J1422:J1444)))),\"n/a\"))","v":5.44238551979854},{"$f":"(IF(OR($C1419<>\"n/a\",K1419<>\"n/a\"),IF(SUM(K1422:K1444)=0,0,IF((SUMPRODUCT(K1422:K1444,K1446:K1468)/SUM(K1422:K1444))<0,1,(SUMPRODUCT(K1422:K1444,K1446:K1468)/SUM(K1422:K1444)))),\"n/a\"))","v":4.5438121012395571},{"$f":"(IF(OR($C1419<>\"n/a\",L1419<>\"n/a\"),IF(SUM(L1422:L1444)=0,0,IF((SUMPRODUCT(L1422:L1444,L1446:L1468)/SUM(L1422:L1444))<0,1,(SUMPRODUCT(L1422:L1444,L1446:L1468)/SUM(L1422:L1444)))),\"n/a\"))","v":3.7121140528512404},{"$f":"(IF(OR($C1419<>\"n/a\",M1419<>\"n/a\"),IF(SUM(M1422:M1444)=0,0,IF((SUMPRODUCT(M1422:M1444,M1446:M1468)/SUM(M1422:M1444))<0,1,(SUMPRODUCT(M1422:M1444,M1446:M1468)/SUM(M1422:M1444)))),\"n/a\"))","v":2.90880697435747},{"$f":"(IF(OR($C1419<>\"n/a\",N1419<>\"n/a\"),IF(SUM(N1422:N1444)=0,0,IF((SUMPRODUCT(N1422:N1444,N1446:N1468)/SUM(N1422:N1444))<0,1,(SUMPRODUCT(N1422:N1444,N1446:N1468)/SUM(N1422:N1444)))),\"n/a\"))","v":2.0979279586489601},{"$f":"(IF(OR($C1419<>\"n/a\",O1419<>\"n/a\"),IF(SUM(O1422:O1444)=0,0,IF((SUMPRODUCT(O1422:O1444,O1446:O1468)/SUM(O1422:O1444))<0,1,(SUMPRODUCT(O1422:O1444,O1446:O1468)/SUM(O1422:O1444)))),\"n/a\"))","v":1.2826905793131271},{"$f":"(IF(OR($C1419<>\"n/a\",P1419<>\"n/a\"),IF(SUM(P1422:P1444)=0,0,IF((SUMPRODUCT(P1422:P1444,P1446:P1468)/SUM(P1422:P1444))<0,1,(SUMPRODUCT(P1422:P1444,P1446:P1468)/SUM(P1422:P1444)))),\"n/a\"))","v":0.4016743853966549},{"$f":"(IF(OR($C1419<>\"n/a\",Q1419<>\"n/a\"),IF(SUM(Q1422:Q1444)=0,0,IF((SUMPRODUCT(Q1422:Q1444,Q1446:Q1468)/SUM(Q1422:Q1444))<0,1,(SUMPRODUCT(Q1422:Q1444,Q1446:Q1468)/SUM(Q1422:Q1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",R1419<>\"n/a\"),IF(SUM(R1422:R1444)=0,0,IF((SUMPRODUCT(R1422:R1444,R1446:R1468)/SUM(R1422:R1444))<0,1,(SUMPRODUCT(R1422:R1444,R1446:R1468)/SUM(R1422:R1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",S1419<>\"n/a\"),IF(SUM(S1422:S1444)=0,0,IF((SUMPRODUCT(S1422:S1444,S1446:S1468)/SUM(S1422:S1444))<0,1,(SUMPRODUCT(S1422:S1444,S1446:S1468)/SUM(S1422:S1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",T1419<>\"n/a\"),IF(SUM(T1422:T1444)=0,0,IF((SUMPRODUCT(T1422:T1444,T1446:T1468)/SUM(T1422:T1444))<0,1,(SUMPRODUCT(T1422:T1444,T1446:T1468)/SUM(T1422:T1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",U1419<>\"n/a\"),IF(SUM(U1422:U1444)=0,0,IF((SUMPRODUCT(U1422:U1444,U1446:U1468)/SUM(U1422:U1444))<0,1,(SUMPRODUCT(U1422:U1444,U1446:U1468)/SUM(U1422:U1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",V1419<>\"n/a\"),IF(SUM(V1422:V1444)=0,0,IF((SUMPRODUCT(V1422:V1444,V1446:V1468)/SUM(V1422:V1444))<0,1,(SUMPRODUCT(V1422:V1444,V1446:V1468)/SUM(V1422:V1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",W1419<>\"n/a\"),IF(SUM(W1422:W1444)=0,0,IF((SUMPRODUCT(W1422:W1444,W1446:W1468)/SUM(W1422:W1444))<0,1,(SUMPRODUCT(W1422:W1444,W1446:W1468)/SUM(W1422:W1444)))),\"n/a\"))","v":0}]
[]
["Asset Class 28",{"$f":"VLOOKUP($A1471,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Land"}]
[{"$f":"VALUE(REPLACE(A1471,1,12,\"\"))","v":28},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A1472,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1472,0)-OFFSET('RFM input'!H$134,$A1472,0)-OFFSET('RFM input'!H$198,$A1472,0)","v":-0.30432458359455461},{"$f":"OFFSET('RFM input'!I$70,$A1472,0)-OFFSET('RFM input'!I$134,$A1472,0)-OFFSET('RFM input'!I$198,$A1472,0)","v":-2.4913278923542599},{"$f":"OFFSET('RFM input'!J$70,$A1472,0)-OFFSET('RFM input'!J$134,$A1472,0)-OFFSET('RFM input'!J$198,$A1472,0)","v":-5.2120880981941857},{"$f":"OFFSET('RFM input'!K$70,$A1472,0)-OFFSET('RFM input'!K$134,$A1472,0)-OFFSET('RFM input'!K$198,$A1472,0)","v":-3.0725322794579948},{"$f":"OFFSET('RFM input'!L$70,$A1472,0)-OFFSET('RFM input'!L$134,$A1472,0)-OFFSET('RFM input'!L$198,$A1472,0)","v":4.7812904607748017},{"$f":"OFFSET('RFM input'!M$70,$A1472,0)-OFFSET('RFM input'!M$134,$A1472,0)-OFFSET('RFM input'!M$198,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1472,0)-OFFSET('RFM input'!N$134,$A1472,0)-OFFSET('RFM input'!N$198,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1472,0)-OFFSET('RFM input'!O$134,$A1472,0)-OFFSET('RFM input'!O$198,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1472,0)-OFFSET('RFM input'!P$134,$A1472,0)-OFFSET('RFM input'!P$198,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1472,0)-OFFSET('RFM input'!Q$134,$A1472,0)-OFFSET('RFM input'!Q$198,$A1472,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1472,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1472,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1472,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D1500=\"n/a\",0,IF(AND(D1474=0,C1476=0),0,\nIF(AND(D1474<>0,C1476=0),(D1474/D$10),\nIF(AND(D1475<>0,C1476<>0),(C1476-(C1476/C1500))+(D1474/D$10),\nIF(C1500<1,0,(C1476-(C1476/C1500)))))))","v":0},{"$f":"IF(E1500=\"n/a\",0,IF(AND(E1474=0,D1476=0),0,\nIF(AND(E1474<>0,D1476=0),(E1474/E$10),\nIF(AND(E1475<>0,D1476<>0),(D1476-(D1476/D1500))+(E1474/E$10),\nIF(D1500<1,0,(D1476-(D1476/D1500)))))))","v":0},{"$f":"IF(F1500=\"n/a\",0,IF(AND(F1474=0,E1476=0),0,\nIF(AND(F1474<>0,E1476=0),(F1474/F$10),\nIF(AND(F1475<>0,E1476<>0),(E1476-(E1476/E1500))+(F1474/F$10),\nIF(E1500<1,0,(E1476-(E1476/E1500)))))))","v":0},{"$f":"IF(G1500=\"n/a\",0,IF(AND(G1474=0,F1476=0),0,\nIF(AND(G1474<>0,F1476=0),(G1474/G$10),\nIF(AND(G1475<>0,F1476<>0),(F1476-(F1476/F1500))+(G1474/G$10),\nIF(F1500<1,0,(F1476-(F1476/F1500)))))))","v":0},{"$f":"IF(H1500=\"n/a\",0,IF(AND(H1474=0,G1476=0),0,\nIF(AND(H1474<>0,G1476=0),(H1474/H$10),\nIF(AND(H1475<>0,G1476<>0),(G1476-(G1476/G1500))+(H1474/H$10),\nIF(G1500<1,0,(G1476-(G1476/G1500)))))))","v":0},{"$f":"IF(I1500=\"n/a\",0,IF(AND(I1474=0,H1476=0),0,\nIF(AND(I1474<>0,H1476=0),(I1474/I$10),\nIF(AND(I1475<>0,H1476<>0),(H1476-(H1476/H1500))+(I1474/I$10),\nIF(H1500<1,0,(H1476-(H1476/H1500)))))))","v":0},{"$f":"IF(J1500=\"n/a\",0,IF(AND(J1474=0,I1476=0),0,\nIF(AND(J1474<>0,I1476=0),(J1474/J$10),\nIF(AND(J1475<>0,I1476<>0),(I1476-(I1476/I1500))+(J1474/J$10),\nIF(I1500<1,0,(I1476-(I1476/I1500)))))))","v":0},{"$f":"IF(K1500=\"n/a\",0,IF(AND(K1474=0,J1476=0),0,\nIF(AND(K1474<>0,J1476=0),(K1474/K$10),\nIF(AND(K1475<>0,J1476<>0),(J1476-(J1476/J1500))+(K1474/K$10),\nIF(J1500<1,0,(J1476-(J1476/J1500)))))))","v":0},{"$f":"IF(L1500=\"n/a\",0,IF(AND(L1474=0,K1476=0),0,\nIF(AND(L1474<>0,K1476=0),(L1474/L$10),\nIF(AND(L1475<>0,K1476<>0),(K1476-(K1476/K1500))+(L1474/L$10),\nIF(K1500<1,0,(K1476-(K1476/K1500)))))))","v":0},{"$f":"IF(M1500=\"n/a\",0,IF(AND(M1474=0,L1476=0),0,\nIF(AND(M1474<>0,L1476=0),(M1474/M$10),\nIF(AND(M1475<>0,L1476<>0),(L1476-(L1476/L1500))+(M1474/M$10),\nIF(L1500<1,0,(L1476-(L1476/L1500)))))))","v":0},{"$f":"IF(N1500=\"n/a\",0,IF(AND(N1474=0,M1476=0),0,\nIF(AND(N1474<>0,M1476=0),(N1474/N$10),\nIF(AND(N1475<>0,M1476<>0),(M1476-(M1476/M1500))+(N1474/N$10),\nIF(M1500<1,0,(M1476-(M1476/M1500)))))))","v":0},{"$f":"IF(O1500=\"n/a\",0,IF(AND(O1474=0,N1476=0),0,\nIF(AND(O1474<>0,N1476=0),(O1474/O$10),\nIF(AND(O1475<>0,N1476<>0),(N1476-(N1476/N1500))+(O1474/O$10),\nIF(N1500<1,0,(N1476-(N1476/N1500)))))))","v":0},{"$f":"IF(P1500=\"n/a\",0,IF(AND(P1474=0,O1476=0),0,\nIF(AND(P1474<>0,O1476=0),(P1474/P$10),\nIF(AND(P1475<>0,O1476<>0),(O1476-(O1476/O1500))+(P1474/P$10),\nIF(O1500<1,0,(O1476-(O1476/O1500)))))))","v":0},{"$f":"IF(Q1500=\"n/a\",0,IF(AND(Q1474=0,P1476=0),0,\nIF(AND(Q1474<>0,P1476=0),(Q1474/Q$10),\nIF(AND(Q1475<>0,P1476<>0),(P1476-(P1476/P1500))+(Q1474/Q$10),\nIF(P1500<1,0,(P1476-(P1476/P1500)))))))","v":0},{"$f":"IF(R1500=\"n/a\",0,IF(AND(R1474=0,Q1476=0),0,\nIF(AND(R1474<>0,Q1476=0),(R1474/R$10),\nIF(AND(R1475<>0,Q1476<>0),(Q1476-(Q1476/Q1500))+(R1474/R$10),\nIF(Q1500<1,0,(Q1476-(Q1476/Q1500)))))))","v":0},{"$f":"IF(S1500=\"n/a\",0,IF(AND(S1474=0,R1476=0),0,\nIF(AND(S1474<>0,R1476=0),(S1474/S$10),\nIF(AND(S1475<>0,R1476<>0),(R1476-(R1476/R1500))+(S1474/S$10),\nIF(R1500<1,0,(R1476-(R1476/R1500)))))))","v":0},{"$f":"IF(T1500=\"n/a\",0,IF(AND(T1474=0,S1476=0),0,\nIF(AND(T1474<>0,S1476=0),(T1474/T$10),\nIF(AND(T1475<>0,S1476<>0),(S1476-(S1476/S1500))+(T1474/T$10),\nIF(S1500<1,0,(S1476-(S1476/S1500)))))))","v":0},{"$f":"IF(U1500=\"n/a\",0,IF(AND(U1474=0,T1476=0),0,\nIF(AND(U1474<>0,T1476=0),(U1474/U$10),\nIF(AND(U1475<>0,T1476<>0),(T1476-(T1476/T1500))+(U1474/U$10),\nIF(T1500<1,0,(T1476-(T1476/T1500)))))))","v":0},{"$f":"IF(V1500=\"n/a\",0,IF(AND(V1474=0,U1476=0),0,\nIF(AND(V1474<>0,U1476=0),(V1474/V$10),\nIF(AND(V1475<>0,U1476<>0),(U1476-(U1476/U1500))+(V1474/V$10),\nIF(U1500<1,0,(U1476-(U1476/U1500)))))))","v":0},{"$f":"IF(W1500=\"n/a\",0,IF(AND(W1474=0,V1476=0),0,\nIF(AND(W1474<>0,V1476=0),(W1474/W$10),\nIF(AND(W1475<>0,V1476<>0),(V1476-(V1476/V1500))+(W1474/W$10),\nIF(V1500<1,0,(V1476-(V1476/V1500)))))))","v":0}]
[{"$f":"A1476+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C1472/C$10","v":0},{"$f":"IF(C1501=\"n/a\",C1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,C1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,C1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(D1501=\"n/a\",D1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,D1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,D1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(E1501=\"n/a\",E1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,E1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,E1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(F1501=\"n/a\",F1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,F1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,F1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(G1501=\"n/a\",G1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,G1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,G1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(H1501=\"n/a\",H1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,H1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,H1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(I1501=\"n/a\",I1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,I1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,I1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(J1501=\"n/a\",J1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,J1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,J1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(K1501=\"n/a\",K1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,K1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,K1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(L1501=\"n/a\",L1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,L1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,L1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(M1501=\"n/a\",M1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,M1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,M1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(N1501=\"n/a\",N1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,N1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,N1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(O1501=\"n/a\",O1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,O1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,O1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(P1501=\"n/a\",P1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,P1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,P1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(Q1501=\"n/a\",Q1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,Q1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,Q1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(R1501=\"n/a\",R1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,R1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,R1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(S1501=\"n/a\",S1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,S1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,S1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(T1501=\"n/a\",T1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,T1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,T1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(U1501=\"n/a\",U1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,U1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,U1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(V1501=\"n/a\",V1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,V1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,V1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0}]
[{"$f":"A1477+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1478)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D1478,-($A1478+5),0)*((1+D$11)^0.5)/D$10)","v":-0.30700728448354164},{"$f":"IF(D1502=\"n/a\",D1478,IFERROR(IF((OFFSET($C1478,0,$A1478))<0,\nMIN(0,D1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478)))),\nMAX(0,D1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478))))),0))","v":-0.30700728448354164},-0.30700728448354164,-0.30700728448354164,-0.30700728448354164,-0.30700728448354164,-0.30700728448354164,-0.30700728448354164,-0.30700728448354164,-0.30700728448354164,-0.30700728448354164,-0.30700728448354164,-0.30700728448354164,-0.30700728448354164,-0.30700728448354164,-0.30700728448354164,-0.30700728448354164,-0.30700728448354164,-0.30700728448354164,-0.30700728448354164]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E1479,-($A1479+5),0)*((1+E$11)^0.5)/E$10)","v":-2.4398072107611415},{"$f":"IF(E1503=\"n/a\",E1479,IFERROR(IF((OFFSET($C1479,0,$A1479))<0,\nMIN(0,E1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479)))),\nMAX(0,E1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479))))),0))","v":-2.4398072107611415},-2.4398072107611415,-2.4398072107611415,-2.4398072107611415,-2.4398072107611415,-2.4398072107611415,-2.4398072107611415,-2.4398072107611415,-2.4398072107611415,-2.4398072107611415,-2.4398072107611415,-2.4398072107611415,-2.4398072107611415,-2.4398072107611415,-2.4398072107611415,-2.4398072107611415,-2.4398072107611415,-2.4398072107611415]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F1480,-($A1480+5),0)*((1+F$11)^0.5)/F$10)","v":-5.020611691159421},{"$f":"IF(F1504=\"n/a\",F1480,IFERROR(IF((OFFSET($C1480,0,$A1480))<0,\nMIN(0,F1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480)))),\nMAX(0,F1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480))))),0))","v":-5.020611691159421},-5.020611691159421,-5.020611691159421,-5.020611691159421,-5.020611691159421,-5.020611691159421,-5.020611691159421,-5.020611691159421,-5.020611691159421,-5.020611691159421,-5.020611691159421,-5.020611691159421,-5.020611691159421,-5.020611691159421,-5.020611691159421,-5.020611691159421,-5.020611691159421]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G1481,-($A1481+5),0)*((1+G$11)^0.5)/G$10)","v":-2.9307438517759286},{"$f":"IF(G1505=\"n/a\",G1481,IFERROR(IF((OFFSET($C1481,0,$A1481))<0,\nMIN(0,G1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481)))),\nMAX(0,G1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481))))),0))","v":-2.9307438517759286},-2.9307438517759286,-2.9307438517759286,-2.9307438517759286,-2.9307438517759286,-2.9307438517759286,-2.9307438517759286,-2.9307438517759286,-2.9307438517759286,-2.9307438517759286,-2.9307438517759286,-2.9307438517759286,-2.9307438517759286,-2.9307438517759286,-2.9307438517759286,-2.9307438517759286]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H1482,-($A1482+5),0)*((1+H$11)^0.5)/H$10)","v":4.470437740223578},{"$f":"IF(H1506=\"n/a\",H1482,IFERROR(IF((OFFSET($C1482,0,$A1482))<0,\nMIN(0,H1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482)))),\nMAX(0,H1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482))))),0))","v":4.470437740223578},4.470437740223578,4.470437740223578,4.470437740223578,4.470437740223578,4.470437740223578,4.470437740223578,4.470437740223578,4.470437740223578,4.470437740223578,4.470437740223578,4.470437740223578,4.470437740223578,4.470437740223578,4.470437740223578]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I1483,-($A1483+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1507=\"n/a\",I1483,IFERROR(IF((OFFSET($C1483,0,$A1483))<0,\nMIN(0,I1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483)))),\nMAX(0,I1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J1484,-($A1484+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1508=\"n/a\",J1484,IFERROR(IF((OFFSET($C1484,0,$A1484))<0,\nMIN(0,J1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484)))),\nMAX(0,J1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1485,-($A1485+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1509=\"n/a\",K1485,IFERROR(IF((OFFSET($C1485,0,$A1485))<0,\nMIN(0,K1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485)))),\nMAX(0,K1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1486,-($A1486+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1510=\"n/a\",L1486,IFERROR(IF((OFFSET($C1486,0,$A1486))<0,\nMIN(0,L1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486)))),\nMAX(0,L1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1487,-($A1487+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1511=\"n/a\",M1487,IFERROR(IF((OFFSET($C1487,0,$A1487))<0,\nMIN(0,M1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487)))),\nMAX(0,M1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1488,-($A1488+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1512=\"n/a\",N1488,IFERROR(IF((OFFSET($C1488,0,$A1488))<0,\nMIN(0,N1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488)))),\nMAX(0,N1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1489,-($A1489+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1513=\"n/a\",O1489,IFERROR(IF((OFFSET($C1489,0,$A1489))<0,\nMIN(0,O1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489)))),\nMAX(0,O1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1490,-($A1490+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1514=\"n/a\",P1490,IFERROR(IF((OFFSET($C1490,0,$A1490))<0,\nMIN(0,P1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490)))),\nMAX(0,P1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1491,-($A1491+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1515=\"n/a\",Q1491,IFERROR(IF((OFFSET($C1491,0,$A1491))<0,\nMIN(0,Q1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491)))),\nMAX(0,Q1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1492,-($A1492+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1516=\"n/a\",R1492,IFERROR(IF((OFFSET($C1492,0,$A1492))<0,\nMIN(0,R1492-(OFFSET($C1492,0,$A1492)/(OFFSET($C1487,-$A1491,$A1492)))),\nMAX(0,R1492-(OFFSET($C1492,0,$A1492)/(OFFSET($C1487,-$A1491,$A1492))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1493,-($A1493+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1517=\"n/a\",S1493,IFERROR(IF((OFFSET($C1493,0,$A1493))<0,\nMIN(0,S1493-(OFFSET($C1493,0,$A1493)/(OFFSET($C1488,-$A1492,$A1493)))),\nMAX(0,S1493-(OFFSET($C1493,0,$A1493)/(OFFSET($C1488,-$A1492,$A1493))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1494,-($A1494+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1518=\"n/a\",T1494,IFERROR(IF((OFFSET($C1494,0,$A1494))<0,\nMIN(0,T1494-(OFFSET($C1494,0,$A1494)/(OFFSET($C1489,-$A1493,$A1494)))),\nMAX(0,T1494-(OFFSET($C1494,0,$A1494)/(OFFSET($C1489,-$A1493,$A1494))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1495,-($A1495+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1519=\"n/a\",U1495,IFERROR(IF((OFFSET($C1495,0,$A1495))<0,\nMIN(0,U1495-(OFFSET($C1495,0,$A1495)/(OFFSET($C1490,-$A1494,$A1495)))),\nMAX(0,U1495-(OFFSET($C1495,0,$A1495)/(OFFSET($C1490,-$A1494,$A1495))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1496,-($A1496+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1520=\"n/a\",V1496,IFERROR(IF((OFFSET($C1496,0,$A1496))<0,\nMIN(0,V1496-(OFFSET($C1496,0,$A1496)/(OFFSET($C1491,-$A1495,$A1496)))),\nMAX(0,V1496-(OFFSET($C1496,0,$A1496)/(OFFSET($C1491,-$A1495,$A1496))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1497,-($A1497+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1500=\"n/a\",\"n/a\",IF(AND(C1500<1,D1474=0),0,\nIF(D1474=0,C1500-1,\nIF(C1500<1,D1475,\n(((C1500-1)*(C1476-(C1476/(C1500))))+((D1474/D$10)*D1475))/(D1476)))))","v":0},0,0,0,0,{"$f":"IF(H1500=\"n/a\",\"n/a\",IF(AND(H1500<1,I1474=0),0,\nIF(I1474=0,H1500-1,\nIF(H1500<1,I1475,\n(((H1500-1)*(H1476-(H1476/(H1500))))+((I1474/I$10)*I1475))/(I1476)))))","v":0},{"$f":"IF(I1500=\"n/a\",\"n/a\",IF(AND(I1500<1,J1474=0),0,\nIF(J1474=0,I1500-1,\nIF(I1500<1,J1475,\n(((I1500-1)*(I1476-(I1476/(I1500))))+((J1474/J$10)*J1475))/(J1476)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1501,(-$A1477-ROWS(C1473:C1500)),0)","v":"n/a"},{"$f":"IF(C1501=\"n/a\",\"n/a\",MAX(0,C1501-1))","v":"n/a"},{"$f":"IF(D1501=\"n/a\",\"n/a\",MAX(0,D1501-1))","v":"n/a"},{"$f":"IF(E1501=\"n/a\",\"n/a\",MAX(0,E1501-1))","v":"n/a"},{"$f":"IF(F1501=\"n/a\",\"n/a\",MAX(0,F1501-1))","v":"n/a"},{"$f":"IF(G1501=\"n/a\",\"n/a\",MAX(0,G1501-1))","v":"n/a"},{"$f":"IF(H1501=\"n/a\",\"n/a\",MAX(0,H1501-1))","v":"n/a"},{"$f":"IF(I1501=\"n/a\",\"n/a\",MAX(0,I1501-1))","v":"n/a"},{"$f":"IF(J1501=\"n/a\",\"n/a\",MAX(0,J1501-1))","v":"n/a"},{"$f":"IF(K1501=\"n/a\",\"n/a\",MAX(0,K1501-1))","v":"n/a"},{"$f":"IF(L1501=\"n/a\",\"n/a\",MAX(0,L1501-1))","v":"n/a"},{"$f":"IF(M1501=\"n/a\",\"n/a\",MAX(0,M1501-1))","v":"n/a"},{"$f":"IF(N1501=\"n/a\",\"n/a\",MAX(0,N1501-1))","v":"n/a"},{"$f":"IF(O1501=\"n/a\",\"n/a\",MAX(0,O1501-1))","v":"n/a"},{"$f":"IF(P1501=\"n/a\",\"n/a\",MAX(0,P1501-1))","v":"n/a"},{"$f":"IF(Q1501=\"n/a\",\"n/a\",MAX(0,Q1501-1))","v":"n/a"},{"$f":"IF(R1501=\"n/a\",\"n/a\",MAX(0,R1501-1))","v":"n/a"},{"$f":"IF(S1501=\"n/a\",\"n/a\",MAX(0,S1501-1))","v":"n/a"},{"$f":"IF(T1501=\"n/a\",\"n/a\",MAX(0,T1501-1))","v":"n/a"},{"$f":"IF(U1501=\"n/a\",\"n/a\",MAX(0,U1501-1))","v":"n/a"},{"$f":"IF(V1501=\"n/a\",\"n/a\",MAX(0,V1501-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1478)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D1502,(-$A1478-ROWS(D1474:D1501)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1503,(-$A1479-ROWS(E1475:E1502)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1504,(-$A1480-ROWS(F1476:F1503)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1505,(-$A1481-ROWS(G1477:G1504)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1506,(-$A1482-ROWS(H1478:H1505)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1507,(-$A1483-ROWS(I1479:I1506)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1508,(-$A1484-ROWS(J1480:J1507)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1509,(-$A1485-ROWS(K1481:K1508)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1510,(-$A1486-ROWS(L1482:L1509)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1511,(-$A1487-ROWS(M1483:M1510)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1512,(-$A1488-ROWS(N1484:N1511)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1513,(-$A1489-ROWS(O1485:O1512)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1514,(-$A1490-ROWS(P1486:P1513)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1515,(-$A1491-ROWS(Q1487:Q1514)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1516,(-$A1492-ROWS(R1488:R1515)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1517,(-$A1493-ROWS(S1489:S1516)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1518,(-$A1494-ROWS(T1490:T1517)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1519,(-$A1495-ROWS(U1491:U1518)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1520,(-$A1496-ROWS(V1492:V1519)),0)","v":0},{"$f":"IF(V1520=\"n/a\",\"n/a\",MAX(0,V1520-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1521,(-$A1497-ROWS(W1493:W1520)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1473<>\"n/a\",C1473<>\"n/a\"),IF(SUM(C1476:C1498)=0,0,IF((SUMPRODUCT(C1476:C1498,C1500:C1522)/SUM(C1476:C1498))<0,1,(SUMPRODUCT(C1476:C1498,C1500:C1522)/SUM(C1476:C1498)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1473<>\"n/a\",D1473<>\"n/a\"),IF(SUM(D1476:D1498)=0,0,IF((SUMPRODUCT(D1476:D1498,D1500:D1522)/SUM(D1476:D1498))<0,1,(SUMPRODUCT(D1476:D1498,D1500:D1522)/SUM(D1476:D1498)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1473<>\"n/a\",E1473<>\"n/a\"),IF(SUM(E1476:E1498)=0,0,IF((SUMPRODUCT(E1476:E1498,E1500:E1522)/SUM(E1476:E1498))<0,1,(SUMPRODUCT(E1476:E1498,E1500:E1522)/SUM(E1476:E1498)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1473<>\"n/a\",F1473<>\"n/a\"),IF(SUM(F1476:F1498)=0,0,IF((SUMPRODUCT(F1476:F1498,F1500:F1522)/SUM(F1476:F1498))<0,1,(SUMPRODUCT(F1476:F1498,F1500:F1522)/SUM(F1476:F1498)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1473<>\"n/a\",G1473<>\"n/a\"),IF(SUM(G1476:G1498)=0,0,IF((SUMPRODUCT(G1476:G1498,G1500:G1522)/SUM(G1476:G1498))<0,1,(SUMPRODUCT(G1476:G1498,G1500:G1522)/SUM(G1476:G1498)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1473<>\"n/a\",H1473<>\"n/a\"),IF(SUM(H1476:H1498)=0,0,IF((SUMPRODUCT(H1476:H1498,H1500:H1522)/SUM(H1476:H1498))<0,1,(SUMPRODUCT(H1476:H1498,H1500:H1522)/SUM(H1476:H1498)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1473<>\"n/a\",I1473<>\"n/a\"),IF(SUM(I1476:I1498)=0,0,IF((SUMPRODUCT(I1476:I1498,I1500:I1522)/SUM(I1476:I1498))<0,1,(SUMPRODUCT(I1476:I1498,I1500:I1522)/SUM(I1476:I1498)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1473<>\"n/a\",J1473<>\"n/a\"),IF(SUM(J1476:J1498)=0,0,IF((SUMPRODUCT(J1476:J1498,J1500:J1522)/SUM(J1476:J1498))<0,1,(SUMPRODUCT(J1476:J1498,J1500:J1522)/SUM(J1476:J1498)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1473<>\"n/a\",K1473<>\"n/a\"),IF(SUM(K1476:K1498)=0,0,IF((SUMPRODUCT(K1476:K1498,K1500:K1522)/SUM(K1476:K1498))<0,1,(SUMPRODUCT(K1476:K1498,K1500:K1522)/SUM(K1476:K1498)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1473<>\"n/a\",L1473<>\"n/a\"),IF(SUM(L1476:L1498)=0,0,IF((SUMPRODUCT(L1476:L1498,L1500:L1522)/SUM(L1476:L1498))<0,1,(SUMPRODUCT(L1476:L1498,L1500:L1522)/SUM(L1476:L1498)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1473<>\"n/a\",M1473<>\"n/a\"),IF(SUM(M1476:M1498)=0,0,IF((SUMPRODUCT(M1476:M1498,M1500:M1522)/SUM(M1476:M1498))<0,1,(SUMPRODUCT(M1476:M1498,M1500:M1522)/SUM(M1476:M1498)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1473<>\"n/a\",N1473<>\"n/a\"),IF(SUM(N1476:N1498)=0,0,IF((SUMPRODUCT(N1476:N1498,N1500:N1522)/SUM(N1476:N1498))<0,1,(SUMPRODUCT(N1476:N1498,N1500:N1522)/SUM(N1476:N1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",O1473<>\"n/a\"),IF(SUM(O1476:O1498)=0,0,IF((SUMPRODUCT(O1476:O1498,O1500:O1522)/SUM(O1476:O1498))<0,1,(SUMPRODUCT(O1476:O1498,O1500:O1522)/SUM(O1476:O1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",P1473<>\"n/a\"),IF(SUM(P1476:P1498)=0,0,IF((SUMPRODUCT(P1476:P1498,P1500:P1522)/SUM(P1476:P1498))<0,1,(SUMPRODUCT(P1476:P1498,P1500:P1522)/SUM(P1476:P1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",Q1473<>\"n/a\"),IF(SUM(Q1476:Q1498)=0,0,IF((SUMPRODUCT(Q1476:Q1498,Q1500:Q1522)/SUM(Q1476:Q1498))<0,1,(SUMPRODUCT(Q1476:Q1498,Q1500:Q1522)/SUM(Q1476:Q1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",R1473<>\"n/a\"),IF(SUM(R1476:R1498)=0,0,IF((SUMPRODUCT(R1476:R1498,R1500:R1522)/SUM(R1476:R1498))<0,1,(SUMPRODUCT(R1476:R1498,R1500:R1522)/SUM(R1476:R1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",S1473<>\"n/a\"),IF(SUM(S1476:S1498)=0,0,IF((SUMPRODUCT(S1476:S1498,S1500:S1522)/SUM(S1476:S1498))<0,1,(SUMPRODUCT(S1476:S1498,S1500:S1522)/SUM(S1476:S1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",T1473<>\"n/a\"),IF(SUM(T1476:T1498)=0,0,IF((SUMPRODUCT(T1476:T1498,T1500:T1522)/SUM(T1476:T1498))<0,1,(SUMPRODUCT(T1476:T1498,T1500:T1522)/SUM(T1476:T1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",U1473<>\"n/a\"),IF(SUM(U1476:U1498)=0,0,IF((SUMPRODUCT(U1476:U1498,U1500:U1522)/SUM(U1476:U1498))<0,1,(SUMPRODUCT(U1476:U1498,U1500:U1522)/SUM(U1476:U1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",V1473<>\"n/a\"),IF(SUM(V1476:V1498)=0,0,IF((SUMPRODUCT(V1476:V1498,V1500:V1522)/SUM(V1476:V1498))<0,1,(SUMPRODUCT(V1476:V1498,V1500:V1522)/SUM(V1476:V1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",W1473<>\"n/a\"),IF(SUM(W1476:W1498)=0,0,IF((SUMPRODUCT(W1476:W1498,W1500:W1522)/SUM(W1476:W1498))<0,1,(SUMPRODUCT(W1476:W1498,W1500:W1522)/SUM(W1476:W1498)))),\"n/a\"))","v":0}]
[]
["Asset Class 29",{"$f":"VLOOKUP($A1525,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Easements"}]
[{"$f":"VALUE(REPLACE(A1525,1,12,\"\"))","v":29},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A1526,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1526,0)-OFFSET('RFM input'!H$134,$A1526,0)-OFFSET('RFM input'!H$198,$A1526,0)","v":6.9001915570509248E-2},{"$f":"OFFSET('RFM input'!I$70,$A1526,0)-OFFSET('RFM input'!I$134,$A1526,0)-OFFSET('RFM input'!I$198,$A1526,0)","v":0.42424816619525252},{"$f":"OFFSET('RFM input'!J$70,$A1526,0)-OFFSET('RFM input'!J$134,$A1526,0)-OFFSET('RFM input'!J$198,$A1526,0)","v":0.13774296656506679},{"$f":"OFFSET('RFM input'!K$70,$A1526,0)-OFFSET('RFM input'!K$134,$A1526,0)-OFFSET('RFM input'!K$198,$A1526,0)","v":9.4137763410144792E-2},{"$f":"OFFSET('RFM input'!L$70,$A1526,0)-OFFSET('RFM input'!L$134,$A1526,0)-OFFSET('RFM input'!L$198,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A1526,0)-OFFSET('RFM input'!M$134,$A1526,0)-OFFSET('RFM input'!M$198,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1526,0)-OFFSET('RFM input'!N$134,$A1526,0)-OFFSET('RFM input'!N$198,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1526,0)-OFFSET('RFM input'!O$134,$A1526,0)-OFFSET('RFM input'!O$198,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1526,0)-OFFSET('RFM input'!P$134,$A1526,0)-OFFSET('RFM input'!P$198,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1526,0)-OFFSET('RFM input'!Q$134,$A1526,0)-OFFSET('RFM input'!Q$198,$A1526,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1526,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1526,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1526,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D1554=\"n/a\",0,IF(AND(D1528=0,C1530=0),0,\nIF(AND(D1528<>0,C1530=0),(D1528/D$10),\nIF(AND(D1529<>0,C1530<>0),(C1530-(C1530/C1554))+(D1528/D$10),\nIF(C1554<1,0,(C1530-(C1530/C1554)))))))","v":0},{"$f":"IF(E1554=\"n/a\",0,IF(AND(E1528=0,D1530=0),0,\nIF(AND(E1528<>0,D1530=0),(E1528/E$10),\nIF(AND(E1529<>0,D1530<>0),(D1530-(D1530/D1554))+(E1528/E$10),\nIF(D1554<1,0,(D1530-(D1530/D1554)))))))","v":0},{"$f":"IF(F1554=\"n/a\",0,IF(AND(F1528=0,E1530=0),0,\nIF(AND(F1528<>0,E1530=0),(F1528/F$10),\nIF(AND(F1529<>0,E1530<>0),(E1530-(E1530/E1554))+(F1528/F$10),\nIF(E1554<1,0,(E1530-(E1530/E1554)))))))","v":0},{"$f":"IF(G1554=\"n/a\",0,IF(AND(G1528=0,F1530=0),0,\nIF(AND(G1528<>0,F1530=0),(G1528/G$10),\nIF(AND(G1529<>0,F1530<>0),(F1530-(F1530/F1554))+(G1528/G$10),\nIF(F1554<1,0,(F1530-(F1530/F1554)))))))","v":0},{"$f":"IF(H1554=\"n/a\",0,IF(AND(H1528=0,G1530=0),0,\nIF(AND(H1528<>0,G1530=0),(H1528/H$10),\nIF(AND(H1529<>0,G1530<>0),(G1530-(G1530/G1554))+(H1528/H$10),\nIF(G1554<1,0,(G1530-(G1530/G1554)))))))","v":0},{"$f":"IF(I1554=\"n/a\",0,IF(AND(I1528=0,H1530=0),0,\nIF(AND(I1528<>0,H1530=0),(I1528/I$10),\nIF(AND(I1529<>0,H1530<>0),(H1530-(H1530/H1554))+(I1528/I$10),\nIF(H1554<1,0,(H1530-(H1530/H1554)))))))","v":0},{"$f":"IF(J1554=\"n/a\",0,IF(AND(J1528=0,I1530=0),0,\nIF(AND(J1528<>0,I1530=0),(J1528/J$10),\nIF(AND(J1529<>0,I1530<>0),(I1530-(I1530/I1554))+(J1528/J$10),\nIF(I1554<1,0,(I1530-(I1530/I1554)))))))","v":0},{"$f":"IF(K1554=\"n/a\",0,IF(AND(K1528=0,J1530=0),0,\nIF(AND(K1528<>0,J1530=0),(K1528/K$10),\nIF(AND(K1529<>0,J1530<>0),(J1530-(J1530/J1554))+(K1528/K$10),\nIF(J1554<1,0,(J1530-(J1530/J1554)))))))","v":0},{"$f":"IF(L1554=\"n/a\",0,IF(AND(L1528=0,K1530=0),0,\nIF(AND(L1528<>0,K1530=0),(L1528/L$10),\nIF(AND(L1529<>0,K1530<>0),(K1530-(K1530/K1554))+(L1528/L$10),\nIF(K1554<1,0,(K1530-(K1530/K1554)))))))","v":0},{"$f":"IF(M1554=\"n/a\",0,IF(AND(M1528=0,L1530=0),0,\nIF(AND(M1528<>0,L1530=0),(M1528/M$10),\nIF(AND(M1529<>0,L1530<>0),(L1530-(L1530/L1554))+(M1528/M$10),\nIF(L1554<1,0,(L1530-(L1530/L1554)))))))","v":0},{"$f":"IF(N1554=\"n/a\",0,IF(AND(N1528=0,M1530=0),0,\nIF(AND(N1528<>0,M1530=0),(N1528/N$10),\nIF(AND(N1529<>0,M1530<>0),(M1530-(M1530/M1554))+(N1528/N$10),\nIF(M1554<1,0,(M1530-(M1530/M1554)))))))","v":0},{"$f":"IF(O1554=\"n/a\",0,IF(AND(O1528=0,N1530=0),0,\nIF(AND(O1528<>0,N1530=0),(O1528/O$10),\nIF(AND(O1529<>0,N1530<>0),(N1530-(N1530/N1554))+(O1528/O$10),\nIF(N1554<1,0,(N1530-(N1530/N1554)))))))","v":0},{"$f":"IF(P1554=\"n/a\",0,IF(AND(P1528=0,O1530=0),0,\nIF(AND(P1528<>0,O1530=0),(P1528/P$10),\nIF(AND(P1529<>0,O1530<>0),(O1530-(O1530/O1554))+(P1528/P$10),\nIF(O1554<1,0,(O1530-(O1530/O1554)))))))","v":0},{"$f":"IF(Q1554=\"n/a\",0,IF(AND(Q1528=0,P1530=0),0,\nIF(AND(Q1528<>0,P1530=0),(Q1528/Q$10),\nIF(AND(Q1529<>0,P1530<>0),(P1530-(P1530/P1554))+(Q1528/Q$10),\nIF(P1554<1,0,(P1530-(P1530/P1554)))))))","v":0},{"$f":"IF(R1554=\"n/a\",0,IF(AND(R1528=0,Q1530=0),0,\nIF(AND(R1528<>0,Q1530=0),(R1528/R$10),\nIF(AND(R1529<>0,Q1530<>0),(Q1530-(Q1530/Q1554))+(R1528/R$10),\nIF(Q1554<1,0,(Q1530-(Q1530/Q1554)))))))","v":0},{"$f":"IF(S1554=\"n/a\",0,IF(AND(S1528=0,R1530=0),0,\nIF(AND(S1528<>0,R1530=0),(S1528/S$10),\nIF(AND(S1529<>0,R1530<>0),(R1530-(R1530/R1554))+(S1528/S$10),\nIF(R1554<1,0,(R1530-(R1530/R1554)))))))","v":0},{"$f":"IF(T1554=\"n/a\",0,IF(AND(T1528=0,S1530=0),0,\nIF(AND(T1528<>0,S1530=0),(T1528/T$10),\nIF(AND(T1529<>0,S1530<>0),(S1530-(S1530/S1554))+(T1528/T$10),\nIF(S1554<1,0,(S1530-(S1530/S1554)))))))","v":0},{"$f":"IF(U1554=\"n/a\",0,IF(AND(U1528=0,T1530=0),0,\nIF(AND(U1528<>0,T1530=0),(U1528/U$10),\nIF(AND(U1529<>0,T1530<>0),(T1530-(T1530/T1554))+(U1528/U$10),\nIF(T1554<1,0,(T1530-(T1530/T1554)))))))","v":0},{"$f":"IF(V1554=\"n/a\",0,IF(AND(V1528=0,U1530=0),0,\nIF(AND(V1528<>0,U1530=0),(V1528/V$10),\nIF(AND(V1529<>0,U1530<>0),(U1530-(U1530/U1554))+(V1528/V$10),\nIF(U1554<1,0,(U1530-(U1530/U1554)))))))","v":0},{"$f":"IF(W1554=\"n/a\",0,IF(AND(W1528=0,V1530=0),0,\nIF(AND(W1528<>0,V1530=0),(W1528/W$10),\nIF(AND(W1529<>0,V1530<>0),(V1530-(V1530/V1554))+(W1528/W$10),\nIF(V1554<1,0,(V1530-(V1530/V1554)))))))","v":0}]
[{"$f":"A1530+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C1526/C$10","v":0},{"$f":"IF(C1555=\"n/a\",C1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,C1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,C1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(D1555=\"n/a\",D1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,D1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,D1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(E1555=\"n/a\",E1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,E1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,E1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(F1555=\"n/a\",F1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,F1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,F1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(G1555=\"n/a\",G1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,G1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,G1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(H1555=\"n/a\",H1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,H1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,H1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(I1555=\"n/a\",I1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,I1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,I1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(J1555=\"n/a\",J1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,J1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,J1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(K1555=\"n/a\",K1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,K1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,K1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(L1555=\"n/a\",L1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,L1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,L1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(M1555=\"n/a\",M1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,M1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,M1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(N1555=\"n/a\",N1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,N1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,N1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(O1555=\"n/a\",O1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,O1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,O1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(P1555=\"n/a\",P1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,P1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,P1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(Q1555=\"n/a\",Q1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,Q1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,Q1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(R1555=\"n/a\",R1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,R1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,R1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(S1555=\"n/a\",S1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,S1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,S1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(T1555=\"n/a\",T1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,T1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,T1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(U1555=\"n/a\",U1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,U1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,U1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(V1555=\"n/a\",V1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,V1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,V1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0}]
[{"$f":"A1531+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1532)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D1532,-($A1532+5),0)*((1+D$11)^0.5)/D$10)","v":6.9610185523782009E-2},{"$f":"IF(D1556=\"n/a\",D1532,IFERROR(IF((OFFSET($C1532,0,$A1532))<0,\nMIN(0,D1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532)))),\nMAX(0,D1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532))))),0))","v":6.9610185523782009E-2},6.9610185523782009E-2,6.9610185523782009E-2,6.9610185523782009E-2,6.9610185523782009E-2,6.9610185523782009E-2,6.9610185523782009E-2,6.9610185523782009E-2,6.9610185523782009E-2,6.9610185523782009E-2,6.9610185523782009E-2,6.9610185523782009E-2,6.9610185523782009E-2,6.9610185523782009E-2,6.9610185523782009E-2,6.9610185523782009E-2,6.9610185523782009E-2,6.9610185523782009E-2,6.9610185523782009E-2]
[2,{"$error":"#VALUE!"},null,null,{"$f":"(OFFSET(E1533,-($A1533+5),0)*((1+E$11)^0.5)/E$10)","v":0.4154747105798397},{"$f":"IF(E1557=\"n/a\",E1533,IFERROR(IF((OFFSET($C1533,0,$A1533))<0,\nMIN(0,E1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533)))),\nMAX(0,E1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533))))),0))","v":0.4154747105798397},0.4154747105798397,0.4154747105798397,0.4154747105798397,0.4154747105798397,0.4154747105798397,0.4154747105798397,0.4154747105798397,0.4154747105798397,0.4154747105798397,0.4154747105798397,0.4154747105798397,0.4154747105798397,0.4154747105798397,0.4154747105798397,0.4154747105798397,0.4154747105798397,0.4154747105798397]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F1534,-($A1534+5),0)*((1+F$11)^0.5)/F$10)","v":0.13268270514290731},{"$f":"IF(F1558=\"n/a\",F1534,IFERROR(IF((OFFSET($C1534,0,$A1534))<0,\nMIN(0,F1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534)))),\nMAX(0,F1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534))))),0))","v":0.13268270514290731},0.13268270514290731,0.13268270514290731,0.13268270514290731,0.13268270514290731,0.13268270514290731,0.13268270514290731,0.13268270514290731,0.13268270514290731,0.13268270514290731,0.13268270514290731,0.13268270514290731,0.13268270514290731,0.13268270514290731,0.13268270514290731,0.13268270514290731,0.13268270514290731]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G1535,-($A1535+5),0)*((1+G$11)^0.5)/G$10)","v":8.9793579445449273E-2},{"$f":"IF(G1559=\"n/a\",G1535,IFERROR(IF((OFFSET($C1535,0,$A1535))<0,\nMIN(0,G1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535)))),\nMAX(0,G1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535))))),0))","v":8.9793579445449273E-2},8.9793579445449273E-2,8.9793579445449273E-2,8.9793579445449273E-2,8.9793579445449273E-2,8.9793579445449273E-2,8.9793579445449273E-2,8.9793579445449273E-2,8.9793579445449273E-2,8.9793579445449273E-2,8.9793579445449273E-2,8.9793579445449273E-2,8.9793579445449273E-2,8.9793579445449273E-2,8.9793579445449273E-2,8.9793579445449273E-2]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H1536,-($A1536+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1560=\"n/a\",H1536,IFERROR(IF((OFFSET($C1536,0,$A1536))<0,\nMIN(0,H1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536)))),\nMAX(0,H1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I1537,-($A1537+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1561=\"n/a\",I1537,IFERROR(IF((OFFSET($C1537,0,$A1537))<0,\nMIN(0,I1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537)))),\nMAX(0,I1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J1538,-($A1538+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1562=\"n/a\",J1538,IFERROR(IF((OFFSET($C1538,0,$A1538))<0,\nMIN(0,J1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538)))),\nMAX(0,J1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1539,-($A1539+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1563=\"n/a\",K1539,IFERROR(IF((OFFSET($C1539,0,$A1539))<0,\nMIN(0,K1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539)))),\nMAX(0,K1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1540,-($A1540+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1564=\"n/a\",L1540,IFERROR(IF((OFFSET($C1540,0,$A1540))<0,\nMIN(0,L1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540)))),\nMAX(0,L1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1541,-($A1541+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1565=\"n/a\",M1541,IFERROR(IF((OFFSET($C1541,0,$A1541))<0,\nMIN(0,M1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541)))),\nMAX(0,M1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1542)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1542,-($A1542+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1566=\"n/a\",N1542,IFERROR(IF((OFFSET($C1542,0,$A1542))<0,\nMIN(0,N1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542)))),\nMAX(0,N1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1543,-($A1543+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1567=\"n/a\",O1543,IFERROR(IF((OFFSET($C1543,0,$A1543))<0,\nMIN(0,O1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543)))),\nMAX(0,O1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1544,-($A1544+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1568=\"n/a\",P1544,IFERROR(IF((OFFSET($C1544,0,$A1544))<0,\nMIN(0,P1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544)))),\nMAX(0,P1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1545,-($A1545+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1569=\"n/a\",Q1545,IFERROR(IF((OFFSET($C1545,0,$A1545))<0,\nMIN(0,Q1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545)))),\nMAX(0,Q1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1546,-($A1546+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1570=\"n/a\",R1546,IFERROR(IF((OFFSET($C1546,0,$A1546))<0,\nMIN(0,R1546-(OFFSET($C1546,0,$A1546)/(OFFSET($C1541,-$A1545,$A1546)))),\nMAX(0,R1546-(OFFSET($C1546,0,$A1546)/(OFFSET($C1541,-$A1545,$A1546))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1547,-($A1547+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1571=\"n/a\",S1547,IFERROR(IF((OFFSET($C1547,0,$A1547))<0,\nMIN(0,S1547-(OFFSET($C1547,0,$A1547)/(OFFSET($C1542,-$A1546,$A1547)))),\nMAX(0,S1547-(OFFSET($C1547,0,$A1547)/(OFFSET($C1542,-$A1546,$A1547))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1548,-($A1548+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1572=\"n/a\",T1548,IFERROR(IF((OFFSET($C1548,0,$A1548))<0,\nMIN(0,T1548-(OFFSET($C1548,0,$A1548)/(OFFSET($C1543,-$A1547,$A1548)))),\nMAX(0,T1548-(OFFSET($C1548,0,$A1548)/(OFFSET($C1543,-$A1547,$A1548))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1549,-($A1549+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1573=\"n/a\",U1549,IFERROR(IF((OFFSET($C1549,0,$A1549))<0,\nMIN(0,U1549-(OFFSET($C1549,0,$A1549)/(OFFSET($C1544,-$A1548,$A1549)))),\nMAX(0,U1549-(OFFSET($C1549,0,$A1549)/(OFFSET($C1544,-$A1548,$A1549))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1550,-($A1550+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1574=\"n/a\",V1550,IFERROR(IF((OFFSET($C1550,0,$A1550))<0,\nMIN(0,V1550-(OFFSET($C1550,0,$A1550)/(OFFSET($C1545,-$A1549,$A1550)))),\nMAX(0,V1550-(OFFSET($C1550,0,$A1550)/(OFFSET($C1545,-$A1549,$A1550))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1551,-($A1551+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1554=\"n/a\",\"n/a\",IF(AND(C1554<1,D1528=0),0,\nIF(D1528=0,C1554-1,\nIF(C1554<1,D1529,\n(((C1554-1)*(C1530-(C1530/(C1554))))+((D1528/D$10)*D1529))/(D1530)))))","v":0},0,0,0,0,{"$f":"IF(H1554=\"n/a\",\"n/a\",IF(AND(H1554<1,I1528=0),0,\nIF(I1528=0,H1554-1,\nIF(H1554<1,I1529,\n(((H1554-1)*(H1530-(H1530/(H1554))))+((I1528/I$10)*I1529))/(I1530)))))","v":0},{"$f":"IF(I1554=\"n/a\",\"n/a\",IF(AND(I1554<1,J1528=0),0,\nIF(J1528=0,I1554-1,\nIF(I1554<1,J1529,\n(((I1554-1)*(I1530-(I1530/(I1554))))+((J1528/J$10)*J1529))/(J1530)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1555,(-$A1531-ROWS(C1527:C1554)),0)","v":"n/a"},{"$f":"IF(C1555=\"n/a\",\"n/a\",MAX(0,C1555-1))","v":"n/a"},{"$f":"IF(D1555=\"n/a\",\"n/a\",MAX(0,D1555-1))","v":"n/a"},{"$f":"IF(E1555=\"n/a\",\"n/a\",MAX(0,E1555-1))","v":"n/a"},{"$f":"IF(F1555=\"n/a\",\"n/a\",MAX(0,F1555-1))","v":"n/a"},{"$f":"IF(G1555=\"n/a\",\"n/a\",MAX(0,G1555-1))","v":"n/a"},{"$f":"IF(H1555=\"n/a\",\"n/a\",MAX(0,H1555-1))","v":"n/a"},{"$f":"IF(I1555=\"n/a\",\"n/a\",MAX(0,I1555-1))","v":"n/a"},{"$f":"IF(J1555=\"n/a\",\"n/a\",MAX(0,J1555-1))","v":"n/a"},{"$f":"IF(K1555=\"n/a\",\"n/a\",MAX(0,K1555-1))","v":"n/a"},{"$f":"IF(L1555=\"n/a\",\"n/a\",MAX(0,L1555-1))","v":"n/a"},{"$f":"IF(M1555=\"n/a\",\"n/a\",MAX(0,M1555-1))","v":"n/a"},{"$f":"IF(N1555=\"n/a\",\"n/a\",MAX(0,N1555-1))","v":"n/a"},{"$f":"IF(O1555=\"n/a\",\"n/a\",MAX(0,O1555-1))","v":"n/a"},{"$f":"IF(P1555=\"n/a\",\"n/a\",MAX(0,P1555-1))","v":"n/a"},{"$f":"IF(Q1555=\"n/a\",\"n/a\",MAX(0,Q1555-1))","v":"n/a"},{"$f":"IF(R1555=\"n/a\",\"n/a\",MAX(0,R1555-1))","v":"n/a"},{"$f":"IF(S1555=\"n/a\",\"n/a\",MAX(0,S1555-1))","v":"n/a"},{"$f":"IF(T1555=\"n/a\",\"n/a\",MAX(0,T1555-1))","v":"n/a"},{"$f":"IF(U1555=\"n/a\",\"n/a\",MAX(0,U1555-1))","v":"n/a"},{"$f":"IF(V1555=\"n/a\",\"n/a\",MAX(0,V1555-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D1556,(-$A1532-ROWS(D1528:D1555)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1557,(-$A1533-ROWS(E1529:E1556)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1558,(-$A1534-ROWS(F1530:F1557)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1559,(-$A1535-ROWS(G1531:G1558)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1560,(-$A1536-ROWS(H1532:H1559)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1561,(-$A1537-ROWS(I1533:I1560)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1562,(-$A1538-ROWS(J1534:J1561)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1563,(-$A1539-ROWS(K1535:K1562)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1564,(-$A1540-ROWS(L1536:L1563)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1565,(-$A1541-ROWS(M1537:M1564)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1542)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1566,(-$A1542-ROWS(N1538:N1565)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1567,(-$A1543-ROWS(O1539:O1566)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1568,(-$A1544-ROWS(P1540:P1567)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1569,(-$A1545-ROWS(Q1541:Q1568)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1570,(-$A1546-ROWS(R1542:R1569)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1571,(-$A1547-ROWS(S1543:S1570)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1572,(-$A1548-ROWS(T1544:T1571)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1573,(-$A1549-ROWS(U1545:U1572)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1574,(-$A1550-ROWS(V1546:V1573)),0)","v":0},{"$f":"IF(V1574=\"n/a\",\"n/a\",MAX(0,V1574-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1575,(-$A1551-ROWS(W1547:W1574)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1527<>\"n/a\",C1527<>\"n/a\"),IF(SUM(C1530:C1552)=0,0,IF((SUMPRODUCT(C1530:C1552,C1554:C1576)/SUM(C1530:C1552))<0,1,(SUMPRODUCT(C1530:C1552,C1554:C1576)/SUM(C1530:C1552)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1527<>\"n/a\",D1527<>\"n/a\"),IF(SUM(D1530:D1552)=0,0,IF((SUMPRODUCT(D1530:D1552,D1554:D1576)/SUM(D1530:D1552))<0,1,(SUMPRODUCT(D1530:D1552,D1554:D1576)/SUM(D1530:D1552)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1527<>\"n/a\",E1527<>\"n/a\"),IF(SUM(E1530:E1552)=0,0,IF((SUMPRODUCT(E1530:E1552,E1554:E1576)/SUM(E1530:E1552))<0,1,(SUMPRODUCT(E1530:E1552,E1554:E1576)/SUM(E1530:E1552)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1527<>\"n/a\",F1527<>\"n/a\"),IF(SUM(F1530:F1552)=0,0,IF((SUMPRODUCT(F1530:F1552,F1554:F1576)/SUM(F1530:F1552))<0,1,(SUMPRODUCT(F1530:F1552,F1554:F1576)/SUM(F1530:F1552)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1527<>\"n/a\",G1527<>\"n/a\"),IF(SUM(G1530:G1552)=0,0,IF((SUMPRODUCT(G1530:G1552,G1554:G1576)/SUM(G1530:G1552))<0,1,(SUMPRODUCT(G1530:G1552,G1554:G1576)/SUM(G1530:G1552)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1527<>\"n/a\",H1527<>\"n/a\"),IF(SUM(H1530:H1552)=0,0,IF((SUMPRODUCT(H1530:H1552,H1554:H1576)/SUM(H1530:H1552))<0,1,(SUMPRODUCT(H1530:H1552,H1554:H1576)/SUM(H1530:H1552)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1527<>\"n/a\",I1527<>\"n/a\"),IF(SUM(I1530:I1552)=0,0,IF((SUMPRODUCT(I1530:I1552,I1554:I1576)/SUM(I1530:I1552))<0,1,(SUMPRODUCT(I1530:I1552,I1554:I1576)/SUM(I1530:I1552)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1527<>\"n/a\",J1527<>\"n/a\"),IF(SUM(J1530:J1552)=0,0,IF((SUMPRODUCT(J1530:J1552,J1554:J1576)/SUM(J1530:J1552))<0,1,(SUMPRODUCT(J1530:J1552,J1554:J1576)/SUM(J1530:J1552)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1527<>\"n/a\",K1527<>\"n/a\"),IF(SUM(K1530:K1552)=0,0,IF((SUMPRODUCT(K1530:K1552,K1554:K1576)/SUM(K1530:K1552))<0,1,(SUMPRODUCT(K1530:K1552,K1554:K1576)/SUM(K1530:K1552)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1527<>\"n/a\",L1527<>\"n/a\"),IF(SUM(L1530:L1552)=0,0,IF((SUMPRODUCT(L1530:L1552,L1554:L1576)/SUM(L1530:L1552))<0,1,(SUMPRODUCT(L1530:L1552,L1554:L1576)/SUM(L1530:L1552)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1527<>\"n/a\",M1527<>\"n/a\"),IF(SUM(M1530:M1552)=0,0,IF((SUMPRODUCT(M1530:M1552,M1554:M1576)/SUM(M1530:M1552))<0,1,(SUMPRODUCT(M1530:M1552,M1554:M1576)/SUM(M1530:M1552)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1527<>\"n/a\",N1527<>\"n/a\"),IF(SUM(N1530:N1552)=0,0,IF((SUMPRODUCT(N1530:N1552,N1554:N1576)/SUM(N1530:N1552))<0,1,(SUMPRODUCT(N1530:N1552,N1554:N1576)/SUM(N1530:N1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",O1527<>\"n/a\"),IF(SUM(O1530:O1552)=0,0,IF((SUMPRODUCT(O1530:O1552,O1554:O1576)/SUM(O1530:O1552))<0,1,(SUMPRODUCT(O1530:O1552,O1554:O1576)/SUM(O1530:O1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",P1527<>\"n/a\"),IF(SUM(P1530:P1552)=0,0,IF((SUMPRODUCT(P1530:P1552,P1554:P1576)/SUM(P1530:P1552))<0,1,(SUMPRODUCT(P1530:P1552,P1554:P1576)/SUM(P1530:P1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",Q1527<>\"n/a\"),IF(SUM(Q1530:Q1552)=0,0,IF((SUMPRODUCT(Q1530:Q1552,Q1554:Q1576)/SUM(Q1530:Q1552))<0,1,(SUMPRODUCT(Q1530:Q1552,Q1554:Q1576)/SUM(Q1530:Q1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",R1527<>\"n/a\"),IF(SUM(R1530:R1552)=0,0,IF((SUMPRODUCT(R1530:R1552,R1554:R1576)/SUM(R1530:R1552))<0,1,(SUMPRODUCT(R1530:R1552,R1554:R1576)/SUM(R1530:R1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",S1527<>\"n/a\"),IF(SUM(S1530:S1552)=0,0,IF((SUMPRODUCT(S1530:S1552,S1554:S1576)/SUM(S1530:S1552))<0,1,(SUMPRODUCT(S1530:S1552,S1554:S1576)/SUM(S1530:S1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",T1527<>\"n/a\"),IF(SUM(T1530:T1552)=0,0,IF((SUMPRODUCT(T1530:T1552,T1554:T1576)/SUM(T1530:T1552))<0,1,(SUMPRODUCT(T1530:T1552,T1554:T1576)/SUM(T1530:T1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",U1527<>\"n/a\"),IF(SUM(U1530:U1552)=0,0,IF((SUMPRODUCT(U1530:U1552,U1554:U1576)/SUM(U1530:U1552))<0,1,(SUMPRODUCT(U1530:U1552,U1554:U1576)/SUM(U1530:U1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",V1527<>\"n/a\"),IF(SUM(V1530:V1552)=0,0,IF((SUMPRODUCT(V1530:V1552,V1554:V1576)/SUM(V1530:V1552))<0,1,(SUMPRODUCT(V1530:V1552,V1554:V1576)/SUM(V1530:V1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",W1527<>\"n/a\"),IF(SUM(W1530:W1552)=0,0,IF((SUMPRODUCT(W1530:W1552,W1554:W1576)/SUM(W1530:W1552))<0,1,(SUMPRODUCT(W1530:W1552,W1554:W1576)/SUM(W1530:W1552)))),\"n/a\"))","v":0}]
[]
["Asset Class 30",{"$f":"VLOOKUP($A1579,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Equity raising costs"}]
[{"$f":"VALUE(REPLACE(A1579,1,12,\"\"))","v":30},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A1580,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1580,0)-OFFSET('RFM input'!H$134,$A1580,0)-OFFSET('RFM input'!H$198,$A1580,0)","v":2.2578483131565537},{"$f":"OFFSET('RFM input'!I$70,$A1580,0)-OFFSET('RFM input'!I$134,$A1580,0)-OFFSET('RFM input'!I$198,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A1580,0)-OFFSET('RFM input'!J$134,$A1580,0)-OFFSET('RFM input'!J$198,$A1580,0)","v":-9.9999999999999995E-7},{"$f":"OFFSET('RFM input'!K$70,$A1580,0)-OFFSET('RFM input'!K$134,$A1580,0)-OFFSET('RFM input'!K$198,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A1580,0)-OFFSET('RFM input'!L$134,$A1580,0)-OFFSET('RFM input'!L$198,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A1580,0)-OFFSET('RFM input'!M$134,$A1580,0)-OFFSET('RFM input'!M$198,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1580,0)-OFFSET('RFM input'!N$134,$A1580,0)-OFFSET('RFM input'!N$198,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1580,0)-OFFSET('RFM input'!O$134,$A1580,0)-OFFSET('RFM input'!O$198,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1580,0)-OFFSET('RFM input'!P$134,$A1580,0)-OFFSET('RFM input'!P$198,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1580,0)-OFFSET('RFM input'!Q$134,$A1580,0)-OFFSET('RFM input'!Q$198,$A1580,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1580,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":44.510380879079236}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1580,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1580,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D1608=\"n/a\",0,IF(AND(D1582=0,C1584=0),0,\nIF(AND(D1582<>0,C1584=0),(D1582/D$10),\nIF(AND(D1583<>0,C1584<>0),(C1584-(C1584/C1608))+(D1582/D$10),\nIF(C1608<1,0,(C1584-(C1584/C1608)))))))","v":0},{"$f":"IF(E1608=\"n/a\",0,IF(AND(E1582=0,D1584=0),0,\nIF(AND(E1582<>0,D1584=0),(E1582/E$10),\nIF(AND(E1583<>0,D1584<>0),(D1584-(D1584/D1608))+(E1582/E$10),\nIF(D1608<1,0,(D1584-(D1584/D1608)))))))","v":0},{"$f":"IF(F1608=\"n/a\",0,IF(AND(F1582=0,E1584=0),0,\nIF(AND(F1582<>0,E1584=0),(F1582/F$10),\nIF(AND(F1583<>0,E1584<>0),(E1584-(E1584/E1608))+(F1582/F$10),\nIF(E1608<1,0,(E1584-(E1584/E1608)))))))","v":0},{"$f":"IF(G1608=\"n/a\",0,IF(AND(G1582=0,F1584=0),0,\nIF(AND(G1582<>0,F1584=0),(G1582/G$10),\nIF(AND(G1583<>0,F1584<>0),(F1584-(F1584/F1608))+(G1582/G$10),\nIF(F1608<1,0,(F1584-(F1584/F1608)))))))","v":0},{"$f":"IF(H1608=\"n/a\",0,IF(AND(H1582=0,G1584=0),0,\nIF(AND(H1582<>0,G1584=0),(H1582/H$10),\nIF(AND(H1583<>0,G1584<>0),(G1584-(G1584/G1608))+(H1582/H$10),\nIF(G1608<1,0,(G1584-(G1584/G1608)))))))","v":0},{"$f":"IF(I1608=\"n/a\",0,IF(AND(I1582=0,H1584=0),0,\nIF(AND(I1582<>0,H1584=0),(I1582/I$10),\nIF(AND(I1583<>0,H1584<>0),(H1584-(H1584/H1608))+(I1582/I$10),\nIF(H1608<1,0,(H1584-(H1584/H1608)))))))","v":0},{"$f":"IF(J1608=\"n/a\",0,IF(AND(J1582=0,I1584=0),0,\nIF(AND(J1582<>0,I1584=0),(J1582/J$10),\nIF(AND(J1583<>0,I1584<>0),(I1584-(I1584/I1608))+(J1582/J$10),\nIF(I1608<1,0,(I1584-(I1584/I1608)))))))","v":0},{"$f":"IF(K1608=\"n/a\",0,IF(AND(K1582=0,J1584=0),0,\nIF(AND(K1582<>0,J1584=0),(K1582/K$10),\nIF(AND(K1583<>0,J1584<>0),(J1584-(J1584/J1608))+(K1582/K$10),\nIF(J1608<1,0,(J1584-(J1584/J1608)))))))","v":0},{"$f":"IF(L1608=\"n/a\",0,IF(AND(L1582=0,K1584=0),0,\nIF(AND(L1582<>0,K1584=0),(L1582/L$10),\nIF(AND(L1583<>0,K1584<>0),(K1584-(K1584/K1608))+(L1582/L$10),\nIF(K1608<1,0,(K1584-(K1584/K1608)))))))","v":0},{"$f":"IF(M1608=\"n/a\",0,IF(AND(M1582=0,L1584=0),0,\nIF(AND(M1582<>0,L1584=0),(M1582/M$10),\nIF(AND(M1583<>0,L1584<>0),(L1584-(L1584/L1608))+(M1582/M$10),\nIF(L1608<1,0,(L1584-(L1584/L1608)))))))","v":0},{"$f":"IF(N1608=\"n/a\",0,IF(AND(N1582=0,M1584=0),0,\nIF(AND(N1582<>0,M1584=0),(N1582/N$10),\nIF(AND(N1583<>0,M1584<>0),(M1584-(M1584/M1608))+(N1582/N$10),\nIF(M1608<1,0,(M1584-(M1584/M1608)))))))","v":0},{"$f":"IF(O1608=\"n/a\",0,IF(AND(O1582=0,N1584=0),0,\nIF(AND(O1582<>0,N1584=0),(O1582/O$10),\nIF(AND(O1583<>0,N1584<>0),(N1584-(N1584/N1608))+(O1582/O$10),\nIF(N1608<1,0,(N1584-(N1584/N1608)))))))","v":0},{"$f":"IF(P1608=\"n/a\",0,IF(AND(P1582=0,O1584=0),0,\nIF(AND(P1582<>0,O1584=0),(P1582/P$10),\nIF(AND(P1583<>0,O1584<>0),(O1584-(O1584/O1608))+(P1582/P$10),\nIF(O1608<1,0,(O1584-(O1584/O1608)))))))","v":0},{"$f":"IF(Q1608=\"n/a\",0,IF(AND(Q1582=0,P1584=0),0,\nIF(AND(Q1582<>0,P1584=0),(Q1582/Q$10),\nIF(AND(Q1583<>0,P1584<>0),(P1584-(P1584/P1608))+(Q1582/Q$10),\nIF(P1608<1,0,(P1584-(P1584/P1608)))))))","v":0},{"$f":"IF(R1608=\"n/a\",0,IF(AND(R1582=0,Q1584=0),0,\nIF(AND(R1582<>0,Q1584=0),(R1582/R$10),\nIF(AND(R1583<>0,Q1584<>0),(Q1584-(Q1584/Q1608))+(R1582/R$10),\nIF(Q1608<1,0,(Q1584-(Q1584/Q1608)))))))","v":0},{"$f":"IF(S1608=\"n/a\",0,IF(AND(S1582=0,R1584=0),0,\nIF(AND(S1582<>0,R1584=0),(S1582/S$10),\nIF(AND(S1583<>0,R1584<>0),(R1584-(R1584/R1608))+(S1582/S$10),\nIF(R1608<1,0,(R1584-(R1584/R1608)))))))","v":0},{"$f":"IF(T1608=\"n/a\",0,IF(AND(T1582=0,S1584=0),0,\nIF(AND(T1582<>0,S1584=0),(T1582/T$10),\nIF(AND(T1583<>0,S1584<>0),(S1584-(S1584/S1608))+(T1582/T$10),\nIF(S1608<1,0,(S1584-(S1584/S1608)))))))","v":0},{"$f":"IF(U1608=\"n/a\",0,IF(AND(U1582=0,T1584=0),0,\nIF(AND(U1582<>0,T1584=0),(U1582/U$10),\nIF(AND(U1583<>0,T1584<>0),(T1584-(T1584/T1608))+(U1582/U$10),\nIF(T1608<1,0,(T1584-(T1584/T1608)))))))","v":0},{"$f":"IF(V1608=\"n/a\",0,IF(AND(V1582=0,U1584=0),0,\nIF(AND(V1582<>0,U1584=0),(V1582/V$10),\nIF(AND(V1583<>0,U1584<>0),(U1584-(U1584/U1608))+(V1582/V$10),\nIF(U1608<1,0,(U1584-(U1584/U1608)))))))","v":0},{"$f":"IF(W1608=\"n/a\",0,IF(AND(W1582=0,V1584=0),0,\nIF(AND(W1582<>0,V1584=0),(W1582/W$10),\nIF(AND(W1583<>0,V1584<>0),(V1584-(V1584/V1608))+(W1582/W$10),\nIF(V1608<1,0,(V1584-(V1584/V1608)))))))","v":0}]
[{"$f":"A1584+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C1580/C$10","v":0},{"$f":"IF(C1609=\"n/a\",C1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,C1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,C1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(D1609=\"n/a\",D1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,D1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,D1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(E1609=\"n/a\",E1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,E1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,E1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(F1609=\"n/a\",F1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,F1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,F1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(G1609=\"n/a\",G1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,G1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,G1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(H1609=\"n/a\",H1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,H1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,H1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(I1609=\"n/a\",I1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,I1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,I1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(J1609=\"n/a\",J1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,J1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,J1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(K1609=\"n/a\",K1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,K1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,K1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(L1609=\"n/a\",L1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,L1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,L1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(M1609=\"n/a\",M1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,M1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,M1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(N1609=\"n/a\",N1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,N1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,N1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(O1609=\"n/a\",O1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,O1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,O1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(P1609=\"n/a\",P1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,P1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,P1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(Q1609=\"n/a\",Q1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,Q1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,Q1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(R1609=\"n/a\",R1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,R1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,R1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(S1609=\"n/a\",S1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,S1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,S1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(T1609=\"n/a\",T1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,T1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,T1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(U1609=\"n/a\",U1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,U1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,U1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(V1609=\"n/a\",V1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,V1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,V1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0}]
[{"$f":"A1585+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1586)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D1586,-($A1586+5),0)*((1+D$11)^0.5)/D$10)","v":2.2777518372339007},{"$f":"IF(D1610=\"n/a\",D1586,IFERROR(IF((OFFSET($C1586,0,$A1586))<0,\nMIN(0,D1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586)))),\nMAX(0,D1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586))))),0))","v":2.2265783403496155},2.1754048434653304,2.1242313465810452,2.07305784969676,2.0218843528124748,1.9707108559281898,1.9195373590439049,1.8683638621596199,1.817190365275335,1.76601686839105,1.714843371506765,1.6636698746224801,1.6124963777381951,1.5613228808539101,1.5101493839696252,1.4589758870853402,1.4078023902010552,1.3566288933167703,1.3054553964324853]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1587)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E1587,-($A1587+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1611=\"n/a\",E1587,IFERROR(IF((OFFSET($C1587,0,$A1587))<0,\nMIN(0,E1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587)))),\nMAX(0,E1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F1588,-($A1588+5),0)*((1+F$11)^0.5)/F$10)","v":-9.6326301408813403E-7},{"$f":"IF(F1612=\"n/a\",F1588,IFERROR(IF((OFFSET($C1588,0,$A1588))<0,\nMIN(0,F1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588)))),\nMAX(0,F1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588))))),0))","v":-9.4162170266675984E-7},-9.1998039124538566E-7,-8.9833907982401147E-7,-8.7669776840263728E-7,-8.550564569812631E-7,-8.3341514555988891E-7,-8.1177383413851472E-7,-7.9013252271714054E-7,-7.6849121129576635E-7,-7.4684989987439216E-7,-7.2520858845301798E-7,-7.0356727703164379E-7,-6.819259656102696E-7,-6.6028465418889542E-7,-6.3864334276752123E-7,-6.1700203134614704E-7,-5.9536071992477286E-7]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G1589,-($A1589+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1613=\"n/a\",G1589,IFERROR(IF((OFFSET($C1589,0,$A1589))<0,\nMIN(0,G1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589)))),\nMAX(0,G1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H1590,-($A1590+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1614=\"n/a\",H1590,IFERROR(IF((OFFSET($C1590,0,$A1590))<0,\nMIN(0,H1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590)))),\nMAX(0,H1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I1591,-($A1591+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1615=\"n/a\",I1591,IFERROR(IF((OFFSET($C1591,0,$A1591))<0,\nMIN(0,I1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591)))),\nMAX(0,I1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J1592,-($A1592+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1616=\"n/a\",J1592,IFERROR(IF((OFFSET($C1592,0,$A1592))<0,\nMIN(0,J1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592)))),\nMAX(0,J1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1593,-($A1593+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1617=\"n/a\",K1593,IFERROR(IF((OFFSET($C1593,0,$A1593))<0,\nMIN(0,K1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593)))),\nMAX(0,K1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1594,-($A1594+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1618=\"n/a\",L1594,IFERROR(IF((OFFSET($C1594,0,$A1594))<0,\nMIN(0,L1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594)))),\nMAX(0,L1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1595,-($A1595+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1619=\"n/a\",M1595,IFERROR(IF((OFFSET($C1595,0,$A1595))<0,\nMIN(0,M1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595)))),\nMAX(0,M1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1596,-($A1596+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1620=\"n/a\",N1596,IFERROR(IF((OFFSET($C1596,0,$A1596))<0,\nMIN(0,N1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596)))),\nMAX(0,N1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1597,-($A1597+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1621=\"n/a\",O1597,IFERROR(IF((OFFSET($C1597,0,$A1597))<0,\nMIN(0,O1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597)))),\nMAX(0,O1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1598,-($A1598+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1622=\"n/a\",P1598,IFERROR(IF((OFFSET($C1598,0,$A1598))<0,\nMIN(0,P1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598)))),\nMAX(0,P1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1599,-($A1599+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1623=\"n/a\",Q1599,IFERROR(IF((OFFSET($C1599,0,$A1599))<0,\nMIN(0,Q1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599)))),\nMAX(0,Q1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1600,-($A1600+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1624=\"n/a\",R1600,IFERROR(IF((OFFSET($C1600,0,$A1600))<0,\nMIN(0,R1600-(OFFSET($C1600,0,$A1600)/(OFFSET($C1595,-$A1599,$A1600)))),\nMAX(0,R1600-(OFFSET($C1600,0,$A1600)/(OFFSET($C1595,-$A1599,$A1600))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1601,-($A1601+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1625=\"n/a\",S1601,IFERROR(IF((OFFSET($C1601,0,$A1601))<0,\nMIN(0,S1601-(OFFSET($C1601,0,$A1601)/(OFFSET($C1596,-$A1600,$A1601)))),\nMAX(0,S1601-(OFFSET($C1601,0,$A1601)/(OFFSET($C1596,-$A1600,$A1601))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1602,-($A1602+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1626=\"n/a\",T1602,IFERROR(IF((OFFSET($C1602,0,$A1602))<0,\nMIN(0,T1602-(OFFSET($C1602,0,$A1602)/(OFFSET($C1597,-$A1601,$A1602)))),\nMAX(0,T1602-(OFFSET($C1602,0,$A1602)/(OFFSET($C1597,-$A1601,$A1602))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1603,-($A1603+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1627=\"n/a\",U1603,IFERROR(IF((OFFSET($C1603,0,$A1603))<0,\nMIN(0,U1603-(OFFSET($C1603,0,$A1603)/(OFFSET($C1598,-$A1602,$A1603)))),\nMAX(0,U1603-(OFFSET($C1603,0,$A1603)/(OFFSET($C1598,-$A1602,$A1603))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1604,-($A1604+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1628=\"n/a\",V1604,IFERROR(IF((OFFSET($C1604,0,$A1604))<0,\nMIN(0,V1604-(OFFSET($C1604,0,$A1604)/(OFFSET($C1599,-$A1603,$A1604)))),\nMAX(0,V1604-(OFFSET($C1604,0,$A1604)/(OFFSET($C1599,-$A1603,$A1604))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1605,-($A1605+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1608=\"n/a\",\"n/a\",IF(AND(C1608<1,D1582=0),0,\nIF(D1582=0,C1608-1,\nIF(C1608<1,D1583,\n(((C1608-1)*(C1584-(C1584/(C1608))))+((D1582/D$10)*D1583))/(D1584)))))","v":0},0,0,0,0,{"$f":"IF(H1608=\"n/a\",\"n/a\",IF(AND(H1608<1,I1582=0),0,\nIF(I1582=0,H1608-1,\nIF(H1608<1,I1583,\n(((H1608-1)*(H1584-(H1584/(H1608))))+((I1582/I$10)*I1583))/(I1584)))))","v":0},{"$f":"IF(I1608=\"n/a\",\"n/a\",IF(AND(I1608<1,J1582=0),0,\nIF(J1582=0,I1608-1,\nIF(I1608<1,J1583,\n(((I1608-1)*(I1584-(I1584/(I1608))))+((J1582/J$10)*J1583))/(J1584)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1609,(-$A1585-ROWS(C1581:C1608)),0)","v":"n/a"},{"$f":"IF(C1609=\"n/a\",\"n/a\",MAX(0,C1609-1))","v":"n/a"},{"$f":"IF(D1609=\"n/a\",\"n/a\",MAX(0,D1609-1))","v":"n/a"},{"$f":"IF(E1609=\"n/a\",\"n/a\",MAX(0,E1609-1))","v":"n/a"},{"$f":"IF(F1609=\"n/a\",\"n/a\",MAX(0,F1609-1))","v":"n/a"},{"$f":"IF(G1609=\"n/a\",\"n/a\",MAX(0,G1609-1))","v":"n/a"},{"$f":"IF(H1609=\"n/a\",\"n/a\",MAX(0,H1609-1))","v":"n/a"},{"$f":"IF(I1609=\"n/a\",\"n/a\",MAX(0,I1609-1))","v":"n/a"},{"$f":"IF(J1609=\"n/a\",\"n/a\",MAX(0,J1609-1))","v":"n/a"},{"$f":"IF(K1609=\"n/a\",\"n/a\",MAX(0,K1609-1))","v":"n/a"},{"$f":"IF(L1609=\"n/a\",\"n/a\",MAX(0,L1609-1))","v":"n/a"},{"$f":"IF(M1609=\"n/a\",\"n/a\",MAX(0,M1609-1))","v":"n/a"},{"$f":"IF(N1609=\"n/a\",\"n/a\",MAX(0,N1609-1))","v":"n/a"},{"$f":"IF(O1609=\"n/a\",\"n/a\",MAX(0,O1609-1))","v":"n/a"},{"$f":"IF(P1609=\"n/a\",\"n/a\",MAX(0,P1609-1))","v":"n/a"},{"$f":"IF(Q1609=\"n/a\",\"n/a\",MAX(0,Q1609-1))","v":"n/a"},{"$f":"IF(R1609=\"n/a\",\"n/a\",MAX(0,R1609-1))","v":"n/a"},{"$f":"IF(S1609=\"n/a\",\"n/a\",MAX(0,S1609-1))","v":"n/a"},{"$f":"IF(T1609=\"n/a\",\"n/a\",MAX(0,T1609-1))","v":"n/a"},{"$f":"IF(U1609=\"n/a\",\"n/a\",MAX(0,U1609-1))","v":"n/a"},{"$f":"IF(V1609=\"n/a\",\"n/a\",MAX(0,V1609-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1586)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D1610,(-$A1586-ROWS(D1582:D1609)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236,31.510380879079236,30.510380879079236,29.510380879079236,28.510380879079236,27.510380879079236,26.510380879079236,25.510380879079236]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1611,(-$A1587-ROWS(E1583:E1610)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236,31.510380879079236,30.510380879079236,29.510380879079236,28.510380879079236,27.510380879079236,26.510380879079236]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1612,(-$A1588-ROWS(F1584:F1611)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236,31.510380879079236,30.510380879079236,29.510380879079236,28.510380879079236,27.510380879079236]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1613,(-$A1589-ROWS(G1585:G1612)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236,31.510380879079236,30.510380879079236,29.510380879079236,28.510380879079236]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1614,(-$A1590-ROWS(H1586:H1613)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236,31.510380879079236,30.510380879079236,29.510380879079236]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1615,(-$A1591-ROWS(I1587:I1614)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236,31.510380879079236,30.510380879079236]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1616,(-$A1592-ROWS(J1588:J1615)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236,31.510380879079236]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1617,(-$A1593-ROWS(K1589:K1616)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1618,(-$A1594-ROWS(L1590:L1617)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1619,(-$A1595-ROWS(M1591:M1618)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1620,(-$A1596-ROWS(N1592:N1619)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1621,(-$A1597-ROWS(O1593:O1620)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1622,(-$A1598-ROWS(P1594:P1621)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1623,(-$A1599-ROWS(Q1595:Q1622)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1624,(-$A1600-ROWS(R1596:R1623)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1625,(-$A1601-ROWS(S1597:S1624)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1626,(-$A1602-ROWS(T1598:T1625)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1627,(-$A1603-ROWS(U1599:U1626)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1628,(-$A1604-ROWS(V1600:V1627)),0)","v":0},{"$f":"IF(V1628=\"n/a\",\"n/a\",MAX(0,V1628-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1629,(-$A1605-ROWS(W1601:W1628)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1581<>\"n/a\",C1581<>\"n/a\"),IF(SUM(C1584:C1606)=0,0,IF((SUMPRODUCT(C1584:C1606,C1608:C1630)/SUM(C1584:C1606))<0,1,(SUMPRODUCT(C1584:C1606,C1608:C1630)/SUM(C1584:C1606)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1581<>\"n/a\",D1581<>\"n/a\"),IF(SUM(D1584:D1606)=0,0,IF((SUMPRODUCT(D1584:D1606,D1608:D1630)/SUM(D1584:D1606))<0,1,(SUMPRODUCT(D1584:D1606,D1608:D1630)/SUM(D1584:D1606)))),\"n/a\"))","v":44.510380879079236},{"$f":"(IF(OR($C1581<>\"n/a\",E1581<>\"n/a\"),IF(SUM(E1584:E1606)=0,0,IF((SUMPRODUCT(E1584:E1606,E1608:E1630)/SUM(E1584:E1606))<0,1,(SUMPRODUCT(E1584:E1606,E1608:E1630)/SUM(E1584:E1606)))),\"n/a\"))","v":43.510380879079236},{"$f":"(IF(OR($C1581<>\"n/a\",F1581<>\"n/a\"),IF(SUM(F1584:F1606)=0,0,IF((SUMPRODUCT(F1584:F1606,F1608:F1630)/SUM(F1584:F1606))<0,1,(SUMPRODUCT(F1584:F1606,F1608:F1630)/SUM(F1584:F1606)))),\"n/a\"))","v":42.510379993484591},{"$f":"(IF(OR($C1581<>\"n/a\",G1581<>\"n/a\"),IF(SUM(G1584:G1606)=0,0,IF((SUMPRODUCT(G1584:G1606,G1608:G1630)/SUM(G1584:G1606))<0,1,(SUMPRODUCT(G1584:G1606,G1608:G1630)/SUM(G1584:G1606)))),\"n/a\"))","v":41.510379992525969},{"$f":"(IF(OR($C1581<>\"n/a\",H1581<>\"n/a\"),IF(SUM(H1584:H1606)=0,0,IF((SUMPRODUCT(H1584:H1606,H1608:H1630)/SUM(H1584:H1606))<0,1,(SUMPRODUCT(H1584:H1606,H1608:H1630)/SUM(H1584:H1606)))),\"n/a\"))","v":40.510379991520026},{"$f":"(IF(OR($C1581<>\"n/a\",I1581<>\"n/a\"),IF(SUM(I1584:I1606)=0,0,IF((SUMPRODUCT(I1584:I1606,I1608:I1630)/SUM(I1584:I1606))<0,1,(SUMPRODUCT(I1584:I1606,I1608:I1630)/SUM(I1584:I1606)))),\"n/a\"))","v":39.510379990463157},{"$f":"(IF(OR($C1581<>\"n/a\",J1581<>\"n/a\"),IF(SUM(J1584:J1606)=0,0,IF((SUMPRODUCT(J1584:J1606,J1608:J1630)/SUM(J1584:J1606))<0,1,(SUMPRODUCT(J1584:J1606,J1608:J1630)/SUM(J1584:J1606)))),\"n/a\"))","v":38.510379989351399},{"$f":"(IF(OR($C1581<>\"n/a\",K1581<>\"n/a\"),IF(SUM(K1584:K1606)=0,0,IF((SUMPRODUCT(K1584:K1606,K1608:K1630)/SUM(K1584:K1606))<0,1,(SUMPRODUCT(K1584:K1606,K1608:K1630)/SUM(K1584:K1606)))),\"n/a\"))","v":37.510379988180361},{"$f":"(IF(OR($C1581<>\"n/a\",L1581<>\"n/a\"),IF(SUM(L1584:L1606)=0,0,IF((SUMPRODUCT(L1584:L1606,L1608:L1630)/SUM(L1584:L1606))<0,1,(SUMPRODUCT(L1584:L1606,L1608:L1630)/SUM(L1584:L1606)))),\"n/a\"))","v":36.510379986945175},{"$f":"(IF(OR($C1581<>\"n/a\",M1581<>\"n/a\"),IF(SUM(M1584:M1606)=0,0,IF((SUMPRODUCT(M1584:M1606,M1608:M1630)/SUM(M1584:M1606))<0,1,(SUMPRODUCT(M1584:M1606,M1608:M1630)/SUM(M1584:M1606)))),\"n/a\"))","v":35.510379985640427},{"$f":"(IF(OR($C1581<>\"n/a\",N1581<>\"n/a\"),IF(SUM(N1584:N1606)=0,0,IF((SUMPRODUCT(N1584:N1606,N1608:N1630)/SUM(N1584:N1606))<0,1,(SUMPRODUCT(N1584:N1606,N1608:N1630)/SUM(N1584:N1606)))),\"n/a\"))","v":34.510379984260062},{"$f":"(IF(OR($C1581<>\"n/a\",O1581<>\"n/a\"),IF(SUM(O1584:O1606)=0,0,IF((SUMPRODUCT(O1584:O1606,O1608:O1630)/SUM(O1584:O1606))<0,1,(SUMPRODUCT(O1584:O1606,O1608:O1630)/SUM(O1584:O1606)))),\"n/a\"))","v":33.510379982797318},{"$f":"(IF(OR($C1581<>\"n/a\",P1581<>\"n/a\"),IF(SUM(P1584:P1606)=0,0,IF((SUMPRODUCT(P1584:P1606,P1608:P1630)/SUM(P1584:P1606))<0,1,(SUMPRODUCT(P1584:P1606,P1608:P1630)/SUM(P1584:P1606)))),\"n/a\"))","v":32.510379981244583},{"$f":"(IF(OR($C1581<>\"n/a\",Q1581<>\"n/a\"),IF(SUM(Q1584:Q1606)=0,0,IF((SUMPRODUCT(Q1584:Q1606,Q1608:Q1630)/SUM(Q1584:Q1606))<0,1,(SUMPRODUCT(Q1584:Q1606,Q1608:Q1630)/SUM(Q1584:Q1606)))),\"n/a\"))","v":31.510379979593292},{"$f":"(IF(OR($C1581<>\"n/a\",R1581<>\"n/a\"),IF(SUM(R1584:R1606)=0,0,IF((SUMPRODUCT(R1584:R1606,R1608:R1630)/SUM(R1584:R1606))<0,1,(SUMPRODUCT(R1584:R1606,R1608:R1630)/SUM(R1584:R1606)))),\"n/a\"))","v":30.510379977833757},{"$f":"(IF(OR($C1581<>\"n/a\",S1581<>\"n/a\"),IF(SUM(S1584:S1606)=0,0,IF((SUMPRODUCT(S1584:S1606,S1608:S1630)/SUM(S1584:S1606))<0,1,(SUMPRODUCT(S1584:S1606,S1608:S1630)/SUM(S1584:S1606)))),\"n/a\"))","v":29.510379975954976},{"$f":"(IF(OR($C1581<>\"n/a\",T1581<>\"n/a\"),IF(SUM(T1584:T1606)=0,0,IF((SUMPRODUCT(T1584:T1606,T1608:T1630)/SUM(T1584:T1606))<0,1,(SUMPRODUCT(T1584:T1606,T1608:T1630)/SUM(T1584:T1606)))),\"n/a\"))","v":28.510379973944396},{"$f":"(IF(OR($C1581<>\"n/a\",U1581<>\"n/a\"),IF(SUM(U1584:U1606)=0,0,IF((SUMPRODUCT(U1584:U1606,U1608:U1630)/SUM(U1584:U1606))<0,1,(SUMPRODUCT(U1584:U1606,U1608:U1630)/SUM(U1584:U1606)))),\"n/a\"))","v":27.51037997178765},{"$f":"(IF(OR($C1581<>\"n/a\",V1581<>\"n/a\"),IF(SUM(V1584:V1606)=0,0,IF((SUMPRODUCT(V1584:V1606,V1608:V1630)/SUM(V1584:V1606))<0,1,(SUMPRODUCT(V1584:V1606,V1608:V1630)/SUM(V1584:V1606)))),\"n/a\"))","v":26.51037996946819},{"$f":"(IF(OR($C1581<>\"n/a\",W1581<>\"n/a\"),IF(SUM(W1584:W1606)=0,0,IF((SUMPRODUCT(W1584:W1606,W1608:W1630)/SUM(W1584:W1606))<0,1,(SUMPRODUCT(W1584:W1606,W1608:W1630)/SUM(W1584:W1606)))),\"n/a\"))","v":25.510379966966887}]
[]
["Asset Class 31",{"$f":"VLOOKUP($A1633,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"}]
[{"$f":"VALUE(REPLACE(A1633,1,12,\"\"))","v":31},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A1634,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1634,0)-OFFSET('RFM input'!H$134,$A1634,0)-OFFSET('RFM input'!H$198,$A1634,0)","v":0.2468014356138494},{"$f":"OFFSET('RFM input'!I$70,$A1634,0)-OFFSET('RFM input'!I$134,$A1634,0)-OFFSET('RFM input'!I$198,$A1634,0)","v":0.13283588671759039},{"$f":"OFFSET('RFM input'!J$70,$A1634,0)-OFFSET('RFM input'!J$134,$A1634,0)-OFFSET('RFM input'!J$198,$A1634,0)","v":0.29099611940410813},{"$f":"OFFSET('RFM input'!K$70,$A1634,0)-OFFSET('RFM input'!K$134,$A1634,0)-OFFSET('RFM input'!K$198,$A1634,0)","v":1.1860421609670531},{"$f":"OFFSET('RFM input'!L$70,$A1634,0)-OFFSET('RFM input'!L$134,$A1634,0)-OFFSET('RFM input'!L$198,$A1634,0)","v":1.5701807409229329},{"$f":"OFFSET('RFM input'!M$70,$A1634,0)-OFFSET('RFM input'!M$134,$A1634,0)-OFFSET('RFM input'!M$198,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1634,0)-OFFSET('RFM input'!N$134,$A1634,0)-OFFSET('RFM input'!N$198,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1634,0)-OFFSET('RFM input'!O$134,$A1634,0)-OFFSET('RFM input'!O$198,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1634,0)-OFFSET('RFM input'!P$134,$A1634,0)-OFFSET('RFM input'!P$198,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1634,0)-OFFSET('RFM input'!Q$134,$A1634,0)-OFFSET('RFM input'!Q$198,$A1634,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1634,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":23.640017865118356}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1634,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1634,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D1662=\"n/a\",0,IF(AND(D1636=0,C1638=0),0,\nIF(AND(D1636<>0,C1638=0),(D1636/D$10),\nIF(AND(D1637<>0,C1638<>0),(C1638-(C1638/C1662))+(D1636/D$10),\nIF(C1662<1,0,(C1638-(C1638/C1662)))))))","v":0},{"$f":"IF(E1662=\"n/a\",0,IF(AND(E1636=0,D1638=0),0,\nIF(AND(E1636<>0,D1638=0),(E1636/E$10),\nIF(AND(E1637<>0,D1638<>0),(D1638-(D1638/D1662))+(E1636/E$10),\nIF(D1662<1,0,(D1638-(D1638/D1662)))))))","v":0},{"$f":"IF(F1662=\"n/a\",0,IF(AND(F1636=0,E1638=0),0,\nIF(AND(F1636<>0,E1638=0),(F1636/F$10),\nIF(AND(F1637<>0,E1638<>0),(E1638-(E1638/E1662))+(F1636/F$10),\nIF(E1662<1,0,(E1638-(E1638/E1662)))))))","v":0},{"$f":"IF(G1662=\"n/a\",0,IF(AND(G1636=0,F1638=0),0,\nIF(AND(G1636<>0,F1638=0),(G1636/G$10),\nIF(AND(G1637<>0,F1638<>0),(F1638-(F1638/F1662))+(G1636/G$10),\nIF(F1662<1,0,(F1638-(F1638/F1662)))))))","v":0},{"$f":"IF(H1662=\"n/a\",0,IF(AND(H1636=0,G1638=0),0,\nIF(AND(H1636<>0,G1638=0),(H1636/H$10),\nIF(AND(H1637<>0,G1638<>0),(G1638-(G1638/G1662))+(H1636/H$10),\nIF(G1662<1,0,(G1638-(G1638/G1662)))))))","v":0},{"$f":"IF(I1662=\"n/a\",0,IF(AND(I1636=0,H1638=0),0,\nIF(AND(I1636<>0,H1638=0),(I1636/I$10),\nIF(AND(I1637<>0,H1638<>0),(H1638-(H1638/H1662))+(I1636/I$10),\nIF(H1662<1,0,(H1638-(H1638/H1662)))))))","v":0},{"$f":"IF(J1662=\"n/a\",0,IF(AND(J1636=0,I1638=0),0,\nIF(AND(J1636<>0,I1638=0),(J1636/J$10),\nIF(AND(J1637<>0,I1638<>0),(I1638-(I1638/I1662))+(J1636/J$10),\nIF(I1662<1,0,(I1638-(I1638/I1662)))))))","v":0},{"$f":"IF(K1662=\"n/a\",0,IF(AND(K1636=0,J1638=0),0,\nIF(AND(K1636<>0,J1638=0),(K1636/K$10),\nIF(AND(K1637<>0,J1638<>0),(J1638-(J1638/J1662))+(K1636/K$10),\nIF(J1662<1,0,(J1638-(J1638/J1662)))))))","v":0},{"$f":"IF(L1662=\"n/a\",0,IF(AND(L1636=0,K1638=0),0,\nIF(AND(L1636<>0,K1638=0),(L1636/L$10),\nIF(AND(L1637<>0,K1638<>0),(K1638-(K1638/K1662))+(L1636/L$10),\nIF(K1662<1,0,(K1638-(K1638/K1662)))))))","v":0},{"$f":"IF(M1662=\"n/a\",0,IF(AND(M1636=0,L1638=0),0,\nIF(AND(M1636<>0,L1638=0),(M1636/M$10),\nIF(AND(M1637<>0,L1638<>0),(L1638-(L1638/L1662))+(M1636/M$10),\nIF(L1662<1,0,(L1638-(L1638/L1662)))))))","v":0},{"$f":"IF(N1662=\"n/a\",0,IF(AND(N1636=0,M1638=0),0,\nIF(AND(N1636<>0,M1638=0),(N1636/N$10),\nIF(AND(N1637<>0,M1638<>0),(M1638-(M1638/M1662))+(N1636/N$10),\nIF(M1662<1,0,(M1638-(M1638/M1662)))))))","v":0},{"$f":"IF(O1662=\"n/a\",0,IF(AND(O1636=0,N1638=0),0,\nIF(AND(O1636<>0,N1638=0),(O1636/O$10),\nIF(AND(O1637<>0,N1638<>0),(N1638-(N1638/N1662))+(O1636/O$10),\nIF(N1662<1,0,(N1638-(N1638/N1662)))))))","v":0},{"$f":"IF(P1662=\"n/a\",0,IF(AND(P1636=0,O1638=0),0,\nIF(AND(P1636<>0,O1638=0),(P1636/P$10),\nIF(AND(P1637<>0,O1638<>0),(O1638-(O1638/O1662))+(P1636/P$10),\nIF(O1662<1,0,(O1638-(O1638/O1662)))))))","v":0},{"$f":"IF(Q1662=\"n/a\",0,IF(AND(Q1636=0,P1638=0),0,\nIF(AND(Q1636<>0,P1638=0),(Q1636/Q$10),\nIF(AND(Q1637<>0,P1638<>0),(P1638-(P1638/P1662))+(Q1636/Q$10),\nIF(P1662<1,0,(P1638-(P1638/P1662)))))))","v":0},{"$f":"IF(R1662=\"n/a\",0,IF(AND(R1636=0,Q1638=0),0,\nIF(AND(R1636<>0,Q1638=0),(R1636/R$10),\nIF(AND(R1637<>0,Q1638<>0),(Q1638-(Q1638/Q1662))+(R1636/R$10),\nIF(Q1662<1,0,(Q1638-(Q1638/Q1662)))))))","v":0},{"$f":"IF(S1662=\"n/a\",0,IF(AND(S1636=0,R1638=0),0,\nIF(AND(S1636<>0,R1638=0),(S1636/S$10),\nIF(AND(S1637<>0,R1638<>0),(R1638-(R1638/R1662))+(S1636/S$10),\nIF(R1662<1,0,(R1638-(R1638/R1662)))))))","v":0},{"$f":"IF(T1662=\"n/a\",0,IF(AND(T1636=0,S1638=0),0,\nIF(AND(T1636<>0,S1638=0),(T1636/T$10),\nIF(AND(T1637<>0,S1638<>0),(S1638-(S1638/S1662))+(T1636/T$10),\nIF(S1662<1,0,(S1638-(S1638/S1662)))))))","v":0},{"$f":"IF(U1662=\"n/a\",0,IF(AND(U1636=0,T1638=0),0,\nIF(AND(U1636<>0,T1638=0),(U1636/U$10),\nIF(AND(U1637<>0,T1638<>0),(T1638-(T1638/T1662))+(U1636/U$10),\nIF(T1662<1,0,(T1638-(T1638/T1662)))))))","v":0},{"$f":"IF(V1662=\"n/a\",0,IF(AND(V1636=0,U1638=0),0,\nIF(AND(V1636<>0,U1638=0),(V1636/V$10),\nIF(AND(V1637<>0,U1638<>0),(U1638-(U1638/U1662))+(V1636/V$10),\nIF(U1662<1,0,(U1638-(U1638/U1662)))))))","v":0},{"$f":"IF(W1662=\"n/a\",0,IF(AND(W1636=0,V1638=0),0,\nIF(AND(W1636<>0,V1638=0),(W1636/W$10),\nIF(AND(W1637<>0,V1638<>0),(V1638-(V1638/V1662))+(W1636/W$10),\nIF(V1662<1,0,(V1638-(V1638/V1662)))))))","v":0}]
[{"$f":"A1638+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C1634/C$10","v":0},{"$f":"IF(C1663=\"n/a\",C1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,C1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,C1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(D1663=\"n/a\",D1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,D1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,D1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(E1663=\"n/a\",E1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,E1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,E1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(F1663=\"n/a\",F1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,F1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,F1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(G1663=\"n/a\",G1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,G1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,G1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(H1663=\"n/a\",H1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,H1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,H1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(I1663=\"n/a\",I1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,I1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,I1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(J1663=\"n/a\",J1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,J1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,J1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(K1663=\"n/a\",K1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,K1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,K1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(L1663=\"n/a\",L1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,L1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,L1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(M1663=\"n/a\",M1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,M1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,M1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(N1663=\"n/a\",N1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,N1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,N1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(O1663=\"n/a\",O1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,O1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,O1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(P1663=\"n/a\",P1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,P1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,P1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(Q1663=\"n/a\",Q1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,Q1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,Q1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(R1663=\"n/a\",R1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,R1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,R1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(S1663=\"n/a\",S1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,S1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,S1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(T1663=\"n/a\",T1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,T1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,T1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(U1663=\"n/a\",U1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,U1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,U1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(V1663=\"n/a\",V1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,V1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,V1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0}]
[{"$f":"A1639+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1640)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D1640,-($A1640+5),0)*((1+D$11)^0.5)/D$10)","v":0.24897705489147778},0.23844503853209711,0.22791302217271645,0.21738100581333578,0.20684898945395511,0.19631697309457444,0.18578495673519377,0.1752529403758131,0.16472092401643243,0.15418890765705176,0.14365689129767109,0.13312487493829042,0.12259285857890975,0.11206084221952908,0.10152882586014841,9.0996809500767745E-2,8.0464793141387075E-2,6.9932776782006406E-2,5.9400760422625737E-2,4.8868744063245068E-2]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1641)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E1641,-($A1641+5),0)*((1+E$11)^0.5)/E$10)","v":0.13008883947233627},0.12458593163975434,0.11908302380717242,0.1135801159745905,0.10807720814200858,0.10257430030942666,9.7071392476844737E-2,9.1568484644262815E-2,8.6065576811680894E-2,8.0562668979098973E-2,7.5059761146517051E-2,6.955685331393513E-2,6.4053945481353208E-2,5.8551037648771287E-2,5.3048129816189366E-2,4.7545221983607444E-2,4.2042314151025523E-2,3.6539406318443601E-2,3.1036498485861683E-2]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F1642,-($A1642+5),0)*((1+F$11)^0.5)/F$10)","v":0.28030579906515174},0.2684485407219272,0.25659128237870266,0.24473402403547811,0.23287676569225357,0.22101950734902903,0.20916224900580449,0.19730499066257995,0.18544773231935541,0.17359047397613087,0.16173321563290632,0.14987595728968178,0.13801869894645724,0.1261614406032327,0.11430418226000816,0.10244692391678362,9.0589665573559075E-2,7.8732407230334533E-2]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G1643,-($A1643+5),0)*((1+G$11)^0.5)/G$10)","v":1.1313097650562041},1.0834540581988295,1.0355983513414548,0.98774264448408022,0.93988693762670561,0.892031230769331,0.84417552391195638,0.79631981705458177,0.74846411019720716,0.70060840333983254,0.65275269648245793,0.60489698962508331,0.5570412827677087,0.50918557591033409,0.46132986905295942,0.41347416219558475,0.36561845533821008]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H1644,-($A1644+5),0)*((1+H$11)^0.5)/H$10)","v":1.4680963854382978},1.4059942164037929,1.3438920473692879,1.281789878334783,1.219687709300278,1.1575855402657731,1.0954833712312682,1.0333812021967632,0.97127903316225828,0.90917686412775334,0.8470746950932484,0.78497252605874346,0.72287035702423852,0.66076818798973358,0.59866601895522864,0.5365638499207237]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I1645,-($A1645+5),0)*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J1646,-($A1646+5),0)*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1647,-($A1647+5),0)*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1648,-($A1648+5),0)*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1649,-($A1649+5),0)*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1650,-($A1650+5),0)*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1651,-($A1651+5),0)*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1652,-($A1652+5),0)*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1653,-($A1653+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1654,-($A1654+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1678=\"n/a\",R1654,IFERROR(IF((OFFSET($C1654,0,$A1654))<0,\nMIN(0,R1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654)))),\nMAX(0,R1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654))))),0))","v":0},{"$f":"IF(S1678=\"n/a\",S1654,IFERROR(IF((OFFSET($C1654,0,$A1654))<0,\nMIN(0,S1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654)))),\nMAX(0,S1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654))))),0))","v":0},{"$f":"IF(T1678=\"n/a\",T1654,IFERROR(IF((OFFSET($C1654,0,$A1654))<0,\nMIN(0,T1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654)))),\nMAX(0,T1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654))))),0))","v":0},{"$f":"IF(U1678=\"n/a\",U1654,IFERROR(IF((OFFSET($C1654,0,$A1654))<0,\nMIN(0,U1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654)))),\nMAX(0,U1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654))))),0))","v":0},{"$f":"IF(V1678=\"n/a\",V1654,IFERROR(IF((OFFSET($C1654,0,$A1654))<0,\nMIN(0,V1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654)))),\nMAX(0,V1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654))))),0))","v":0}]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1655,-($A1655+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1679=\"n/a\",S1655,IFERROR(IF((OFFSET($C1655,0,$A1655))<0,\nMIN(0,S1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655)))),\nMAX(0,S1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655))))),0))","v":0},{"$f":"IF(T1679=\"n/a\",T1655,IFERROR(IF((OFFSET($C1655,0,$A1655))<0,\nMIN(0,T1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655)))),\nMAX(0,T1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655))))),0))","v":0},{"$f":"IF(U1679=\"n/a\",U1655,IFERROR(IF((OFFSET($C1655,0,$A1655))<0,\nMIN(0,U1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655)))),\nMAX(0,U1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655))))),0))","v":0},{"$f":"IF(V1679=\"n/a\",V1655,IFERROR(IF((OFFSET($C1655,0,$A1655))<0,\nMIN(0,V1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655)))),\nMAX(0,V1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655))))),0))","v":0}]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1656,-($A1656+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1680=\"n/a\",T1656,IFERROR(IF((OFFSET($C1656,0,$A1656))<0,\nMIN(0,T1656-(OFFSET($C1656,0,$A1656)/(OFFSET($C1651,-$A1655,$A1656)))),\nMAX(0,T1656-(OFFSET($C1656,0,$A1656)/(OFFSET($C1651,-$A1655,$A1656))))),0))","v":0},{"$f":"IF(U1680=\"n/a\",U1656,IFERROR(IF((OFFSET($C1656,0,$A1656))<0,\nMIN(0,U1656-(OFFSET($C1656,0,$A1656)/(OFFSET($C1651,-$A1655,$A1656)))),\nMAX(0,U1656-(OFFSET($C1656,0,$A1656)/(OFFSET($C1651,-$A1655,$A1656))))),0))","v":0},{"$f":"IF(V1680=\"n/a\",V1656,IFERROR(IF((OFFSET($C1656,0,$A1656))<0,\nMIN(0,V1656-(OFFSET($C1656,0,$A1656)/(OFFSET($C1651,-$A1655,$A1656)))),\nMAX(0,V1656-(OFFSET($C1656,0,$A1656)/(OFFSET($C1651,-$A1655,$A1656))))),0))","v":0}]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1657,-($A1657+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1681=\"n/a\",U1657,IFERROR(IF((OFFSET($C1657,0,$A1657))<0,\nMIN(0,U1657-(OFFSET($C1657,0,$A1657)/(OFFSET($C1652,-$A1656,$A1657)))),\nMAX(0,U1657-(OFFSET($C1657,0,$A1657)/(OFFSET($C1652,-$A1656,$A1657))))),0))","v":0},{"$f":"IF(V1681=\"n/a\",V1657,IFERROR(IF((OFFSET($C1657,0,$A1657))<0,\nMIN(0,V1657-(OFFSET($C1657,0,$A1657)/(OFFSET($C1652,-$A1656,$A1657)))),\nMAX(0,V1657-(OFFSET($C1657,0,$A1657)/(OFFSET($C1652,-$A1656,$A1657))))),0))","v":0}]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1658,-($A1658+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1682=\"n/a\",V1658,IFERROR(IF((OFFSET($C1658,0,$A1658))<0,\nMIN(0,V1658-(OFFSET($C1658,0,$A1658)/(OFFSET($C1653,-$A1657,$A1658)))),\nMAX(0,V1658-(OFFSET($C1658,0,$A1658)/(OFFSET($C1653,-$A1657,$A1658))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1659,-($A1659+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1662=\"n/a\",\"n/a\",IF(AND(C1662<1,D1636=0),0,\nIF(D1636=0,C1662-1,\nIF(C1662<1,D1637,\n(((C1662-1)*(C1638-(C1638/(C1662))))+((D1636/D$10)*D1637))/(D1638)))))","v":0},{"$f":"IF(D1662=\"n/a\",\"n/a\",IF(AND(D1662<1,E1636=0),0,\nIF(E1636=0,D1662-1,\nIF(D1662<1,E1637,\n(((D1662-1)*(D1638-(D1638/(D1662))))+((E1636/E$10)*E1637))/(E1638)))))","v":0},{"$f":"IF(E1662=\"n/a\",\"n/a\",IF(AND(E1662<1,F1636=0),0,\nIF(F1636=0,E1662-1,\nIF(E1662<1,F1637,\n(((E1662-1)*(E1638-(E1638/(E1662))))+((F1636/F$10)*F1637))/(F1638)))))","v":0},{"$f":"IF(F1662=\"n/a\",\"n/a\",IF(AND(F1662<1,G1636=0),0,\nIF(G1636=0,F1662-1,\nIF(F1662<1,G1637,\n(((F1662-1)*(F1638-(F1638/(F1662))))+((G1636/G$10)*G1637))/(G1638)))))","v":0},{"$f":"IF(G1662=\"n/a\",\"n/a\",IF(AND(G1662<1,H1636=0),0,\nIF(H1636=0,G1662-1,\nIF(G1662<1,H1637,\n(((G1662-1)*(G1638-(G1638/(G1662))))+((H1636/H$10)*H1637))/(H1638)))))","v":0},{"$f":"IF(H1662=\"n/a\",\"n/a\",IF(AND(H1662<1,I1636=0),0,\nIF(I1636=0,H1662-1,\nIF(H1662<1,I1637,\n(((H1662-1)*(H1638-(H1638/(H1662))))+((I1636/I$10)*I1637))/(I1638)))))","v":0},{"$f":"IF(I1662=\"n/a\",\"n/a\",IF(AND(I1662<1,J1636=0),0,\nIF(J1636=0,I1662-1,\nIF(I1662<1,J1637,\n(((I1662-1)*(I1638-(I1638/(I1662))))+((J1636/J$10)*J1637))/(J1638)))))","v":0},{"$f":"IF(J1662=\"n/a\",\"n/a\",IF(AND(J1662<1,K1636=0),0,\nIF(K1636=0,J1662-1,\nIF(J1662<1,K1637,\n(((J1662-1)*(J1638-(J1638/(J1662))))+((K1636/K$10)*K1637))/(K1638)))))","v":0},{"$f":"IF(K1662=\"n/a\",\"n/a\",IF(AND(K1662<1,L1636=0),0,\nIF(L1636=0,K1662-1,\nIF(K1662<1,L1637,\n(((K1662-1)*(K1638-(K1638/(K1662))))+((L1636/L$10)*L1637))/(L1638)))))","v":0},{"$f":"IF(L1662=\"n/a\",\"n/a\",IF(AND(L1662<1,M1636=0),0,\nIF(M1636=0,L1662-1,\nIF(L1662<1,M1637,\n(((L1662-1)*(L1638-(L1638/(L1662))))+((M1636/M$10)*M1637))/(M1638)))))","v":0},{"$f":"IF(M1662=\"n/a\",\"n/a\",IF(AND(M1662<1,N1636=0),0,\nIF(N1636=0,M1662-1,\nIF(M1662<1,N1637,\n(((M1662-1)*(M1638-(M1638/(M1662))))+((N1636/N$10)*N1637))/(N1638)))))","v":0},{"$f":"IF(N1662=\"n/a\",\"n/a\",IF(AND(N1662<1,O1636=0),0,\nIF(O1636=0,N1662-1,\nIF(N1662<1,O1637,\n(((N1662-1)*(N1638-(N1638/(N1662))))+((O1636/O$10)*O1637))/(O1638)))))","v":0},{"$f":"IF(O1662=\"n/a\",\"n/a\",IF(AND(O1662<1,P1636=0),0,\nIF(P1636=0,O1662-1,\nIF(O1662<1,P1637,\n(((O1662-1)*(O1638-(O1638/(O1662))))+((P1636/P$10)*P1637))/(P1638)))))","v":0},{"$f":"IF(P1662=\"n/a\",\"n/a\",IF(AND(P1662<1,Q1636=0),0,\nIF(Q1636=0,P1662-1,\nIF(P1662<1,Q1637,\n(((P1662-1)*(P1638-(P1638/(P1662))))+((Q1636/Q$10)*Q1637))/(Q1638)))))","v":0},{"$f":"IF(Q1662=\"n/a\",\"n/a\",IF(AND(Q1662<1,R1636=0),0,\nIF(R1636=0,Q1662-1,\nIF(Q1662<1,R1637,\n(((Q1662-1)*(Q1638-(Q1638/(Q1662))))+((R1636/R$10)*R1637))/(R1638)))))","v":0},{"$f":"IF(R1662=\"n/a\",\"n/a\",IF(AND(R1662<1,S1636=0),0,\nIF(S1636=0,R1662-1,\nIF(R1662<1,S1637,\n(((R1662-1)*(R1638-(R1638/(R1662))))+((S1636/S$10)*S1637))/(S1638)))))","v":0},{"$f":"IF(S1662=\"n/a\",\"n/a\",IF(AND(S1662<1,T1636=0),0,\nIF(T1636=0,S1662-1,\nIF(S1662<1,T1637,\n(((S1662-1)*(S1638-(S1638/(S1662))))+((T1636/T$10)*T1637))/(T1638)))))","v":0},{"$f":"IF(T1662=\"n/a\",\"n/a\",IF(AND(T1662<1,U1636=0),0,\nIF(U1636=0,T1662-1,\nIF(T1662<1,U1637,\n(((T1662-1)*(T1638-(T1638/(T1662))))+((U1636/U$10)*U1637))/(U1638)))))","v":0},{"$f":"IF(U1662=\"n/a\",\"n/a\",IF(AND(U1662<1,V1636=0),0,\nIF(V1636=0,U1662-1,\nIF(U1662<1,V1637,\n(((U1662-1)*(U1638-(U1638/(U1662))))+((V1636/V$10)*V1637))/(V1638)))))","v":0},{"$f":"IF(V1662=\"n/a\",\"n/a\",IF(AND(V1662<1,W1636=0),0,\nIF(W1636=0,V1662-1,\nIF(V1662<1,W1637,\n(((V1662-1)*(V1638-(V1638/(V1662))))+((W1636/W$10)*W1637))/(W1638)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C1663,(-$A1639-ROWS(C1635:C1662)),0)","v":"n/a"},{"$f":"IF(C1663=\"n/a\",\"n/a\",MAX(0,C1663-1))","v":"n/a"},{"$f":"IF(D1663=\"n/a\",\"n/a\",MAX(0,D1663-1))","v":"n/a"},{"$f":"IF(E1663=\"n/a\",\"n/a\",MAX(0,E1663-1))","v":"n/a"},{"$f":"IF(F1663=\"n/a\",\"n/a\",MAX(0,F1663-1))","v":"n/a"},{"$f":"IF(G1663=\"n/a\",\"n/a\",MAX(0,G1663-1))","v":"n/a"},{"$f":"IF(H1663=\"n/a\",\"n/a\",MAX(0,H1663-1))","v":"n/a"},{"$f":"IF(I1663=\"n/a\",\"n/a\",MAX(0,I1663-1))","v":"n/a"},{"$f":"IF(J1663=\"n/a\",\"n/a\",MAX(0,J1663-1))","v":"n/a"},{"$f":"IF(K1663=\"n/a\",\"n/a\",MAX(0,K1663-1))","v":"n/a"},{"$f":"IF(L1663=\"n/a\",\"n/a\",MAX(0,L1663-1))","v":"n/a"},{"$f":"IF(M1663=\"n/a\",\"n/a\",MAX(0,M1663-1))","v":"n/a"},{"$f":"IF(N1663=\"n/a\",\"n/a\",MAX(0,N1663-1))","v":"n/a"},{"$f":"IF(O1663=\"n/a\",\"n/a\",MAX(0,O1663-1))","v":"n/a"},{"$f":"IF(P1663=\"n/a\",\"n/a\",MAX(0,P1663-1))","v":"n/a"},{"$f":"IF(Q1663=\"n/a\",\"n/a\",MAX(0,Q1663-1))","v":"n/a"},{"$f":"IF(R1663=\"n/a\",\"n/a\",MAX(0,R1663-1))","v":"n/a"},{"$f":"IF(S1663=\"n/a\",\"n/a\",MAX(0,S1663-1))","v":"n/a"},{"$f":"IF(T1663=\"n/a\",\"n/a\",MAX(0,T1663-1))","v":"n/a"},{"$f":"IF(U1663=\"n/a\",\"n/a\",MAX(0,U1663-1))","v":"n/a"},{"$f":"IF(V1663=\"n/a\",\"n/a\",MAX(0,V1663-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1640)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D1664,(-$A1640-ROWS(D1636:D1663)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356,10.640017865118356,9.6400178651183559,8.6400178651183559,7.6400178651183559,6.6400178651183559,5.6400178651183559,4.6400178651183559]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1665,(-$A1641-ROWS(E1637:E1664)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356,10.640017865118356,9.6400178651183559,8.6400178651183559,7.6400178651183559,6.6400178651183559,5.6400178651183559]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1666,(-$A1642-ROWS(F1638:F1665)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356,10.640017865118356,9.6400178651183559,8.6400178651183559,7.6400178651183559,6.6400178651183559]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1667,(-$A1643-ROWS(G1639:G1666)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356,10.640017865118356,9.6400178651183559,8.6400178651183559,7.6400178651183559]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1668,(-$A1644-ROWS(H1640:H1667)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356,10.640017865118356,9.6400178651183559,8.6400178651183559]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1669,(-$A1645-ROWS(I1641:I1668)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356,10.640017865118356,9.6400178651183559]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1670,(-$A1646-ROWS(J1642:J1669)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356,10.640017865118356]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1671,(-$A1647-ROWS(K1643:K1670)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1672,(-$A1648-ROWS(L1644:L1671)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1673,(-$A1649-ROWS(M1645:M1672)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1674,(-$A1650-ROWS(N1646:N1673)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1675,(-$A1651-ROWS(O1647:O1674)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1676,(-$A1652-ROWS(P1648:P1675)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1677,(-$A1653-ROWS(Q1649:Q1676)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1678,(-$A1654-ROWS(R1650:R1677)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1679,(-$A1655-ROWS(S1651:S1678)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1680,(-$A1656-ROWS(T1652:T1679)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1681,(-$A1657-ROWS(U1653:U1680)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1682,(-$A1658-ROWS(V1654:V1681)),0)","v":0},{"$f":"IF(V1682=\"n/a\",\"n/a\",MAX(0,V1682-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1683,(-$A1659-ROWS(W1655:W1682)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1635<>\"n/a\",C1635<>\"n/a\"),IF(SUM(C1638:C1660)=0,0,IF((SUMPRODUCT(C1638:C1660,C1662:C1684)/SUM(C1638:C1660))<0,1,(SUMPRODUCT(C1638:C1660,C1662:C1684)/SUM(C1638:C1660)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1635<>\"n/a\",D1635<>\"n/a\"),IF(SUM(D1638:D1660)=0,0,IF((SUMPRODUCT(D1638:D1660,D1662:D1684)/SUM(D1638:D1660))<0,1,(SUMPRODUCT(D1638:D1660,D1662:D1684)/SUM(D1638:D1660)))),\"n/a\"))","v":23.640017865118356},22.993008043868684,22.722812402697574,22.97261624140279,22.756300321980806,21.759104494673963,20.76217966132953,19.765567099571083,18.769316918603355,17.773490554648898,16.778164163192475,15.783433307999346,14.789419564609597,13.796280016831853,12.804221241373046,11.813520466855584,10.824558602737531,9.8378737080541345,8.8542513543957693,7.8748854431136408]
[]
["Asset Class 32",{"$f":"VLOOKUP($A1687,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Work in progress"}]
[{"$f":"VALUE(REPLACE(A1687,1,12,\"\"))","v":32},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A1688,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1688,0)-OFFSET('RFM input'!H$134,$A1688,0)-OFFSET('RFM input'!H$198,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A1688,0)-OFFSET('RFM input'!I$134,$A1688,0)-OFFSET('RFM input'!I$198,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A1688,0)-OFFSET('RFM input'!J$134,$A1688,0)-OFFSET('RFM input'!J$198,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A1688,0)-OFFSET('RFM input'!K$134,$A1688,0)-OFFSET('RFM input'!K$198,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A1688,0)-OFFSET('RFM input'!L$134,$A1688,0)-OFFSET('RFM input'!L$198,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A1688,0)-OFFSET('RFM input'!M$134,$A1688,0)-OFFSET('RFM input'!M$198,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1688,0)-OFFSET('RFM input'!N$134,$A1688,0)-OFFSET('RFM input'!N$198,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1688,0)-OFFSET('RFM input'!O$134,$A1688,0)-OFFSET('RFM input'!O$198,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1688,0)-OFFSET('RFM input'!P$134,$A1688,0)-OFFSET('RFM input'!P$198,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1688,0)-OFFSET('RFM input'!Q$134,$A1688,0)-OFFSET('RFM input'!Q$198,$A1688,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1688,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1688,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1688,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D1716=\"n/a\",0,IF(AND(D1690=0,C1692=0),0,\nIF(AND(D1690<>0,C1692=0),(D1690/D$10),\nIF(AND(D1691<>0,C1692<>0),(C1692-(C1692/C1716))+(D1690/D$10),\nIF(C1716<1,0,(C1692-(C1692/C1716)))))))","v":0},{"$f":"IF(E1716=\"n/a\",0,IF(AND(E1690=0,D1692=0),0,\nIF(AND(E1690<>0,D1692=0),(E1690/E$10),\nIF(AND(E1691<>0,D1692<>0),(D1692-(D1692/D1716))+(E1690/E$10),\nIF(D1716<1,0,(D1692-(D1692/D1716)))))))","v":0},{"$f":"IF(F1716=\"n/a\",0,IF(AND(F1690=0,E1692=0),0,\nIF(AND(F1690<>0,E1692=0),(F1690/F$10),\nIF(AND(F1691<>0,E1692<>0),(E1692-(E1692/E1716))+(F1690/F$10),\nIF(E1716<1,0,(E1692-(E1692/E1716)))))))","v":0},{"$f":"IF(G1716=\"n/a\",0,IF(AND(G1690=0,F1692=0),0,\nIF(AND(G1690<>0,F1692=0),(G1690/G$10),\nIF(AND(G1691<>0,F1692<>0),(F1692-(F1692/F1716))+(G1690/G$10),\nIF(F1716<1,0,(F1692-(F1692/F1716)))))))","v":0},{"$f":"IF(H1716=\"n/a\",0,IF(AND(H1690=0,G1692=0),0,\nIF(AND(H1690<>0,G1692=0),(H1690/H$10),\nIF(AND(H1691<>0,G1692<>0),(G1692-(G1692/G1716))+(H1690/H$10),\nIF(G1716<1,0,(G1692-(G1692/G1716)))))))","v":0},{"$f":"IF(I1716=\"n/a\",0,IF(AND(I1690=0,H1692=0),0,\nIF(AND(I1690<>0,H1692=0),(I1690/I$10),\nIF(AND(I1691<>0,H1692<>0),(H1692-(H1692/H1716))+(I1690/I$10),\nIF(H1716<1,0,(H1692-(H1692/H1716)))))))","v":0},{"$f":"IF(J1716=\"n/a\",0,IF(AND(J1690=0,I1692=0),0,\nIF(AND(J1690<>0,I1692=0),(J1690/J$10),\nIF(AND(J1691<>0,I1692<>0),(I1692-(I1692/I1716))+(J1690/J$10),\nIF(I1716<1,0,(I1692-(I1692/I1716)))))))","v":0},{"$f":"IF(K1716=\"n/a\",0,IF(AND(K1690=0,J1692=0),0,\nIF(AND(K1690<>0,J1692=0),(K1690/K$10),\nIF(AND(K1691<>0,J1692<>0),(J1692-(J1692/J1716))+(K1690/K$10),\nIF(J1716<1,0,(J1692-(J1692/J1716)))))))","v":0},{"$f":"IF(L1716=\"n/a\",0,IF(AND(L1690=0,K1692=0),0,\nIF(AND(L1690<>0,K1692=0),(L1690/L$10),\nIF(AND(L1691<>0,K1692<>0),(K1692-(K1692/K1716))+(L1690/L$10),\nIF(K1716<1,0,(K1692-(K1692/K1716)))))))","v":0},{"$f":"IF(M1716=\"n/a\",0,IF(AND(M1690=0,L1692=0),0,\nIF(AND(M1690<>0,L1692=0),(M1690/M$10),\nIF(AND(M1691<>0,L1692<>0),(L1692-(L1692/L1716))+(M1690/M$10),\nIF(L1716<1,0,(L1692-(L1692/L1716)))))))","v":0},{"$f":"IF(N1716=\"n/a\",0,IF(AND(N1690=0,M1692=0),0,\nIF(AND(N1690<>0,M1692=0),(N1690/N$10),\nIF(AND(N1691<>0,M1692<>0),(M1692-(M1692/M1716))+(N1690/N$10),\nIF(M1716<1,0,(M1692-(M1692/M1716)))))))","v":0},{"$f":"IF(O1716=\"n/a\",0,IF(AND(O1690=0,N1692=0),0,\nIF(AND(O1690<>0,N1692=0),(O1690/O$10),\nIF(AND(O1691<>0,N1692<>0),(N1692-(N1692/N1716))+(O1690/O$10),\nIF(N1716<1,0,(N1692-(N1692/N1716)))))))","v":0},{"$f":"IF(P1716=\"n/a\",0,IF(AND(P1690=0,O1692=0),0,\nIF(AND(P1690<>0,O1692=0),(P1690/P$10),\nIF(AND(P1691<>0,O1692<>0),(O1692-(O1692/O1716))+(P1690/P$10),\nIF(O1716<1,0,(O1692-(O1692/O1716)))))))","v":0},{"$f":"IF(Q1716=\"n/a\",0,IF(AND(Q1690=0,P1692=0),0,\nIF(AND(Q1690<>0,P1692=0),(Q1690/Q$10),\nIF(AND(Q1691<>0,P1692<>0),(P1692-(P1692/P1716))+(Q1690/Q$10),\nIF(P1716<1,0,(P1692-(P1692/P1716)))))))","v":0},{"$f":"IF(R1716=\"n/a\",0,IF(AND(R1690=0,Q1692=0),0,\nIF(AND(R1690<>0,Q1692=0),(R1690/R$10),\nIF(AND(R1691<>0,Q1692<>0),(Q1692-(Q1692/Q1716))+(R1690/R$10),\nIF(Q1716<1,0,(Q1692-(Q1692/Q1716)))))))","v":0},{"$f":"IF(S1716=\"n/a\",0,IF(AND(S1690=0,R1692=0),0,\nIF(AND(S1690<>0,R1692=0),(S1690/S$10),\nIF(AND(S1691<>0,R1692<>0),(R1692-(R1692/R1716))+(S1690/S$10),\nIF(R1716<1,0,(R1692-(R1692/R1716)))))))","v":0},{"$f":"IF(T1716=\"n/a\",0,IF(AND(T1690=0,S1692=0),0,\nIF(AND(T1690<>0,S1692=0),(T1690/T$10),\nIF(AND(T1691<>0,S1692<>0),(S1692-(S1692/S1716))+(T1690/T$10),\nIF(S1716<1,0,(S1692-(S1692/S1716)))))))","v":0},{"$f":"IF(U1716=\"n/a\",0,IF(AND(U1690=0,T1692=0),0,\nIF(AND(U1690<>0,T1692=0),(U1690/U$10),\nIF(AND(U1691<>0,T1692<>0),(T1692-(T1692/T1716))+(U1690/U$10),\nIF(T1716<1,0,(T1692-(T1692/T1716)))))))","v":0},{"$f":"IF(V1716=\"n/a\",0,IF(AND(V1690=0,U1692=0),0,\nIF(AND(V1690<>0,U1692=0),(V1690/V$10),\nIF(AND(V1691<>0,U1692<>0),(U1692-(U1692/U1716))+(V1690/V$10),\nIF(U1716<1,0,(U1692-(U1692/U1716)))))))","v":0},{"$f":"IF(W1716=\"n/a\",0,IF(AND(W1690=0,V1692=0),0,\nIF(AND(W1690<>0,V1692=0),(W1690/W$10),\nIF(AND(W1691<>0,V1692<>0),(V1692-(V1692/V1716))+(W1690/W$10),\nIF(V1716<1,0,(V1692-(V1692/V1716)))))))","v":0}]
[{"$f":"A1692+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C1688/C$10","v":0},{"$f":"IF(C1717=\"n/a\",C1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,C1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,C1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(D1717=\"n/a\",D1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,D1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,D1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(E1717=\"n/a\",E1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,E1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,E1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(F1717=\"n/a\",F1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,F1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,F1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(G1717=\"n/a\",G1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,G1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,G1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(H1717=\"n/a\",H1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,H1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,H1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(I1717=\"n/a\",I1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,I1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,I1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(J1717=\"n/a\",J1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,J1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,J1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(K1717=\"n/a\",K1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,K1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,K1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(L1717=\"n/a\",L1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,L1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,L1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(M1717=\"n/a\",M1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,M1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,M1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(N1717=\"n/a\",N1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,N1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,N1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(O1717=\"n/a\",O1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,O1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,O1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(P1717=\"n/a\",P1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,P1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,P1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(Q1717=\"n/a\",Q1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,Q1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,Q1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(R1717=\"n/a\",R1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,R1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,R1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(S1717=\"n/a\",S1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,S1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,S1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(T1717=\"n/a\",T1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,T1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,T1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(U1717=\"n/a\",U1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,U1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,U1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(V1717=\"n/a\",V1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,V1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,V1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0}]
[{"$f":"A1693+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1694)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D1694,-($A1694+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1718=\"n/a\",D1694,IFERROR(IF((OFFSET($C1694,0,$A1694))<0,\nMIN(0,D1694-(OFFSET($C1694,0,$A1694)/(OFFSET($C1689,-$A1693,$A1694)))),\nMAX(0,D1694-(OFFSET($C1694,0,$A1694)/(OFFSET($C1689,-$A1693,$A1694))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1695)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E1695,-($A1695+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1719=\"n/a\",E1695,IFERROR(IF((OFFSET($C1695,0,$A1695))<0,\nMIN(0,E1695-(OFFSET($C1695,0,$A1695)/(OFFSET($C1690,-$A1694,$A1695)))),\nMAX(0,E1695-(OFFSET($C1695,0,$A1695)/(OFFSET($C1690,-$A1694,$A1695))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F1696,-($A1696+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1720=\"n/a\",F1696,IFERROR(IF((OFFSET($C1696,0,$A1696))<0,\nMIN(0,F1696-(OFFSET($C1696,0,$A1696)/(OFFSET($C1691,-$A1695,$A1696)))),\nMAX(0,F1696-(OFFSET($C1696,0,$A1696)/(OFFSET($C1691,-$A1695,$A1696))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G1697,-($A1697+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1721=\"n/a\",G1697,IFERROR(IF((OFFSET($C1697,0,$A1697))<0,\nMIN(0,G1697-(OFFSET($C1697,0,$A1697)/(OFFSET($C1692,-$A1696,$A1697)))),\nMAX(0,G1697-(OFFSET($C1697,0,$A1697)/(OFFSET($C1692,-$A1696,$A1697))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H1698,-($A1698+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1722=\"n/a\",H1698,IFERROR(IF((OFFSET($C1698,0,$A1698))<0,\nMIN(0,H1698-(OFFSET($C1698,0,$A1698)/(OFFSET($C1693,-$A1697,$A1698)))),\nMAX(0,H1698-(OFFSET($C1698,0,$A1698)/(OFFSET($C1693,-$A1697,$A1698))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I1699,-($A1699+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1723=\"n/a\",I1699,IFERROR(IF((OFFSET($C1699,0,$A1699))<0,\nMIN(0,I1699-(OFFSET($C1699,0,$A1699)/(OFFSET($C1694,-$A1698,$A1699)))),\nMAX(0,I1699-(OFFSET($C1699,0,$A1699)/(OFFSET($C1694,-$A1698,$A1699))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J1700,-($A1700+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1724=\"n/a\",J1700,IFERROR(IF((OFFSET($C1700,0,$A1700))<0,\nMIN(0,J1700-(OFFSET($C1700,0,$A1700)/(OFFSET($C1695,-$A1699,$A1700)))),\nMAX(0,J1700-(OFFSET($C1700,0,$A1700)/(OFFSET($C1695,-$A1699,$A1700))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1701,-($A1701+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1725=\"n/a\",K1701,IFERROR(IF((OFFSET($C1701,0,$A1701))<0,\nMIN(0,K1701-(OFFSET($C1701,0,$A1701)/(OFFSET($C1696,-$A1700,$A1701)))),\nMAX(0,K1701-(OFFSET($C1701,0,$A1701)/(OFFSET($C1696,-$A1700,$A1701))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1702,-($A1702+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1726=\"n/a\",L1702,IFERROR(IF((OFFSET($C1702,0,$A1702))<0,\nMIN(0,L1702-(OFFSET($C1702,0,$A1702)/(OFFSET($C1697,-$A1701,$A1702)))),\nMAX(0,L1702-(OFFSET($C1702,0,$A1702)/(OFFSET($C1697,-$A1701,$A1702))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1703,-($A1703+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1727=\"n/a\",M1703,IFERROR(IF((OFFSET($C1703,0,$A1703))<0,\nMIN(0,M1703-(OFFSET($C1703,0,$A1703)/(OFFSET($C1698,-$A1702,$A1703)))),\nMAX(0,M1703-(OFFSET($C1703,0,$A1703)/(OFFSET($C1698,-$A1702,$A1703))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1704,-($A1704+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1728=\"n/a\",N1704,IFERROR(IF((OFFSET($C1704,0,$A1704))<0,\nMIN(0,N1704-(OFFSET($C1704,0,$A1704)/(OFFSET($C1699,-$A1703,$A1704)))),\nMAX(0,N1704-(OFFSET($C1704,0,$A1704)/(OFFSET($C1699,-$A1703,$A1704))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1705,-($A1705+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1729=\"n/a\",O1705,IFERROR(IF((OFFSET($C1705,0,$A1705))<0,\nMIN(0,O1705-(OFFSET($C1705,0,$A1705)/(OFFSET($C1700,-$A1704,$A1705)))),\nMAX(0,O1705-(OFFSET($C1705,0,$A1705)/(OFFSET($C1700,-$A1704,$A1705))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1706,-($A1706+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1730=\"n/a\",P1706,IFERROR(IF((OFFSET($C1706,0,$A1706))<0,\nMIN(0,P1706-(OFFSET($C1706,0,$A1706)/(OFFSET($C1701,-$A1705,$A1706)))),\nMAX(0,P1706-(OFFSET($C1706,0,$A1706)/(OFFSET($C1701,-$A1705,$A1706))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1707,-($A1707+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1731=\"n/a\",Q1707,IFERROR(IF((OFFSET($C1707,0,$A1707))<0,\nMIN(0,Q1707-(OFFSET($C1707,0,$A1707)/(OFFSET($C1702,-$A1706,$A1707)))),\nMAX(0,Q1707-(OFFSET($C1707,0,$A1707)/(OFFSET($C1702,-$A1706,$A1707))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1708,-($A1708+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1732=\"n/a\",R1708,IFERROR(IF((OFFSET($C1708,0,$A1708))<0,\nMIN(0,R1708-(OFFSET($C1708,0,$A1708)/(OFFSET($C1703,-$A1707,$A1708)))),\nMAX(0,R1708-(OFFSET($C1708,0,$A1708)/(OFFSET($C1703,-$A1707,$A1708))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1709,-($A1709+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1733=\"n/a\",S1709,IFERROR(IF((OFFSET($C1709,0,$A1709))<0,\nMIN(0,S1709-(OFFSET($C1709,0,$A1709)/(OFFSET($C1704,-$A1708,$A1709)))),\nMAX(0,S1709-(OFFSET($C1709,0,$A1709)/(OFFSET($C1704,-$A1708,$A1709))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1710,-($A1710+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1734=\"n/a\",T1710,IFERROR(IF((OFFSET($C1710,0,$A1710))<0,\nMIN(0,T1710-(OFFSET($C1710,0,$A1710)/(OFFSET($C1705,-$A1709,$A1710)))),\nMAX(0,T1710-(OFFSET($C1710,0,$A1710)/(OFFSET($C1705,-$A1709,$A1710))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1711,-($A1711+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1735=\"n/a\",U1711,IFERROR(IF((OFFSET($C1711,0,$A1711))<0,\nMIN(0,U1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1706,-$A1710,$A1711)))),\nMAX(0,U1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1706,-$A1710,$A1711))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1712,-($A1712+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1736=\"n/a\",V1712,IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,V1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1707,-$A1711,$A1712)))),\nMAX(0,V1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1707,-$A1711,$A1712))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1713,-($A1713+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1716=\"n/a\",\"n/a\",IF(AND(C1716<1,D1690=0),0,\nIF(D1690=0,C1716-1,\nIF(C1716<1,D1691,\n(((C1716-1)*(C1692-(C1692/(C1716))))+((D1690/D$10)*D1691))/(D1692)))))","v":0},{"$f":"IF(D1716=\"n/a\",\"n/a\",IF(AND(D1716<1,E1690=0),0,\nIF(E1690=0,D1716-1,\nIF(D1716<1,E1691,\n(((D1716-1)*(D1692-(D1692/(D1716))))+((E1690/E$10)*E1691))/(E1692)))))","v":0},{"$f":"IF(E1716=\"n/a\",\"n/a\",IF(AND(E1716<1,F1690=0),0,\nIF(F1690=0,E1716-1,\nIF(E1716<1,F1691,\n(((E1716-1)*(E1692-(E1692/(E1716))))+((F1690/F$10)*F1691))/(F1692)))))","v":0},{"$f":"IF(F1716=\"n/a\",\"n/a\",IF(AND(F1716<1,G1690=0),0,\nIF(G1690=0,F1716-1,\nIF(F1716<1,G1691,\n(((F1716-1)*(F1692-(F1692/(F1716))))+((G1690/G$10)*G1691))/(G1692)))))","v":0},{"$f":"IF(G1716=\"n/a\",\"n/a\",IF(AND(G1716<1,H1690=0),0,\nIF(H1690=0,G1716-1,\nIF(G1716<1,H1691,\n(((G1716-1)*(G1692-(G1692/(G1716))))+((H1690/H$10)*H1691))/(H1692)))))","v":0},{"$f":"IF(H1716=\"n/a\",\"n/a\",IF(AND(H1716<1,I1690=0),0,\nIF(I1690=0,H1716-1,\nIF(H1716<1,I1691,\n(((H1716-1)*(H1692-(H1692/(H1716))))+((I1690/I$10)*I1691))/(I1692)))))","v":0},{"$f":"IF(I1716=\"n/a\",\"n/a\",IF(AND(I1716<1,J1690=0),0,\nIF(J1690=0,I1716-1,\nIF(I1716<1,J1691,\n(((I1716-1)*(I1692-(I1692/(I1716))))+((J1690/J$10)*J1691))/(J1692)))))","v":0},{"$f":"IF(J1716=\"n/a\",\"n/a\",IF(AND(J1716<1,K1690=0),0,\nIF(K1690=0,J1716-1,\nIF(J1716<1,K1691,\n(((J1716-1)*(J1692-(J1692/(J1716))))+((K1690/K$10)*K1691))/(K1692)))))","v":0},{"$f":"IF(K1716=\"n/a\",\"n/a\",IF(AND(K1716<1,L1690=0),0,\nIF(L1690=0,K1716-1,\nIF(K1716<1,L1691,\n(((K1716-1)*(K1692-(K1692/(K1716))))+((L1690/L$10)*L1691))/(L1692)))))","v":0},{"$f":"IF(L1716=\"n/a\",\"n/a\",IF(AND(L1716<1,M1690=0),0,\nIF(M1690=0,L1716-1,\nIF(L1716<1,M1691,\n(((L1716-1)*(L1692-(L1692/(L1716))))+((M1690/M$10)*M1691))/(M1692)))))","v":0},{"$f":"IF(M1716=\"n/a\",\"n/a\",IF(AND(M1716<1,N1690=0),0,\nIF(N1690=0,M1716-1,\nIF(M1716<1,N1691,\n(((M1716-1)*(M1692-(M1692/(M1716))))+((N1690/N$10)*N1691))/(N1692)))))","v":0},{"$f":"IF(N1716=\"n/a\",\"n/a\",IF(AND(N1716<1,O1690=0),0,\nIF(O1690=0,N1716-1,\nIF(N1716<1,O1691,\n(((N1716-1)*(N1692-(N1692/(N1716))))+((O1690/O$10)*O1691))/(O1692)))))","v":0},{"$f":"IF(O1716=\"n/a\",\"n/a\",IF(AND(O1716<1,P1690=0),0,\nIF(P1690=0,O1716-1,\nIF(O1716<1,P1691,\n(((O1716-1)*(O1692-(O1692/(O1716))))+((P1690/P$10)*P1691))/(P1692)))))","v":0},{"$f":"IF(P1716=\"n/a\",\"n/a\",IF(AND(P1716<1,Q1690=0),0,\nIF(Q1690=0,P1716-1,\nIF(P1716<1,Q1691,\n(((P1716-1)*(P1692-(P1692/(P1716))))+((Q1690/Q$10)*Q1691))/(Q1692)))))","v":0},{"$f":"IF(Q1716=\"n/a\",\"n/a\",IF(AND(Q1716<1,R1690=0),0,\nIF(R1690=0,Q1716-1,\nIF(Q1716<1,R1691,\n(((Q1716-1)*(Q1692-(Q1692/(Q1716))))+((R1690/R$10)*R1691))/(R1692)))))","v":0},{"$f":"IF(R1716=\"n/a\",\"n/a\",IF(AND(R1716<1,S1690=0),0,\nIF(S1690=0,R1716-1,\nIF(R1716<1,S1691,\n(((R1716-1)*(R1692-(R1692/(R1716))))+((S1690/S$10)*S1691))/(S1692)))))","v":0},{"$f":"IF(S1716=\"n/a\",\"n/a\",IF(AND(S1716<1,T1690=0),0,\nIF(T1690=0,S1716-1,\nIF(S1716<1,T1691,\n(((S1716-1)*(S1692-(S1692/(S1716))))+((T1690/T$10)*T1691))/(T1692)))))","v":0},{"$f":"IF(T1716=\"n/a\",\"n/a\",IF(AND(T1716<1,U1690=0),0,\nIF(U1690=0,T1716-1,\nIF(T1716<1,U1691,\n(((T1716-1)*(T1692-(T1692/(T1716))))+((U1690/U$10)*U1691))/(U1692)))))","v":0},{"$f":"IF(U1716=\"n/a\",\"n/a\",IF(AND(U1716<1,V1690=0),0,\nIF(V1690=0,U1716-1,\nIF(U1716<1,V1691,\n(((U1716-1)*(U1692-(U1692/(U1716))))+((V1690/V$10)*V1691))/(V1692)))))","v":0},{"$f":"IF(V1716=\"n/a\",\"n/a\",IF(AND(V1716<1,W1690=0),0,\nIF(W1690=0,V1716-1,\nIF(V1716<1,W1691,\n(((V1716-1)*(V1692-(V1692/(V1716))))+((W1690/W$10)*W1691))/(W1692)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C1717,(-$A1693-ROWS(C1689:C1716)),0)","v":"n/a"},{"$f":"IF(C1717=\"n/a\",\"n/a\",MAX(0,C1717-1))","v":"n/a"},{"$f":"IF(D1717=\"n/a\",\"n/a\",MAX(0,D1717-1))","v":"n/a"},{"$f":"IF(E1717=\"n/a\",\"n/a\",MAX(0,E1717-1))","v":"n/a"},{"$f":"IF(F1717=\"n/a\",\"n/a\",MAX(0,F1717-1))","v":"n/a"},{"$f":"IF(G1717=\"n/a\",\"n/a\",MAX(0,G1717-1))","v":"n/a"},{"$f":"IF(H1717=\"n/a\",\"n/a\",MAX(0,H1717-1))","v":"n/a"},{"$f":"IF(I1717=\"n/a\",\"n/a\",MAX(0,I1717-1))","v":"n/a"},{"$f":"IF(J1717=\"n/a\",\"n/a\",MAX(0,J1717-1))","v":"n/a"},{"$f":"IF(K1717=\"n/a\",\"n/a\",MAX(0,K1717-1))","v":"n/a"},{"$f":"IF(L1717=\"n/a\",\"n/a\",MAX(0,L1717-1))","v":"n/a"},{"$f":"IF(M1717=\"n/a\",\"n/a\",MAX(0,M1717-1))","v":"n/a"},{"$f":"IF(N1717=\"n/a\",\"n/a\",MAX(0,N1717-1))","v":"n/a"},{"$f":"IF(O1717=\"n/a\",\"n/a\",MAX(0,O1717-1))","v":"n/a"},{"$f":"IF(P1717=\"n/a\",\"n/a\",MAX(0,P1717-1))","v":"n/a"},{"$f":"IF(Q1717=\"n/a\",\"n/a\",MAX(0,Q1717-1))","v":"n/a"},{"$f":"IF(R1717=\"n/a\",\"n/a\",MAX(0,R1717-1))","v":"n/a"},{"$f":"IF(S1717=\"n/a\",\"n/a\",MAX(0,S1717-1))","v":"n/a"},{"$f":"IF(T1717=\"n/a\",\"n/a\",MAX(0,T1717-1))","v":"n/a"},{"$f":"IF(U1717=\"n/a\",\"n/a\",MAX(0,U1717-1))","v":"n/a"},{"$f":"IF(V1717=\"n/a\",\"n/a\",MAX(0,V1717-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1694)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D1718,(-$A1694-ROWS(D1690:D1717)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1719,(-$A1695-ROWS(E1691:E1718)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1720,(-$A1696-ROWS(F1692:F1719)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1721,(-$A1697-ROWS(G1693:G1720)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1722,(-$A1698-ROWS(H1694:H1721)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1723,(-$A1699-ROWS(I1695:I1722)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1724,(-$A1700-ROWS(J1696:J1723)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1725,(-$A1701-ROWS(K1697:K1724)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1726,(-$A1702-ROWS(L1698:L1725)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1727,(-$A1703-ROWS(M1699:M1726)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1728,(-$A1704-ROWS(N1700:N1727)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1729,(-$A1705-ROWS(O1701:O1728)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1730,(-$A1706-ROWS(P1702:P1729)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1731,(-$A1707-ROWS(Q1703:Q1730)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1732,(-$A1708-ROWS(R1704:R1731)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1733,(-$A1709-ROWS(S1705:S1732)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1734,(-$A1710-ROWS(T1706:T1733)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1735,(-$A1711-ROWS(U1707:U1734)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1736,(-$A1712-ROWS(V1708:V1735)),0)","v":0},{"$f":"IF(V1736=\"n/a\",\"n/a\",MAX(0,V1736-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1737,(-$A1713-ROWS(W1709:W1736)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1689<>\"n/a\",C1689<>\"n/a\"),IF(SUM(C1692:C1714)=0,0,IF((SUMPRODUCT(C1692:C1714,C1716:C1738)/SUM(C1692:C1714))<0,1,(SUMPRODUCT(C1692:C1714,C1716:C1738)/SUM(C1692:C1714)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1689<>\"n/a\",D1689<>\"n/a\"),IF(SUM(D1692:D1714)=0,0,IF((SUMPRODUCT(D1692:D1714,D1716:D1738)/SUM(D1692:D1714))<0,1,(SUMPRODUCT(D1692:D1714,D1716:D1738)/SUM(D1692:D1714)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 33",{"$f":"VLOOKUP($A1741,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Information & Communication Technology"}]
[{"$f":"VALUE(REPLACE(A1741,1,12,\"\"))","v":33},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A1742,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1742,0)-OFFSET('RFM input'!H$134,$A1742,0)-OFFSET('RFM input'!H$198,$A1742,0)","v":11.830052731020372},{"$f":"OFFSET('RFM input'!I$70,$A1742,0)-OFFSET('RFM input'!I$134,$A1742,0)-OFFSET('RFM input'!I$198,$A1742,0)","v":9.5664563757686949},{"$f":"OFFSET('RFM input'!J$70,$A1742,0)-OFFSET('RFM input'!J$134,$A1742,0)-OFFSET('RFM input'!J$198,$A1742,0)","v":8.5237760770719415},{"$f":"OFFSET('RFM input'!K$70,$A1742,0)-OFFSET('RFM input'!K$134,$A1742,0)-OFFSET('RFM input'!K$198,$A1742,0)","v":49.659011652562199},{"$f":"OFFSET('RFM input'!L$70,$A1742,0)-OFFSET('RFM input'!L$134,$A1742,0)-OFFSET('RFM input'!L$198,$A1742,0)","v":40.67},{"$f":"OFFSET('RFM input'!M$70,$A1742,0)-OFFSET('RFM input'!M$134,$A1742,0)-OFFSET('RFM input'!M$198,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1742,0)-OFFSET('RFM input'!N$134,$A1742,0)-OFFSET('RFM input'!N$198,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1742,0)-OFFSET('RFM input'!O$134,$A1742,0)-OFFSET('RFM input'!O$198,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1742,0)-OFFSET('RFM input'!P$134,$A1742,0)-OFFSET('RFM input'!P$198,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1742,0)-OFFSET('RFM input'!Q$134,$A1742,0)-OFFSET('RFM input'!Q$198,$A1742,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1742,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":5}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1742,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1742,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D1770=\"n/a\",0,IF(AND(D1744=0,C1746=0),0,\nIF(AND(D1744<>0,C1746=0),(D1744/D$10),\nIF(AND(D1745<>0,C1746<>0),(C1746-(C1746/C1770))+(D1744/D$10),\nIF(C1770<1,0,(C1746-(C1746/C1770)))))))","v":0},{"$f":"IF(E1770=\"n/a\",0,IF(AND(E1744=0,D1746=0),0,\nIF(AND(E1744<>0,D1746=0),(E1744/E$10),\nIF(AND(E1745<>0,D1746<>0),(D1746-(D1746/D1770))+(E1744/E$10),\nIF(D1770<1,0,(D1746-(D1746/D1770)))))))","v":0},{"$f":"IF(F1770=\"n/a\",0,IF(AND(F1744=0,E1746=0),0,\nIF(AND(F1744<>0,E1746=0),(F1744/F$10),\nIF(AND(F1745<>0,E1746<>0),(E1746-(E1746/E1770))+(F1744/F$10),\nIF(E1770<1,0,(E1746-(E1746/E1770)))))))","v":0},{"$f":"IF(G1770=\"n/a\",0,IF(AND(G1744=0,F1746=0),0,\nIF(AND(G1744<>0,F1746=0),(G1744/G$10),\nIF(AND(G1745<>0,F1746<>0),(F1746-(F1746/F1770))+(G1744/G$10),\nIF(F1770<1,0,(F1746-(F1746/F1770)))))))","v":0},{"$f":"IF(H1770=\"n/a\",0,IF(AND(H1744=0,G1746=0),0,\nIF(AND(H1744<>0,G1746=0),(H1744/H$10),\nIF(AND(H1745<>0,G1746<>0),(G1746-(G1746/G1770))+(H1744/H$10),\nIF(G1770<1,0,(G1746-(G1746/G1770)))))))","v":0},{"$f":"IF(I1770=\"n/a\",0,IF(AND(I1744=0,H1746=0),0,\nIF(AND(I1744<>0,H1746=0),(I1744/I$10),\nIF(AND(I1745<>0,H1746<>0),(H1746-(H1746/H1770))+(I1744/I$10),\nIF(H1770<1,0,(H1746-(H1746/H1770)))))))","v":0},{"$f":"IF(J1770=\"n/a\",0,IF(AND(J1744=0,I1746=0),0,\nIF(AND(J1744<>0,I1746=0),(J1744/J$10),\nIF(AND(J1745<>0,I1746<>0),(I1746-(I1746/I1770))+(J1744/J$10),\nIF(I1770<1,0,(I1746-(I1746/I1770)))))))","v":0},{"$f":"IF(K1770=\"n/a\",0,IF(AND(K1744=0,J1746=0),0,\nIF(AND(K1744<>0,J1746=0),(K1744/K$10),\nIF(AND(K1745<>0,J1746<>0),(J1746-(J1746/J1770))+(K1744/K$10),\nIF(J1770<1,0,(J1746-(J1746/J1770)))))))","v":0},{"$f":"IF(L1770=\"n/a\",0,IF(AND(L1744=0,K1746=0),0,\nIF(AND(L1744<>0,K1746=0),(L1744/L$10),\nIF(AND(L1745<>0,K1746<>0),(K1746-(K1746/K1770))+(L1744/L$10),\nIF(K1770<1,0,(K1746-(K1746/K1770)))))))","v":0},{"$f":"IF(M1770=\"n/a\",0,IF(AND(M1744=0,L1746=0),0,\nIF(AND(M1744<>0,L1746=0),(M1744/M$10),\nIF(AND(M1745<>0,L1746<>0),(L1746-(L1746/L1770))+(M1744/M$10),\nIF(L1770<1,0,(L1746-(L1746/L1770)))))))","v":0},{"$f":"IF(N1770=\"n/a\",0,IF(AND(N1744=0,M1746=0),0,\nIF(AND(N1744<>0,M1746=0),(N1744/N$10),\nIF(AND(N1745<>0,M1746<>0),(M1746-(M1746/M1770))+(N1744/N$10),\nIF(M1770<1,0,(M1746-(M1746/M1770)))))))","v":0},{"$f":"IF(O1770=\"n/a\",0,IF(AND(O1744=0,N1746=0),0,\nIF(AND(O1744<>0,N1746=0),(O1744/O$10),\nIF(AND(O1745<>0,N1746<>0),(N1746-(N1746/N1770))+(O1744/O$10),\nIF(N1770<1,0,(N1746-(N1746/N1770)))))))","v":0},{"$f":"IF(P1770=\"n/a\",0,IF(AND(P1744=0,O1746=0),0,\nIF(AND(P1744<>0,O1746=0),(P1744/P$10),\nIF(AND(P1745<>0,O1746<>0),(O1746-(O1746/O1770))+(P1744/P$10),\nIF(O1770<1,0,(O1746-(O1746/O1770)))))))","v":0},{"$f":"IF(Q1770=\"n/a\",0,IF(AND(Q1744=0,P1746=0),0,\nIF(AND(Q1744<>0,P1746=0),(Q1744/Q$10),\nIF(AND(Q1745<>0,P1746<>0),(P1746-(P1746/P1770))+(Q1744/Q$10),\nIF(P1770<1,0,(P1746-(P1746/P1770)))))))","v":0},{"$f":"IF(R1770=\"n/a\",0,IF(AND(R1744=0,Q1746=0),0,\nIF(AND(R1744<>0,Q1746=0),(R1744/R$10),\nIF(AND(R1745<>0,Q1746<>0),(Q1746-(Q1746/Q1770))+(R1744/R$10),\nIF(Q1770<1,0,(Q1746-(Q1746/Q1770)))))))","v":0},{"$f":"IF(S1770=\"n/a\",0,IF(AND(S1744=0,R1746=0),0,\nIF(AND(S1744<>0,R1746=0),(S1744/S$10),\nIF(AND(S1745<>0,R1746<>0),(R1746-(R1746/R1770))+(S1744/S$10),\nIF(R1770<1,0,(R1746-(R1746/R1770)))))))","v":0},{"$f":"IF(T1770=\"n/a\",0,IF(AND(T1744=0,S1746=0),0,\nIF(AND(T1744<>0,S1746=0),(T1744/T$10),\nIF(AND(T1745<>0,S1746<>0),(S1746-(S1746/S1770))+(T1744/T$10),\nIF(S1770<1,0,(S1746-(S1746/S1770)))))))","v":0},{"$f":"IF(U1770=\"n/a\",0,IF(AND(U1744=0,T1746=0),0,\nIF(AND(U1744<>0,T1746=0),(U1744/U$10),\nIF(AND(U1745<>0,T1746<>0),(T1746-(T1746/T1770))+(U1744/U$10),\nIF(T1770<1,0,(T1746-(T1746/T1770)))))))","v":0},{"$f":"IF(V1770=\"n/a\",0,IF(AND(V1744=0,U1746=0),0,\nIF(AND(V1744<>0,U1746=0),(V1744/V$10),\nIF(AND(V1745<>0,U1746<>0),(U1746-(U1746/U1770))+(V1744/V$10),\nIF(U1770<1,0,(U1746-(U1746/U1770)))))))","v":0},{"$f":"IF(W1770=\"n/a\",0,IF(AND(W1744=0,V1746=0),0,\nIF(AND(W1744<>0,V1746=0),(W1744/W$10),\nIF(AND(W1745<>0,V1746<>0),(V1746-(V1746/V1770))+(W1744/W$10),\nIF(V1770<1,0,(V1746-(V1746/V1770)))))))","v":0}]
[{"$f":"A1746+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C1742/C$10","v":0},{"$f":"IF(C1771=\"n/a\",C1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,C1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,C1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(D1771=\"n/a\",D1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,D1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,D1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(E1771=\"n/a\",E1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,E1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,E1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(F1771=\"n/a\",F1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,F1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,F1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(G1771=\"n/a\",G1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,G1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,G1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(H1771=\"n/a\",H1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,H1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,H1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(I1771=\"n/a\",I1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,I1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,I1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(J1771=\"n/a\",J1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,J1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,J1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(K1771=\"n/a\",K1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,K1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,K1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(L1771=\"n/a\",L1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,L1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,L1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(M1771=\"n/a\",M1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,M1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,M1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(N1771=\"n/a\",N1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,N1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,N1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(O1771=\"n/a\",O1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,O1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,O1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(P1771=\"n/a\",P1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,P1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,P1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(Q1771=\"n/a\",Q1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,Q1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,Q1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(R1771=\"n/a\",R1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,R1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,R1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(S1771=\"n/a\",S1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,S1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,S1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(T1771=\"n/a\",T1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,T1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,T1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(U1771=\"n/a\",U1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,U1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,U1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(V1771=\"n/a\",V1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,V1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,V1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0}]
[{"$f":"A1747+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1748)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D1748,-($A1748+5),0)*((1+D$11)^0.5)/D$10)","v":11.934337743435121},{"$f":"IF(D1772=\"n/a\",D1748,IFERROR(IF((OFFSET($C1748,0,$A1748))<0,\nMIN(0,D1748-(OFFSET($C1748,0,$A1748)/(OFFSET($C1743,-$A1747,$A1748)))),\nMAX(0,D1748-(OFFSET($C1748,0,$A1748)/(OFFSET($C1743,-$A1747,$A1748))))),0))","v":9.5474701947480973},7.160602646061073,4.7737350973740487,2.3868675486870243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1749)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E1749,-($A1749+5),0)*((1+E$11)^0.5)/E$10)","v":9.3686219781275692},{"$f":"IF(E1773=\"n/a\",E1749,IFERROR(IF((OFFSET($C1749,0,$A1749))<0,\nMIN(0,E1749-(OFFSET($C1749,0,$A1749)/(OFFSET($C1744,-$A1748,$A1749)))),\nMAX(0,E1749-(OFFSET($C1749,0,$A1749)/(OFFSET($C1744,-$A1748,$A1749))))),0))","v":7.4948975825020554},5.6211731868765415,3.7474487912510277,1.8737243956255138,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F1750,-($A1750+5),0)*((1+F$11)^0.5)/F$10)","v":8.2106382354126506},{"$f":"IF(F1774=\"n/a\",F1750,IFERROR(IF((OFFSET($C1750,0,$A1750))<0,\nMIN(0,F1750-(OFFSET($C1750,0,$A1750)/(OFFSET($C1745,-$A1749,$A1750)))),\nMAX(0,F1750-(OFFSET($C1750,0,$A1750)/(OFFSET($C1745,-$A1749,$A1750))))),0))","v":6.5685105883301205},4.9263829412475904,3.2842552941650602,1.6421276470825301,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G1751,-($A1751+5),0)*((1+G$11)^0.5)/G$10)","v":47.367392706998423},{"$f":"IF(G1775=\"n/a\",G1751,IFERROR(IF((OFFSET($C1751,0,$A1751))<0,\nMIN(0,G1751-(OFFSET($C1751,0,$A1751)/(OFFSET($C1746,-$A1750,$A1751)))),\nMAX(0,G1751-(OFFSET($C1751,0,$A1751)/(OFFSET($C1746,-$A1750,$A1751))))),0))","v":37.893914165598737},28.420435624199051,18.946957082799365,9.4734785413996807,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H1752,-($A1752+5),0)*((1+H$11)^0.5)/H$10)","v":38.025864436905685},{"$f":"IF(H1776=\"n/a\",H1752,IFERROR(IF((OFFSET($C1752,0,$A1752))<0,\nMIN(0,H1752-(OFFSET($C1752,0,$A1752)/(OFFSET($C1747,-$A1751,$A1752)))),\nMAX(0,H1752-(OFFSET($C1752,0,$A1752)/(OFFSET($C1747,-$A1751,$A1752))))),0))","v":30.420691549524548},22.815518662143411,15.210345774762274,7.6051728873811371,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I1753,-($A1753+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1777=\"n/a\",I1753,IFERROR(IF((OFFSET($C1753,0,$A1753))<0,\nMIN(0,I1753-(OFFSET($C1753,0,$A1753)/(OFFSET($C1748,-$A1752,$A1753)))),\nMAX(0,I1753-(OFFSET($C1753,0,$A1753)/(OFFSET($C1748,-$A1752,$A1753))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J1754,-($A1754+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1778=\"n/a\",J1754,IFERROR(IF((OFFSET($C1754,0,$A1754))<0,\nMIN(0,J1754-(OFFSET($C1754,0,$A1754)/(OFFSET($C1749,-$A1753,$A1754)))),\nMAX(0,J1754-(OFFSET($C1754,0,$A1754)/(OFFSET($C1749,-$A1753,$A1754))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1755,-($A1755+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1779=\"n/a\",K1755,IFERROR(IF((OFFSET($C1755,0,$A1755))<0,\nMIN(0,K1755-(OFFSET($C1755,0,$A1755)/(OFFSET($C1750,-$A1754,$A1755)))),\nMAX(0,K1755-(OFFSET($C1755,0,$A1755)/(OFFSET($C1750,-$A1754,$A1755))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1756,-($A1756+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1780=\"n/a\",L1756,IFERROR(IF((OFFSET($C1756,0,$A1756))<0,\nMIN(0,L1756-(OFFSET($C1756,0,$A1756)/(OFFSET($C1751,-$A1755,$A1756)))),\nMAX(0,L1756-(OFFSET($C1756,0,$A1756)/(OFFSET($C1751,-$A1755,$A1756))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1757,-($A1757+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1781=\"n/a\",M1757,IFERROR(IF((OFFSET($C1757,0,$A1757))<0,\nMIN(0,M1757-(OFFSET($C1757,0,$A1757)/(OFFSET($C1752,-$A1756,$A1757)))),\nMAX(0,M1757-(OFFSET($C1757,0,$A1757)/(OFFSET($C1752,-$A1756,$A1757))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1758,-($A1758+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1782=\"n/a\",N1758,IFERROR(IF((OFFSET($C1758,0,$A1758))<0,\nMIN(0,N1758-(OFFSET($C1758,0,$A1758)/(OFFSET($C1753,-$A1757,$A1758)))),\nMAX(0,N1758-(OFFSET($C1758,0,$A1758)/(OFFSET($C1753,-$A1757,$A1758))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1759,-($A1759+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1783=\"n/a\",O1759,IFERROR(IF((OFFSET($C1759,0,$A1759))<0,\nMIN(0,O1759-(OFFSET($C1759,0,$A1759)/(OFFSET($C1754,-$A1758,$A1759)))),\nMAX(0,O1759-(OFFSET($C1759,0,$A1759)/(OFFSET($C1754,-$A1758,$A1759))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1760,-($A1760+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1784=\"n/a\",P1760,IFERROR(IF((OFFSET($C1760,0,$A1760))<0,\nMIN(0,P1760-(OFFSET($C1760,0,$A1760)/(OFFSET($C1755,-$A1759,$A1760)))),\nMAX(0,P1760-(OFFSET($C1760,0,$A1760)/(OFFSET($C1755,-$A1759,$A1760))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1761,-($A1761+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1785=\"n/a\",Q1761,IFERROR(IF((OFFSET($C1761,0,$A1761))<0,\nMIN(0,Q1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1756,-$A1760,$A1761)))),\nMAX(0,Q1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1756,-$A1760,$A1761))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1762,-($A1762+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1786=\"n/a\",R1762,IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,R1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1757,-$A1761,$A1762)))),\nMAX(0,R1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1757,-$A1761,$A1762))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1763,-($A1763+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1787=\"n/a\",S1763,IFERROR(IF((OFFSET($C1763,0,$A1763))<0,\nMIN(0,S1763-(OFFSET($C1763,0,$A1763)/(OFFSET($C1758,-$A1762,$A1763)))),\nMAX(0,S1763-(OFFSET($C1763,0,$A1763)/(OFFSET($C1758,-$A1762,$A1763))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1764,-($A1764+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1788=\"n/a\",T1764,IFERROR(IF((OFFSET($C1764,0,$A1764))<0,\nMIN(0,T1764-(OFFSET($C1764,0,$A1764)/(OFFSET($C1759,-$A1763,$A1764)))),\nMAX(0,T1764-(OFFSET($C1764,0,$A1764)/(OFFSET($C1759,-$A1763,$A1764))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1765,-($A1765+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1789=\"n/a\",U1765,IFERROR(IF((OFFSET($C1765,0,$A1765))<0,\nMIN(0,U1765-(OFFSET($C1765,0,$A1765)/(OFFSET($C1760,-$A1764,$A1765)))),\nMAX(0,U1765-(OFFSET($C1765,0,$A1765)/(OFFSET($C1760,-$A1764,$A1765))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1766,-($A1766+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1790=\"n/a\",V1766,IFERROR(IF((OFFSET($C1766,0,$A1766))<0,\nMIN(0,V1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1761,-$A1765,$A1766)))),\nMAX(0,V1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1761,-$A1765,$A1766))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1767,-($A1767+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1770=\"n/a\",\"n/a\",IF(AND(C1770<1,D1744=0),0,\nIF(D1744=0,C1770-1,\nIF(C1770<1,D1745,\n(((C1770-1)*(C1746-(C1746/(C1770))))+((D1744/D$10)*D1745))/(D1746)))))","v":0},{"$f":"IF(D1770=\"n/a\",\"n/a\",IF(AND(D1770<1,E1744=0),0,\nIF(E1744=0,D1770-1,\nIF(D1770<1,E1745,\n(((D1770-1)*(D1746-(D1746/(D1770))))+((E1744/E$10)*E1745))/(E1746)))))","v":0},{"$f":"IF(E1770=\"n/a\",\"n/a\",IF(AND(E1770<1,F1744=0),0,\nIF(F1744=0,E1770-1,\nIF(E1770<1,F1745,\n(((E1770-1)*(E1746-(E1746/(E1770))))+((F1744/F$10)*F1745))/(F1746)))))","v":0},{"$f":"IF(F1770=\"n/a\",\"n/a\",IF(AND(F1770<1,G1744=0),0,\nIF(G1744=0,F1770-1,\nIF(F1770<1,G1745,\n(((F1770-1)*(F1746-(F1746/(F1770))))+((G1744/G$10)*G1745))/(G1746)))))","v":0},{"$f":"IF(G1770=\"n/a\",\"n/a\",IF(AND(G1770<1,H1744=0),0,\nIF(H1744=0,G1770-1,\nIF(G1770<1,H1745,\n(((G1770-1)*(G1746-(G1746/(G1770))))+((H1744/H$10)*H1745))/(H1746)))))","v":0},{"$f":"IF(H1770=\"n/a\",\"n/a\",IF(AND(H1770<1,I1744=0),0,\nIF(I1744=0,H1770-1,\nIF(H1770<1,I1745,\n(((H1770-1)*(H1746-(H1746/(H1770))))+((I1744/I$10)*I1745))/(I1746)))))","v":0},{"$f":"IF(I1770=\"n/a\",\"n/a\",IF(AND(I1770<1,J1744=0),0,\nIF(J1744=0,I1770-1,\nIF(I1770<1,J1745,\n(((I1770-1)*(I1746-(I1746/(I1770))))+((J1744/J$10)*J1745))/(J1746)))))","v":0},{"$f":"IF(J1770=\"n/a\",\"n/a\",IF(AND(J1770<1,K1744=0),0,\nIF(K1744=0,J1770-1,\nIF(J1770<1,K1745,\n(((J1770-1)*(J1746-(J1746/(J1770))))+((K1744/K$10)*K1745))/(K1746)))))","v":0},{"$f":"IF(K1770=\"n/a\",\"n/a\",IF(AND(K1770<1,L1744=0),0,\nIF(L1744=0,K1770-1,\nIF(K1770<1,L1745,\n(((K1770-1)*(K1746-(K1746/(K1770))))+((L1744/L$10)*L1745))/(L1746)))))","v":0},{"$f":"IF(L1770=\"n/a\",\"n/a\",IF(AND(L1770<1,M1744=0),0,\nIF(M1744=0,L1770-1,\nIF(L1770<1,M1745,\n(((L1770-1)*(L1746-(L1746/(L1770))))+((M1744/M$10)*M1745))/(M1746)))))","v":0},{"$f":"IF(M1770=\"n/a\",\"n/a\",IF(AND(M1770<1,N1744=0),0,\nIF(N1744=0,M1770-1,\nIF(M1770<1,N1745,\n(((M1770-1)*(M1746-(M1746/(M1770))))+((N1744/N$10)*N1745))/(N1746)))))","v":0},{"$f":"IF(N1770=\"n/a\",\"n/a\",IF(AND(N1770<1,O1744=0),0,\nIF(O1744=0,N1770-1,\nIF(N1770<1,O1745,\n(((N1770-1)*(N1746-(N1746/(N1770))))+((O1744/O$10)*O1745))/(O1746)))))","v":0},{"$f":"IF(O1770=\"n/a\",\"n/a\",IF(AND(O1770<1,P1744=0),0,\nIF(P1744=0,O1770-1,\nIF(O1770<1,P1745,\n(((O1770-1)*(O1746-(O1746/(O1770))))+((P1744/P$10)*P1745))/(P1746)))))","v":0},{"$f":"IF(P1770=\"n/a\",\"n/a\",IF(AND(P1770<1,Q1744=0),0,\nIF(Q1744=0,P1770-1,\nIF(P1770<1,Q1745,\n(((P1770-1)*(P1746-(P1746/(P1770))))+((Q1744/Q$10)*Q1745))/(Q1746)))))","v":0},{"$f":"IF(Q1770=\"n/a\",\"n/a\",IF(AND(Q1770<1,R1744=0),0,\nIF(R1744=0,Q1770-1,\nIF(Q1770<1,R1745,\n(((Q1770-1)*(Q1746-(Q1746/(Q1770))))+((R1744/R$10)*R1745))/(R1746)))))","v":0},{"$f":"IF(R1770=\"n/a\",\"n/a\",IF(AND(R1770<1,S1744=0),0,\nIF(S1744=0,R1770-1,\nIF(R1770<1,S1745,\n(((R1770-1)*(R1746-(R1746/(R1770))))+((S1744/S$10)*S1745))/(S1746)))))","v":0},{"$f":"IF(S1770=\"n/a\",\"n/a\",IF(AND(S1770<1,T1744=0),0,\nIF(T1744=0,S1770-1,\nIF(S1770<1,T1745,\n(((S1770-1)*(S1746-(S1746/(S1770))))+((T1744/T$10)*T1745))/(T1746)))))","v":0},{"$f":"IF(T1770=\"n/a\",\"n/a\",IF(AND(T1770<1,U1744=0),0,\nIF(U1744=0,T1770-1,\nIF(T1770<1,U1745,\n(((T1770-1)*(T1746-(T1746/(T1770))))+((U1744/U$10)*U1745))/(U1746)))))","v":0},{"$f":"IF(U1770=\"n/a\",\"n/a\",IF(AND(U1770<1,V1744=0),0,\nIF(V1744=0,U1770-1,\nIF(U1770<1,V1745,\n(((U1770-1)*(U1746-(U1746/(U1770))))+((V1744/V$10)*V1745))/(V1746)))))","v":0},{"$f":"IF(V1770=\"n/a\",\"n/a\",IF(AND(V1770<1,W1744=0),0,\nIF(W1744=0,V1770-1,\nIF(V1770<1,W1745,\n(((V1770-1)*(V1746-(V1746/(V1770))))+((W1744/W$10)*W1745))/(W1746)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C1771,(-$A1747-ROWS(C1743:C1770)),0)","v":"n/a"},{"$f":"IF(C1771=\"n/a\",\"n/a\",MAX(0,C1771-1))","v":"n/a"},{"$f":"IF(D1771=\"n/a\",\"n/a\",MAX(0,D1771-1))","v":"n/a"},{"$f":"IF(E1771=\"n/a\",\"n/a\",MAX(0,E1771-1))","v":"n/a"},{"$f":"IF(F1771=\"n/a\",\"n/a\",MAX(0,F1771-1))","v":"n/a"},{"$f":"IF(G1771=\"n/a\",\"n/a\",MAX(0,G1771-1))","v":"n/a"},{"$f":"IF(H1771=\"n/a\",\"n/a\",MAX(0,H1771-1))","v":"n/a"},{"$f":"IF(I1771=\"n/a\",\"n/a\",MAX(0,I1771-1))","v":"n/a"},{"$f":"IF(J1771=\"n/a\",\"n/a\",MAX(0,J1771-1))","v":"n/a"},{"$f":"IF(K1771=\"n/a\",\"n/a\",MAX(0,K1771-1))","v":"n/a"},{"$f":"IF(L1771=\"n/a\",\"n/a\",MAX(0,L1771-1))","v":"n/a"},{"$f":"IF(M1771=\"n/a\",\"n/a\",MAX(0,M1771-1))","v":"n/a"},{"$f":"IF(N1771=\"n/a\",\"n/a\",MAX(0,N1771-1))","v":"n/a"},{"$f":"IF(O1771=\"n/a\",\"n/a\",MAX(0,O1771-1))","v":"n/a"},{"$f":"IF(P1771=\"n/a\",\"n/a\",MAX(0,P1771-1))","v":"n/a"},{"$f":"IF(Q1771=\"n/a\",\"n/a\",MAX(0,Q1771-1))","v":"n/a"},{"$f":"IF(R1771=\"n/a\",\"n/a\",MAX(0,R1771-1))","v":"n/a"},{"$f":"IF(S1771=\"n/a\",\"n/a\",MAX(0,S1771-1))","v":"n/a"},{"$f":"IF(T1771=\"n/a\",\"n/a\",MAX(0,T1771-1))","v":"n/a"},{"$f":"IF(U1771=\"n/a\",\"n/a\",MAX(0,U1771-1))","v":"n/a"},{"$f":"IF(V1771=\"n/a\",\"n/a\",MAX(0,V1771-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1748)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D1772,(-$A1748-ROWS(D1744:D1771)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1773,(-$A1749-ROWS(E1745:E1772)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1774,(-$A1750-ROWS(F1746:F1773)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1775,(-$A1751-ROWS(G1747:G1774)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1776,(-$A1752-ROWS(H1748:H1775)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1777,(-$A1753-ROWS(I1749:I1776)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1778,(-$A1754-ROWS(J1750:J1777)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1779,(-$A1755-ROWS(K1751:K1778)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1780,(-$A1756-ROWS(L1752:L1779)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1781,(-$A1757-ROWS(M1753:M1780)),0)","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1782,(-$A1758-ROWS(N1754:N1781)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1783,(-$A1759-ROWS(O1755:O1782)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1784,(-$A1760-ROWS(P1756:P1783)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1785,(-$A1761-ROWS(Q1757:Q1784)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1786,(-$A1762-ROWS(R1758:R1785)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1787,(-$A1763-ROWS(S1759:S1786)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1788,(-$A1764-ROWS(T1760:T1787)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1789,(-$A1765-ROWS(U1761:U1788)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1790,(-$A1766-ROWS(V1762:V1789)),0)","v":0},{"$f":"IF(V1790=\"n/a\",\"n/a\",MAX(0,V1790-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1791,(-$A1767-ROWS(W1763:W1790)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1743<>\"n/a\",C1743<>\"n/a\"),IF(SUM(C1746:C1768)=0,0,IF((SUMPRODUCT(C1746:C1768,C1770:C1792)/SUM(C1746:C1768))<0,1,(SUMPRODUCT(C1746:C1768,C1770:C1792)/SUM(C1746:C1768)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1743<>\"n/a\",D1743<>\"n/a\"),IF(SUM(D1746:D1768)=0,0,IF((SUMPRODUCT(D1746:D1768,D1770:D1792)/SUM(D1746:D1768))<0,1,(SUMPRODUCT(D1746:D1768,D1770:D1792)/SUM(D1746:D1768)))),\"n/a\"))","v":5},4.4952725907923794,4.0459209844725574,4.5005183136162206,4.2120473664419062,3.3654580291876304,2.487814410462994,1.616207018002602,1,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 34",{"$f":"VLOOKUP($A1795,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"}]
[{"$f":"VALUE(REPLACE(A1795,1,12,\"\"))","v":34},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A1796,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1796,0)-OFFSET('RFM input'!H$134,$A1796,0)-OFFSET('RFM input'!H$198,$A1796,0)","v":2.3005403320045956},{"$f":"OFFSET('RFM input'!I$70,$A1796,0)-OFFSET('RFM input'!I$134,$A1796,0)-OFFSET('RFM input'!I$198,$A1796,0)","v":2.4382062671614326},{"$f":"OFFSET('RFM input'!J$70,$A1796,0)-OFFSET('RFM input'!J$134,$A1796,0)-OFFSET('RFM input'!J$198,$A1796,0)","v":0.29929196317571782},{"$f":"OFFSET('RFM input'!K$70,$A1796,0)-OFFSET('RFM input'!K$134,$A1796,0)-OFFSET('RFM input'!K$198,$A1796,0)","v":3.5867624404595584},{"$f":"OFFSET('RFM input'!L$70,$A1796,0)-OFFSET('RFM input'!L$134,$A1796,0)-OFFSET('RFM input'!L$198,$A1796,0)","v":3.5499999999999994},{"$f":"OFFSET('RFM input'!M$70,$A1796,0)-OFFSET('RFM input'!M$134,$A1796,0)-OFFSET('RFM input'!M$198,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1796,0)-OFFSET('RFM input'!N$134,$A1796,0)-OFFSET('RFM input'!N$198,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1796,0)-OFFSET('RFM input'!O$134,$A1796,0)-OFFSET('RFM input'!O$198,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1796,0)-OFFSET('RFM input'!P$134,$A1796,0)-OFFSET('RFM input'!P$198,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1796,0)-OFFSET('RFM input'!Q$134,$A1796,0)-OFFSET('RFM input'!Q$198,$A1796,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1796,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":13}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1796,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1796,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D1824=\"n/a\",0,IF(AND(D1798=0,C1800=0),0,\nIF(AND(D1798<>0,C1800=0),(D1798/D$10),\nIF(AND(D1799<>0,C1800<>0),(C1800-(C1800/C1824))+(D1798/D$10),\nIF(C1824<1,0,(C1800-(C1800/C1824)))))))","v":0},{"$f":"IF(E1824=\"n/a\",0,IF(AND(E1798=0,D1800=0),0,\nIF(AND(E1798<>0,D1800=0),(E1798/E$10),\nIF(AND(E1799<>0,D1800<>0),(D1800-(D1800/D1824))+(E1798/E$10),\nIF(D1824<1,0,(D1800-(D1800/D1824)))))))","v":0},{"$f":"IF(F1824=\"n/a\",0,IF(AND(F1798=0,E1800=0),0,\nIF(AND(F1798<>0,E1800=0),(F1798/F$10),\nIF(AND(F1799<>0,E1800<>0),(E1800-(E1800/E1824))+(F1798/F$10),\nIF(E1824<1,0,(E1800-(E1800/E1824)))))))","v":0},{"$f":"IF(G1824=\"n/a\",0,IF(AND(G1798=0,F1800=0),0,\nIF(AND(G1798<>0,F1800=0),(G1798/G$10),\nIF(AND(G1799<>0,F1800<>0),(F1800-(F1800/F1824))+(G1798/G$10),\nIF(F1824<1,0,(F1800-(F1800/F1824)))))))","v":0},{"$f":"IF(H1824=\"n/a\",0,IF(AND(H1798=0,G1800=0),0,\nIF(AND(H1798<>0,G1800=0),(H1798/H$10),\nIF(AND(H1799<>0,G1800<>0),(G1800-(G1800/G1824))+(H1798/H$10),\nIF(G1824<1,0,(G1800-(G1800/G1824)))))))","v":0},{"$f":"IF(I1824=\"n/a\",0,IF(AND(I1798=0,H1800=0),0,\nIF(AND(I1798<>0,H1800=0),(I1798/I$10),\nIF(AND(I1799<>0,H1800<>0),(H1800-(H1800/H1824))+(I1798/I$10),\nIF(H1824<1,0,(H1800-(H1800/H1824)))))))","v":0},{"$f":"IF(J1824=\"n/a\",0,IF(AND(J1798=0,I1800=0),0,\nIF(AND(J1798<>0,I1800=0),(J1798/J$10),\nIF(AND(J1799<>0,I1800<>0),(I1800-(I1800/I1824))+(J1798/J$10),\nIF(I1824<1,0,(I1800-(I1800/I1824)))))))","v":0},{"$f":"IF(K1824=\"n/a\",0,IF(AND(K1798=0,J1800=0),0,\nIF(AND(K1798<>0,J1800=0),(K1798/K$10),\nIF(AND(K1799<>0,J1800<>0),(J1800-(J1800/J1824))+(K1798/K$10),\nIF(J1824<1,0,(J1800-(J1800/J1824)))))))","v":0},{"$f":"IF(L1824=\"n/a\",0,IF(AND(L1798=0,K1800=0),0,\nIF(AND(L1798<>0,K1800=0),(L1798/L$10),\nIF(AND(L1799<>0,K1800<>0),(K1800-(K1800/K1824))+(L1798/L$10),\nIF(K1824<1,0,(K1800-(K1800/K1824)))))))","v":0},{"$f":"IF(M1824=\"n/a\",0,IF(AND(M1798=0,L1800=0),0,\nIF(AND(M1798<>0,L1800=0),(M1798/M$10),\nIF(AND(M1799<>0,L1800<>0),(L1800-(L1800/L1824))+(M1798/M$10),\nIF(L1824<1,0,(L1800-(L1800/L1824)))))))","v":0},{"$f":"IF(N1824=\"n/a\",0,IF(AND(N1798=0,M1800=0),0,\nIF(AND(N1798<>0,M1800=0),(N1798/N$10),\nIF(AND(N1799<>0,M1800<>0),(M1800-(M1800/M1824))+(N1798/N$10),\nIF(M1824<1,0,(M1800-(M1800/M1824)))))))","v":0},{"$f":"IF(O1824=\"n/a\",0,IF(AND(O1798=0,N1800=0),0,\nIF(AND(O1798<>0,N1800=0),(O1798/O$10),\nIF(AND(O1799<>0,N1800<>0),(N1800-(N1800/N1824))+(O1798/O$10),\nIF(N1824<1,0,(N1800-(N1800/N1824)))))))","v":0},{"$f":"IF(P1824=\"n/a\",0,IF(AND(P1798=0,O1800=0),0,\nIF(AND(P1798<>0,O1800=0),(P1798/P$10),\nIF(AND(P1799<>0,O1800<>0),(O1800-(O1800/O1824))+(P1798/P$10),\nIF(O1824<1,0,(O1800-(O1800/O1824)))))))","v":0},{"$f":"IF(Q1824=\"n/a\",0,IF(AND(Q1798=0,P1800=0),0,\nIF(AND(Q1798<>0,P1800=0),(Q1798/Q$10),\nIF(AND(Q1799<>0,P1800<>0),(P1800-(P1800/P1824))+(Q1798/Q$10),\nIF(P1824<1,0,(P1800-(P1800/P1824)))))))","v":0},{"$f":"IF(R1824=\"n/a\",0,IF(AND(R1798=0,Q1800=0),0,\nIF(AND(R1798<>0,Q1800=0),(R1798/R$10),\nIF(AND(R1799<>0,Q1800<>0),(Q1800-(Q1800/Q1824))+(R1798/R$10),\nIF(Q1824<1,0,(Q1800-(Q1800/Q1824)))))))","v":0},{"$f":"IF(S1824=\"n/a\",0,IF(AND(S1798=0,R1800=0),0,\nIF(AND(S1798<>0,R1800=0),(S1798/S$10),\nIF(AND(S1799<>0,R1800<>0),(R1800-(R1800/R1824))+(S1798/S$10),\nIF(R1824<1,0,(R1800-(R1800/R1824)))))))","v":0},{"$f":"IF(T1824=\"n/a\",0,IF(AND(T1798=0,S1800=0),0,\nIF(AND(T1798<>0,S1800=0),(T1798/T$10),\nIF(AND(T1799<>0,S1800<>0),(S1800-(S1800/S1824))+(T1798/T$10),\nIF(S1824<1,0,(S1800-(S1800/S1824)))))))","v":0},{"$f":"IF(U1824=\"n/a\",0,IF(AND(U1798=0,T1800=0),0,\nIF(AND(U1798<>0,T1800=0),(U1798/U$10),\nIF(AND(U1799<>0,T1800<>0),(T1800-(T1800/T1824))+(U1798/U$10),\nIF(T1824<1,0,(T1800-(T1800/T1824)))))))","v":0},{"$f":"IF(V1824=\"n/a\",0,IF(AND(V1798=0,U1800=0),0,\nIF(AND(V1798<>0,U1800=0),(V1798/V$10),\nIF(AND(V1799<>0,U1800<>0),(U1800-(U1800/U1824))+(V1798/V$10),\nIF(U1824<1,0,(U1800-(U1800/U1824)))))))","v":0},{"$f":"IF(W1824=\"n/a\",0,IF(AND(W1798=0,V1800=0),0,\nIF(AND(W1798<>0,V1800=0),(W1798/W$10),\nIF(AND(W1799<>0,V1800<>0),(V1800-(V1800/V1824))+(W1798/W$10),\nIF(V1824<1,0,(V1800-(V1800/V1824)))))))","v":0}]
[{"$f":"A1800+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C1796/C$10","v":0},{"$f":"IF(C1825=\"n/a\",C1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,C1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,C1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(D1825=\"n/a\",D1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,D1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,D1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(E1825=\"n/a\",E1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,E1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,E1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(F1825=\"n/a\",F1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,F1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,F1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(G1825=\"n/a\",G1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,G1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,G1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(H1825=\"n/a\",H1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,H1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,H1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(I1825=\"n/a\",I1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,I1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,I1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(J1825=\"n/a\",J1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,J1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,J1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(K1825=\"n/a\",K1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,K1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,K1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(L1825=\"n/a\",L1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,L1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,L1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(M1825=\"n/a\",M1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,M1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,M1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(N1825=\"n/a\",N1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,N1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,N1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(O1825=\"n/a\",O1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,O1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,O1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(P1825=\"n/a\",P1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,P1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,P1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(Q1825=\"n/a\",Q1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,Q1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,Q1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(R1825=\"n/a\",R1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,R1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,R1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(S1825=\"n/a\",S1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,S1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,S1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(T1825=\"n/a\",T1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,T1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,T1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(U1825=\"n/a\",U1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,U1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,U1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(V1825=\"n/a\",V1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,V1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,V1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0}]
[{"$f":"A1801+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1802)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D1802,-($A1802+5),0)*((1+D$11)^0.5)/D$10)","v":2.3208201974066016},{"$f":"IF(D1826=\"n/a\",D1802,IFERROR(IF((OFFSET($C1802,0,$A1802))<0,\nMIN(0,D1802-(OFFSET($C1802,0,$A1802)/(OFFSET($C1797,-$A1801,$A1802)))),\nMAX(0,D1802-(OFFSET($C1802,0,$A1802)/(OFFSET($C1797,-$A1801,$A1802))))),0))","v":2.1422955668368631},1.9637709362671245,1.785246305697386,1.6067216751276474,1.4281970445579089,1.2496724139881703,1.0711477834184318,0.8926231528486932,0.71409852227895465,0.5355738917092161,0.35704926113947755,0.17852463056973897,3.8857805861880479E-16,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1803)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E1803,-($A1803+5),0)*((1+E$11)^0.5)/E$10)","v":2.3877841412203691},{"$f":"IF(E1827=\"n/a\",E1803,IFERROR(IF((OFFSET($C1803,0,$A1803))<0,\nMIN(0,E1803-(OFFSET($C1803,0,$A1803)/(OFFSET($C1798,-$A1802,$A1803)))),\nMAX(0,E1803-(OFFSET($C1803,0,$A1803)/(OFFSET($C1798,-$A1802,$A1803))))),0))","v":2.2041084380495715},2.0204327348787738,1.8367570317079762,1.6530813285371786,1.469405625366381,1.2857299221955834,1.1020542190247857,0.91837851585398811,0.73470281268319049,0.55102710951239287,0.36735140634159524,0.18367570317079762,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F1804,-($A1804+5),0)*((1+F$11)^0.5)/F$10)","v":0.28829687854099678},{"$f":"IF(F1828=\"n/a\",F1804,IFERROR(IF((OFFSET($C1804,0,$A1804))<0,\nMIN(0,F1804-(OFFSET($C1804,0,$A1804)/(OFFSET($C1799,-$A1803,$A1804)))),\nMAX(0,F1804-(OFFSET($C1804,0,$A1804)/(OFFSET($C1799,-$A1803,$A1804))))),0))","v":0.26612019557630473},0.24394351261161268,0.22176682964692063,0.19959014668222858,0.17741346371753652,0.15523678075284447,0.13306009778815242,0.11088341482346037,8.8706731858768317E-2,6.6530048894076266E-2,4.4353365929384207E-2,2.2176682964692149E-2,9.0205620750793969E-17,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G1805,-($A1805+5),0)*((1+G$11)^0.5)/G$10)","v":3.4212437865785441},{"$f":"IF(G1829=\"n/a\",G1805,IFERROR(IF((OFFSET($C1805,0,$A1805))<0,\nMIN(0,G1805-(OFFSET($C1805,0,$A1805)/(OFFSET($C1800,-$A1804,$A1805)))),\nMAX(0,G1805-(OFFSET($C1805,0,$A1805)/(OFFSET($C1800,-$A1804,$A1805))))),0))","v":3.1580711876109637},2.8948985886433833,2.631725989675803,2.3685533907082226,2.1053807917406422,1.8422081927730618,1.5790355938054814,1.315862994837901,1.0526903958703206,0.78951779690274027,0.52634519793515988,0.26317259896757955,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H1806,-($A1806+5),0)*((1+H$11)^0.5)/H$10)","v":3.3191988874112406},{"$f":"IF(H1830=\"n/a\",H1806,IFERROR(IF((OFFSET($C1806,0,$A1806))<0,\nMIN(0,H1806-(OFFSET($C1806,0,$A1806)/(OFFSET($C1801,-$A1805,$A1806)))),\nMAX(0,H1806-(OFFSET($C1806,0,$A1806)/(OFFSET($C1801,-$A1805,$A1806))))),0))","v":3.0638758960719144},2.8085529047325881,2.5532299133932619,2.2979069220539357,2.0425839307146094,1.7872609393752832,1.531937948035957,1.2766149566966307,1.0212919653573045,0.76596897401797825,0.51064598267865202,0.25532299133932584,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I1807,-($A1807+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1831=\"n/a\",I1807,IFERROR(IF((OFFSET($C1807,0,$A1807))<0,\nMIN(0,I1807-(OFFSET($C1807,0,$A1807)/(OFFSET($C1802,-$A1806,$A1807)))),\nMAX(0,I1807-(OFFSET($C1807,0,$A1807)/(OFFSET($C1802,-$A1806,$A1807))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J1808,-($A1808+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1832=\"n/a\",J1808,IFERROR(IF((OFFSET($C1808,0,$A1808))<0,\nMIN(0,J1808-(OFFSET($C1808,0,$A1808)/(OFFSET($C1803,-$A1807,$A1808)))),\nMAX(0,J1808-(OFFSET($C1808,0,$A1808)/(OFFSET($C1803,-$A1807,$A1808))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1809,-($A1809+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1833=\"n/a\",K1809,IFERROR(IF((OFFSET($C1809,0,$A1809))<0,\nMIN(0,K1809-(OFFSET($C1809,0,$A1809)/(OFFSET($C1804,-$A1808,$A1809)))),\nMAX(0,K1809-(OFFSET($C1809,0,$A1809)/(OFFSET($C1804,-$A1808,$A1809))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1810,-($A1810+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1834=\"n/a\",L1810,IFERROR(IF((OFFSET($C1810,0,$A1810))<0,\nMIN(0,L1810-(OFFSET($C1810,0,$A1810)/(OFFSET($C1805,-$A1809,$A1810)))),\nMAX(0,L1810-(OFFSET($C1810,0,$A1810)/(OFFSET($C1805,-$A1809,$A1810))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1811,-($A1811+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1835=\"n/a\",M1811,IFERROR(IF((OFFSET($C1811,0,$A1811))<0,\nMIN(0,M1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1806,-$A1810,$A1811)))),\nMAX(0,M1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1806,-$A1810,$A1811))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1812,-($A1812+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1836=\"n/a\",N1812,IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,N1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1807,-$A1811,$A1812)))),\nMAX(0,N1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1807,-$A1811,$A1812))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1813,-($A1813+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1837=\"n/a\",O1813,IFERROR(IF((OFFSET($C1813,0,$A1813))<0,\nMIN(0,O1813-(OFFSET($C1813,0,$A1813)/(OFFSET($C1808,-$A1812,$A1813)))),\nMAX(0,O1813-(OFFSET($C1813,0,$A1813)/(OFFSET($C1808,-$A1812,$A1813))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1814,-($A1814+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1838=\"n/a\",P1814,IFERROR(IF((OFFSET($C1814,0,$A1814))<0,\nMIN(0,P1814-(OFFSET($C1814,0,$A1814)/(OFFSET($C1809,-$A1813,$A1814)))),\nMAX(0,P1814-(OFFSET($C1814,0,$A1814)/(OFFSET($C1809,-$A1813,$A1814))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1815,-($A1815+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1839=\"n/a\",Q1815,IFERROR(IF((OFFSET($C1815,0,$A1815))<0,\nMIN(0,Q1815-(OFFSET($C1815,0,$A1815)/(OFFSET($C1810,-$A1814,$A1815)))),\nMAX(0,Q1815-(OFFSET($C1815,0,$A1815)/(OFFSET($C1810,-$A1814,$A1815))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1816,-($A1816+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1840=\"n/a\",R1816,IFERROR(IF((OFFSET($C1816,0,$A1816))<0,\nMIN(0,R1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1811,-$A1815,$A1816)))),\nMAX(0,R1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1811,-$A1815,$A1816))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1817,-($A1817+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1841=\"n/a\",S1817,IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,S1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1812,-$A1816,$A1817)))),\nMAX(0,S1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1812,-$A1816,$A1817))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1818,-($A1818+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1842=\"n/a\",T1818,IFERROR(IF((OFFSET($C1818,0,$A1818))<0,\nMIN(0,T1818-(OFFSET($C1818,0,$A1818)/(OFFSET($C1813,-$A1817,$A1818)))),\nMAX(0,T1818-(OFFSET($C1818,0,$A1818)/(OFFSET($C1813,-$A1817,$A1818))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1819,-($A1819+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1843=\"n/a\",U1819,IFERROR(IF((OFFSET($C1819,0,$A1819))<0,\nMIN(0,U1819-(OFFSET($C1819,0,$A1819)/(OFFSET($C1814,-$A1818,$A1819)))),\nMAX(0,U1819-(OFFSET($C1819,0,$A1819)/(OFFSET($C1814,-$A1818,$A1819))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1820,-($A1820+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1844=\"n/a\",V1820,IFERROR(IF((OFFSET($C1820,0,$A1820))<0,\nMIN(0,V1820-(OFFSET($C1820,0,$A1820)/(OFFSET($C1815,-$A1819,$A1820)))),\nMAX(0,V1820-(OFFSET($C1820,0,$A1820)/(OFFSET($C1815,-$A1819,$A1820))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1821,-($A1821+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1824=\"n/a\",\"n/a\",IF(AND(C1824<1,D1798=0),0,\nIF(D1798=0,C1824-1,\nIF(C1824<1,D1799,\n(((C1824-1)*(C1800-(C1800/(C1824))))+((D1798/D$10)*D1799))/(D1800)))))","v":0},{"$f":"IF(D1824=\"n/a\",\"n/a\",IF(AND(D1824<1,E1798=0),0,\nIF(E1798=0,D1824-1,\nIF(D1824<1,E1799,\n(((D1824-1)*(D1800-(D1800/(D1824))))+((E1798/E$10)*E1799))/(E1800)))))","v":0},{"$f":"IF(E1824=\"n/a\",\"n/a\",IF(AND(E1824<1,F1798=0),0,\nIF(F1798=0,E1824-1,\nIF(E1824<1,F1799,\n(((E1824-1)*(E1800-(E1800/(E1824))))+((F1798/F$10)*F1799))/(F1800)))))","v":0},{"$f":"IF(F1824=\"n/a\",\"n/a\",IF(AND(F1824<1,G1798=0),0,\nIF(G1798=0,F1824-1,\nIF(F1824<1,G1799,\n(((F1824-1)*(F1800-(F1800/(F1824))))+((G1798/G$10)*G1799))/(G1800)))))","v":0},{"$f":"IF(G1824=\"n/a\",\"n/a\",IF(AND(G1824<1,H1798=0),0,\nIF(H1798=0,G1824-1,\nIF(G1824<1,H1799,\n(((G1824-1)*(G1800-(G1800/(G1824))))+((H1798/H$10)*H1799))/(H1800)))))","v":0},{"$f":"IF(H1824=\"n/a\",\"n/a\",IF(AND(H1824<1,I1798=0),0,\nIF(I1798=0,H1824-1,\nIF(H1824<1,I1799,\n(((H1824-1)*(H1800-(H1800/(H1824))))+((I1798/I$10)*I1799))/(I1800)))))","v":0},{"$f":"IF(I1824=\"n/a\",\"n/a\",IF(AND(I1824<1,J1798=0),0,\nIF(J1798=0,I1824-1,\nIF(I1824<1,J1799,\n(((I1824-1)*(I1800-(I1800/(I1824))))+((J1798/J$10)*J1799))/(J1800)))))","v":0},{"$f":"IF(J1824=\"n/a\",\"n/a\",IF(AND(J1824<1,K1798=0),0,\nIF(K1798=0,J1824-1,\nIF(J1824<1,K1799,\n(((J1824-1)*(J1800-(J1800/(J1824))))+((K1798/K$10)*K1799))/(K1800)))))","v":0},{"$f":"IF(K1824=\"n/a\",\"n/a\",IF(AND(K1824<1,L1798=0),0,\nIF(L1798=0,K1824-1,\nIF(K1824<1,L1799,\n(((K1824-1)*(K1800-(K1800/(K1824))))+((L1798/L$10)*L1799))/(L1800)))))","v":0},{"$f":"IF(L1824=\"n/a\",\"n/a\",IF(AND(L1824<1,M1798=0),0,\nIF(M1798=0,L1824-1,\nIF(L1824<1,M1799,\n(((L1824-1)*(L1800-(L1800/(L1824))))+((M1798/M$10)*M1799))/(M1800)))))","v":0},{"$f":"IF(M1824=\"n/a\",\"n/a\",IF(AND(M1824<1,N1798=0),0,\nIF(N1798=0,M1824-1,\nIF(M1824<1,N1799,\n(((M1824-1)*(M1800-(M1800/(M1824))))+((N1798/N$10)*N1799))/(N1800)))))","v":0},{"$f":"IF(N1824=\"n/a\",\"n/a\",IF(AND(N1824<1,O1798=0),0,\nIF(O1798=0,N1824-1,\nIF(N1824<1,O1799,\n(((N1824-1)*(N1800-(N1800/(N1824))))+((O1798/O$10)*O1799))/(O1800)))))","v":0},{"$f":"IF(O1824=\"n/a\",\"n/a\",IF(AND(O1824<1,P1798=0),0,\nIF(P1798=0,O1824-1,\nIF(O1824<1,P1799,\n(((O1824-1)*(O1800-(O1800/(O1824))))+((P1798/P$10)*P1799))/(P1800)))))","v":0},{"$f":"IF(P1824=\"n/a\",\"n/a\",IF(AND(P1824<1,Q1798=0),0,\nIF(Q1798=0,P1824-1,\nIF(P1824<1,Q1799,\n(((P1824-1)*(P1800-(P1800/(P1824))))+((Q1798/Q$10)*Q1799))/(Q1800)))))","v":0},{"$f":"IF(Q1824=\"n/a\",\"n/a\",IF(AND(Q1824<1,R1798=0),0,\nIF(R1798=0,Q1824-1,\nIF(Q1824<1,R1799,\n(((Q1824-1)*(Q1800-(Q1800/(Q1824))))+((R1798/R$10)*R1799))/(R1800)))))","v":0},{"$f":"IF(R1824=\"n/a\",\"n/a\",IF(AND(R1824<1,S1798=0),0,\nIF(S1798=0,R1824-1,\nIF(R1824<1,S1799,\n(((R1824-1)*(R1800-(R1800/(R1824))))+((S1798/S$10)*S1799))/(S1800)))))","v":0},{"$f":"IF(S1824=\"n/a\",\"n/a\",IF(AND(S1824<1,T1798=0),0,\nIF(T1798=0,S1824-1,\nIF(S1824<1,T1799,\n(((S1824-1)*(S1800-(S1800/(S1824))))+((T1798/T$10)*T1799))/(T1800)))))","v":0},{"$f":"IF(T1824=\"n/a\",\"n/a\",IF(AND(T1824<1,U1798=0),0,\nIF(U1798=0,T1824-1,\nIF(T1824<1,U1799,\n(((T1824-1)*(T1800-(T1800/(T1824))))+((U1798/U$10)*U1799))/(U1800)))))","v":0},{"$f":"IF(U1824=\"n/a\",\"n/a\",IF(AND(U1824<1,V1798=0),0,\nIF(V1798=0,U1824-1,\nIF(U1824<1,V1799,\n(((U1824-1)*(U1800-(U1800/(U1824))))+((V1798/V$10)*V1799))/(V1800)))))","v":0},{"$f":"IF(V1824=\"n/a\",\"n/a\",IF(AND(V1824<1,W1798=0),0,\nIF(W1798=0,V1824-1,\nIF(V1824<1,W1799,\n(((V1824-1)*(V1800-(V1800/(V1824))))+((W1798/W$10)*W1799))/(W1800)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C1825,(-$A1801-ROWS(C1797:C1824)),0)","v":"n/a"},{"$f":"IF(C1825=\"n/a\",\"n/a\",MAX(0,C1825-1))","v":"n/a"},{"$f":"IF(D1825=\"n/a\",\"n/a\",MAX(0,D1825-1))","v":"n/a"},{"$f":"IF(E1825=\"n/a\",\"n/a\",MAX(0,E1825-1))","v":"n/a"},{"$f":"IF(F1825=\"n/a\",\"n/a\",MAX(0,F1825-1))","v":"n/a"},{"$f":"IF(G1825=\"n/a\",\"n/a\",MAX(0,G1825-1))","v":"n/a"},{"$f":"IF(H1825=\"n/a\",\"n/a\",MAX(0,H1825-1))","v":"n/a"},{"$f":"IF(I1825=\"n/a\",\"n/a\",MAX(0,I1825-1))","v":"n/a"},{"$f":"IF(J1825=\"n/a\",\"n/a\",MAX(0,J1825-1))","v":"n/a"},{"$f":"IF(K1825=\"n/a\",\"n/a\",MAX(0,K1825-1))","v":"n/a"},{"$f":"IF(L1825=\"n/a\",\"n/a\",MAX(0,L1825-1))","v":"n/a"},{"$f":"IF(M1825=\"n/a\",\"n/a\",MAX(0,M1825-1))","v":"n/a"},{"$f":"IF(N1825=\"n/a\",\"n/a\",MAX(0,N1825-1))","v":"n/a"},{"$f":"IF(O1825=\"n/a\",\"n/a\",MAX(0,O1825-1))","v":"n/a"},{"$f":"IF(P1825=\"n/a\",\"n/a\",MAX(0,P1825-1))","v":"n/a"},{"$f":"IF(Q1825=\"n/a\",\"n/a\",MAX(0,Q1825-1))","v":"n/a"},{"$f":"IF(R1825=\"n/a\",\"n/a\",MAX(0,R1825-1))","v":"n/a"},{"$f":"IF(S1825=\"n/a\",\"n/a\",MAX(0,S1825-1))","v":"n/a"},{"$f":"IF(T1825=\"n/a\",\"n/a\",MAX(0,T1825-1))","v":"n/a"},{"$f":"IF(U1825=\"n/a\",\"n/a\",MAX(0,U1825-1))","v":"n/a"},{"$f":"IF(V1825=\"n/a\",\"n/a\",MAX(0,V1825-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1802)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D1826,(-$A1802-ROWS(D1798:D1825)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1827,(-$A1803-ROWS(E1799:E1826)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1828,(-$A1804-ROWS(F1800:F1827)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1829,(-$A1805-ROWS(G1801:G1828)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1830,(-$A1806-ROWS(H1802:H1829)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1831,(-$A1807-ROWS(I1803:I1830)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1832,(-$A1808-ROWS(J1804:J1831)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1833,(-$A1809-ROWS(K1805:K1832)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1834,(-$A1810-ROWS(L1806:L1833)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1835,(-$A1811-ROWS(M1807:M1834)),0)","v":13},12,11,10,9,8,7,6,5,4,3]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1836,(-$A1812-ROWS(N1808:N1835)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1837,(-$A1813-ROWS(O1809:O1836)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1838,(-$A1814-ROWS(P1810:P1837)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1839,(-$A1815-ROWS(Q1811:Q1838)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1840,(-$A1816-ROWS(R1812:R1839)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1841,(-$A1817-ROWS(S1813:S1840)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1842,(-$A1818-ROWS(T1814:T1841)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1843,(-$A1819-ROWS(U1815:U1842)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1844,(-$A1820-ROWS(V1816:V1843)),0)","v":0},{"$f":"IF(V1844=\"n/a\",\"n/a\",MAX(0,V1844-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1845,(-$A1821-ROWS(W1817:W1844)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1797<>\"n/a\",C1797<>\"n/a\"),IF(SUM(C1800:C1822)=0,0,IF((SUMPRODUCT(C1800:C1822,C1824:C1846)/SUM(C1800:C1822))<0,1,(SUMPRODUCT(C1800:C1822,C1824:C1846)/SUM(C1800:C1822)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1797<>\"n/a\",D1797<>\"n/a\"),IF(SUM(D1800:D1822)=0,0,IF((SUMPRODUCT(D1800:D1822,D1824:D1846)/SUM(D1800:D1822))<0,1,(SUMPRODUCT(D1800:D1822,D1824:D1846)/SUM(D1800:D1822)))),\"n/a\"))","v":13},12.527095392377632,11.624010819443761,11.71044053088805,11.466936769256911,10.487288148056489,9.5120359423988976,8.5427772674323794,7.5819894135520256,6.6337330674717307,5.70515796595308,4.8101301005131161,3.9795385108801975,3.2989874352548174,2.5658405977269281,1.659904006947335,1,0,0,0]
[]
["Asset Class 35",{"$f":"VLOOKUP($A1849,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Motor Vehicles"}]
[{"$f":"VALUE(REPLACE(A1849,1,12,\"\"))","v":35},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A1850,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1850,0)-OFFSET('RFM input'!H$134,$A1850,0)-OFFSET('RFM input'!H$198,$A1850,0)","v":0.85010564162172964},{"$f":"OFFSET('RFM input'!I$70,$A1850,0)-OFFSET('RFM input'!I$134,$A1850,0)-OFFSET('RFM input'!I$198,$A1850,0)","v":0.13747760156522082},{"$f":"OFFSET('RFM input'!J$70,$A1850,0)-OFFSET('RFM input'!J$134,$A1850,0)-OFFSET('RFM input'!J$198,$A1850,0)","v":-0.21401835411405212},{"$f":"OFFSET('RFM input'!K$70,$A1850,0)-OFFSET('RFM input'!K$134,$A1850,0)-OFFSET('RFM input'!K$198,$A1850,0)","v":5.3760646693938874},{"$f":"OFFSET('RFM input'!L$70,$A1850,0)-OFFSET('RFM input'!L$134,$A1850,0)-OFFSET('RFM input'!L$198,$A1850,0)","v":3.3672369762832686},{"$f":"OFFSET('RFM input'!M$70,$A1850,0)-OFFSET('RFM input'!M$134,$A1850,0)-OFFSET('RFM input'!M$198,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1850,0)-OFFSET('RFM input'!N$134,$A1850,0)-OFFSET('RFM input'!N$198,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1850,0)-OFFSET('RFM input'!O$134,$A1850,0)-OFFSET('RFM input'!O$198,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1850,0)-OFFSET('RFM input'!P$134,$A1850,0)-OFFSET('RFM input'!P$198,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1850,0)-OFFSET('RFM input'!Q$134,$A1850,0)-OFFSET('RFM input'!Q$198,$A1850,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1850,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":8}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1850,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1850,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D1878=\"n/a\",0,IF(AND(D1852=0,C1854=0),0,\nIF(AND(D1852<>0,C1854=0),(D1852/D$10),\nIF(AND(D1853<>0,C1854<>0),(C1854-(C1854/C1878))+(D1852/D$10),\nIF(C1878<1,0,(C1854-(C1854/C1878)))))))","v":0},{"$f":"IF(E1878=\"n/a\",0,IF(AND(E1852=0,D1854=0),0,\nIF(AND(E1852<>0,D1854=0),(E1852/E$10),\nIF(AND(E1853<>0,D1854<>0),(D1854-(D1854/D1878))+(E1852/E$10),\nIF(D1878<1,0,(D1854-(D1854/D1878)))))))","v":0},{"$f":"IF(F1878=\"n/a\",0,IF(AND(F1852=0,E1854=0),0,\nIF(AND(F1852<>0,E1854=0),(F1852/F$10),\nIF(AND(F1853<>0,E1854<>0),(E1854-(E1854/E1878))+(F1852/F$10),\nIF(E1878<1,0,(E1854-(E1854/E1878)))))))","v":0},{"$f":"IF(G1878=\"n/a\",0,IF(AND(G1852=0,F1854=0),0,\nIF(AND(G1852<>0,F1854=0),(G1852/G$10),\nIF(AND(G1853<>0,F1854<>0),(F1854-(F1854/F1878))+(G1852/G$10),\nIF(F1878<1,0,(F1854-(F1854/F1878)))))))","v":0},{"$f":"IF(H1878=\"n/a\",0,IF(AND(H1852=0,G1854=0),0,\nIF(AND(H1852<>0,G1854=0),(H1852/H$10),\nIF(AND(H1853<>0,G1854<>0),(G1854-(G1854/G1878))+(H1852/H$10),\nIF(G1878<1,0,(G1854-(G1854/G1878)))))))","v":0},{"$f":"IF(I1878=\"n/a\",0,IF(AND(I1852=0,H1854=0),0,\nIF(AND(I1852<>0,H1854=0),(I1852/I$10),\nIF(AND(I1853<>0,H1854<>0),(H1854-(H1854/H1878))+(I1852/I$10),\nIF(H1878<1,0,(H1854-(H1854/H1878)))))))","v":0},{"$f":"IF(J1878=\"n/a\",0,IF(AND(J1852=0,I1854=0),0,\nIF(AND(J1852<>0,I1854=0),(J1852/J$10),\nIF(AND(J1853<>0,I1854<>0),(I1854-(I1854/I1878))+(J1852/J$10),\nIF(I1878<1,0,(I1854-(I1854/I1878)))))))","v":0},{"$f":"IF(K1878=\"n/a\",0,IF(AND(K1852=0,J1854=0),0,\nIF(AND(K1852<>0,J1854=0),(K1852/K$10),\nIF(AND(K1853<>0,J1854<>0),(J1854-(J1854/J1878))+(K1852/K$10),\nIF(J1878<1,0,(J1854-(J1854/J1878)))))))","v":0},{"$f":"IF(L1878=\"n/a\",0,IF(AND(L1852=0,K1854=0),0,\nIF(AND(L1852<>0,K1854=0),(L1852/L$10),\nIF(AND(L1853<>0,K1854<>0),(K1854-(K1854/K1878))+(L1852/L$10),\nIF(K1878<1,0,(K1854-(K1854/K1878)))))))","v":0},{"$f":"IF(M1878=\"n/a\",0,IF(AND(M1852=0,L1854=0),0,\nIF(AND(M1852<>0,L1854=0),(M1852/M$10),\nIF(AND(M1853<>0,L1854<>0),(L1854-(L1854/L1878))+(M1852/M$10),\nIF(L1878<1,0,(L1854-(L1854/L1878)))))))","v":0},{"$f":"IF(N1878=\"n/a\",0,IF(AND(N1852=0,M1854=0),0,\nIF(AND(N1852<>0,M1854=0),(N1852/N$10),\nIF(AND(N1853<>0,M1854<>0),(M1854-(M1854/M1878))+(N1852/N$10),\nIF(M1878<1,0,(M1854-(M1854/M1878)))))))","v":0},{"$f":"IF(O1878=\"n/a\",0,IF(AND(O1852=0,N1854=0),0,\nIF(AND(O1852<>0,N1854=0),(O1852/O$10),\nIF(AND(O1853<>0,N1854<>0),(N1854-(N1854/N1878))+(O1852/O$10),\nIF(N1878<1,0,(N1854-(N1854/N1878)))))))","v":0},{"$f":"IF(P1878=\"n/a\",0,IF(AND(P1852=0,O1854=0),0,\nIF(AND(P1852<>0,O1854=0),(P1852/P$10),\nIF(AND(P1853<>0,O1854<>0),(O1854-(O1854/O1878))+(P1852/P$10),\nIF(O1878<1,0,(O1854-(O1854/O1878)))))))","v":0},{"$f":"IF(Q1878=\"n/a\",0,IF(AND(Q1852=0,P1854=0),0,\nIF(AND(Q1852<>0,P1854=0),(Q1852/Q$10),\nIF(AND(Q1853<>0,P1854<>0),(P1854-(P1854/P1878))+(Q1852/Q$10),\nIF(P1878<1,0,(P1854-(P1854/P1878)))))))","v":0},{"$f":"IF(R1878=\"n/a\",0,IF(AND(R1852=0,Q1854=0),0,\nIF(AND(R1852<>0,Q1854=0),(R1852/R$10),\nIF(AND(R1853<>0,Q1854<>0),(Q1854-(Q1854/Q1878))+(R1852/R$10),\nIF(Q1878<1,0,(Q1854-(Q1854/Q1878)))))))","v":0},{"$f":"IF(S1878=\"n/a\",0,IF(AND(S1852=0,R1854=0),0,\nIF(AND(S1852<>0,R1854=0),(S1852/S$10),\nIF(AND(S1853<>0,R1854<>0),(R1854-(R1854/R1878))+(S1852/S$10),\nIF(R1878<1,0,(R1854-(R1854/R1878)))))))","v":0},{"$f":"IF(T1878=\"n/a\",0,IF(AND(T1852=0,S1854=0),0,\nIF(AND(T1852<>0,S1854=0),(T1852/T$10),\nIF(AND(T1853<>0,S1854<>0),(S1854-(S1854/S1878))+(T1852/T$10),\nIF(S1878<1,0,(S1854-(S1854/S1878)))))))","v":0},{"$f":"IF(U1878=\"n/a\",0,IF(AND(U1852=0,T1854=0),0,\nIF(AND(U1852<>0,T1854=0),(U1852/U$10),\nIF(AND(U1853<>0,T1854<>0),(T1854-(T1854/T1878))+(U1852/U$10),\nIF(T1878<1,0,(T1854-(T1854/T1878)))))))","v":0},{"$f":"IF(V1878=\"n/a\",0,IF(AND(V1852=0,U1854=0),0,\nIF(AND(V1852<>0,U1854=0),(V1852/V$10),\nIF(AND(V1853<>0,U1854<>0),(U1854-(U1854/U1878))+(V1852/V$10),\nIF(U1878<1,0,(U1854-(U1854/U1878)))))))","v":0},{"$f":"IF(W1878=\"n/a\",0,IF(AND(W1852=0,V1854=0),0,\nIF(AND(W1852<>0,V1854=0),(W1852/W$10),\nIF(AND(W1853<>0,V1854<>0),(V1854-(V1854/V1878))+(W1852/W$10),\nIF(V1878<1,0,(V1854-(V1854/V1878)))))))","v":0}]
[{"$f":"A1854+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C1850/C$10","v":0},{"$f":"IF(C1879=\"n/a\",C1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,C1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,C1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(D1879=\"n/a\",D1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,D1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,D1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(E1879=\"n/a\",E1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,E1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,E1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(F1879=\"n/a\",F1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,F1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,F1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(G1879=\"n/a\",G1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,G1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,G1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(H1879=\"n/a\",H1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,H1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,H1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(I1879=\"n/a\",I1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,I1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,I1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(J1879=\"n/a\",J1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,J1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,J1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(K1879=\"n/a\",K1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,K1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,K1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(L1879=\"n/a\",L1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,L1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,L1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(M1879=\"n/a\",M1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,M1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,M1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(N1879=\"n/a\",N1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,N1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,N1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(O1879=\"n/a\",O1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,O1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,O1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(P1879=\"n/a\",P1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,P1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,P1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(Q1879=\"n/a\",Q1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,Q1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,Q1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(R1879=\"n/a\",R1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,R1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,R1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(S1879=\"n/a\",S1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,S1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,S1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(T1879=\"n/a\",T1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,T1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,T1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(U1879=\"n/a\",U1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,U1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,U1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(V1879=\"n/a\",V1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,V1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,V1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0}]
[{"$f":"A1855+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1856)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D1856,-($A1856+5),0)*((1+D$11)^0.5)/D$10)","v":0.85759954544499051},{"$f":"IF(D1880=\"n/a\",D1856,IFERROR(IF((OFFSET($C1856,0,$A1856))<0,\nMIN(0,D1856-(OFFSET($C1856,0,$A1856)/(OFFSET($C1851,-$A1855,$A1856)))),\nMAX(0,D1856-(OFFSET($C1856,0,$A1856)/(OFFSET($C1851,-$A1855,$A1856))))),0))","v":0.75039960226436664},0.64319965908374277,0.5359997159031189,0.42879977272249509,0.32159982954187127,0.21439988636124746,0.10719994318062365,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1857)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E1857,-($A1857+5),0)*((1+E$11)^0.5)/E$10)","v":0.13463456361820286},{"$f":"IF(E1881=\"n/a\",E1857,IFERROR(IF((OFFSET($C1857,0,$A1857))<0,\nMIN(0,E1857-(OFFSET($C1857,0,$A1857)/(OFFSET($C1852,-$A1856,$A1857)))),\nMAX(0,E1857-(OFFSET($C1857,0,$A1857)/(OFFSET($C1852,-$A1856,$A1857))))),0))","v":0.1178052431659275},0.10097592271365213,8.4146602261376768E-2,6.7317281809101404E-2,5.0487961356826046E-2,3.3658640904550688E-2,1.682932045227533E-2,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F1858,-($A1858+5),0)*((1+F$11)^0.5)/F$10)","v":-0.20615596485408344},{"$f":"IF(F1882=\"n/a\",F1858,IFERROR(IF((OFFSET($C1858,0,$A1858))<0,\nMIN(0,F1858-(OFFSET($C1858,0,$A1858)/(OFFSET($C1853,-$A1857,$A1858)))),\nMAX(0,F1858-(OFFSET($C1858,0,$A1858)/(OFFSET($C1853,-$A1857,$A1858))))),0))","v":-0.18038646924732302},-0.15461697364056259,-0.12884747803380217,-0.10307798242704175,-7.7308486820281325E-2,-5.1538991213520895E-2,-2.5769495606760465E-2,-3.4694469519536142E-17,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G1859,-($A1859+5),0)*((1+G$11)^0.5)/G$10)","v":5.1279749221561683},{"$f":"IF(G1883=\"n/a\",G1859,IFERROR(IF((OFFSET($C1859,0,$A1859))<0,\nMIN(0,G1859-(OFFSET($C1859,0,$A1859)/(OFFSET($C1854,-$A1858,$A1859)))),\nMAX(0,G1859-(OFFSET($C1859,0,$A1859)/(OFFSET($C1854,-$A1858,$A1859))))),0))","v":4.4869780568866471},3.8459811916171258,3.2049843263476046,2.5639874610780833,1.9229905958085622,1.2819937305390412,0.64099686526952016,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H1860,-($A1860+5),0)*((1+H$11)^0.5)/H$10)","v":3.1483180916420888},{"$f":"IF(H1884=\"n/a\",H1860,IFERROR(IF((OFFSET($C1860,0,$A1860))<0,\nMIN(0,H1860-(OFFSET($C1860,0,$A1860)/(OFFSET($C1855,-$A1859,$A1860)))),\nMAX(0,H1860-(OFFSET($C1860,0,$A1860)/(OFFSET($C1855,-$A1859,$A1860))))),0))","v":2.7547783301868276},2.3612385687315665,1.9676988072763053,1.5741590458210442,1.180619284365783,0.78707952291052186,0.39353976145526076,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I1861,-($A1861+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1885=\"n/a\",I1861,IFERROR(IF((OFFSET($C1861,0,$A1861))<0,\nMIN(0,I1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1856,-$A1860,$A1861)))),\nMAX(0,I1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1856,-$A1860,$A1861))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J1862,-($A1862+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1886=\"n/a\",J1862,IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,J1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1857,-$A1861,$A1862)))),\nMAX(0,J1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1857,-$A1861,$A1862))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1863,-($A1863+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1887=\"n/a\",K1863,IFERROR(IF((OFFSET($C1863,0,$A1863))<0,\nMIN(0,K1863-(OFFSET($C1863,0,$A1863)/(OFFSET($C1858,-$A1862,$A1863)))),\nMAX(0,K1863-(OFFSET($C1863,0,$A1863)/(OFFSET($C1858,-$A1862,$A1863))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1864,-($A1864+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1888=\"n/a\",L1864,IFERROR(IF((OFFSET($C1864,0,$A1864))<0,\nMIN(0,L1864-(OFFSET($C1864,0,$A1864)/(OFFSET($C1859,-$A1863,$A1864)))),\nMAX(0,L1864-(OFFSET($C1864,0,$A1864)/(OFFSET($C1859,-$A1863,$A1864))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1865,-($A1865+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1889=\"n/a\",M1865,IFERROR(IF((OFFSET($C1865,0,$A1865))<0,\nMIN(0,M1865-(OFFSET($C1865,0,$A1865)/(OFFSET($C1860,-$A1864,$A1865)))),\nMAX(0,M1865-(OFFSET($C1865,0,$A1865)/(OFFSET($C1860,-$A1864,$A1865))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1866,-($A1866+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1890=\"n/a\",N1866,IFERROR(IF((OFFSET($C1866,0,$A1866))<0,\nMIN(0,N1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1861,-$A1865,$A1866)))),\nMAX(0,N1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1861,-$A1865,$A1866))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1867,-($A1867+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1891=\"n/a\",O1867,IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,O1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1862,-$A1866,$A1867)))),\nMAX(0,O1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1862,-$A1866,$A1867))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1868,-($A1868+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1892=\"n/a\",P1868,IFERROR(IF((OFFSET($C1868,0,$A1868))<0,\nMIN(0,P1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1863,-$A1867,$A1868)))),\nMAX(0,P1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1863,-$A1867,$A1868))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1869,-($A1869+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1893=\"n/a\",Q1869,IFERROR(IF((OFFSET($C1869,0,$A1869))<0,\nMIN(0,Q1869-(OFFSET($C1869,0,$A1869)/(OFFSET($C1864,-$A1868,$A1869)))),\nMAX(0,Q1869-(OFFSET($C1869,0,$A1869)/(OFFSET($C1864,-$A1868,$A1869))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1870,-($A1870+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1894=\"n/a\",R1870,IFERROR(IF((OFFSET($C1870,0,$A1870))<0,\nMIN(0,R1870-(OFFSET($C1870,0,$A1870)/(OFFSET($C1865,-$A1869,$A1870)))),\nMAX(0,R1870-(OFFSET($C1870,0,$A1870)/(OFFSET($C1865,-$A1869,$A1870))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1871,-($A1871+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1895=\"n/a\",S1871,IFERROR(IF((OFFSET($C1871,0,$A1871))<0,\nMIN(0,S1871-(OFFSET($C1871,0,$A1871)/(OFFSET($C1866,-$A1870,$A1871)))),\nMAX(0,S1871-(OFFSET($C1871,0,$A1871)/(OFFSET($C1866,-$A1870,$A1871))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1872,-($A1872+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1896=\"n/a\",T1872,IFERROR(IF((OFFSET($C1872,0,$A1872))<0,\nMIN(0,T1872-(OFFSET($C1872,0,$A1872)/(OFFSET($C1867,-$A1871,$A1872)))),\nMAX(0,T1872-(OFFSET($C1872,0,$A1872)/(OFFSET($C1867,-$A1871,$A1872))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1873,-($A1873+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1897=\"n/a\",U1873,IFERROR(IF((OFFSET($C1873,0,$A1873))<0,\nMIN(0,U1873-(OFFSET($C1873,0,$A1873)/(OFFSET($C1868,-$A1872,$A1873)))),\nMAX(0,U1873-(OFFSET($C1873,0,$A1873)/(OFFSET($C1868,-$A1872,$A1873))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1874,-($A1874+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1898=\"n/a\",V1874,IFERROR(IF((OFFSET($C1874,0,$A1874))<0,\nMIN(0,V1874-(OFFSET($C1874,0,$A1874)/(OFFSET($C1869,-$A1873,$A1874)))),\nMAX(0,V1874-(OFFSET($C1874,0,$A1874)/(OFFSET($C1869,-$A1873,$A1874))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1875,-($A1875+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1878=\"n/a\",\"n/a\",IF(AND(C1878<1,D1852=0),0,\nIF(D1852=0,C1878-1,\nIF(C1878<1,D1853,\n(((C1878-1)*(C1854-(C1854/(C1878))))+((D1852/D$10)*D1853))/(D1854)))))","v":0},{"$f":"IF(D1878=\"n/a\",\"n/a\",IF(AND(D1878<1,E1852=0),0,\nIF(E1852=0,D1878-1,\nIF(D1878<1,E1853,\n(((D1878-1)*(D1854-(D1854/(D1878))))+((E1852/E$10)*E1853))/(E1854)))))","v":0},{"$f":"IF(E1878=\"n/a\",\"n/a\",IF(AND(E1878<1,F1852=0),0,\nIF(F1852=0,E1878-1,\nIF(E1878<1,F1853,\n(((E1878-1)*(E1854-(E1854/(E1878))))+((F1852/F$10)*F1853))/(F1854)))))","v":0},{"$f":"IF(F1878=\"n/a\",\"n/a\",IF(AND(F1878<1,G1852=0),0,\nIF(G1852=0,F1878-1,\nIF(F1878<1,G1853,\n(((F1878-1)*(F1854-(F1854/(F1878))))+((G1852/G$10)*G1853))/(G1854)))))","v":0},{"$f":"IF(G1878=\"n/a\",\"n/a\",IF(AND(G1878<1,H1852=0),0,\nIF(H1852=0,G1878-1,\nIF(G1878<1,H1853,\n(((G1878-1)*(G1854-(G1854/(G1878))))+((H1852/H$10)*H1853))/(H1854)))))","v":0},{"$f":"IF(H1878=\"n/a\",\"n/a\",IF(AND(H1878<1,I1852=0),0,\nIF(I1852=0,H1878-1,\nIF(H1878<1,I1853,\n(((H1878-1)*(H1854-(H1854/(H1878))))+((I1852/I$10)*I1853))/(I1854)))))","v":0},{"$f":"IF(I1878=\"n/a\",\"n/a\",IF(AND(I1878<1,J1852=0),0,\nIF(J1852=0,I1878-1,\nIF(I1878<1,J1853,\n(((I1878-1)*(I1854-(I1854/(I1878))))+((J1852/J$10)*J1853))/(J1854)))))","v":0},{"$f":"IF(J1878=\"n/a\",\"n/a\",IF(AND(J1878<1,K1852=0),0,\nIF(K1852=0,J1878-1,\nIF(J1878<1,K1853,\n(((J1878-1)*(J1854-(J1854/(J1878))))+((K1852/K$10)*K1853))/(K1854)))))","v":0},{"$f":"IF(K1878=\"n/a\",\"n/a\",IF(AND(K1878<1,L1852=0),0,\nIF(L1852=0,K1878-1,\nIF(K1878<1,L1853,\n(((K1878-1)*(K1854-(K1854/(K1878))))+((L1852/L$10)*L1853))/(L1854)))))","v":0},{"$f":"IF(L1878=\"n/a\",\"n/a\",IF(AND(L1878<1,M1852=0),0,\nIF(M1852=0,L1878-1,\nIF(L1878<1,M1853,\n(((L1878-1)*(L1854-(L1854/(L1878))))+((M1852/M$10)*M1853))/(M1854)))))","v":0},{"$f":"IF(M1878=\"n/a\",\"n/a\",IF(AND(M1878<1,N1852=0),0,\nIF(N1852=0,M1878-1,\nIF(M1878<1,N1853,\n(((M1878-1)*(M1854-(M1854/(M1878))))+((N1852/N$10)*N1853))/(N1854)))))","v":0},{"$f":"IF(N1878=\"n/a\",\"n/a\",IF(AND(N1878<1,O1852=0),0,\nIF(O1852=0,N1878-1,\nIF(N1878<1,O1853,\n(((N1878-1)*(N1854-(N1854/(N1878))))+((O1852/O$10)*O1853))/(O1854)))))","v":0},{"$f":"IF(O1878=\"n/a\",\"n/a\",IF(AND(O1878<1,P1852=0),0,\nIF(P1852=0,O1878-1,\nIF(O1878<1,P1853,\n(((O1878-1)*(O1854-(O1854/(O1878))))+((P1852/P$10)*P1853))/(P1854)))))","v":0},{"$f":"IF(P1878=\"n/a\",\"n/a\",IF(AND(P1878<1,Q1852=0),0,\nIF(Q1852=0,P1878-1,\nIF(P1878<1,Q1853,\n(((P1878-1)*(P1854-(P1854/(P1878))))+((Q1852/Q$10)*Q1853))/(Q1854)))))","v":0},{"$f":"IF(Q1878=\"n/a\",\"n/a\",IF(AND(Q1878<1,R1852=0),0,\nIF(R1852=0,Q1878-1,\nIF(Q1878<1,R1853,\n(((Q1878-1)*(Q1854-(Q1854/(Q1878))))+((R1852/R$10)*R1853))/(R1854)))))","v":0},{"$f":"IF(R1878=\"n/a\",\"n/a\",IF(AND(R1878<1,S1852=0),0,\nIF(S1852=0,R1878-1,\nIF(R1878<1,S1853,\n(((R1878-1)*(R1854-(R1854/(R1878))))+((S1852/S$10)*S1853))/(S1854)))))","v":0},{"$f":"IF(S1878=\"n/a\",\"n/a\",IF(AND(S1878<1,T1852=0),0,\nIF(T1852=0,S1878-1,\nIF(S1878<1,T1853,\n(((S1878-1)*(S1854-(S1854/(S1878))))+((T1852/T$10)*T1853))/(T1854)))))","v":0},{"$f":"IF(T1878=\"n/a\",\"n/a\",IF(AND(T1878<1,U1852=0),0,\nIF(U1852=0,T1878-1,\nIF(T1878<1,U1853,\n(((T1878-1)*(T1854-(T1854/(T1878))))+((U1852/U$10)*U1853))/(U1854)))))","v":0},{"$f":"IF(U1878=\"n/a\",\"n/a\",IF(AND(U1878<1,V1852=0),0,\nIF(V1852=0,U1878-1,\nIF(U1878<1,V1853,\n(((U1878-1)*(U1854-(U1854/(U1878))))+((V1852/V$10)*V1853))/(V1854)))))","v":0},{"$f":"IF(V1878=\"n/a\",\"n/a\",IF(AND(V1878<1,W1852=0),0,\nIF(W1852=0,V1878-1,\nIF(V1878<1,W1853,\n(((V1878-1)*(V1854-(V1854/(V1878))))+((W1852/W$10)*W1853))/(W1854)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C1879,(-$A1855-ROWS(C1851:C1878)),0)","v":"n/a"},{"$f":"IF(C1879=\"n/a\",\"n/a\",MAX(0,C1879-1))","v":"n/a"},{"$f":"IF(D1879=\"n/a\",\"n/a\",MAX(0,D1879-1))","v":"n/a"},{"$f":"IF(E1879=\"n/a\",\"n/a\",MAX(0,E1879-1))","v":"n/a"},{"$f":"IF(F1879=\"n/a\",\"n/a\",MAX(0,F1879-1))","v":"n/a"},{"$f":"IF(G1879=\"n/a\",\"n/a\",MAX(0,G1879-1))","v":"n/a"},{"$f":"IF(H1879=\"n/a\",\"n/a\",MAX(0,H1879-1))","v":"n/a"},{"$f":"IF(I1879=\"n/a\",\"n/a\",MAX(0,I1879-1))","v":"n/a"},{"$f":"IF(J1879=\"n/a\",\"n/a\",MAX(0,J1879-1))","v":"n/a"},{"$f":"IF(K1879=\"n/a\",\"n/a\",MAX(0,K1879-1))","v":"n/a"},{"$f":"IF(L1879=\"n/a\",\"n/a\",MAX(0,L1879-1))","v":"n/a"},{"$f":"IF(M1879=\"n/a\",\"n/a\",MAX(0,M1879-1))","v":"n/a"},{"$f":"IF(N1879=\"n/a\",\"n/a\",MAX(0,N1879-1))","v":"n/a"},{"$f":"IF(O1879=\"n/a\",\"n/a\",MAX(0,O1879-1))","v":"n/a"},{"$f":"IF(P1879=\"n/a\",\"n/a\",MAX(0,P1879-1))","v":"n/a"},{"$f":"IF(Q1879=\"n/a\",\"n/a\",MAX(0,Q1879-1))","v":"n/a"},{"$f":"IF(R1879=\"n/a\",\"n/a\",MAX(0,R1879-1))","v":"n/a"},{"$f":"IF(S1879=\"n/a\",\"n/a\",MAX(0,S1879-1))","v":"n/a"},{"$f":"IF(T1879=\"n/a\",\"n/a\",MAX(0,T1879-1))","v":"n/a"},{"$f":"IF(U1879=\"n/a\",\"n/a\",MAX(0,U1879-1))","v":"n/a"},{"$f":"IF(V1879=\"n/a\",\"n/a\",MAX(0,V1879-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1856)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D1880,(-$A1856-ROWS(D1852:D1879)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1881,(-$A1857-ROWS(E1853:E1880)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1882,(-$A1858-ROWS(F1854:F1881)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1883,(-$A1859-ROWS(G1855:G1882)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1884,(-$A1860-ROWS(H1856:H1883)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1885,(-$A1861-ROWS(I1857:I1884)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1886,(-$A1862-ROWS(J1858:J1885)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1887,(-$A1863-ROWS(K1859:K1886)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1888,(-$A1864-ROWS(L1860:L1887)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1889,(-$A1865-ROWS(M1861:M1888)),0)","v":8},7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1890,(-$A1866-ROWS(N1862:N1889)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1891,(-$A1867-ROWS(O1863:O1890)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1892,(-$A1868-ROWS(P1864:P1891)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1893,(-$A1869-ROWS(Q1865:Q1892)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1894,(-$A1870-ROWS(R1866:R1893)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1895,(-$A1871-ROWS(S1867:S1894)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1896,(-$A1872-ROWS(T1868:T1895)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1897,(-$A1873-ROWS(U1869:U1896)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1898,(-$A1874-ROWS(V1870:V1897)),0)","v":0},{"$f":"IF(V1898=\"n/a\",\"n/a\",MAX(0,V1898-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1899,(-$A1875-ROWS(W1871:W1898)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1851<>\"n/a\",C1851<>\"n/a\"),IF(SUM(C1854:C1876)=0,0,IF((SUMPRODUCT(C1854:C1876,C1878:C1900)/SUM(C1854:C1876))<0,1,(SUMPRODUCT(C1854:C1876,C1878:C1900)/SUM(C1854:C1876)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1851<>\"n/a\",D1851<>\"n/a\"),IF(SUM(D1854:D1876)=0,0,IF((SUMPRODUCT(D1854:D1876,D1878:D1900)/SUM(D1854:D1876))<0,1,(SUMPRODUCT(D1854:D1876,D1878:D1900)/SUM(D1854:D1876)))),\"n/a\"))","v":8},7.1521235776066838,5.4692128493124113,7.7082020194983256,7.2312145510270991,6.2600548294727671,5.3003022226517507,4.3603928179051197,3.4598027430149902,2.4950620630413094,1.5511466539360586,1,0,0,0,0,0,0,0,0]
[]
["Asset Class 36",{"$f":"VLOOKUP($A1903,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Buildings"}]
[{"$f":"VALUE(REPLACE(A1903,1,12,\"\"))","v":36},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A1904,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1904,0)-OFFSET('RFM input'!H$134,$A1904,0)-OFFSET('RFM input'!H$198,$A1904,0)","v":21.044504385801623},{"$f":"OFFSET('RFM input'!I$70,$A1904,0)-OFFSET('RFM input'!I$134,$A1904,0)-OFFSET('RFM input'!I$198,$A1904,0)","v":4.5548817546239651},{"$f":"OFFSET('RFM input'!J$70,$A1904,0)-OFFSET('RFM input'!J$134,$A1904,0)-OFFSET('RFM input'!J$198,$A1904,0)","v":3.5239933549437596},{"$f":"OFFSET('RFM input'!K$70,$A1904,0)-OFFSET('RFM input'!K$134,$A1904,0)-OFFSET('RFM input'!K$198,$A1904,0)","v":6.5097520741112875},{"$f":"OFFSET('RFM input'!L$70,$A1904,0)-OFFSET('RFM input'!L$134,$A1904,0)-OFFSET('RFM input'!L$198,$A1904,0)","v":3.69},{"$f":"OFFSET('RFM input'!M$70,$A1904,0)-OFFSET('RFM input'!M$134,$A1904,0)-OFFSET('RFM input'!M$198,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1904,0)-OFFSET('RFM input'!N$134,$A1904,0)-OFFSET('RFM input'!N$198,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1904,0)-OFFSET('RFM input'!O$134,$A1904,0)-OFFSET('RFM input'!O$198,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1904,0)-OFFSET('RFM input'!P$134,$A1904,0)-OFFSET('RFM input'!P$198,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1904,0)-OFFSET('RFM input'!Q$134,$A1904,0)-OFFSET('RFM input'!Q$198,$A1904,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1904,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":50}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1904,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1904,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D1932=\"n/a\",0,IF(AND(D1906=0,C1908=0),0,\nIF(AND(D1906<>0,C1908=0),(D1906/D$10),\nIF(AND(D1907<>0,C1908<>0),(C1908-(C1908/C1932))+(D1906/D$10),\nIF(C1932<1,0,(C1908-(C1908/C1932)))))))","v":0},{"$f":"IF(E1932=\"n/a\",0,IF(AND(E1906=0,D1908=0),0,\nIF(AND(E1906<>0,D1908=0),(E1906/E$10),\nIF(AND(E1907<>0,D1908<>0),(D1908-(D1908/D1932))+(E1906/E$10),\nIF(D1932<1,0,(D1908-(D1908/D1932)))))))","v":0},{"$f":"IF(F1932=\"n/a\",0,IF(AND(F1906=0,E1908=0),0,\nIF(AND(F1906<>0,E1908=0),(F1906/F$10),\nIF(AND(F1907<>0,E1908<>0),(E1908-(E1908/E1932))+(F1906/F$10),\nIF(E1932<1,0,(E1908-(E1908/E1932)))))))","v":0},{"$f":"IF(G1932=\"n/a\",0,IF(AND(G1906=0,F1908=0),0,\nIF(AND(G1906<>0,F1908=0),(G1906/G$10),\nIF(AND(G1907<>0,F1908<>0),(F1908-(F1908/F1932))+(G1906/G$10),\nIF(F1932<1,0,(F1908-(F1908/F1932)))))))","v":0},{"$f":"IF(H1932=\"n/a\",0,IF(AND(H1906=0,G1908=0),0,\nIF(AND(H1906<>0,G1908=0),(H1906/H$10),\nIF(AND(H1907<>0,G1908<>0),(G1908-(G1908/G1932))+(H1906/H$10),\nIF(G1932<1,0,(G1908-(G1908/G1932)))))))","v":0},{"$f":"IF(I1932=\"n/a\",0,IF(AND(I1906=0,H1908=0),0,\nIF(AND(I1906<>0,H1908=0),(I1906/I$10),\nIF(AND(I1907<>0,H1908<>0),(H1908-(H1908/H1932))+(I1906/I$10),\nIF(H1932<1,0,(H1908-(H1908/H1932)))))))","v":0},{"$f":"IF(J1932=\"n/a\",0,IF(AND(J1906=0,I1908=0),0,\nIF(AND(J1906<>0,I1908=0),(J1906/J$10),\nIF(AND(J1907<>0,I1908<>0),(I1908-(I1908/I1932))+(J1906/J$10),\nIF(I1932<1,0,(I1908-(I1908/I1932)))))))","v":0},{"$f":"IF(K1932=\"n/a\",0,IF(AND(K1906=0,J1908=0),0,\nIF(AND(K1906<>0,J1908=0),(K1906/K$10),\nIF(AND(K1907<>0,J1908<>0),(J1908-(J1908/J1932))+(K1906/K$10),\nIF(J1932<1,0,(J1908-(J1908/J1932)))))))","v":0},{"$f":"IF(L1932=\"n/a\",0,IF(AND(L1906=0,K1908=0),0,\nIF(AND(L1906<>0,K1908=0),(L1906/L$10),\nIF(AND(L1907<>0,K1908<>0),(K1908-(K1908/K1932))+(L1906/L$10),\nIF(K1932<1,0,(K1908-(K1908/K1932)))))))","v":0},{"$f":"IF(M1932=\"n/a\",0,IF(AND(M1906=0,L1908=0),0,\nIF(AND(M1906<>0,L1908=0),(M1906/M$10),\nIF(AND(M1907<>0,L1908<>0),(L1908-(L1908/L1932))+(M1906/M$10),\nIF(L1932<1,0,(L1908-(L1908/L1932)))))))","v":0},{"$f":"IF(N1932=\"n/a\",0,IF(AND(N1906=0,M1908=0),0,\nIF(AND(N1906<>0,M1908=0),(N1906/N$10),\nIF(AND(N1907<>0,M1908<>0),(M1908-(M1908/M1932))+(N1906/N$10),\nIF(M1932<1,0,(M1908-(M1908/M1932)))))))","v":0},{"$f":"IF(O1932=\"n/a\",0,IF(AND(O1906=0,N1908=0),0,\nIF(AND(O1906<>0,N1908=0),(O1906/O$10),\nIF(AND(O1907<>0,N1908<>0),(N1908-(N1908/N1932))+(O1906/O$10),\nIF(N1932<1,0,(N1908-(N1908/N1932)))))))","v":0},{"$f":"IF(P1932=\"n/a\",0,IF(AND(P1906=0,O1908=0),0,\nIF(AND(P1906<>0,O1908=0),(P1906/P$10),\nIF(AND(P1907<>0,O1908<>0),(O1908-(O1908/O1932))+(P1906/P$10),\nIF(O1932<1,0,(O1908-(O1908/O1932)))))))","v":0},{"$f":"IF(Q1932=\"n/a\",0,IF(AND(Q1906=0,P1908=0),0,\nIF(AND(Q1906<>0,P1908=0),(Q1906/Q$10),\nIF(AND(Q1907<>0,P1908<>0),(P1908-(P1908/P1932))+(Q1906/Q$10),\nIF(P1932<1,0,(P1908-(P1908/P1932)))))))","v":0},{"$f":"IF(R1932=\"n/a\",0,IF(AND(R1906=0,Q1908=0),0,\nIF(AND(R1906<>0,Q1908=0),(R1906/R$10),\nIF(AND(R1907<>0,Q1908<>0),(Q1908-(Q1908/Q1932))+(R1906/R$10),\nIF(Q1932<1,0,(Q1908-(Q1908/Q1932)))))))","v":0},{"$f":"IF(S1932=\"n/a\",0,IF(AND(S1906=0,R1908=0),0,\nIF(AND(S1906<>0,R1908=0),(S1906/S$10),\nIF(AND(S1907<>0,R1908<>0),(R1908-(R1908/R1932))+(S1906/S$10),\nIF(R1932<1,0,(R1908-(R1908/R1932)))))))","v":0},{"$f":"IF(T1932=\"n/a\",0,IF(AND(T1906=0,S1908=0),0,\nIF(AND(T1906<>0,S1908=0),(T1906/T$10),\nIF(AND(T1907<>0,S1908<>0),(S1908-(S1908/S1932))+(T1906/T$10),\nIF(S1932<1,0,(S1908-(S1908/S1932)))))))","v":0},{"$f":"IF(U1932=\"n/a\",0,IF(AND(U1906=0,T1908=0),0,\nIF(AND(U1906<>0,T1908=0),(U1906/U$10),\nIF(AND(U1907<>0,T1908<>0),(T1908-(T1908/T1932))+(U1906/U$10),\nIF(T1932<1,0,(T1908-(T1908/T1932)))))))","v":0},{"$f":"IF(V1932=\"n/a\",0,IF(AND(V1906=0,U1908=0),0,\nIF(AND(V1906<>0,U1908=0),(V1906/V$10),\nIF(AND(V1907<>0,U1908<>0),(U1908-(U1908/U1932))+(V1906/V$10),\nIF(U1932<1,0,(U1908-(U1908/U1932)))))))","v":0},{"$f":"IF(W1932=\"n/a\",0,IF(AND(W1906=0,V1908=0),0,\nIF(AND(W1906<>0,V1908=0),(W1906/W$10),\nIF(AND(W1907<>0,V1908<>0),(V1908-(V1908/V1932))+(W1906/W$10),\nIF(V1932<1,0,(V1908-(V1908/V1932)))))))","v":0}]
[{"$f":"A1908+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C1904/C$10","v":0},{"$f":"IF(C1933=\"n/a\",C1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,C1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,C1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(D1933=\"n/a\",D1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,D1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,D1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(E1933=\"n/a\",E1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,E1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,E1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(F1933=\"n/a\",F1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,F1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,F1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(G1933=\"n/a\",G1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,G1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,G1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(H1933=\"n/a\",H1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,H1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,H1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(I1933=\"n/a\",I1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,I1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,I1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(J1933=\"n/a\",J1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,J1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,J1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(K1933=\"n/a\",K1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,K1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,K1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(L1933=\"n/a\",L1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,L1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,L1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(M1933=\"n/a\",M1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,M1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,M1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(N1933=\"n/a\",N1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,N1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,N1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(O1933=\"n/a\",O1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,O1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,O1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(P1933=\"n/a\",P1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,P1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,P1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(Q1933=\"n/a\",Q1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,Q1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,Q1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(R1933=\"n/a\",R1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,R1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,R1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(S1933=\"n/a\",S1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,S1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,S1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(T1933=\"n/a\",T1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,T1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,T1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(U1933=\"n/a\",U1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,U1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,U1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(V1933=\"n/a\",V1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,V1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,V1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0}]
[{"$f":"A1909+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1910)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D1910,-($A1910+5),0)*((1+D$11)^0.5)/D$10)","v":21.230017202272922},{"$f":"IF(D1934=\"n/a\",D1910,IFERROR(IF((OFFSET($C1910,0,$A1910))<0,\nMIN(0,D1910-(OFFSET($C1910,0,$A1910)/(OFFSET($C1905,-$A1909,$A1910)))),\nMAX(0,D1910-(OFFSET($C1910,0,$A1910)/(OFFSET($C1905,-$A1909,$A1910))))),0))","v":20.805416858227463},20.380816514182005,19.956216170136546,19.531615826091087,19.107015482045629,18.68241513800017,18.257814793954712,17.833214449909253,17.408614105863794,16.984013761818336,16.559413417772877,16.134813073727418,15.71021272968196,15.285612385636501,14.861012041591042,14.436411697545584,14.011811353500125,13.587211009454666,13.162610665409208]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1911)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E1911,-($A1911+5),0)*((1+E$11)^0.5)/E$10)","v":4.4606867619477786},{"$f":"IF(E1935=\"n/a\",E1911,IFERROR(IF((OFFSET($C1911,0,$A1911))<0,\nMIN(0,E1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1906,-$A1910,$A1911)))),\nMAX(0,E1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1906,-$A1910,$A1911))))),0))","v":4.3714730267088227},4.2822592914698667,4.1930455562309108,4.1038318209919549,4.0146180857529989,3.9254043505140435,3.836190615275088,3.7469768800361325,3.657763144797177,3.5685494095582215,3.479335674319266,3.3901219390803106,3.3009082038413551,3.2116944686023996,3.1224807333634441,3.0332669981244886,2.9440532628855332,2.8548395276465777]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F1912,-($A1912+5),0)*((1+F$11)^0.5)/F$10)","v":3.3945324607096814},{"$f":"IF(F1936=\"n/a\",F1912,IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,F1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1907,-$A1911,$A1912)))),\nMAX(0,F1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1907,-$A1911,$A1912))))),0))","v":3.3266418114954877},3.2587511622812939,3.1908605130671002,3.1229698638529064,3.0550792146387127,2.9871885654245189,2.9192979162103252,2.8514072669961315,2.7835166177819377,2.715625968567744,2.6477353193535502,2.5798446701393565,2.5119540209251627,2.444063371710969,2.3761727224967752,2.3082820732825815,2.2403914240683878]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G1913,-($A1913+5),0)*((1+G$11)^0.5)/G$10)","v":6.2093459506803788},{"$f":"IF(G1937=\"n/a\",G1913,IFERROR(IF((OFFSET($C1913,0,$A1913))<0,\nMIN(0,G1913-(OFFSET($C1913,0,$A1913)/(OFFSET($C1908,-$A1912,$A1913)))),\nMAX(0,G1913-(OFFSET($C1913,0,$A1913)/(OFFSET($C1908,-$A1912,$A1913))))),0))","v":6.0851590316667714},5.9609721126531641,5.8367851936395567,5.7125982746259494,5.588411355612342,5.4642244365987347,5.3400375175851273,5.21585059857152,5.0916636795579127,4.9674767605443053,4.843289841530698,4.7191029225170906,4.5949160035034833,4.4707290844898759,4.3465421654762686,4.2223552464626612]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H1914,-($A1914+5),0)*((1+H$11)^0.5)/H$10)","v":3.450096871703515},{"$f":"IF(H1938=\"n/a\",H1914,IFERROR(IF((OFFSET($C1914,0,$A1914))<0,\nMIN(0,H1914-(OFFSET($C1914,0,$A1914)/(OFFSET($C1909,-$A1913,$A1914)))),\nMAX(0,H1914-(OFFSET($C1914,0,$A1914)/(OFFSET($C1909,-$A1913,$A1914))))),0))","v":3.3810949342694445},3.3120929968353741,3.2430910594013036,3.1740891219672331,3.1050871845331627,3.0360852470990922,2.9670833096650218,2.8980813722309513,2.8290794347968808,2.7600774973628104,2.6910755599287399,2.6220736224946695,2.553071685060599,2.4840697476265285,2.4150678101924581]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I1915,-($A1915+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1939=\"n/a\",I1915,IFERROR(IF((OFFSET($C1915,0,$A1915))<0,\nMIN(0,I1915-(OFFSET($C1915,0,$A1915)/(OFFSET($C1910,-$A1914,$A1915)))),\nMAX(0,I1915-(OFFSET($C1915,0,$A1915)/(OFFSET($C1910,-$A1914,$A1915))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J1916,-($A1916+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1940=\"n/a\",J1916,IFERROR(IF((OFFSET($C1916,0,$A1916))<0,\nMIN(0,J1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1911,-$A1915,$A1916)))),\nMAX(0,J1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1911,-$A1915,$A1916))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1917,-($A1917+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1941=\"n/a\",K1917,IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,K1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1912,-$A1916,$A1917)))),\nMAX(0,K1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1912,-$A1916,$A1917))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1918,-($A1918+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1942=\"n/a\",L1918,IFERROR(IF((OFFSET($C1918,0,$A1918))<0,\nMIN(0,L1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1913,-$A1917,$A1918)))),\nMAX(0,L1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1913,-$A1917,$A1918))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1919,-($A1919+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1943=\"n/a\",M1919,IFERROR(IF((OFFSET($C1919,0,$A1919))<0,\nMIN(0,M1919-(OFFSET($C1919,0,$A1919)/(OFFSET($C1914,-$A1918,$A1919)))),\nMAX(0,M1919-(OFFSET($C1919,0,$A1919)/(OFFSET($C1914,-$A1918,$A1919))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1920,-($A1920+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1944=\"n/a\",N1920,IFERROR(IF((OFFSET($C1920,0,$A1920))<0,\nMIN(0,N1920-(OFFSET($C1920,0,$A1920)/(OFFSET($C1915,-$A1919,$A1920)))),\nMAX(0,N1920-(OFFSET($C1920,0,$A1920)/(OFFSET($C1915,-$A1919,$A1920))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1921,-($A1921+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1945=\"n/a\",O1921,IFERROR(IF((OFFSET($C1921,0,$A1921))<0,\nMIN(0,O1921-(OFFSET($C1921,0,$A1921)/(OFFSET($C1916,-$A1920,$A1921)))),\nMAX(0,O1921-(OFFSET($C1921,0,$A1921)/(OFFSET($C1916,-$A1920,$A1921))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1922,-($A1922+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1946=\"n/a\",P1922,IFERROR(IF((OFFSET($C1922,0,$A1922))<0,\nMIN(0,P1922-(OFFSET($C1922,0,$A1922)/(OFFSET($C1917,-$A1921,$A1922)))),\nMAX(0,P1922-(OFFSET($C1922,0,$A1922)/(OFFSET($C1917,-$A1921,$A1922))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1923,-($A1923+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1947=\"n/a\",Q1923,IFERROR(IF((OFFSET($C1923,0,$A1923))<0,\nMIN(0,Q1923-(OFFSET($C1923,0,$A1923)/(OFFSET($C1918,-$A1922,$A1923)))),\nMAX(0,Q1923-(OFFSET($C1923,0,$A1923)/(OFFSET($C1918,-$A1922,$A1923))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1924,-($A1924+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1948=\"n/a\",R1924,IFERROR(IF((OFFSET($C1924,0,$A1924))<0,\nMIN(0,R1924-(OFFSET($C1924,0,$A1924)/(OFFSET($C1919,-$A1923,$A1924)))),\nMAX(0,R1924-(OFFSET($C1924,0,$A1924)/(OFFSET($C1919,-$A1923,$A1924))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1925,-($A1925+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1949=\"n/a\",S1925,IFERROR(IF((OFFSET($C1925,0,$A1925))<0,\nMIN(0,S1925-(OFFSET($C1925,0,$A1925)/(OFFSET($C1920,-$A1924,$A1925)))),\nMAX(0,S1925-(OFFSET($C1925,0,$A1925)/(OFFSET($C1920,-$A1924,$A1925))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1926,-($A1926+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1950=\"n/a\",T1926,IFERROR(IF((OFFSET($C1926,0,$A1926))<0,\nMIN(0,T1926-(OFFSET($C1926,0,$A1926)/(OFFSET($C1921,-$A1925,$A1926)))),\nMAX(0,T1926-(OFFSET($C1926,0,$A1926)/(OFFSET($C1921,-$A1925,$A1926))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1927,-($A1927+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1951=\"n/a\",U1927,IFERROR(IF((OFFSET($C1927,0,$A1927))<0,\nMIN(0,U1927-(OFFSET($C1927,0,$A1927)/(OFFSET($C1922,-$A1926,$A1927)))),\nMAX(0,U1927-(OFFSET($C1927,0,$A1927)/(OFFSET($C1922,-$A1926,$A1927))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1928,-($A1928+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1952=\"n/a\",V1928,IFERROR(IF((OFFSET($C1928,0,$A1928))<0,\nMIN(0,V1928-(OFFSET($C1928,0,$A1928)/(OFFSET($C1923,-$A1927,$A1928)))),\nMAX(0,V1928-(OFFSET($C1928,0,$A1928)/(OFFSET($C1923,-$A1927,$A1928))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1929,-($A1929+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1932=\"n/a\",\"n/a\",IF(AND(C1932<1,D1906=0),0,\nIF(D1906=0,C1932-1,\nIF(C1932<1,D1907,\n(((C1932-1)*(C1908-(C1908/(C1932))))+((D1906/D$10)*D1907))/(D1908)))))","v":0},{"$f":"IF(D1932=\"n/a\",\"n/a\",IF(AND(D1932<1,E1906=0),0,\nIF(E1906=0,D1932-1,\nIF(D1932<1,E1907,\n(((D1932-1)*(D1908-(D1908/(D1932))))+((E1906/E$10)*E1907))/(E1908)))))","v":0},{"$f":"IF(E1932=\"n/a\",\"n/a\",IF(AND(E1932<1,F1906=0),0,\nIF(F1906=0,E1932-1,\nIF(E1932<1,F1907,\n(((E1932-1)*(E1908-(E1908/(E1932))))+((F1906/F$10)*F1907))/(F1908)))))","v":0},{"$f":"IF(F1932=\"n/a\",\"n/a\",IF(AND(F1932<1,G1906=0),0,\nIF(G1906=0,F1932-1,\nIF(F1932<1,G1907,\n(((F1932-1)*(F1908-(F1908/(F1932))))+((G1906/G$10)*G1907))/(G1908)))))","v":0},{"$f":"IF(G1932=\"n/a\",\"n/a\",IF(AND(G1932<1,H1906=0),0,\nIF(H1906=0,G1932-1,\nIF(G1932<1,H1907,\n(((G1932-1)*(G1908-(G1908/(G1932))))+((H1906/H$10)*H1907))/(H1908)))))","v":0},{"$f":"IF(H1932=\"n/a\",\"n/a\",IF(AND(H1932<1,I1906=0),0,\nIF(I1906=0,H1932-1,\nIF(H1932<1,I1907,\n(((H1932-1)*(H1908-(H1908/(H1932))))+((I1906/I$10)*I1907))/(I1908)))))","v":0},{"$f":"IF(I1932=\"n/a\",\"n/a\",IF(AND(I1932<1,J1906=0),0,\nIF(J1906=0,I1932-1,\nIF(I1932<1,J1907,\n(((I1932-1)*(I1908-(I1908/(I1932))))+((J1906/J$10)*J1907))/(J1908)))))","v":0},{"$f":"IF(J1932=\"n/a\",\"n/a\",IF(AND(J1932<1,K1906=0),0,\nIF(K1906=0,J1932-1,\nIF(J1932<1,K1907,\n(((J1932-1)*(J1908-(J1908/(J1932))))+((K1906/K$10)*K1907))/(K1908)))))","v":0},{"$f":"IF(K1932=\"n/a\",\"n/a\",IF(AND(K1932<1,L1906=0),0,\nIF(L1906=0,K1932-1,\nIF(K1932<1,L1907,\n(((K1932-1)*(K1908-(K1908/(K1932))))+((L1906/L$10)*L1907))/(L1908)))))","v":0},{"$f":"IF(L1932=\"n/a\",\"n/a\",IF(AND(L1932<1,M1906=0),0,\nIF(M1906=0,L1932-1,\nIF(L1932<1,M1907,\n(((L1932-1)*(L1908-(L1908/(L1932))))+((M1906/M$10)*M1907))/(M1908)))))","v":0},{"$f":"IF(M1932=\"n/a\",\"n/a\",IF(AND(M1932<1,N1906=0),0,\nIF(N1906=0,M1932-1,\nIF(M1932<1,N1907,\n(((M1932-1)*(M1908-(M1908/(M1932))))+((N1906/N$10)*N1907))/(N1908)))))","v":0},{"$f":"IF(N1932=\"n/a\",\"n/a\",IF(AND(N1932<1,O1906=0),0,\nIF(O1906=0,N1932-1,\nIF(N1932<1,O1907,\n(((N1932-1)*(N1908-(N1908/(N1932))))+((O1906/O$10)*O1907))/(O1908)))))","v":0},{"$f":"IF(O1932=\"n/a\",\"n/a\",IF(AND(O1932<1,P1906=0),0,\nIF(P1906=0,O1932-1,\nIF(O1932<1,P1907,\n(((O1932-1)*(O1908-(O1908/(O1932))))+((P1906/P$10)*P1907))/(P1908)))))","v":0},{"$f":"IF(P1932=\"n/a\",\"n/a\",IF(AND(P1932<1,Q1906=0),0,\nIF(Q1906=0,P1932-1,\nIF(P1932<1,Q1907,\n(((P1932-1)*(P1908-(P1908/(P1932))))+((Q1906/Q$10)*Q1907))/(Q1908)))))","v":0},{"$f":"IF(Q1932=\"n/a\",\"n/a\",IF(AND(Q1932<1,R1906=0),0,\nIF(R1906=0,Q1932-1,\nIF(Q1932<1,R1907,\n(((Q1932-1)*(Q1908-(Q1908/(Q1932))))+((R1906/R$10)*R1907))/(R1908)))))","v":0},{"$f":"IF(R1932=\"n/a\",\"n/a\",IF(AND(R1932<1,S1906=0),0,\nIF(S1906=0,R1932-1,\nIF(R1932<1,S1907,\n(((R1932-1)*(R1908-(R1908/(R1932))))+((S1906/S$10)*S1907))/(S1908)))))","v":0},{"$f":"IF(S1932=\"n/a\",\"n/a\",IF(AND(S1932<1,T1906=0),0,\nIF(T1906=0,S1932-1,\nIF(S1932<1,T1907,\n(((S1932-1)*(S1908-(S1908/(S1932))))+((T1906/T$10)*T1907))/(T1908)))))","v":0},{"$f":"IF(T1932=\"n/a\",\"n/a\",IF(AND(T1932<1,U1906=0),0,\nIF(U1906=0,T1932-1,\nIF(T1932<1,U1907,\n(((T1932-1)*(T1908-(T1908/(T1932))))+((U1906/U$10)*U1907))/(U1908)))))","v":0},{"$f":"IF(U1932=\"n/a\",\"n/a\",IF(AND(U1932<1,V1906=0),0,\nIF(V1906=0,U1932-1,\nIF(U1932<1,V1907,\n(((U1932-1)*(U1908-(U1908/(U1932))))+((V1906/V$10)*V1907))/(V1908)))))","v":0},{"$f":"IF(V1932=\"n/a\",\"n/a\",IF(AND(V1932<1,W1906=0),0,\nIF(W1906=0,V1932-1,\nIF(V1932<1,W1907,\n(((V1932-1)*(V1908-(V1908/(V1932))))+((W1906/W$10)*W1907))/(W1908)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C1933,(-$A1909-ROWS(C1905:C1932)),0)","v":"n/a"},{"$f":"IF(C1933=\"n/a\",\"n/a\",MAX(0,C1933-1))","v":"n/a"},{"$f":"IF(D1933=\"n/a\",\"n/a\",MAX(0,D1933-1))","v":"n/a"},{"$f":"IF(E1933=\"n/a\",\"n/a\",MAX(0,E1933-1))","v":"n/a"},{"$f":"IF(F1933=\"n/a\",\"n/a\",MAX(0,F1933-1))","v":"n/a"},{"$f":"IF(G1933=\"n/a\",\"n/a\",MAX(0,G1933-1))","v":"n/a"},{"$f":"IF(H1933=\"n/a\",\"n/a\",MAX(0,H1933-1))","v":"n/a"},{"$f":"IF(I1933=\"n/a\",\"n/a\",MAX(0,I1933-1))","v":"n/a"},{"$f":"IF(J1933=\"n/a\",\"n/a\",MAX(0,J1933-1))","v":"n/a"},{"$f":"IF(K1933=\"n/a\",\"n/a\",MAX(0,K1933-1))","v":"n/a"},{"$f":"IF(L1933=\"n/a\",\"n/a\",MAX(0,L1933-1))","v":"n/a"},{"$f":"IF(M1933=\"n/a\",\"n/a\",MAX(0,M1933-1))","v":"n/a"},{"$f":"IF(N1933=\"n/a\",\"n/a\",MAX(0,N1933-1))","v":"n/a"},{"$f":"IF(O1933=\"n/a\",\"n/a\",MAX(0,O1933-1))","v":"n/a"},{"$f":"IF(P1933=\"n/a\",\"n/a\",MAX(0,P1933-1))","v":"n/a"},{"$f":"IF(Q1933=\"n/a\",\"n/a\",MAX(0,Q1933-1))","v":"n/a"},{"$f":"IF(R1933=\"n/a\",\"n/a\",MAX(0,R1933-1))","v":"n/a"},{"$f":"IF(S1933=\"n/a\",\"n/a\",MAX(0,S1933-1))","v":"n/a"},{"$f":"IF(T1933=\"n/a\",\"n/a\",MAX(0,T1933-1))","v":"n/a"},{"$f":"IF(U1933=\"n/a\",\"n/a\",MAX(0,U1933-1))","v":"n/a"},{"$f":"IF(V1933=\"n/a\",\"n/a\",MAX(0,V1933-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1910)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D1934,(-$A1910-ROWS(D1906:D1933)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1935,(-$A1911-ROWS(E1907:E1934)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1936,(-$A1912-ROWS(F1908:F1935)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1937,(-$A1913-ROWS(G1909:G1936)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1938,(-$A1914-ROWS(H1910:H1937)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1939,(-$A1915-ROWS(I1911:I1938)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1940,(-$A1916-ROWS(J1912:J1939)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1941,(-$A1917-ROWS(K1913:K1940)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1942,(-$A1918-ROWS(L1914:L1941)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1943,(-$A1919-ROWS(M1915:M1942)),0)","v":50},49,48,47,46,45,44,43,42,41,40]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1944,(-$A1920-ROWS(N1916:N1943)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1945,(-$A1921-ROWS(O1917:O1944)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1946,(-$A1922-ROWS(P1918:P1945)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1947,(-$A1923-ROWS(Q1919:Q1946)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1948,(-$A1924-ROWS(R1920:R1947)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1949,(-$A1925-ROWS(S1921:S1948)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1950,(-$A1926-ROWS(T1922:T1949)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1951,(-$A1927-ROWS(U1923:U1950)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1952,(-$A1928-ROWS(V1924:V1951)),0)","v":0},{"$f":"IF(V1952=\"n/a\",\"n/a\",MAX(0,V1952-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1953,(-$A1929-ROWS(W1925:W1952)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1905<>\"n/a\",C1905<>\"n/a\"),IF(SUM(C1908:C1930)=0,0,IF((SUMPRODUCT(C1908:C1930,C1932:C1954)/SUM(C1908:C1930))<0,1,(SUMPRODUCT(C1908:C1930,C1932:C1954)/SUM(C1908:C1930)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1905<>\"n/a\",D1905<>\"n/a\"),IF(SUM(D1908:D1930)=0,0,IF((SUMPRODUCT(D1908:D1930,D1932:D1954)/SUM(D1908:D1930))<0,1,(SUMPRODUCT(D1908:D1930,D1932:D1954)/SUM(D1908:D1930)))),\"n/a\"))","v":49.999999999999993},49.176548265177928,48.396511476410865,47.875323482437608,47.171083565753101,46.172032027470514,45.173022524098606,44.174057913383834,43.175141318124702,42.176276157630106,41.177466183767216,40.178715522399415,39.180028721178402,38.181410804857364,37.18286733954298,36.18440450761846,35.186029195463874,34.187749096598814,33.189572833506233,32.191510102207637]
[]
["Asset Class 37",{"$f":"VLOOKUP($A1957,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Land (non-system)"}]
[{"$f":"VALUE(REPLACE(A1957,1,12,\"\"))","v":37},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A1958,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1958,0)-OFFSET('RFM input'!H$134,$A1958,0)-OFFSET('RFM input'!H$198,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A1958,0)-OFFSET('RFM input'!I$134,$A1958,0)-OFFSET('RFM input'!I$198,$A1958,0)","v":-25.711869311329348},{"$f":"OFFSET('RFM input'!J$70,$A1958,0)-OFFSET('RFM input'!J$134,$A1958,0)-OFFSET('RFM input'!J$198,$A1958,0)","v":7.0284754765851214E-3},{"$f":"OFFSET('RFM input'!K$70,$A1958,0)-OFFSET('RFM input'!K$134,$A1958,0)-OFFSET('RFM input'!K$198,$A1958,0)","v":1.7193698016476945E-2},{"$f":"OFFSET('RFM input'!L$70,$A1958,0)-OFFSET('RFM input'!L$134,$A1958,0)-OFFSET('RFM input'!L$198,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A1958,0)-OFFSET('RFM input'!M$134,$A1958,0)-OFFSET('RFM input'!M$198,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1958,0)-OFFSET('RFM input'!N$134,$A1958,0)-OFFSET('RFM input'!N$198,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1958,0)-OFFSET('RFM input'!O$134,$A1958,0)-OFFSET('RFM input'!O$198,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1958,0)-OFFSET('RFM input'!P$134,$A1958,0)-OFFSET('RFM input'!P$198,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1958,0)-OFFSET('RFM input'!Q$134,$A1958,0)-OFFSET('RFM input'!Q$198,$A1958,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1958,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A1958,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A1958,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D1986=\"n/a\",0,IF(AND(D1960=0,C1962=0),0,\nIF(AND(D1960<>0,C1962=0),(D1960/D$10),\nIF(AND(D1961<>0,C1962<>0),(C1962-(C1962/C1986))+(D1960/D$10),\nIF(C1986<1,0,(C1962-(C1962/C1986)))))))","v":0},{"$f":"IF(E1986=\"n/a\",0,IF(AND(E1960=0,D1962=0),0,\nIF(AND(E1960<>0,D1962=0),(E1960/E$10),\nIF(AND(E1961<>0,D1962<>0),(D1962-(D1962/D1986))+(E1960/E$10),\nIF(D1986<1,0,(D1962-(D1962/D1986)))))))","v":0},{"$f":"IF(F1986=\"n/a\",0,IF(AND(F1960=0,E1962=0),0,\nIF(AND(F1960<>0,E1962=0),(F1960/F$10),\nIF(AND(F1961<>0,E1962<>0),(E1962-(E1962/E1986))+(F1960/F$10),\nIF(E1986<1,0,(E1962-(E1962/E1986)))))))","v":0},{"$f":"IF(G1986=\"n/a\",0,IF(AND(G1960=0,F1962=0),0,\nIF(AND(G1960<>0,F1962=0),(G1960/G$10),\nIF(AND(G1961<>0,F1962<>0),(F1962-(F1962/F1986))+(G1960/G$10),\nIF(F1986<1,0,(F1962-(F1962/F1986)))))))","v":0},{"$f":"IF(H1986=\"n/a\",0,IF(AND(H1960=0,G1962=0),0,\nIF(AND(H1960<>0,G1962=0),(H1960/H$10),\nIF(AND(H1961<>0,G1962<>0),(G1962-(G1962/G1986))+(H1960/H$10),\nIF(G1986<1,0,(G1962-(G1962/G1986)))))))","v":0},{"$f":"IF(I1986=\"n/a\",0,IF(AND(I1960=0,H1962=0),0,\nIF(AND(I1960<>0,H1962=0),(I1960/I$10),\nIF(AND(I1961<>0,H1962<>0),(H1962-(H1962/H1986))+(I1960/I$10),\nIF(H1986<1,0,(H1962-(H1962/H1986)))))))","v":0},{"$f":"IF(J1986=\"n/a\",0,IF(AND(J1960=0,I1962=0),0,\nIF(AND(J1960<>0,I1962=0),(J1960/J$10),\nIF(AND(J1961<>0,I1962<>0),(I1962-(I1962/I1986))+(J1960/J$10),\nIF(I1986<1,0,(I1962-(I1962/I1986)))))))","v":0},{"$f":"IF(K1986=\"n/a\",0,IF(AND(K1960=0,J1962=0),0,\nIF(AND(K1960<>0,J1962=0),(K1960/K$10),\nIF(AND(K1961<>0,J1962<>0),(J1962-(J1962/J1986))+(K1960/K$10),\nIF(J1986<1,0,(J1962-(J1962/J1986)))))))","v":0},{"$f":"IF(L1986=\"n/a\",0,IF(AND(L1960=0,K1962=0),0,\nIF(AND(L1960<>0,K1962=0),(L1960/L$10),\nIF(AND(L1961<>0,K1962<>0),(K1962-(K1962/K1986))+(L1960/L$10),\nIF(K1986<1,0,(K1962-(K1962/K1986)))))))","v":0},{"$f":"IF(M1986=\"n/a\",0,IF(AND(M1960=0,L1962=0),0,\nIF(AND(M1960<>0,L1962=0),(M1960/M$10),\nIF(AND(M1961<>0,L1962<>0),(L1962-(L1962/L1986))+(M1960/M$10),\nIF(L1986<1,0,(L1962-(L1962/L1986)))))))","v":0},{"$f":"IF(N1986=\"n/a\",0,IF(AND(N1960=0,M1962=0),0,\nIF(AND(N1960<>0,M1962=0),(N1960/N$10),\nIF(AND(N1961<>0,M1962<>0),(M1962-(M1962/M1986))+(N1960/N$10),\nIF(M1986<1,0,(M1962-(M1962/M1986)))))))","v":0},{"$f":"IF(O1986=\"n/a\",0,IF(AND(O1960=0,N1962=0),0,\nIF(AND(O1960<>0,N1962=0),(O1960/O$10),\nIF(AND(O1961<>0,N1962<>0),(N1962-(N1962/N1986))+(O1960/O$10),\nIF(N1986<1,0,(N1962-(N1962/N1986)))))))","v":0},{"$f":"IF(P1986=\"n/a\",0,IF(AND(P1960=0,O1962=0),0,\nIF(AND(P1960<>0,O1962=0),(P1960/P$10),\nIF(AND(P1961<>0,O1962<>0),(O1962-(O1962/O1986))+(P1960/P$10),\nIF(O1986<1,0,(O1962-(O1962/O1986)))))))","v":0},{"$f":"IF(Q1986=\"n/a\",0,IF(AND(Q1960=0,P1962=0),0,\nIF(AND(Q1960<>0,P1962=0),(Q1960/Q$10),\nIF(AND(Q1961<>0,P1962<>0),(P1962-(P1962/P1986))+(Q1960/Q$10),\nIF(P1986<1,0,(P1962-(P1962/P1986)))))))","v":0},{"$f":"IF(R1986=\"n/a\",0,IF(AND(R1960=0,Q1962=0),0,\nIF(AND(R1960<>0,Q1962=0),(R1960/R$10),\nIF(AND(R1961<>0,Q1962<>0),(Q1962-(Q1962/Q1986))+(R1960/R$10),\nIF(Q1986<1,0,(Q1962-(Q1962/Q1986)))))))","v":0},{"$f":"IF(S1986=\"n/a\",0,IF(AND(S1960=0,R1962=0),0,\nIF(AND(S1960<>0,R1962=0),(S1960/S$10),\nIF(AND(S1961<>0,R1962<>0),(R1962-(R1962/R1986))+(S1960/S$10),\nIF(R1986<1,0,(R1962-(R1962/R1986)))))))","v":0},{"$f":"IF(T1986=\"n/a\",0,IF(AND(T1960=0,S1962=0),0,\nIF(AND(T1960<>0,S1962=0),(T1960/T$10),\nIF(AND(T1961<>0,S1962<>0),(S1962-(S1962/S1986))+(T1960/T$10),\nIF(S1986<1,0,(S1962-(S1962/S1986)))))))","v":0},{"$f":"IF(U1986=\"n/a\",0,IF(AND(U1960=0,T1962=0),0,\nIF(AND(U1960<>0,T1962=0),(U1960/U$10),\nIF(AND(U1961<>0,T1962<>0),(T1962-(T1962/T1986))+(U1960/U$10),\nIF(T1986<1,0,(T1962-(T1962/T1986)))))))","v":0},{"$f":"IF(V1986=\"n/a\",0,IF(AND(V1960=0,U1962=0),0,\nIF(AND(V1960<>0,U1962=0),(V1960/V$10),\nIF(AND(V1961<>0,U1962<>0),(U1962-(U1962/U1986))+(V1960/V$10),\nIF(U1986<1,0,(U1962-(U1962/U1986)))))))","v":0},{"$f":"IF(W1986=\"n/a\",0,IF(AND(W1960=0,V1962=0),0,\nIF(AND(W1960<>0,V1962=0),(W1960/W$10),\nIF(AND(W1961<>0,V1962<>0),(V1962-(V1962/V1986))+(W1960/W$10),\nIF(V1986<1,0,(V1962-(V1962/V1986)))))))","v":0}]
[{"$f":"A1962+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C1958/C$10","v":0},{"$f":"IF(C1987=\"n/a\",C1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,C1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,C1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(D1987=\"n/a\",D1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,D1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,D1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(E1987=\"n/a\",E1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,E1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,E1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(F1987=\"n/a\",F1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,F1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,F1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(G1987=\"n/a\",G1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,G1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,G1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(H1987=\"n/a\",H1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,H1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,H1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(I1987=\"n/a\",I1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,I1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,I1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(J1987=\"n/a\",J1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,J1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,J1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(K1987=\"n/a\",K1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,K1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,K1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(L1987=\"n/a\",L1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,L1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,L1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(M1987=\"n/a\",M1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,M1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,M1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(N1987=\"n/a\",N1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,N1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,N1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(O1987=\"n/a\",O1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,O1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,O1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(P1987=\"n/a\",P1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,P1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,P1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(Q1987=\"n/a\",Q1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,Q1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,Q1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(R1987=\"n/a\",R1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,R1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,R1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(S1987=\"n/a\",S1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,S1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,S1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(T1987=\"n/a\",T1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,T1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,T1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(U1987=\"n/a\",U1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,U1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,U1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(V1987=\"n/a\",V1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,V1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,V1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0}]
[{"$f":"A1963+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1964)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D1964,-($A1964+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1988=\"n/a\",D1964,IFERROR(IF((OFFSET($C1964,0,$A1964))<0,\nMIN(0,D1964-(OFFSET($C1964,0,$A1964)/(OFFSET($C1959,-$A1963,$A1964)))),\nMAX(0,D1964-(OFFSET($C1964,0,$A1964)/(OFFSET($C1959,-$A1963,$A1964))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1965)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E1965,-($A1965+5),0)*((1+E$11)^0.5)/E$10)","v":-25.180147639517987},{"$f":"IF(E1989=\"n/a\",E1965,IFERROR(IF((OFFSET($C1965,0,$A1965))<0,\nMIN(0,E1965-(OFFSET($C1965,0,$A1965)/(OFFSET($C1960,-$A1964,$A1965)))),\nMAX(0,E1965-(OFFSET($C1965,0,$A1965)/(OFFSET($C1960,-$A1964,$A1965))))),0))","v":-25.180147639517987},-25.180147639517987,-25.180147639517987,-25.180147639517987,-25.180147639517987,-25.180147639517987,-25.180147639517987,-25.180147639517987,-25.180147639517987,-25.180147639517987,-25.180147639517987,-25.180147639517987,-25.180147639517987,-25.180147639517987,-25.180147639517987,-25.180147639517987,-25.180147639517987,-25.180147639517987]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F1966,-($A1966+5),0)*((1+F$11)^0.5)/F$10)","v":6.7702704720199189E-3},{"$f":"IF(F1990=\"n/a\",F1966,IFERROR(IF((OFFSET($C1966,0,$A1966))<0,\nMIN(0,F1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1961,-$A1965,$A1966)))),\nMAX(0,F1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1961,-$A1965,$A1966))))),0))","v":6.7702704720199189E-3},6.7702704720199189E-3,6.7702704720199189E-3,6.7702704720199189E-3,6.7702704720199189E-3,6.7702704720199189E-3,6.7702704720199189E-3,6.7702704720199189E-3,6.7702704720199189E-3,6.7702704720199189E-3,6.7702704720199189E-3,6.7702704720199189E-3,6.7702704720199189E-3,6.7702704720199189E-3,6.7702704720199189E-3,6.7702704720199189E-3,6.7702704720199189E-3]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G1967,-($A1967+5),0)*((1+G$11)^0.5)/G$10)","v":1.6400258863991761E-2},{"$f":"IF(G1991=\"n/a\",G1967,IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,G1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1962,-$A1966,$A1967)))),\nMAX(0,G1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1962,-$A1966,$A1967))))),0))","v":1.6400258863991761E-2},1.6400258863991761E-2,1.6400258863991761E-2,1.6400258863991761E-2,1.6400258863991761E-2,1.6400258863991761E-2,1.6400258863991761E-2,1.6400258863991761E-2,1.6400258863991761E-2,1.6400258863991761E-2,1.6400258863991761E-2,1.6400258863991761E-2,1.6400258863991761E-2,1.6400258863991761E-2,1.6400258863991761E-2,1.6400258863991761E-2]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H1968,-($A1968+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1992=\"n/a\",H1968,IFERROR(IF((OFFSET($C1968,0,$A1968))<0,\nMIN(0,H1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1963,-$A1967,$A1968)))),\nMAX(0,H1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1963,-$A1967,$A1968))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I1969,-($A1969+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1993=\"n/a\",I1969,IFERROR(IF((OFFSET($C1969,0,$A1969))<0,\nMIN(0,I1969-(OFFSET($C1969,0,$A1969)/(OFFSET($C1964,-$A1968,$A1969)))),\nMAX(0,I1969-(OFFSET($C1969,0,$A1969)/(OFFSET($C1964,-$A1968,$A1969))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J1970,-($A1970+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1994=\"n/a\",J1970,IFERROR(IF((OFFSET($C1970,0,$A1970))<0,\nMIN(0,J1970-(OFFSET($C1970,0,$A1970)/(OFFSET($C1965,-$A1969,$A1970)))),\nMAX(0,J1970-(OFFSET($C1970,0,$A1970)/(OFFSET($C1965,-$A1969,$A1970))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1971,-($A1971+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1995=\"n/a\",K1971,IFERROR(IF((OFFSET($C1971,0,$A1971))<0,\nMIN(0,K1971-(OFFSET($C1971,0,$A1971)/(OFFSET($C1966,-$A1970,$A1971)))),\nMAX(0,K1971-(OFFSET($C1971,0,$A1971)/(OFFSET($C1966,-$A1970,$A1971))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1972,-($A1972+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1996=\"n/a\",L1972,IFERROR(IF((OFFSET($C1972,0,$A1972))<0,\nMIN(0,L1972-(OFFSET($C1972,0,$A1972)/(OFFSET($C1967,-$A1971,$A1972)))),\nMAX(0,L1972-(OFFSET($C1972,0,$A1972)/(OFFSET($C1967,-$A1971,$A1972))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1973,-($A1973+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1997=\"n/a\",M1973,IFERROR(IF((OFFSET($C1973,0,$A1973))<0,\nMIN(0,M1973-(OFFSET($C1973,0,$A1973)/(OFFSET($C1968,-$A1972,$A1973)))),\nMAX(0,M1973-(OFFSET($C1973,0,$A1973)/(OFFSET($C1968,-$A1972,$A1973))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1974,-($A1974+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1998=\"n/a\",N1974,IFERROR(IF((OFFSET($C1974,0,$A1974))<0,\nMIN(0,N1974-(OFFSET($C1974,0,$A1974)/(OFFSET($C1969,-$A1973,$A1974)))),\nMAX(0,N1974-(OFFSET($C1974,0,$A1974)/(OFFSET($C1969,-$A1973,$A1974))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1975,-($A1975+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1999=\"n/a\",O1975,IFERROR(IF((OFFSET($C1975,0,$A1975))<0,\nMIN(0,O1975-(OFFSET($C1975,0,$A1975)/(OFFSET($C1970,-$A1974,$A1975)))),\nMAX(0,O1975-(OFFSET($C1975,0,$A1975)/(OFFSET($C1970,-$A1974,$A1975))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1976,-($A1976+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2000=\"n/a\",P1976,IFERROR(IF((OFFSET($C1976,0,$A1976))<0,\nMIN(0,P1976-(OFFSET($C1976,0,$A1976)/(OFFSET($C1971,-$A1975,$A1976)))),\nMAX(0,P1976-(OFFSET($C1976,0,$A1976)/(OFFSET($C1971,-$A1975,$A1976))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1977,-($A1977+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2001=\"n/a\",Q1977,IFERROR(IF((OFFSET($C1977,0,$A1977))<0,\nMIN(0,Q1977-(OFFSET($C1977,0,$A1977)/(OFFSET($C1972,-$A1976,$A1977)))),\nMAX(0,Q1977-(OFFSET($C1977,0,$A1977)/(OFFSET($C1972,-$A1976,$A1977))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1978,-($A1978+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2002=\"n/a\",R1978,IFERROR(IF((OFFSET($C1978,0,$A1978))<0,\nMIN(0,R1978-(OFFSET($C1978,0,$A1978)/(OFFSET($C1973,-$A1977,$A1978)))),\nMAX(0,R1978-(OFFSET($C1978,0,$A1978)/(OFFSET($C1973,-$A1977,$A1978))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1979,-($A1979+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2003=\"n/a\",S1979,IFERROR(IF((OFFSET($C1979,0,$A1979))<0,\nMIN(0,S1979-(OFFSET($C1979,0,$A1979)/(OFFSET($C1974,-$A1978,$A1979)))),\nMAX(0,S1979-(OFFSET($C1979,0,$A1979)/(OFFSET($C1974,-$A1978,$A1979))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1980,-($A1980+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2004=\"n/a\",T1980,IFERROR(IF((OFFSET($C1980,0,$A1980))<0,\nMIN(0,T1980-(OFFSET($C1980,0,$A1980)/(OFFSET($C1975,-$A1979,$A1980)))),\nMAX(0,T1980-(OFFSET($C1980,0,$A1980)/(OFFSET($C1975,-$A1979,$A1980))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1981,-($A1981+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2005=\"n/a\",U1981,IFERROR(IF((OFFSET($C1981,0,$A1981))<0,\nMIN(0,U1981-(OFFSET($C1981,0,$A1981)/(OFFSET($C1976,-$A1980,$A1981)))),\nMAX(0,U1981-(OFFSET($C1981,0,$A1981)/(OFFSET($C1976,-$A1980,$A1981))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1982,-($A1982+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2006=\"n/a\",V1982,IFERROR(IF((OFFSET($C1982,0,$A1982))<0,\nMIN(0,V1982-(OFFSET($C1982,0,$A1982)/(OFFSET($C1977,-$A1981,$A1982)))),\nMAX(0,V1982-(OFFSET($C1982,0,$A1982)/(OFFSET($C1977,-$A1981,$A1982))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1983,-($A1983+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1986=\"n/a\",\"n/a\",IF(AND(C1986<1,D1960=0),0,\nIF(D1960=0,C1986-1,\nIF(C1986<1,D1961,\n(((C1986-1)*(C1962-(C1962/(C1986))))+((D1960/D$10)*D1961))/(D1962)))))","v":0},{"$f":"IF(D1986=\"n/a\",\"n/a\",IF(AND(D1986<1,E1960=0),0,\nIF(E1960=0,D1986-1,\nIF(D1986<1,E1961,\n(((D1986-1)*(D1962-(D1962/(D1986))))+((E1960/E$10)*E1961))/(E1962)))))","v":0},{"$f":"IF(E1986=\"n/a\",\"n/a\",IF(AND(E1986<1,F1960=0),0,\nIF(F1960=0,E1986-1,\nIF(E1986<1,F1961,\n(((E1986-1)*(E1962-(E1962/(E1986))))+((F1960/F$10)*F1961))/(F1962)))))","v":0},{"$f":"IF(F1986=\"n/a\",\"n/a\",IF(AND(F1986<1,G1960=0),0,\nIF(G1960=0,F1986-1,\nIF(F1986<1,G1961,\n(((F1986-1)*(F1962-(F1962/(F1986))))+((G1960/G$10)*G1961))/(G1962)))))","v":0},{"$f":"IF(G1986=\"n/a\",\"n/a\",IF(AND(G1986<1,H1960=0),0,\nIF(H1960=0,G1986-1,\nIF(G1986<1,H1961,\n(((G1986-1)*(G1962-(G1962/(G1986))))+((H1960/H$10)*H1961))/(H1962)))))","v":0},{"$f":"IF(H1986=\"n/a\",\"n/a\",IF(AND(H1986<1,I1960=0),0,\nIF(I1960=0,H1986-1,\nIF(H1986<1,I1961,\n(((H1986-1)*(H1962-(H1962/(H1986))))+((I1960/I$10)*I1961))/(I1962)))))","v":0},{"$f":"IF(I1986=\"n/a\",\"n/a\",IF(AND(I1986<1,J1960=0),0,\nIF(J1960=0,I1986-1,\nIF(I1986<1,J1961,\n(((I1986-1)*(I1962-(I1962/(I1986))))+((J1960/J$10)*J1961))/(J1962)))))","v":0},{"$f":"IF(J1986=\"n/a\",\"n/a\",IF(AND(J1986<1,K1960=0),0,\nIF(K1960=0,J1986-1,\nIF(J1986<1,K1961,\n(((J1986-1)*(J1962-(J1962/(J1986))))+((K1960/K$10)*K1961))/(K1962)))))","v":0},{"$f":"IF(K1986=\"n/a\",\"n/a\",IF(AND(K1986<1,L1960=0),0,\nIF(L1960=0,K1986-1,\nIF(K1986<1,L1961,\n(((K1986-1)*(K1962-(K1962/(K1986))))+((L1960/L$10)*L1961))/(L1962)))))","v":0},{"$f":"IF(L1986=\"n/a\",\"n/a\",IF(AND(L1986<1,M1960=0),0,\nIF(M1960=0,L1986-1,\nIF(L1986<1,M1961,\n(((L1986-1)*(L1962-(L1962/(L1986))))+((M1960/M$10)*M1961))/(M1962)))))","v":0},{"$f":"IF(M1986=\"n/a\",\"n/a\",IF(AND(M1986<1,N1960=0),0,\nIF(N1960=0,M1986-1,\nIF(M1986<1,N1961,\n(((M1986-1)*(M1962-(M1962/(M1986))))+((N1960/N$10)*N1961))/(N1962)))))","v":0},{"$f":"IF(N1986=\"n/a\",\"n/a\",IF(AND(N1986<1,O1960=0),0,\nIF(O1960=0,N1986-1,\nIF(N1986<1,O1961,\n(((N1986-1)*(N1962-(N1962/(N1986))))+((O1960/O$10)*O1961))/(O1962)))))","v":0},{"$f":"IF(O1986=\"n/a\",\"n/a\",IF(AND(O1986<1,P1960=0),0,\nIF(P1960=0,O1986-1,\nIF(O1986<1,P1961,\n(((O1986-1)*(O1962-(O1962/(O1986))))+((P1960/P$10)*P1961))/(P1962)))))","v":0},{"$f":"IF(P1986=\"n/a\",\"n/a\",IF(AND(P1986<1,Q1960=0),0,\nIF(Q1960=0,P1986-1,\nIF(P1986<1,Q1961,\n(((P1986-1)*(P1962-(P1962/(P1986))))+((Q1960/Q$10)*Q1961))/(Q1962)))))","v":0},{"$f":"IF(Q1986=\"n/a\",\"n/a\",IF(AND(Q1986<1,R1960=0),0,\nIF(R1960=0,Q1986-1,\nIF(Q1986<1,R1961,\n(((Q1986-1)*(Q1962-(Q1962/(Q1986))))+((R1960/R$10)*R1961))/(R1962)))))","v":0},{"$f":"IF(R1986=\"n/a\",\"n/a\",IF(AND(R1986<1,S1960=0),0,\nIF(S1960=0,R1986-1,\nIF(R1986<1,S1961,\n(((R1986-1)*(R1962-(R1962/(R1986))))+((S1960/S$10)*S1961))/(S1962)))))","v":0},{"$f":"IF(S1986=\"n/a\",\"n/a\",IF(AND(S1986<1,T1960=0),0,\nIF(T1960=0,S1986-1,\nIF(S1986<1,T1961,\n(((S1986-1)*(S1962-(S1962/(S1986))))+((T1960/T$10)*T1961))/(T1962)))))","v":0},{"$f":"IF(T1986=\"n/a\",\"n/a\",IF(AND(T1986<1,U1960=0),0,\nIF(U1960=0,T1986-1,\nIF(T1986<1,U1961,\n(((T1986-1)*(T1962-(T1962/(T1986))))+((U1960/U$10)*U1961))/(U1962)))))","v":0},{"$f":"IF(U1986=\"n/a\",\"n/a\",IF(AND(U1986<1,V1960=0),0,\nIF(V1960=0,U1986-1,\nIF(U1986<1,V1961,\n(((U1986-1)*(U1962-(U1962/(U1986))))+((V1960/V$10)*V1961))/(V1962)))))","v":0},{"$f":"IF(V1986=\"n/a\",\"n/a\",IF(AND(V1986<1,W1960=0),0,\nIF(W1960=0,V1986-1,\nIF(V1986<1,W1961,\n(((V1986-1)*(V1962-(V1962/(V1986))))+((W1960/W$10)*W1961))/(W1962)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C1987,(-$A1963-ROWS(C1959:C1986)),0)","v":"n/a"},{"$f":"IF(C1987=\"n/a\",\"n/a\",MAX(0,C1987-1))","v":"n/a"},{"$f":"IF(D1987=\"n/a\",\"n/a\",MAX(0,D1987-1))","v":"n/a"},{"$f":"IF(E1987=\"n/a\",\"n/a\",MAX(0,E1987-1))","v":"n/a"},{"$f":"IF(F1987=\"n/a\",\"n/a\",MAX(0,F1987-1))","v":"n/a"},{"$f":"IF(G1987=\"n/a\",\"n/a\",MAX(0,G1987-1))","v":"n/a"},{"$f":"IF(H1987=\"n/a\",\"n/a\",MAX(0,H1987-1))","v":"n/a"},{"$f":"IF(I1987=\"n/a\",\"n/a\",MAX(0,I1987-1))","v":"n/a"},{"$f":"IF(J1987=\"n/a\",\"n/a\",MAX(0,J1987-1))","v":"n/a"},{"$f":"IF(K1987=\"n/a\",\"n/a\",MAX(0,K1987-1))","v":"n/a"},{"$f":"IF(L1987=\"n/a\",\"n/a\",MAX(0,L1987-1))","v":"n/a"},{"$f":"IF(M1987=\"n/a\",\"n/a\",MAX(0,M1987-1))","v":"n/a"},{"$f":"IF(N1987=\"n/a\",\"n/a\",MAX(0,N1987-1))","v":"n/a"},{"$f":"IF(O1987=\"n/a\",\"n/a\",MAX(0,O1987-1))","v":"n/a"},{"$f":"IF(P1987=\"n/a\",\"n/a\",MAX(0,P1987-1))","v":"n/a"},{"$f":"IF(Q1987=\"n/a\",\"n/a\",MAX(0,Q1987-1))","v":"n/a"},{"$f":"IF(R1987=\"n/a\",\"n/a\",MAX(0,R1987-1))","v":"n/a"},{"$f":"IF(S1987=\"n/a\",\"n/a\",MAX(0,S1987-1))","v":"n/a"},{"$f":"IF(T1987=\"n/a\",\"n/a\",MAX(0,T1987-1))","v":"n/a"},{"$f":"IF(U1987=\"n/a\",\"n/a\",MAX(0,U1987-1))","v":"n/a"},{"$f":"IF(V1987=\"n/a\",\"n/a\",MAX(0,V1987-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1964)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D1988,(-$A1964-ROWS(D1960:D1987)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1989,(-$A1965-ROWS(E1961:E1988)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1990,(-$A1966-ROWS(F1962:F1989)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1991,(-$A1967-ROWS(G1963:G1990)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1992,(-$A1968-ROWS(H1964:H1991)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1993,(-$A1969-ROWS(I1965:I1992)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1994,(-$A1970-ROWS(J1966:J1993)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1995,(-$A1971-ROWS(K1967:K1994)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1996,(-$A1972-ROWS(L1968:L1995)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1997,(-$A1973-ROWS(M1969:M1996)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1998,(-$A1974-ROWS(N1970:N1997)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1999,(-$A1975-ROWS(O1971:O1998)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2000,(-$A1976-ROWS(P1972:P1999)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2001,(-$A1977-ROWS(Q1973:Q2000)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2002,(-$A1978-ROWS(R1974:R2001)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2003,(-$A1979-ROWS(S1975:S2002)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2004,(-$A1980-ROWS(T1976:T2003)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2005,(-$A1981-ROWS(U1977:U2004)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2006,(-$A1982-ROWS(V1978:V2005)),0)","v":0},{"$f":"IF(V2006=\"n/a\",\"n/a\",MAX(0,V2006-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2007,(-$A1983-ROWS(W1979:W2006)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1959<>\"n/a\",C1959<>\"n/a\"),IF(SUM(C1962:C1984)=0,0,IF((SUMPRODUCT(C1962:C1984,C1986:C2008)/SUM(C1962:C1984))<0,1,(SUMPRODUCT(C1962:C1984,C1986:C2008)/SUM(C1962:C1984)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1959<>\"n/a\",D1959<>\"n/a\"),IF(SUM(D1962:D1984)=0,0,IF((SUMPRODUCT(D1962:D1984,D1986:D2008)/SUM(D1962:D1984))<0,1,(SUMPRODUCT(D1962:D1984,D1986:D2008)/SUM(D1962:D1984)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 38",{"$f":"VLOOKUP($A2011,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Other non system assets"}]
[{"$f":"VALUE(REPLACE(A2011,1,12,\"\"))","v":38},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A2012,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2012,0)-OFFSET('RFM input'!H$134,$A2012,0)-OFFSET('RFM input'!H$198,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2012,0)-OFFSET('RFM input'!I$134,$A2012,0)-OFFSET('RFM input'!I$198,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2012,0)-OFFSET('RFM input'!J$134,$A2012,0)-OFFSET('RFM input'!J$198,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2012,0)-OFFSET('RFM input'!K$134,$A2012,0)-OFFSET('RFM input'!K$198,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2012,0)-OFFSET('RFM input'!L$134,$A2012,0)-OFFSET('RFM input'!L$198,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2012,0)-OFFSET('RFM input'!M$134,$A2012,0)-OFFSET('RFM input'!M$198,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2012,0)-OFFSET('RFM input'!N$134,$A2012,0)-OFFSET('RFM input'!N$198,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2012,0)-OFFSET('RFM input'!O$134,$A2012,0)-OFFSET('RFM input'!O$198,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2012,0)-OFFSET('RFM input'!P$134,$A2012,0)-OFFSET('RFM input'!P$198,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2012,0)-OFFSET('RFM input'!Q$134,$A2012,0)-OFFSET('RFM input'!Q$198,$A2012,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2012,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2012,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2012,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D2040=\"n/a\",0,IF(AND(D2014=0,C2016=0),0,\nIF(AND(D2014<>0,C2016=0),(D2014/D$10),\nIF(AND(D2015<>0,C2016<>0),(C2016-(C2016/C2040))+(D2014/D$10),\nIF(C2040<1,0,(C2016-(C2016/C2040)))))))","v":0},{"$f":"IF(E2040=\"n/a\",0,IF(AND(E2014=0,D2016=0),0,\nIF(AND(E2014<>0,D2016=0),(E2014/E$10),\nIF(AND(E2015<>0,D2016<>0),(D2016-(D2016/D2040))+(E2014/E$10),\nIF(D2040<1,0,(D2016-(D2016/D2040)))))))","v":0},{"$f":"IF(F2040=\"n/a\",0,IF(AND(F2014=0,E2016=0),0,\nIF(AND(F2014<>0,E2016=0),(F2014/F$10),\nIF(AND(F2015<>0,E2016<>0),(E2016-(E2016/E2040))+(F2014/F$10),\nIF(E2040<1,0,(E2016-(E2016/E2040)))))))","v":0},{"$f":"IF(G2040=\"n/a\",0,IF(AND(G2014=0,F2016=0),0,\nIF(AND(G2014<>0,F2016=0),(G2014/G$10),\nIF(AND(G2015<>0,F2016<>0),(F2016-(F2016/F2040))+(G2014/G$10),\nIF(F2040<1,0,(F2016-(F2016/F2040)))))))","v":0},{"$f":"IF(H2040=\"n/a\",0,IF(AND(H2014=0,G2016=0),0,\nIF(AND(H2014<>0,G2016=0),(H2014/H$10),\nIF(AND(H2015<>0,G2016<>0),(G2016-(G2016/G2040))+(H2014/H$10),\nIF(G2040<1,0,(G2016-(G2016/G2040)))))))","v":0},{"$f":"IF(I2040=\"n/a\",0,IF(AND(I2014=0,H2016=0),0,\nIF(AND(I2014<>0,H2016=0),(I2014/I$10),\nIF(AND(I2015<>0,H2016<>0),(H2016-(H2016/H2040))+(I2014/I$10),\nIF(H2040<1,0,(H2016-(H2016/H2040)))))))","v":0},{"$f":"IF(J2040=\"n/a\",0,IF(AND(J2014=0,I2016=0),0,\nIF(AND(J2014<>0,I2016=0),(J2014/J$10),\nIF(AND(J2015<>0,I2016<>0),(I2016-(I2016/I2040))+(J2014/J$10),\nIF(I2040<1,0,(I2016-(I2016/I2040)))))))","v":0},{"$f":"IF(K2040=\"n/a\",0,IF(AND(K2014=0,J2016=0),0,\nIF(AND(K2014<>0,J2016=0),(K2014/K$10),\nIF(AND(K2015<>0,J2016<>0),(J2016-(J2016/J2040))+(K2014/K$10),\nIF(J2040<1,0,(J2016-(J2016/J2040)))))))","v":0},{"$f":"IF(L2040=\"n/a\",0,IF(AND(L2014=0,K2016=0),0,\nIF(AND(L2014<>0,K2016=0),(L2014/L$10),\nIF(AND(L2015<>0,K2016<>0),(K2016-(K2016/K2040))+(L2014/L$10),\nIF(K2040<1,0,(K2016-(K2016/K2040)))))))","v":0},{"$f":"IF(M2040=\"n/a\",0,IF(AND(M2014=0,L2016=0),0,\nIF(AND(M2014<>0,L2016=0),(M2014/M$10),\nIF(AND(M2015<>0,L2016<>0),(L2016-(L2016/L2040))+(M2014/M$10),\nIF(L2040<1,0,(L2016-(L2016/L2040)))))))","v":0},{"$f":"IF(N2040=\"n/a\",0,IF(AND(N2014=0,M2016=0),0,\nIF(AND(N2014<>0,M2016=0),(N2014/N$10),\nIF(AND(N2015<>0,M2016<>0),(M2016-(M2016/M2040))+(N2014/N$10),\nIF(M2040<1,0,(M2016-(M2016/M2040)))))))","v":0},{"$f":"IF(O2040=\"n/a\",0,IF(AND(O2014=0,N2016=0),0,\nIF(AND(O2014<>0,N2016=0),(O2014/O$10),\nIF(AND(O2015<>0,N2016<>0),(N2016-(N2016/N2040))+(O2014/O$10),\nIF(N2040<1,0,(N2016-(N2016/N2040)))))))","v":0},{"$f":"IF(P2040=\"n/a\",0,IF(AND(P2014=0,O2016=0),0,\nIF(AND(P2014<>0,O2016=0),(P2014/P$10),\nIF(AND(P2015<>0,O2016<>0),(O2016-(O2016/O2040))+(P2014/P$10),\nIF(O2040<1,0,(O2016-(O2016/O2040)))))))","v":0},{"$f":"IF(Q2040=\"n/a\",0,IF(AND(Q2014=0,P2016=0),0,\nIF(AND(Q2014<>0,P2016=0),(Q2014/Q$10),\nIF(AND(Q2015<>0,P2016<>0),(P2016-(P2016/P2040))+(Q2014/Q$10),\nIF(P2040<1,0,(P2016-(P2016/P2040)))))))","v":0},{"$f":"IF(R2040=\"n/a\",0,IF(AND(R2014=0,Q2016=0),0,\nIF(AND(R2014<>0,Q2016=0),(R2014/R$10),\nIF(AND(R2015<>0,Q2016<>0),(Q2016-(Q2016/Q2040))+(R2014/R$10),\nIF(Q2040<1,0,(Q2016-(Q2016/Q2040)))))))","v":0},{"$f":"IF(S2040=\"n/a\",0,IF(AND(S2014=0,R2016=0),0,\nIF(AND(S2014<>0,R2016=0),(S2014/S$10),\nIF(AND(S2015<>0,R2016<>0),(R2016-(R2016/R2040))+(S2014/S$10),\nIF(R2040<1,0,(R2016-(R2016/R2040)))))))","v":0},{"$f":"IF(T2040=\"n/a\",0,IF(AND(T2014=0,S2016=0),0,\nIF(AND(T2014<>0,S2016=0),(T2014/T$10),\nIF(AND(T2015<>0,S2016<>0),(S2016-(S2016/S2040))+(T2014/T$10),\nIF(S2040<1,0,(S2016-(S2016/S2040)))))))","v":0},{"$f":"IF(U2040=\"n/a\",0,IF(AND(U2014=0,T2016=0),0,\nIF(AND(U2014<>0,T2016=0),(U2014/U$10),\nIF(AND(U2015<>0,T2016<>0),(T2016-(T2016/T2040))+(U2014/U$10),\nIF(T2040<1,0,(T2016-(T2016/T2040)))))))","v":0},{"$f":"IF(V2040=\"n/a\",0,IF(AND(V2014=0,U2016=0),0,\nIF(AND(V2014<>0,U2016=0),(V2014/V$10),\nIF(AND(V2015<>0,U2016<>0),(U2016-(U2016/U2040))+(V2014/V$10),\nIF(U2040<1,0,(U2016-(U2016/U2040)))))))","v":0},{"$f":"IF(W2040=\"n/a\",0,IF(AND(W2014=0,V2016=0),0,\nIF(AND(W2014<>0,V2016=0),(W2014/W$10),\nIF(AND(W2015<>0,V2016<>0),(V2016-(V2016/V2040))+(W2014/W$10),\nIF(V2040<1,0,(V2016-(V2016/V2040)))))))","v":0}]
[{"$f":"A2016+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C2012/C$10","v":0},{"$f":"IF(C2041=\"n/a\",C2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,C2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,C2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(D2041=\"n/a\",D2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,D2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,D2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(E2041=\"n/a\",E2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,E2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,E2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(F2041=\"n/a\",F2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,F2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,F2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(G2041=\"n/a\",G2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,G2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,G2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(H2041=\"n/a\",H2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(I2041=\"n/a\",I2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,I2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,I2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(J2041=\"n/a\",J2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,J2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,J2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(K2041=\"n/a\",K2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,K2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,K2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(L2041=\"n/a\",L2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,L2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,L2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(M2041=\"n/a\",M2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,M2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,M2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(N2041=\"n/a\",N2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,N2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,N2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(O2041=\"n/a\",O2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,O2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,O2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(P2041=\"n/a\",P2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,P2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,P2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(Q2041=\"n/a\",Q2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,Q2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,Q2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(R2041=\"n/a\",R2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,R2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,R2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(S2041=\"n/a\",S2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,S2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,S2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(T2041=\"n/a\",T2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,T2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,T2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(U2041=\"n/a\",U2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,U2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,U2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(V2041=\"n/a\",V2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,V2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,V2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0}]
[{"$f":"A2017+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2018)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D2018,-($A2018+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2042=\"n/a\",D2018,IFERROR(IF((OFFSET($C2018,0,$A2018))<0,\nMIN(0,D2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2013,-$A2017,$A2018)))),\nMAX(0,D2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2013,-$A2017,$A2018))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2019)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E2019,-($A2019+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2043=\"n/a\",E2019,IFERROR(IF((OFFSET($C2019,0,$A2019))<0,\nMIN(0,E2019-(OFFSET($C2019,0,$A2019)/(OFFSET($C2014,-$A2018,$A2019)))),\nMAX(0,E2019-(OFFSET($C2019,0,$A2019)/(OFFSET($C2014,-$A2018,$A2019))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F2020,-($A2020+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2044=\"n/a\",F2020,IFERROR(IF((OFFSET($C2020,0,$A2020))<0,\nMIN(0,F2020-(OFFSET($C2020,0,$A2020)/(OFFSET($C2015,-$A2019,$A2020)))),\nMAX(0,F2020-(OFFSET($C2020,0,$A2020)/(OFFSET($C2015,-$A2019,$A2020))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G2021,-($A2021+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2045=\"n/a\",G2021,IFERROR(IF((OFFSET($C2021,0,$A2021))<0,\nMIN(0,G2021-(OFFSET($C2021,0,$A2021)/(OFFSET($C2016,-$A2020,$A2021)))),\nMAX(0,G2021-(OFFSET($C2021,0,$A2021)/(OFFSET($C2016,-$A2020,$A2021))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H2022,-($A2022+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2046=\"n/a\",H2022,IFERROR(IF((OFFSET($C2022,0,$A2022))<0,\nMIN(0,H2022-(OFFSET($C2022,0,$A2022)/(OFFSET($C2017,-$A2021,$A2022)))),\nMAX(0,H2022-(OFFSET($C2022,0,$A2022)/(OFFSET($C2017,-$A2021,$A2022))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I2023,-($A2023+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2047=\"n/a\",I2023,IFERROR(IF((OFFSET($C2023,0,$A2023))<0,\nMIN(0,I2023-(OFFSET($C2023,0,$A2023)/(OFFSET($C2018,-$A2022,$A2023)))),\nMAX(0,I2023-(OFFSET($C2023,0,$A2023)/(OFFSET($C2018,-$A2022,$A2023))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J2024,-($A2024+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2048=\"n/a\",J2024,IFERROR(IF((OFFSET($C2024,0,$A2024))<0,\nMIN(0,J2024-(OFFSET($C2024,0,$A2024)/(OFFSET($C2019,-$A2023,$A2024)))),\nMAX(0,J2024-(OFFSET($C2024,0,$A2024)/(OFFSET($C2019,-$A2023,$A2024))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2025,-($A2025+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2049=\"n/a\",K2025,IFERROR(IF((OFFSET($C2025,0,$A2025))<0,\nMIN(0,K2025-(OFFSET($C2025,0,$A2025)/(OFFSET($C2020,-$A2024,$A2025)))),\nMAX(0,K2025-(OFFSET($C2025,0,$A2025)/(OFFSET($C2020,-$A2024,$A2025))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2026,-($A2026+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2050=\"n/a\",L2026,IFERROR(IF((OFFSET($C2026,0,$A2026))<0,\nMIN(0,L2026-(OFFSET($C2026,0,$A2026)/(OFFSET($C2021,-$A2025,$A2026)))),\nMAX(0,L2026-(OFFSET($C2026,0,$A2026)/(OFFSET($C2021,-$A2025,$A2026))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2027,-($A2027+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2051=\"n/a\",M2027,IFERROR(IF((OFFSET($C2027,0,$A2027))<0,\nMIN(0,M2027-(OFFSET($C2027,0,$A2027)/(OFFSET($C2022,-$A2026,$A2027)))),\nMAX(0,M2027-(OFFSET($C2027,0,$A2027)/(OFFSET($C2022,-$A2026,$A2027))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2028,-($A2028+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2052=\"n/a\",N2028,IFERROR(IF((OFFSET($C2028,0,$A2028))<0,\nMIN(0,N2028-(OFFSET($C2028,0,$A2028)/(OFFSET($C2023,-$A2027,$A2028)))),\nMAX(0,N2028-(OFFSET($C2028,0,$A2028)/(OFFSET($C2023,-$A2027,$A2028))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2029,-($A2029+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2053=\"n/a\",O2029,IFERROR(IF((OFFSET($C2029,0,$A2029))<0,\nMIN(0,O2029-(OFFSET($C2029,0,$A2029)/(OFFSET($C2024,-$A2028,$A2029)))),\nMAX(0,O2029-(OFFSET($C2029,0,$A2029)/(OFFSET($C2024,-$A2028,$A2029))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2030,-($A2030+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2054=\"n/a\",P2030,IFERROR(IF((OFFSET($C2030,0,$A2030))<0,\nMIN(0,P2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2025,-$A2029,$A2030)))),\nMAX(0,P2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2025,-$A2029,$A2030))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2031,-($A2031+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2055=\"n/a\",Q2031,IFERROR(IF((OFFSET($C2031,0,$A2031))<0,\nMIN(0,Q2031-(OFFSET($C2031,0,$A2031)/(OFFSET($C2026,-$A2030,$A2031)))),\nMAX(0,Q2031-(OFFSET($C2031,0,$A2031)/(OFFSET($C2026,-$A2030,$A2031))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2032,-($A2032+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2056=\"n/a\",R2032,IFERROR(IF((OFFSET($C2032,0,$A2032))<0,\nMIN(0,R2032-(OFFSET($C2032,0,$A2032)/(OFFSET($C2027,-$A2031,$A2032)))),\nMAX(0,R2032-(OFFSET($C2032,0,$A2032)/(OFFSET($C2027,-$A2031,$A2032))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2033,-($A2033+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2057=\"n/a\",S2033,IFERROR(IF((OFFSET($C2033,0,$A2033))<0,\nMIN(0,S2033-(OFFSET($C2033,0,$A2033)/(OFFSET($C2028,-$A2032,$A2033)))),\nMAX(0,S2033-(OFFSET($C2033,0,$A2033)/(OFFSET($C2028,-$A2032,$A2033))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2034,-($A2034+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2058=\"n/a\",T2034,IFERROR(IF((OFFSET($C2034,0,$A2034))<0,\nMIN(0,T2034-(OFFSET($C2034,0,$A2034)/(OFFSET($C2029,-$A2033,$A2034)))),\nMAX(0,T2034-(OFFSET($C2034,0,$A2034)/(OFFSET($C2029,-$A2033,$A2034))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2035,-($A2035+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2059=\"n/a\",U2035,IFERROR(IF((OFFSET($C2035,0,$A2035))<0,\nMIN(0,U2035-(OFFSET($C2035,0,$A2035)/(OFFSET($C2030,-$A2034,$A2035)))),\nMAX(0,U2035-(OFFSET($C2035,0,$A2035)/(OFFSET($C2030,-$A2034,$A2035))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2036,-($A2036+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2060=\"n/a\",V2036,IFERROR(IF((OFFSET($C2036,0,$A2036))<0,\nMIN(0,V2036-(OFFSET($C2036,0,$A2036)/(OFFSET($C2031,-$A2035,$A2036)))),\nMAX(0,V2036-(OFFSET($C2036,0,$A2036)/(OFFSET($C2031,-$A2035,$A2036))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2037,-($A2037+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2040=\"n/a\",\"n/a\",IF(AND(C2040<1,D2014=0),0,\nIF(D2014=0,C2040-1,\nIF(C2040<1,D2015,\n(((C2040-1)*(C2016-(C2016/(C2040))))+((D2014/D$10)*D2015))/(D2016)))))","v":0},{"$f":"IF(D2040=\"n/a\",\"n/a\",IF(AND(D2040<1,E2014=0),0,\nIF(E2014=0,D2040-1,\nIF(D2040<1,E2015,\n(((D2040-1)*(D2016-(D2016/(D2040))))+((E2014/E$10)*E2015))/(E2016)))))","v":0},{"$f":"IF(E2040=\"n/a\",\"n/a\",IF(AND(E2040<1,F2014=0),0,\nIF(F2014=0,E2040-1,\nIF(E2040<1,F2015,\n(((E2040-1)*(E2016-(E2016/(E2040))))+((F2014/F$10)*F2015))/(F2016)))))","v":0},{"$f":"IF(F2040=\"n/a\",\"n/a\",IF(AND(F2040<1,G2014=0),0,\nIF(G2014=0,F2040-1,\nIF(F2040<1,G2015,\n(((F2040-1)*(F2016-(F2016/(F2040))))+((G2014/G$10)*G2015))/(G2016)))))","v":0},{"$f":"IF(G2040=\"n/a\",\"n/a\",IF(AND(G2040<1,H2014=0),0,\nIF(H2014=0,G2040-1,\nIF(G2040<1,H2015,\n(((G2040-1)*(G2016-(G2016/(G2040))))+((H2014/H$10)*H2015))/(H2016)))))","v":0},{"$f":"IF(H2040=\"n/a\",\"n/a\",IF(AND(H2040<1,I2014=0),0,\nIF(I2014=0,H2040-1,\nIF(H2040<1,I2015,\n(((H2040-1)*(H2016-(H2016/(H2040))))+((I2014/I$10)*I2015))/(I2016)))))","v":0},{"$f":"IF(I2040=\"n/a\",\"n/a\",IF(AND(I2040<1,J2014=0),0,\nIF(J2014=0,I2040-1,\nIF(I2040<1,J2015,\n(((I2040-1)*(I2016-(I2016/(I2040))))+((J2014/J$10)*J2015))/(J2016)))))","v":0},{"$f":"IF(J2040=\"n/a\",\"n/a\",IF(AND(J2040<1,K2014=0),0,\nIF(K2014=0,J2040-1,\nIF(J2040<1,K2015,\n(((J2040-1)*(J2016-(J2016/(J2040))))+((K2014/K$10)*K2015))/(K2016)))))","v":0},{"$f":"IF(K2040=\"n/a\",\"n/a\",IF(AND(K2040<1,L2014=0),0,\nIF(L2014=0,K2040-1,\nIF(K2040<1,L2015,\n(((K2040-1)*(K2016-(K2016/(K2040))))+((L2014/L$10)*L2015))/(L2016)))))","v":0},{"$f":"IF(L2040=\"n/a\",\"n/a\",IF(AND(L2040<1,M2014=0),0,\nIF(M2014=0,L2040-1,\nIF(L2040<1,M2015,\n(((L2040-1)*(L2016-(L2016/(L2040))))+((M2014/M$10)*M2015))/(M2016)))))","v":0},{"$f":"IF(M2040=\"n/a\",\"n/a\",IF(AND(M2040<1,N2014=0),0,\nIF(N2014=0,M2040-1,\nIF(M2040<1,N2015,\n(((M2040-1)*(M2016-(M2016/(M2040))))+((N2014/N$10)*N2015))/(N2016)))))","v":0},{"$f":"IF(N2040=\"n/a\",\"n/a\",IF(AND(N2040<1,O2014=0),0,\nIF(O2014=0,N2040-1,\nIF(N2040<1,O2015,\n(((N2040-1)*(N2016-(N2016/(N2040))))+((O2014/O$10)*O2015))/(O2016)))))","v":0},{"$f":"IF(O2040=\"n/a\",\"n/a\",IF(AND(O2040<1,P2014=0),0,\nIF(P2014=0,O2040-1,\nIF(O2040<1,P2015,\n(((O2040-1)*(O2016-(O2016/(O2040))))+((P2014/P$10)*P2015))/(P2016)))))","v":0},{"$f":"IF(P2040=\"n/a\",\"n/a\",IF(AND(P2040<1,Q2014=0),0,\nIF(Q2014=0,P2040-1,\nIF(P2040<1,Q2015,\n(((P2040-1)*(P2016-(P2016/(P2040))))+((Q2014/Q$10)*Q2015))/(Q2016)))))","v":0},{"$f":"IF(Q2040=\"n/a\",\"n/a\",IF(AND(Q2040<1,R2014=0),0,\nIF(R2014=0,Q2040-1,\nIF(Q2040<1,R2015,\n(((Q2040-1)*(Q2016-(Q2016/(Q2040))))+((R2014/R$10)*R2015))/(R2016)))))","v":0},{"$f":"IF(R2040=\"n/a\",\"n/a\",IF(AND(R2040<1,S2014=0),0,\nIF(S2014=0,R2040-1,\nIF(R2040<1,S2015,\n(((R2040-1)*(R2016-(R2016/(R2040))))+((S2014/S$10)*S2015))/(S2016)))))","v":0},{"$f":"IF(S2040=\"n/a\",\"n/a\",IF(AND(S2040<1,T2014=0),0,\nIF(T2014=0,S2040-1,\nIF(S2040<1,T2015,\n(((S2040-1)*(S2016-(S2016/(S2040))))+((T2014/T$10)*T2015))/(T2016)))))","v":0},{"$f":"IF(T2040=\"n/a\",\"n/a\",IF(AND(T2040<1,U2014=0),0,\nIF(U2014=0,T2040-1,\nIF(T2040<1,U2015,\n(((T2040-1)*(T2016-(T2016/(T2040))))+((U2014/U$10)*U2015))/(U2016)))))","v":0},{"$f":"IF(U2040=\"n/a\",\"n/a\",IF(AND(U2040<1,V2014=0),0,\nIF(V2014=0,U2040-1,\nIF(U2040<1,V2015,\n(((U2040-1)*(U2016-(U2016/(U2040))))+((V2014/V$10)*V2015))/(V2016)))))","v":0},{"$f":"IF(V2040=\"n/a\",\"n/a\",IF(AND(V2040<1,W2014=0),0,\nIF(W2014=0,V2040-1,\nIF(V2040<1,W2015,\n(((V2040-1)*(V2016-(V2016/(V2040))))+((W2014/W$10)*W2015))/(W2016)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2041,(-$A2017-ROWS(C2013:C2040)),0)","v":"n/a"},{"$f":"IF(C2041=\"n/a\",\"n/a\",MAX(0,C2041-1))","v":"n/a"},{"$f":"IF(D2041=\"n/a\",\"n/a\",MAX(0,D2041-1))","v":"n/a"},{"$f":"IF(E2041=\"n/a\",\"n/a\",MAX(0,E2041-1))","v":"n/a"},{"$f":"IF(F2041=\"n/a\",\"n/a\",MAX(0,F2041-1))","v":"n/a"},{"$f":"IF(G2041=\"n/a\",\"n/a\",MAX(0,G2041-1))","v":"n/a"},{"$f":"IF(H2041=\"n/a\",\"n/a\",MAX(0,H2041-1))","v":"n/a"},{"$f":"IF(I2041=\"n/a\",\"n/a\",MAX(0,I2041-1))","v":"n/a"},{"$f":"IF(J2041=\"n/a\",\"n/a\",MAX(0,J2041-1))","v":"n/a"},{"$f":"IF(K2041=\"n/a\",\"n/a\",MAX(0,K2041-1))","v":"n/a"},{"$f":"IF(L2041=\"n/a\",\"n/a\",MAX(0,L2041-1))","v":"n/a"},{"$f":"IF(M2041=\"n/a\",\"n/a\",MAX(0,M2041-1))","v":"n/a"},{"$f":"IF(N2041=\"n/a\",\"n/a\",MAX(0,N2041-1))","v":"n/a"},{"$f":"IF(O2041=\"n/a\",\"n/a\",MAX(0,O2041-1))","v":"n/a"},{"$f":"IF(P2041=\"n/a\",\"n/a\",MAX(0,P2041-1))","v":"n/a"},{"$f":"IF(Q2041=\"n/a\",\"n/a\",MAX(0,Q2041-1))","v":"n/a"},{"$f":"IF(R2041=\"n/a\",\"n/a\",MAX(0,R2041-1))","v":"n/a"},{"$f":"IF(S2041=\"n/a\",\"n/a\",MAX(0,S2041-1))","v":"n/a"},{"$f":"IF(T2041=\"n/a\",\"n/a\",MAX(0,T2041-1))","v":"n/a"},{"$f":"IF(U2041=\"n/a\",\"n/a\",MAX(0,U2041-1))","v":"n/a"},{"$f":"IF(V2041=\"n/a\",\"n/a\",MAX(0,V2041-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2018)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2042,(-$A2018-ROWS(D2014:D2041)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2043,(-$A2019-ROWS(E2015:E2042)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2044,(-$A2020-ROWS(F2016:F2043)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2045,(-$A2021-ROWS(G2017:G2044)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2046,(-$A2022-ROWS(H2018:H2045)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2047,(-$A2023-ROWS(I2019:I2046)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2048,(-$A2024-ROWS(J2020:J2047)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2049,(-$A2025-ROWS(K2021:K2048)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2050,(-$A2026-ROWS(L2022:L2049)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2051,(-$A2027-ROWS(M2023:M2050)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2052,(-$A2028-ROWS(N2024:N2051)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2053,(-$A2029-ROWS(O2025:O2052)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2054,(-$A2030-ROWS(P2026:P2053)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2055,(-$A2031-ROWS(Q2027:Q2054)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2056,(-$A2032-ROWS(R2028:R2055)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2057,(-$A2033-ROWS(S2029:S2056)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2058,(-$A2034-ROWS(T2030:T2057)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2059,(-$A2035-ROWS(U2031:U2058)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2060,(-$A2036-ROWS(V2032:V2059)),0)","v":0},{"$f":"IF(V2060=\"n/a\",\"n/a\",MAX(0,V2060-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2061,(-$A2037-ROWS(W2033:W2060)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2013<>\"n/a\",C2013<>\"n/a\"),IF(SUM(C2016:C2038)=0,0,IF((SUMPRODUCT(C2016:C2038,C2040:C2062)/SUM(C2016:C2038))<0,1,(SUMPRODUCT(C2016:C2038,C2040:C2062)/SUM(C2016:C2038)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2013<>\"n/a\",D2013<>\"n/a\"),IF(SUM(D2016:D2038)=0,0,IF((SUMPRODUCT(D2016:D2038,D2040:D2062)/SUM(D2016:D2038))<0,1,(SUMPRODUCT(D2016:D2038,D2040:D2062)/SUM(D2016:D2038)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 39",{"$f":"VLOOKUP($A2065,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Blank 1"}]
[{"$f":"VALUE(REPLACE(A2065,1,12,\"\"))","v":39},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A2066,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2066,0)-OFFSET('RFM input'!H$134,$A2066,0)-OFFSET('RFM input'!H$198,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2066,0)-OFFSET('RFM input'!I$134,$A2066,0)-OFFSET('RFM input'!I$198,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2066,0)-OFFSET('RFM input'!J$134,$A2066,0)-OFFSET('RFM input'!J$198,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2066,0)-OFFSET('RFM input'!K$134,$A2066,0)-OFFSET('RFM input'!K$198,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2066,0)-OFFSET('RFM input'!L$134,$A2066,0)-OFFSET('RFM input'!L$198,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2066,0)-OFFSET('RFM input'!M$134,$A2066,0)-OFFSET('RFM input'!M$198,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2066,0)-OFFSET('RFM input'!N$134,$A2066,0)-OFFSET('RFM input'!N$198,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2066,0)-OFFSET('RFM input'!O$134,$A2066,0)-OFFSET('RFM input'!O$198,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2066,0)-OFFSET('RFM input'!P$134,$A2066,0)-OFFSET('RFM input'!P$198,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2066,0)-OFFSET('RFM input'!Q$134,$A2066,0)-OFFSET('RFM input'!Q$198,$A2066,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2066,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2066,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2066,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D2094=\"n/a\",0,IF(AND(D2068=0,C2070=0),0,\nIF(AND(D2068<>0,C2070=0),(D2068/D$10),\nIF(AND(D2069<>0,C2070<>0),(C2070-(C2070/C2094))+(D2068/D$10),\nIF(C2094<1,0,(C2070-(C2070/C2094)))))))","v":0},{"$f":"IF(E2094=\"n/a\",0,IF(AND(E2068=0,D2070=0),0,\nIF(AND(E2068<>0,D2070=0),(E2068/E$10),\nIF(AND(E2069<>0,D2070<>0),(D2070-(D2070/D2094))+(E2068/E$10),\nIF(D2094<1,0,(D2070-(D2070/D2094)))))))","v":0},{"$f":"IF(F2094=\"n/a\",0,IF(AND(F2068=0,E2070=0),0,\nIF(AND(F2068<>0,E2070=0),(F2068/F$10),\nIF(AND(F2069<>0,E2070<>0),(E2070-(E2070/E2094))+(F2068/F$10),\nIF(E2094<1,0,(E2070-(E2070/E2094)))))))","v":0},{"$f":"IF(G2094=\"n/a\",0,IF(AND(G2068=0,F2070=0),0,\nIF(AND(G2068<>0,F2070=0),(G2068/G$10),\nIF(AND(G2069<>0,F2070<>0),(F2070-(F2070/F2094))+(G2068/G$10),\nIF(F2094<1,0,(F2070-(F2070/F2094)))))))","v":0},{"$f":"IF(H2094=\"n/a\",0,IF(AND(H2068=0,G2070=0),0,\nIF(AND(H2068<>0,G2070=0),(H2068/H$10),\nIF(AND(H2069<>0,G2070<>0),(G2070-(G2070/G2094))+(H2068/H$10),\nIF(G2094<1,0,(G2070-(G2070/G2094)))))))","v":0},{"$f":"IF(I2094=\"n/a\",0,IF(AND(I2068=0,H2070=0),0,\nIF(AND(I2068<>0,H2070=0),(I2068/I$10),\nIF(AND(I2069<>0,H2070<>0),(H2070-(H2070/H2094))+(I2068/I$10),\nIF(H2094<1,0,(H2070-(H2070/H2094)))))))","v":0},{"$f":"IF(J2094=\"n/a\",0,IF(AND(J2068=0,I2070=0),0,\nIF(AND(J2068<>0,I2070=0),(J2068/J$10),\nIF(AND(J2069<>0,I2070<>0),(I2070-(I2070/I2094))+(J2068/J$10),\nIF(I2094<1,0,(I2070-(I2070/I2094)))))))","v":0},{"$f":"IF(K2094=\"n/a\",0,IF(AND(K2068=0,J2070=0),0,\nIF(AND(K2068<>0,J2070=0),(K2068/K$10),\nIF(AND(K2069<>0,J2070<>0),(J2070-(J2070/J2094))+(K2068/K$10),\nIF(J2094<1,0,(J2070-(J2070/J2094)))))))","v":0},{"$f":"IF(L2094=\"n/a\",0,IF(AND(L2068=0,K2070=0),0,\nIF(AND(L2068<>0,K2070=0),(L2068/L$10),\nIF(AND(L2069<>0,K2070<>0),(K2070-(K2070/K2094))+(L2068/L$10),\nIF(K2094<1,0,(K2070-(K2070/K2094)))))))","v":0},{"$f":"IF(M2094=\"n/a\",0,IF(AND(M2068=0,L2070=0),0,\nIF(AND(M2068<>0,L2070=0),(M2068/M$10),\nIF(AND(M2069<>0,L2070<>0),(L2070-(L2070/L2094))+(M2068/M$10),\nIF(L2094<1,0,(L2070-(L2070/L2094)))))))","v":0},{"$f":"IF(N2094=\"n/a\",0,IF(AND(N2068=0,M2070=0),0,\nIF(AND(N2068<>0,M2070=0),(N2068/N$10),\nIF(AND(N2069<>0,M2070<>0),(M2070-(M2070/M2094))+(N2068/N$10),\nIF(M2094<1,0,(M2070-(M2070/M2094)))))))","v":0},{"$f":"IF(O2094=\"n/a\",0,IF(AND(O2068=0,N2070=0),0,\nIF(AND(O2068<>0,N2070=0),(O2068/O$10),\nIF(AND(O2069<>0,N2070<>0),(N2070-(N2070/N2094))+(O2068/O$10),\nIF(N2094<1,0,(N2070-(N2070/N2094)))))))","v":0},{"$f":"IF(P2094=\"n/a\",0,IF(AND(P2068=0,O2070=0),0,\nIF(AND(P2068<>0,O2070=0),(P2068/P$10),\nIF(AND(P2069<>0,O2070<>0),(O2070-(O2070/O2094))+(P2068/P$10),\nIF(O2094<1,0,(O2070-(O2070/O2094)))))))","v":0},{"$f":"IF(Q2094=\"n/a\",0,IF(AND(Q2068=0,P2070=0),0,\nIF(AND(Q2068<>0,P2070=0),(Q2068/Q$10),\nIF(AND(Q2069<>0,P2070<>0),(P2070-(P2070/P2094))+(Q2068/Q$10),\nIF(P2094<1,0,(P2070-(P2070/P2094)))))))","v":0},{"$f":"IF(R2094=\"n/a\",0,IF(AND(R2068=0,Q2070=0),0,\nIF(AND(R2068<>0,Q2070=0),(R2068/R$10),\nIF(AND(R2069<>0,Q2070<>0),(Q2070-(Q2070/Q2094))+(R2068/R$10),\nIF(Q2094<1,0,(Q2070-(Q2070/Q2094)))))))","v":0},{"$f":"IF(S2094=\"n/a\",0,IF(AND(S2068=0,R2070=0),0,\nIF(AND(S2068<>0,R2070=0),(S2068/S$10),\nIF(AND(S2069<>0,R2070<>0),(R2070-(R2070/R2094))+(S2068/S$10),\nIF(R2094<1,0,(R2070-(R2070/R2094)))))))","v":0},{"$f":"IF(T2094=\"n/a\",0,IF(AND(T2068=0,S2070=0),0,\nIF(AND(T2068<>0,S2070=0),(T2068/T$10),\nIF(AND(T2069<>0,S2070<>0),(S2070-(S2070/S2094))+(T2068/T$10),\nIF(S2094<1,0,(S2070-(S2070/S2094)))))))","v":0},{"$f":"IF(U2094=\"n/a\",0,IF(AND(U2068=0,T2070=0),0,\nIF(AND(U2068<>0,T2070=0),(U2068/U$10),\nIF(AND(U2069<>0,T2070<>0),(T2070-(T2070/T2094))+(U2068/U$10),\nIF(T2094<1,0,(T2070-(T2070/T2094)))))))","v":0},{"$f":"IF(V2094=\"n/a\",0,IF(AND(V2068=0,U2070=0),0,\nIF(AND(V2068<>0,U2070=0),(V2068/V$10),\nIF(AND(V2069<>0,U2070<>0),(U2070-(U2070/U2094))+(V2068/V$10),\nIF(U2094<1,0,(U2070-(U2070/U2094)))))))","v":0},{"$f":"IF(W2094=\"n/a\",0,IF(AND(W2068=0,V2070=0),0,\nIF(AND(W2068<>0,V2070=0),(W2068/W$10),\nIF(AND(W2069<>0,V2070<>0),(V2070-(V2070/V2094))+(W2068/W$10),\nIF(V2094<1,0,(V2070-(V2070/V2094)))))))","v":0}]
[{"$f":"A2070+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C2066/C$10","v":0},{"$f":"IF(C2095=\"n/a\",C2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,C2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,C2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(D2095=\"n/a\",D2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,D2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,D2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(E2095=\"n/a\",E2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,E2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,E2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(F2095=\"n/a\",F2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,F2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,F2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(G2095=\"n/a\",G2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,G2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,G2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(H2095=\"n/a\",H2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,H2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,H2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(I2095=\"n/a\",I2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,I2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,I2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(J2095=\"n/a\",J2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,J2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,J2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(K2095=\"n/a\",K2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,K2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,K2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(L2095=\"n/a\",L2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,L2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,L2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(M2095=\"n/a\",M2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,M2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,M2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(N2095=\"n/a\",N2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,N2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,N2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(O2095=\"n/a\",O2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,O2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,O2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(P2095=\"n/a\",P2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,P2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,P2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(Q2095=\"n/a\",Q2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,Q2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,Q2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(R2095=\"n/a\",R2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,R2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,R2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(S2095=\"n/a\",S2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,S2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,S2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(T2095=\"n/a\",T2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,T2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,T2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(U2095=\"n/a\",U2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,U2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,U2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(V2095=\"n/a\",V2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,V2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,V2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0}]
[{"$f":"A2071+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2072)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D2072,-($A2072+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2096=\"n/a\",D2072,IFERROR(IF((OFFSET($C2072,0,$A2072))<0,\nMIN(0,D2072-(OFFSET($C2072,0,$A2072)/(OFFSET($C2067,-$A2071,$A2072)))),\nMAX(0,D2072-(OFFSET($C2072,0,$A2072)/(OFFSET($C2067,-$A2071,$A2072))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2073)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E2073,-($A2073+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2097=\"n/a\",E2073,IFERROR(IF((OFFSET($C2073,0,$A2073))<0,\nMIN(0,E2073-(OFFSET($C2073,0,$A2073)/(OFFSET($C2068,-$A2072,$A2073)))),\nMAX(0,E2073-(OFFSET($C2073,0,$A2073)/(OFFSET($C2068,-$A2072,$A2073))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F2074,-($A2074+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2098=\"n/a\",F2074,IFERROR(IF((OFFSET($C2074,0,$A2074))<0,\nMIN(0,F2074-(OFFSET($C2074,0,$A2074)/(OFFSET($C2069,-$A2073,$A2074)))),\nMAX(0,F2074-(OFFSET($C2074,0,$A2074)/(OFFSET($C2069,-$A2073,$A2074))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G2075,-($A2075+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2099=\"n/a\",G2075,IFERROR(IF((OFFSET($C2075,0,$A2075))<0,\nMIN(0,G2075-(OFFSET($C2075,0,$A2075)/(OFFSET($C2070,-$A2074,$A2075)))),\nMAX(0,G2075-(OFFSET($C2075,0,$A2075)/(OFFSET($C2070,-$A2074,$A2075))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H2076,-($A2076+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2100=\"n/a\",H2076,IFERROR(IF((OFFSET($C2076,0,$A2076))<0,\nMIN(0,H2076-(OFFSET($C2076,0,$A2076)/(OFFSET($C2071,-$A2075,$A2076)))),\nMAX(0,H2076-(OFFSET($C2076,0,$A2076)/(OFFSET($C2071,-$A2075,$A2076))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I2077,-($A2077+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2101=\"n/a\",I2077,IFERROR(IF((OFFSET($C2077,0,$A2077))<0,\nMIN(0,I2077-(OFFSET($C2077,0,$A2077)/(OFFSET($C2072,-$A2076,$A2077)))),\nMAX(0,I2077-(OFFSET($C2077,0,$A2077)/(OFFSET($C2072,-$A2076,$A2077))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J2078,-($A2078+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2102=\"n/a\",J2078,IFERROR(IF((OFFSET($C2078,0,$A2078))<0,\nMIN(0,J2078-(OFFSET($C2078,0,$A2078)/(OFFSET($C2073,-$A2077,$A2078)))),\nMAX(0,J2078-(OFFSET($C2078,0,$A2078)/(OFFSET($C2073,-$A2077,$A2078))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2079,-($A2079+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2103=\"n/a\",K2079,IFERROR(IF((OFFSET($C2079,0,$A2079))<0,\nMIN(0,K2079-(OFFSET($C2079,0,$A2079)/(OFFSET($C2074,-$A2078,$A2079)))),\nMAX(0,K2079-(OFFSET($C2079,0,$A2079)/(OFFSET($C2074,-$A2078,$A2079))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2080,-($A2080+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2104=\"n/a\",L2080,IFERROR(IF((OFFSET($C2080,0,$A2080))<0,\nMIN(0,L2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2075,-$A2079,$A2080)))),\nMAX(0,L2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2075,-$A2079,$A2080))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2081,-($A2081+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2105=\"n/a\",M2081,IFERROR(IF((OFFSET($C2081,0,$A2081))<0,\nMIN(0,M2081-(OFFSET($C2081,0,$A2081)/(OFFSET($C2076,-$A2080,$A2081)))),\nMAX(0,M2081-(OFFSET($C2081,0,$A2081)/(OFFSET($C2076,-$A2080,$A2081))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2082,-($A2082+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2106=\"n/a\",N2082,IFERROR(IF((OFFSET($C2082,0,$A2082))<0,\nMIN(0,N2082-(OFFSET($C2082,0,$A2082)/(OFFSET($C2077,-$A2081,$A2082)))),\nMAX(0,N2082-(OFFSET($C2082,0,$A2082)/(OFFSET($C2077,-$A2081,$A2082))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2083,-($A2083+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2107=\"n/a\",O2083,IFERROR(IF((OFFSET($C2083,0,$A2083))<0,\nMIN(0,O2083-(OFFSET($C2083,0,$A2083)/(OFFSET($C2078,-$A2082,$A2083)))),\nMAX(0,O2083-(OFFSET($C2083,0,$A2083)/(OFFSET($C2078,-$A2082,$A2083))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2084,-($A2084+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2108=\"n/a\",P2084,IFERROR(IF((OFFSET($C2084,0,$A2084))<0,\nMIN(0,P2084-(OFFSET($C2084,0,$A2084)/(OFFSET($C2079,-$A2083,$A2084)))),\nMAX(0,P2084-(OFFSET($C2084,0,$A2084)/(OFFSET($C2079,-$A2083,$A2084))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2085,-($A2085+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2109=\"n/a\",Q2085,IFERROR(IF((OFFSET($C2085,0,$A2085))<0,\nMIN(0,Q2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2080,-$A2084,$A2085)))),\nMAX(0,Q2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2080,-$A2084,$A2085))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2086,-($A2086+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2110=\"n/a\",R2086,IFERROR(IF((OFFSET($C2086,0,$A2086))<0,\nMIN(0,R2086-(OFFSET($C2086,0,$A2086)/(OFFSET($C2081,-$A2085,$A2086)))),\nMAX(0,R2086-(OFFSET($C2086,0,$A2086)/(OFFSET($C2081,-$A2085,$A2086))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2087,-($A2087+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2111=\"n/a\",S2087,IFERROR(IF((OFFSET($C2087,0,$A2087))<0,\nMIN(0,S2087-(OFFSET($C2087,0,$A2087)/(OFFSET($C2082,-$A2086,$A2087)))),\nMAX(0,S2087-(OFFSET($C2087,0,$A2087)/(OFFSET($C2082,-$A2086,$A2087))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2088,-($A2088+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2112=\"n/a\",T2088,IFERROR(IF((OFFSET($C2088,0,$A2088))<0,\nMIN(0,T2088-(OFFSET($C2088,0,$A2088)/(OFFSET($C2083,-$A2087,$A2088)))),\nMAX(0,T2088-(OFFSET($C2088,0,$A2088)/(OFFSET($C2083,-$A2087,$A2088))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2089,-($A2089+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2113=\"n/a\",U2089,IFERROR(IF((OFFSET($C2089,0,$A2089))<0,\nMIN(0,U2089-(OFFSET($C2089,0,$A2089)/(OFFSET($C2084,-$A2088,$A2089)))),\nMAX(0,U2089-(OFFSET($C2089,0,$A2089)/(OFFSET($C2084,-$A2088,$A2089))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2090,-($A2090+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2114=\"n/a\",V2090,IFERROR(IF((OFFSET($C2090,0,$A2090))<0,\nMIN(0,V2090-(OFFSET($C2090,0,$A2090)/(OFFSET($C2085,-$A2089,$A2090)))),\nMAX(0,V2090-(OFFSET($C2090,0,$A2090)/(OFFSET($C2085,-$A2089,$A2090))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2091,-($A2091+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2094=\"n/a\",\"n/a\",IF(AND(C2094<1,D2068=0),0,\nIF(D2068=0,C2094-1,\nIF(C2094<1,D2069,\n(((C2094-1)*(C2070-(C2070/(C2094))))+((D2068/D$10)*D2069))/(D2070)))))","v":0},{"$f":"IF(D2094=\"n/a\",\"n/a\",IF(AND(D2094<1,E2068=0),0,\nIF(E2068=0,D2094-1,\nIF(D2094<1,E2069,\n(((D2094-1)*(D2070-(D2070/(D2094))))+((E2068/E$10)*E2069))/(E2070)))))","v":0},{"$f":"IF(E2094=\"n/a\",\"n/a\",IF(AND(E2094<1,F2068=0),0,\nIF(F2068=0,E2094-1,\nIF(E2094<1,F2069,\n(((E2094-1)*(E2070-(E2070/(E2094))))+((F2068/F$10)*F2069))/(F2070)))))","v":0},{"$f":"IF(F2094=\"n/a\",\"n/a\",IF(AND(F2094<1,G2068=0),0,\nIF(G2068=0,F2094-1,\nIF(F2094<1,G2069,\n(((F2094-1)*(F2070-(F2070/(F2094))))+((G2068/G$10)*G2069))/(G2070)))))","v":0},{"$f":"IF(G2094=\"n/a\",\"n/a\",IF(AND(G2094<1,H2068=0),0,\nIF(H2068=0,G2094-1,\nIF(G2094<1,H2069,\n(((G2094-1)*(G2070-(G2070/(G2094))))+((H2068/H$10)*H2069))/(H2070)))))","v":0},{"$f":"IF(H2094=\"n/a\",\"n/a\",IF(AND(H2094<1,I2068=0),0,\nIF(I2068=0,H2094-1,\nIF(H2094<1,I2069,\n(((H2094-1)*(H2070-(H2070/(H2094))))+((I2068/I$10)*I2069))/(I2070)))))","v":0},{"$f":"IF(I2094=\"n/a\",\"n/a\",IF(AND(I2094<1,J2068=0),0,\nIF(J2068=0,I2094-1,\nIF(I2094<1,J2069,\n(((I2094-1)*(I2070-(I2070/(I2094))))+((J2068/J$10)*J2069))/(J2070)))))","v":0},{"$f":"IF(J2094=\"n/a\",\"n/a\",IF(AND(J2094<1,K2068=0),0,\nIF(K2068=0,J2094-1,\nIF(J2094<1,K2069,\n(((J2094-1)*(J2070-(J2070/(J2094))))+((K2068/K$10)*K2069))/(K2070)))))","v":0},{"$f":"IF(K2094=\"n/a\",\"n/a\",IF(AND(K2094<1,L2068=0),0,\nIF(L2068=0,K2094-1,\nIF(K2094<1,L2069,\n(((K2094-1)*(K2070-(K2070/(K2094))))+((L2068/L$10)*L2069))/(L2070)))))","v":0},{"$f":"IF(L2094=\"n/a\",\"n/a\",IF(AND(L2094<1,M2068=0),0,\nIF(M2068=0,L2094-1,\nIF(L2094<1,M2069,\n(((L2094-1)*(L2070-(L2070/(L2094))))+((M2068/M$10)*M2069))/(M2070)))))","v":0},{"$f":"IF(M2094=\"n/a\",\"n/a\",IF(AND(M2094<1,N2068=0),0,\nIF(N2068=0,M2094-1,\nIF(M2094<1,N2069,\n(((M2094-1)*(M2070-(M2070/(M2094))))+((N2068/N$10)*N2069))/(N2070)))))","v":0},{"$f":"IF(N2094=\"n/a\",\"n/a\",IF(AND(N2094<1,O2068=0),0,\nIF(O2068=0,N2094-1,\nIF(N2094<1,O2069,\n(((N2094-1)*(N2070-(N2070/(N2094))))+((O2068/O$10)*O2069))/(O2070)))))","v":0},{"$f":"IF(O2094=\"n/a\",\"n/a\",IF(AND(O2094<1,P2068=0),0,\nIF(P2068=0,O2094-1,\nIF(O2094<1,P2069,\n(((O2094-1)*(O2070-(O2070/(O2094))))+((P2068/P$10)*P2069))/(P2070)))))","v":0},{"$f":"IF(P2094=\"n/a\",\"n/a\",IF(AND(P2094<1,Q2068=0),0,\nIF(Q2068=0,P2094-1,\nIF(P2094<1,Q2069,\n(((P2094-1)*(P2070-(P2070/(P2094))))+((Q2068/Q$10)*Q2069))/(Q2070)))))","v":0},{"$f":"IF(Q2094=\"n/a\",\"n/a\",IF(AND(Q2094<1,R2068=0),0,\nIF(R2068=0,Q2094-1,\nIF(Q2094<1,R2069,\n(((Q2094-1)*(Q2070-(Q2070/(Q2094))))+((R2068/R$10)*R2069))/(R2070)))))","v":0},{"$f":"IF(R2094=\"n/a\",\"n/a\",IF(AND(R2094<1,S2068=0),0,\nIF(S2068=0,R2094-1,\nIF(R2094<1,S2069,\n(((R2094-1)*(R2070-(R2070/(R2094))))+((S2068/S$10)*S2069))/(S2070)))))","v":0},{"$f":"IF(S2094=\"n/a\",\"n/a\",IF(AND(S2094<1,T2068=0),0,\nIF(T2068=0,S2094-1,\nIF(S2094<1,T2069,\n(((S2094-1)*(S2070-(S2070/(S2094))))+((T2068/T$10)*T2069))/(T2070)))))","v":0},{"$f":"IF(T2094=\"n/a\",\"n/a\",IF(AND(T2094<1,U2068=0),0,\nIF(U2068=0,T2094-1,\nIF(T2094<1,U2069,\n(((T2094-1)*(T2070-(T2070/(T2094))))+((U2068/U$10)*U2069))/(U2070)))))","v":0},{"$f":"IF(U2094=\"n/a\",\"n/a\",IF(AND(U2094<1,V2068=0),0,\nIF(V2068=0,U2094-1,\nIF(U2094<1,V2069,\n(((U2094-1)*(U2070-(U2070/(U2094))))+((V2068/V$10)*V2069))/(V2070)))))","v":0},{"$f":"IF(V2094=\"n/a\",\"n/a\",IF(AND(V2094<1,W2068=0),0,\nIF(W2068=0,V2094-1,\nIF(V2094<1,W2069,\n(((V2094-1)*(V2070-(V2070/(V2094))))+((W2068/W$10)*W2069))/(W2070)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2095,(-$A2071-ROWS(C2067:C2094)),0)","v":"n/a"},{"$f":"IF(C2095=\"n/a\",\"n/a\",MAX(0,C2095-1))","v":"n/a"},{"$f":"IF(D2095=\"n/a\",\"n/a\",MAX(0,D2095-1))","v":"n/a"},{"$f":"IF(E2095=\"n/a\",\"n/a\",MAX(0,E2095-1))","v":"n/a"},{"$f":"IF(F2095=\"n/a\",\"n/a\",MAX(0,F2095-1))","v":"n/a"},{"$f":"IF(G2095=\"n/a\",\"n/a\",MAX(0,G2095-1))","v":"n/a"},{"$f":"IF(H2095=\"n/a\",\"n/a\",MAX(0,H2095-1))","v":"n/a"},{"$f":"IF(I2095=\"n/a\",\"n/a\",MAX(0,I2095-1))","v":"n/a"},{"$f":"IF(J2095=\"n/a\",\"n/a\",MAX(0,J2095-1))","v":"n/a"},{"$f":"IF(K2095=\"n/a\",\"n/a\",MAX(0,K2095-1))","v":"n/a"},{"$f":"IF(L2095=\"n/a\",\"n/a\",MAX(0,L2095-1))","v":"n/a"},{"$f":"IF(M2095=\"n/a\",\"n/a\",MAX(0,M2095-1))","v":"n/a"},{"$f":"IF(N2095=\"n/a\",\"n/a\",MAX(0,N2095-1))","v":"n/a"},{"$f":"IF(O2095=\"n/a\",\"n/a\",MAX(0,O2095-1))","v":"n/a"},{"$f":"IF(P2095=\"n/a\",\"n/a\",MAX(0,P2095-1))","v":"n/a"},{"$f":"IF(Q2095=\"n/a\",\"n/a\",MAX(0,Q2095-1))","v":"n/a"},{"$f":"IF(R2095=\"n/a\",\"n/a\",MAX(0,R2095-1))","v":"n/a"},{"$f":"IF(S2095=\"n/a\",\"n/a\",MAX(0,S2095-1))","v":"n/a"},{"$f":"IF(T2095=\"n/a\",\"n/a\",MAX(0,T2095-1))","v":"n/a"},{"$f":"IF(U2095=\"n/a\",\"n/a\",MAX(0,U2095-1))","v":"n/a"},{"$f":"IF(V2095=\"n/a\",\"n/a\",MAX(0,V2095-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2072)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2096,(-$A2072-ROWS(D2068:D2095)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2097,(-$A2073-ROWS(E2069:E2096)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2098,(-$A2074-ROWS(F2070:F2097)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2099,(-$A2075-ROWS(G2071:G2098)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2100,(-$A2076-ROWS(H2072:H2099)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2101,(-$A2077-ROWS(I2073:I2100)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2102,(-$A2078-ROWS(J2074:J2101)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2103,(-$A2079-ROWS(K2075:K2102)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2104,(-$A2080-ROWS(L2076:L2103)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2105,(-$A2081-ROWS(M2077:M2104)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2106,(-$A2082-ROWS(N2078:N2105)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2107,(-$A2083-ROWS(O2079:O2106)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2108,(-$A2084-ROWS(P2080:P2107)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2109,(-$A2085-ROWS(Q2081:Q2108)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2110,(-$A2086-ROWS(R2082:R2109)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2111,(-$A2087-ROWS(S2083:S2110)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2112,(-$A2088-ROWS(T2084:T2111)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2113,(-$A2089-ROWS(U2085:U2112)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2114,(-$A2090-ROWS(V2086:V2113)),0)","v":0},{"$f":"IF(V2114=\"n/a\",\"n/a\",MAX(0,V2114-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2115,(-$A2091-ROWS(W2087:W2114)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2067<>\"n/a\",C2067<>\"n/a\"),IF(SUM(C2070:C2092)=0,0,IF((SUMPRODUCT(C2070:C2092,C2094:C2116)/SUM(C2070:C2092))<0,1,(SUMPRODUCT(C2070:C2092,C2094:C2116)/SUM(C2070:C2092)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2067<>\"n/a\",D2067<>\"n/a\"),IF(SUM(D2070:D2092)=0,0,IF((SUMPRODUCT(D2070:D2092,D2094:D2116)/SUM(D2070:D2092))<0,1,(SUMPRODUCT(D2070:D2092,D2094:D2116)/SUM(D2070:D2092)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 40",{"$f":"VLOOKUP($A2119,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Blank 2"}]
[{"$f":"VALUE(REPLACE(A2119,1,12,\"\"))","v":40},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A2120,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2120,0)-OFFSET('RFM input'!H$134,$A2120,0)-OFFSET('RFM input'!H$198,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2120,0)-OFFSET('RFM input'!I$134,$A2120,0)-OFFSET('RFM input'!I$198,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2120,0)-OFFSET('RFM input'!J$134,$A2120,0)-OFFSET('RFM input'!J$198,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2120,0)-OFFSET('RFM input'!K$134,$A2120,0)-OFFSET('RFM input'!K$198,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2120,0)-OFFSET('RFM input'!L$134,$A2120,0)-OFFSET('RFM input'!L$198,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2120,0)-OFFSET('RFM input'!M$134,$A2120,0)-OFFSET('RFM input'!M$198,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2120,0)-OFFSET('RFM input'!N$134,$A2120,0)-OFFSET('RFM input'!N$198,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2120,0)-OFFSET('RFM input'!O$134,$A2120,0)-OFFSET('RFM input'!O$198,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2120,0)-OFFSET('RFM input'!P$134,$A2120,0)-OFFSET('RFM input'!P$198,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2120,0)-OFFSET('RFM input'!Q$134,$A2120,0)-OFFSET('RFM input'!Q$198,$A2120,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2120,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2120,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2120,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D2148=\"n/a\",0,IF(AND(D2122=0,C2124=0),0,\nIF(AND(D2122<>0,C2124=0),(D2122/D$10),\nIF(AND(D2123<>0,C2124<>0),(C2124-(C2124/C2148))+(D2122/D$10),\nIF(C2148<1,0,(C2124-(C2124/C2148)))))))","v":0},{"$f":"IF(E2148=\"n/a\",0,IF(AND(E2122=0,D2124=0),0,\nIF(AND(E2122<>0,D2124=0),(E2122/E$10),\nIF(AND(E2123<>0,D2124<>0),(D2124-(D2124/D2148))+(E2122/E$10),\nIF(D2148<1,0,(D2124-(D2124/D2148)))))))","v":0},{"$f":"IF(F2148=\"n/a\",0,IF(AND(F2122=0,E2124=0),0,\nIF(AND(F2122<>0,E2124=0),(F2122/F$10),\nIF(AND(F2123<>0,E2124<>0),(E2124-(E2124/E2148))+(F2122/F$10),\nIF(E2148<1,0,(E2124-(E2124/E2148)))))))","v":0},{"$f":"IF(G2148=\"n/a\",0,IF(AND(G2122=0,F2124=0),0,\nIF(AND(G2122<>0,F2124=0),(G2122/G$10),\nIF(AND(G2123<>0,F2124<>0),(F2124-(F2124/F2148))+(G2122/G$10),\nIF(F2148<1,0,(F2124-(F2124/F2148)))))))","v":0},{"$f":"IF(H2148=\"n/a\",0,IF(AND(H2122=0,G2124=0),0,\nIF(AND(H2122<>0,G2124=0),(H2122/H$10),\nIF(AND(H2123<>0,G2124<>0),(G2124-(G2124/G2148))+(H2122/H$10),\nIF(G2148<1,0,(G2124-(G2124/G2148)))))))","v":0},{"$f":"IF(I2148=\"n/a\",0,IF(AND(I2122=0,H2124=0),0,\nIF(AND(I2122<>0,H2124=0),(I2122/I$10),\nIF(AND(I2123<>0,H2124<>0),(H2124-(H2124/H2148))+(I2122/I$10),\nIF(H2148<1,0,(H2124-(H2124/H2148)))))))","v":0},{"$f":"IF(J2148=\"n/a\",0,IF(AND(J2122=0,I2124=0),0,\nIF(AND(J2122<>0,I2124=0),(J2122/J$10),\nIF(AND(J2123<>0,I2124<>0),(I2124-(I2124/I2148))+(J2122/J$10),\nIF(I2148<1,0,(I2124-(I2124/I2148)))))))","v":0},{"$f":"IF(K2148=\"n/a\",0,IF(AND(K2122=0,J2124=0),0,\nIF(AND(K2122<>0,J2124=0),(K2122/K$10),\nIF(AND(K2123<>0,J2124<>0),(J2124-(J2124/J2148))+(K2122/K$10),\nIF(J2148<1,0,(J2124-(J2124/J2148)))))))","v":0},{"$f":"IF(L2148=\"n/a\",0,IF(AND(L2122=0,K2124=0),0,\nIF(AND(L2122<>0,K2124=0),(L2122/L$10),\nIF(AND(L2123<>0,K2124<>0),(K2124-(K2124/K2148))+(L2122/L$10),\nIF(K2148<1,0,(K2124-(K2124/K2148)))))))","v":0},{"$f":"IF(M2148=\"n/a\",0,IF(AND(M2122=0,L2124=0),0,\nIF(AND(M2122<>0,L2124=0),(M2122/M$10),\nIF(AND(M2123<>0,L2124<>0),(L2124-(L2124/L2148))+(M2122/M$10),\nIF(L2148<1,0,(L2124-(L2124/L2148)))))))","v":0},{"$f":"IF(N2148=\"n/a\",0,IF(AND(N2122=0,M2124=0),0,\nIF(AND(N2122<>0,M2124=0),(N2122/N$10),\nIF(AND(N2123<>0,M2124<>0),(M2124-(M2124/M2148))+(N2122/N$10),\nIF(M2148<1,0,(M2124-(M2124/M2148)))))))","v":0},{"$f":"IF(O2148=\"n/a\",0,IF(AND(O2122=0,N2124=0),0,\nIF(AND(O2122<>0,N2124=0),(O2122/O$10),\nIF(AND(O2123<>0,N2124<>0),(N2124-(N2124/N2148))+(O2122/O$10),\nIF(N2148<1,0,(N2124-(N2124/N2148)))))))","v":0},{"$f":"IF(P2148=\"n/a\",0,IF(AND(P2122=0,O2124=0),0,\nIF(AND(P2122<>0,O2124=0),(P2122/P$10),\nIF(AND(P2123<>0,O2124<>0),(O2124-(O2124/O2148))+(P2122/P$10),\nIF(O2148<1,0,(O2124-(O2124/O2148)))))))","v":0},{"$f":"IF(Q2148=\"n/a\",0,IF(AND(Q2122=0,P2124=0),0,\nIF(AND(Q2122<>0,P2124=0),(Q2122/Q$10),\nIF(AND(Q2123<>0,P2124<>0),(P2124-(P2124/P2148))+(Q2122/Q$10),\nIF(P2148<1,0,(P2124-(P2124/P2148)))))))","v":0},{"$f":"IF(R2148=\"n/a\",0,IF(AND(R2122=0,Q2124=0),0,\nIF(AND(R2122<>0,Q2124=0),(R2122/R$10),\nIF(AND(R2123<>0,Q2124<>0),(Q2124-(Q2124/Q2148))+(R2122/R$10),\nIF(Q2148<1,0,(Q2124-(Q2124/Q2148)))))))","v":0},{"$f":"IF(S2148=\"n/a\",0,IF(AND(S2122=0,R2124=0),0,\nIF(AND(S2122<>0,R2124=0),(S2122/S$10),\nIF(AND(S2123<>0,R2124<>0),(R2124-(R2124/R2148))+(S2122/S$10),\nIF(R2148<1,0,(R2124-(R2124/R2148)))))))","v":0},{"$f":"IF(T2148=\"n/a\",0,IF(AND(T2122=0,S2124=0),0,\nIF(AND(T2122<>0,S2124=0),(T2122/T$10),\nIF(AND(T2123<>0,S2124<>0),(S2124-(S2124/S2148))+(T2122/T$10),\nIF(S2148<1,0,(S2124-(S2124/S2148)))))))","v":0},{"$f":"IF(U2148=\"n/a\",0,IF(AND(U2122=0,T2124=0),0,\nIF(AND(U2122<>0,T2124=0),(U2122/U$10),\nIF(AND(U2123<>0,T2124<>0),(T2124-(T2124/T2148))+(U2122/U$10),\nIF(T2148<1,0,(T2124-(T2124/T2148)))))))","v":0},{"$f":"IF(V2148=\"n/a\",0,IF(AND(V2122=0,U2124=0),0,\nIF(AND(V2122<>0,U2124=0),(V2122/V$10),\nIF(AND(V2123<>0,U2124<>0),(U2124-(U2124/U2148))+(V2122/V$10),\nIF(U2148<1,0,(U2124-(U2124/U2148)))))))","v":0},{"$f":"IF(W2148=\"n/a\",0,IF(AND(W2122=0,V2124=0),0,\nIF(AND(W2122<>0,V2124=0),(W2122/W$10),\nIF(AND(W2123<>0,V2124<>0),(V2124-(V2124/V2148))+(W2122/W$10),\nIF(V2148<1,0,(V2124-(V2124/V2148)))))))","v":0}]
[{"$f":"A2124+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C2120/C$10","v":0},{"$f":"IF(C2149=\"n/a\",C2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,C2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,C2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(D2149=\"n/a\",D2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,D2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,D2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(E2149=\"n/a\",E2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,E2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,E2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(F2149=\"n/a\",F2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,F2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,F2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(G2149=\"n/a\",G2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,G2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,G2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(H2149=\"n/a\",H2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,H2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,H2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(I2149=\"n/a\",I2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,I2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,I2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(J2149=\"n/a\",J2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,J2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,J2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(K2149=\"n/a\",K2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,K2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,K2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(L2149=\"n/a\",L2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,L2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,L2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(M2149=\"n/a\",M2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,M2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,M2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(N2149=\"n/a\",N2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,N2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,N2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(O2149=\"n/a\",O2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,O2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,O2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(P2149=\"n/a\",P2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,P2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,P2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(Q2149=\"n/a\",Q2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,Q2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,Q2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(R2149=\"n/a\",R2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,R2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,R2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(S2149=\"n/a\",S2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,S2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,S2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(T2149=\"n/a\",T2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,T2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,T2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(U2149=\"n/a\",U2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,U2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,U2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(V2149=\"n/a\",V2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,V2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,V2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0}]
[{"$f":"A2125+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2126)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D2126,-($A2126+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2150=\"n/a\",D2126,IFERROR(IF((OFFSET($C2126,0,$A2126))<0,\nMIN(0,D2126-(OFFSET($C2126,0,$A2126)/(OFFSET($C2121,-$A2125,$A2126)))),\nMAX(0,D2126-(OFFSET($C2126,0,$A2126)/(OFFSET($C2121,-$A2125,$A2126))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2127)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E2127,-($A2127+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2151=\"n/a\",E2127,IFERROR(IF((OFFSET($C2127,0,$A2127))<0,\nMIN(0,E2127-(OFFSET($C2127,0,$A2127)/(OFFSET($C2122,-$A2126,$A2127)))),\nMAX(0,E2127-(OFFSET($C2127,0,$A2127)/(OFFSET($C2122,-$A2126,$A2127))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F2128,-($A2128+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2152=\"n/a\",F2128,IFERROR(IF((OFFSET($C2128,0,$A2128))<0,\nMIN(0,F2128-(OFFSET($C2128,0,$A2128)/(OFFSET($C2123,-$A2127,$A2128)))),\nMAX(0,F2128-(OFFSET($C2128,0,$A2128)/(OFFSET($C2123,-$A2127,$A2128))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G2129,-($A2129+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2153=\"n/a\",G2129,IFERROR(IF((OFFSET($C2129,0,$A2129))<0,\nMIN(0,G2129-(OFFSET($C2129,0,$A2129)/(OFFSET($C2124,-$A2128,$A2129)))),\nMAX(0,G2129-(OFFSET($C2129,0,$A2129)/(OFFSET($C2124,-$A2128,$A2129))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H2130,-($A2130+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2154=\"n/a\",H2130,IFERROR(IF((OFFSET($C2130,0,$A2130))<0,\nMIN(0,H2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2125,-$A2129,$A2130)))),\nMAX(0,H2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2125,-$A2129,$A2130))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I2131,-($A2131+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2155=\"n/a\",I2131,IFERROR(IF((OFFSET($C2131,0,$A2131))<0,\nMIN(0,I2131-(OFFSET($C2131,0,$A2131)/(OFFSET($C2126,-$A2130,$A2131)))),\nMAX(0,I2131-(OFFSET($C2131,0,$A2131)/(OFFSET($C2126,-$A2130,$A2131))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J2132,-($A2132+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2156=\"n/a\",J2132,IFERROR(IF((OFFSET($C2132,0,$A2132))<0,\nMIN(0,J2132-(OFFSET($C2132,0,$A2132)/(OFFSET($C2127,-$A2131,$A2132)))),\nMAX(0,J2132-(OFFSET($C2132,0,$A2132)/(OFFSET($C2127,-$A2131,$A2132))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2133,-($A2133+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2157=\"n/a\",K2133,IFERROR(IF((OFFSET($C2133,0,$A2133))<0,\nMIN(0,K2133-(OFFSET($C2133,0,$A2133)/(OFFSET($C2128,-$A2132,$A2133)))),\nMAX(0,K2133-(OFFSET($C2133,0,$A2133)/(OFFSET($C2128,-$A2132,$A2133))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2134,-($A2134+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2158=\"n/a\",L2134,IFERROR(IF((OFFSET($C2134,0,$A2134))<0,\nMIN(0,L2134-(OFFSET($C2134,0,$A2134)/(OFFSET($C2129,-$A2133,$A2134)))),\nMAX(0,L2134-(OFFSET($C2134,0,$A2134)/(OFFSET($C2129,-$A2133,$A2134))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2135,-($A2135+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2159=\"n/a\",M2135,IFERROR(IF((OFFSET($C2135,0,$A2135))<0,\nMIN(0,M2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2130,-$A2134,$A2135)))),\nMAX(0,M2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2130,-$A2134,$A2135))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2136,-($A2136+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2160=\"n/a\",N2136,IFERROR(IF((OFFSET($C2136,0,$A2136))<0,\nMIN(0,N2136-(OFFSET($C2136,0,$A2136)/(OFFSET($C2131,-$A2135,$A2136)))),\nMAX(0,N2136-(OFFSET($C2136,0,$A2136)/(OFFSET($C2131,-$A2135,$A2136))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2137,-($A2137+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2161=\"n/a\",O2137,IFERROR(IF((OFFSET($C2137,0,$A2137))<0,\nMIN(0,O2137-(OFFSET($C2137,0,$A2137)/(OFFSET($C2132,-$A2136,$A2137)))),\nMAX(0,O2137-(OFFSET($C2137,0,$A2137)/(OFFSET($C2132,-$A2136,$A2137))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2138,-($A2138+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2162=\"n/a\",P2138,IFERROR(IF((OFFSET($C2138,0,$A2138))<0,\nMIN(0,P2138-(OFFSET($C2138,0,$A2138)/(OFFSET($C2133,-$A2137,$A2138)))),\nMAX(0,P2138-(OFFSET($C2138,0,$A2138)/(OFFSET($C2133,-$A2137,$A2138))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2139,-($A2139+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2163=\"n/a\",Q2139,IFERROR(IF((OFFSET($C2139,0,$A2139))<0,\nMIN(0,Q2139-(OFFSET($C2139,0,$A2139)/(OFFSET($C2134,-$A2138,$A2139)))),\nMAX(0,Q2139-(OFFSET($C2139,0,$A2139)/(OFFSET($C2134,-$A2138,$A2139))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2140,-($A2140+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2164=\"n/a\",R2140,IFERROR(IF((OFFSET($C2140,0,$A2140))<0,\nMIN(0,R2140-(OFFSET($C2140,0,$A2140)/(OFFSET($C2135,-$A2139,$A2140)))),\nMAX(0,R2140-(OFFSET($C2140,0,$A2140)/(OFFSET($C2135,-$A2139,$A2140))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2141,-($A2141+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2165=\"n/a\",S2141,IFERROR(IF((OFFSET($C2141,0,$A2141))<0,\nMIN(0,S2141-(OFFSET($C2141,0,$A2141)/(OFFSET($C2136,-$A2140,$A2141)))),\nMAX(0,S2141-(OFFSET($C2141,0,$A2141)/(OFFSET($C2136,-$A2140,$A2141))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2142,-($A2142+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2166=\"n/a\",T2142,IFERROR(IF((OFFSET($C2142,0,$A2142))<0,\nMIN(0,T2142-(OFFSET($C2142,0,$A2142)/(OFFSET($C2137,-$A2141,$A2142)))),\nMAX(0,T2142-(OFFSET($C2142,0,$A2142)/(OFFSET($C2137,-$A2141,$A2142))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2143,-($A2143+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2167=\"n/a\",U2143,IFERROR(IF((OFFSET($C2143,0,$A2143))<0,\nMIN(0,U2143-(OFFSET($C2143,0,$A2143)/(OFFSET($C2138,-$A2142,$A2143)))),\nMAX(0,U2143-(OFFSET($C2143,0,$A2143)/(OFFSET($C2138,-$A2142,$A2143))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2144,-($A2144+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2168=\"n/a\",V2144,IFERROR(IF((OFFSET($C2144,0,$A2144))<0,\nMIN(0,V2144-(OFFSET($C2144,0,$A2144)/(OFFSET($C2139,-$A2143,$A2144)))),\nMAX(0,V2144-(OFFSET($C2144,0,$A2144)/(OFFSET($C2139,-$A2143,$A2144))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2145,-($A2145+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2148=\"n/a\",\"n/a\",IF(AND(C2148<1,D2122=0),0,\nIF(D2122=0,C2148-1,\nIF(C2148<1,D2123,\n(((C2148-1)*(C2124-(C2124/(C2148))))+((D2122/D$10)*D2123))/(D2124)))))","v":0},{"$f":"IF(D2148=\"n/a\",\"n/a\",IF(AND(D2148<1,E2122=0),0,\nIF(E2122=0,D2148-1,\nIF(D2148<1,E2123,\n(((D2148-1)*(D2124-(D2124/(D2148))))+((E2122/E$10)*E2123))/(E2124)))))","v":0},{"$f":"IF(E2148=\"n/a\",\"n/a\",IF(AND(E2148<1,F2122=0),0,\nIF(F2122=0,E2148-1,\nIF(E2148<1,F2123,\n(((E2148-1)*(E2124-(E2124/(E2148))))+((F2122/F$10)*F2123))/(F2124)))))","v":0},{"$f":"IF(F2148=\"n/a\",\"n/a\",IF(AND(F2148<1,G2122=0),0,\nIF(G2122=0,F2148-1,\nIF(F2148<1,G2123,\n(((F2148-1)*(F2124-(F2124/(F2148))))+((G2122/G$10)*G2123))/(G2124)))))","v":0},{"$f":"IF(G2148=\"n/a\",\"n/a\",IF(AND(G2148<1,H2122=0),0,\nIF(H2122=0,G2148-1,\nIF(G2148<1,H2123,\n(((G2148-1)*(G2124-(G2124/(G2148))))+((H2122/H$10)*H2123))/(H2124)))))","v":0},{"$f":"IF(H2148=\"n/a\",\"n/a\",IF(AND(H2148<1,I2122=0),0,\nIF(I2122=0,H2148-1,\nIF(H2148<1,I2123,\n(((H2148-1)*(H2124-(H2124/(H2148))))+((I2122/I$10)*I2123))/(I2124)))))","v":0},{"$f":"IF(I2148=\"n/a\",\"n/a\",IF(AND(I2148<1,J2122=0),0,\nIF(J2122=0,I2148-1,\nIF(I2148<1,J2123,\n(((I2148-1)*(I2124-(I2124/(I2148))))+((J2122/J$10)*J2123))/(J2124)))))","v":0},{"$f":"IF(J2148=\"n/a\",\"n/a\",IF(AND(J2148<1,K2122=0),0,\nIF(K2122=0,J2148-1,\nIF(J2148<1,K2123,\n(((J2148-1)*(J2124-(J2124/(J2148))))+((K2122/K$10)*K2123))/(K2124)))))","v":0},{"$f":"IF(K2148=\"n/a\",\"n/a\",IF(AND(K2148<1,L2122=0),0,\nIF(L2122=0,K2148-1,\nIF(K2148<1,L2123,\n(((K2148-1)*(K2124-(K2124/(K2148))))+((L2122/L$10)*L2123))/(L2124)))))","v":0},{"$f":"IF(L2148=\"n/a\",\"n/a\",IF(AND(L2148<1,M2122=0),0,\nIF(M2122=0,L2148-1,\nIF(L2148<1,M2123,\n(((L2148-1)*(L2124-(L2124/(L2148))))+((M2122/M$10)*M2123))/(M2124)))))","v":0},{"$f":"IF(M2148=\"n/a\",\"n/a\",IF(AND(M2148<1,N2122=0),0,\nIF(N2122=0,M2148-1,\nIF(M2148<1,N2123,\n(((M2148-1)*(M2124-(M2124/(M2148))))+((N2122/N$10)*N2123))/(N2124)))))","v":0},{"$f":"IF(N2148=\"n/a\",\"n/a\",IF(AND(N2148<1,O2122=0),0,\nIF(O2122=0,N2148-1,\nIF(N2148<1,O2123,\n(((N2148-1)*(N2124-(N2124/(N2148))))+((O2122/O$10)*O2123))/(O2124)))))","v":0},{"$f":"IF(O2148=\"n/a\",\"n/a\",IF(AND(O2148<1,P2122=0),0,\nIF(P2122=0,O2148-1,\nIF(O2148<1,P2123,\n(((O2148-1)*(O2124-(O2124/(O2148))))+((P2122/P$10)*P2123))/(P2124)))))","v":0},{"$f":"IF(P2148=\"n/a\",\"n/a\",IF(AND(P2148<1,Q2122=0),0,\nIF(Q2122=0,P2148-1,\nIF(P2148<1,Q2123,\n(((P2148-1)*(P2124-(P2124/(P2148))))+((Q2122/Q$10)*Q2123))/(Q2124)))))","v":0},{"$f":"IF(Q2148=\"n/a\",\"n/a\",IF(AND(Q2148<1,R2122=0),0,\nIF(R2122=0,Q2148-1,\nIF(Q2148<1,R2123,\n(((Q2148-1)*(Q2124-(Q2124/(Q2148))))+((R2122/R$10)*R2123))/(R2124)))))","v":0},{"$f":"IF(R2148=\"n/a\",\"n/a\",IF(AND(R2148<1,S2122=0),0,\nIF(S2122=0,R2148-1,\nIF(R2148<1,S2123,\n(((R2148-1)*(R2124-(R2124/(R2148))))+((S2122/S$10)*S2123))/(S2124)))))","v":0},{"$f":"IF(S2148=\"n/a\",\"n/a\",IF(AND(S2148<1,T2122=0),0,\nIF(T2122=0,S2148-1,\nIF(S2148<1,T2123,\n(((S2148-1)*(S2124-(S2124/(S2148))))+((T2122/T$10)*T2123))/(T2124)))))","v":0},{"$f":"IF(T2148=\"n/a\",\"n/a\",IF(AND(T2148<1,U2122=0),0,\nIF(U2122=0,T2148-1,\nIF(T2148<1,U2123,\n(((T2148-1)*(T2124-(T2124/(T2148))))+((U2122/U$10)*U2123))/(U2124)))))","v":0},{"$f":"IF(U2148=\"n/a\",\"n/a\",IF(AND(U2148<1,V2122=0),0,\nIF(V2122=0,U2148-1,\nIF(U2148<1,V2123,\n(((U2148-1)*(U2124-(U2124/(U2148))))+((V2122/V$10)*V2123))/(V2124)))))","v":0},{"$f":"IF(V2148=\"n/a\",\"n/a\",IF(AND(V2148<1,W2122=0),0,\nIF(W2122=0,V2148-1,\nIF(V2148<1,W2123,\n(((V2148-1)*(V2124-(V2124/(V2148))))+((W2122/W$10)*W2123))/(W2124)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2149,(-$A2125-ROWS(C2121:C2148)),0)","v":"n/a"},{"$f":"IF(C2149=\"n/a\",\"n/a\",MAX(0,C2149-1))","v":"n/a"},{"$f":"IF(D2149=\"n/a\",\"n/a\",MAX(0,D2149-1))","v":"n/a"},{"$f":"IF(E2149=\"n/a\",\"n/a\",MAX(0,E2149-1))","v":"n/a"},{"$f":"IF(F2149=\"n/a\",\"n/a\",MAX(0,F2149-1))","v":"n/a"},{"$f":"IF(G2149=\"n/a\",\"n/a\",MAX(0,G2149-1))","v":"n/a"},{"$f":"IF(H2149=\"n/a\",\"n/a\",MAX(0,H2149-1))","v":"n/a"},{"$f":"IF(I2149=\"n/a\",\"n/a\",MAX(0,I2149-1))","v":"n/a"},{"$f":"IF(J2149=\"n/a\",\"n/a\",MAX(0,J2149-1))","v":"n/a"},{"$f":"IF(K2149=\"n/a\",\"n/a\",MAX(0,K2149-1))","v":"n/a"},{"$f":"IF(L2149=\"n/a\",\"n/a\",MAX(0,L2149-1))","v":"n/a"},{"$f":"IF(M2149=\"n/a\",\"n/a\",MAX(0,M2149-1))","v":"n/a"},{"$f":"IF(N2149=\"n/a\",\"n/a\",MAX(0,N2149-1))","v":"n/a"},{"$f":"IF(O2149=\"n/a\",\"n/a\",MAX(0,O2149-1))","v":"n/a"},{"$f":"IF(P2149=\"n/a\",\"n/a\",MAX(0,P2149-1))","v":"n/a"},{"$f":"IF(Q2149=\"n/a\",\"n/a\",MAX(0,Q2149-1))","v":"n/a"},{"$f":"IF(R2149=\"n/a\",\"n/a\",MAX(0,R2149-1))","v":"n/a"},{"$f":"IF(S2149=\"n/a\",\"n/a\",MAX(0,S2149-1))","v":"n/a"},{"$f":"IF(T2149=\"n/a\",\"n/a\",MAX(0,T2149-1))","v":"n/a"},{"$f":"IF(U2149=\"n/a\",\"n/a\",MAX(0,U2149-1))","v":"n/a"},{"$f":"IF(V2149=\"n/a\",\"n/a\",MAX(0,V2149-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2126)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2150,(-$A2126-ROWS(D2122:D2149)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2151,(-$A2127-ROWS(E2123:E2150)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2152,(-$A2128-ROWS(F2124:F2151)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2153,(-$A2129-ROWS(G2125:G2152)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2154,(-$A2130-ROWS(H2126:H2153)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2155,(-$A2131-ROWS(I2127:I2154)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2156,(-$A2132-ROWS(J2128:J2155)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2157,(-$A2133-ROWS(K2129:K2156)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2158,(-$A2134-ROWS(L2130:L2157)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2159,(-$A2135-ROWS(M2131:M2158)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2160,(-$A2136-ROWS(N2132:N2159)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2161,(-$A2137-ROWS(O2133:O2160)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2162,(-$A2138-ROWS(P2134:P2161)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2163,(-$A2139-ROWS(Q2135:Q2162)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2164,(-$A2140-ROWS(R2136:R2163)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2165,(-$A2141-ROWS(S2137:S2164)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2166,(-$A2142-ROWS(T2138:T2165)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2167,(-$A2143-ROWS(U2139:U2166)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2168,(-$A2144-ROWS(V2140:V2167)),0)","v":0},{"$f":"IF(V2168=\"n/a\",\"n/a\",MAX(0,V2168-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2169,(-$A2145-ROWS(W2141:W2168)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2121<>\"n/a\",C2121<>\"n/a\"),IF(SUM(C2124:C2146)=0,0,IF((SUMPRODUCT(C2124:C2146,C2148:C2170)/SUM(C2124:C2146))<0,1,(SUMPRODUCT(C2124:C2146,C2148:C2170)/SUM(C2124:C2146)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2121<>\"n/a\",D2121<>\"n/a\"),IF(SUM(D2124:D2146)=0,0,IF((SUMPRODUCT(D2124:D2146,D2148:D2170)/SUM(D2124:D2146))<0,1,(SUMPRODUCT(D2124:D2146,D2148:D2170)/SUM(D2124:D2146)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 41",{"$f":"VLOOKUP($A2173,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Sub-transmission lines and cables"}]
[{"$f":"VALUE(REPLACE(A2173,1,12,\"\"))","v":41},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A2174,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2174,0)-OFFSET('RFM input'!H$134,$A2174,0)-OFFSET('RFM input'!H$198,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2174,0)-OFFSET('RFM input'!I$134,$A2174,0)-OFFSET('RFM input'!I$198,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2174,0)-OFFSET('RFM input'!J$134,$A2174,0)-OFFSET('RFM input'!J$198,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2174,0)-OFFSET('RFM input'!K$134,$A2174,0)-OFFSET('RFM input'!K$198,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2174,0)-OFFSET('RFM input'!L$134,$A2174,0)-OFFSET('RFM input'!L$198,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2174,0)-OFFSET('RFM input'!M$134,$A2174,0)-OFFSET('RFM input'!M$198,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2174,0)-OFFSET('RFM input'!N$134,$A2174,0)-OFFSET('RFM input'!N$198,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2174,0)-OFFSET('RFM input'!O$134,$A2174,0)-OFFSET('RFM input'!O$198,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2174,0)-OFFSET('RFM input'!P$134,$A2174,0)-OFFSET('RFM input'!P$198,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2174,0)-OFFSET('RFM input'!Q$134,$A2174,0)-OFFSET('RFM input'!Q$198,$A2174,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2174,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":47.418913262000622},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":47.418913262000622}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2174,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2174,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D2202=\"n/a\",0,IF(AND(D2176=0,C2178=0),0,\nIF(AND(D2176<>0,C2178=0),(D2176/D$10),\nIF(AND(D2177<>0,C2178<>0),(C2178-(C2178/C2202))+(D2176/D$10),\nIF(C2202<1,0,(C2178-(C2178/C2202)))))))","v":0},{"$f":"IF(E2202=\"n/a\",0,IF(AND(E2176=0,D2178=0),0,\nIF(AND(E2176<>0,D2178=0),(E2176/E$10),\nIF(AND(E2177<>0,D2178<>0),(D2178-(D2178/D2202))+(E2176/E$10),\nIF(D2202<1,0,(D2178-(D2178/D2202)))))))","v":0},{"$f":"IF(F2202=\"n/a\",0,IF(AND(F2176=0,E2178=0),0,\nIF(AND(F2176<>0,E2178=0),(F2176/F$10),\nIF(AND(F2177<>0,E2178<>0),(E2178-(E2178/E2202))+(F2176/F$10),\nIF(E2202<1,0,(E2178-(E2178/E2202)))))))","v":0},{"$f":"IF(G2202=\"n/a\",0,IF(AND(G2176=0,F2178=0),0,\nIF(AND(G2176<>0,F2178=0),(G2176/G$10),\nIF(AND(G2177<>0,F2178<>0),(F2178-(F2178/F2202))+(G2176/G$10),\nIF(F2202<1,0,(F2178-(F2178/F2202)))))))","v":0},{"$f":"IF(H2202=\"n/a\",0,IF(AND(H2176=0,G2178=0),0,\nIF(AND(H2176<>0,G2178=0),(H2176/H$10),\nIF(AND(H2177<>0,G2178<>0),(G2178-(G2178/G2202))+(H2176/H$10),\nIF(G2202<1,0,(G2178-(G2178/G2202)))))))","v":0},{"$f":"IF(I2202=\"n/a\",0,IF(AND(I2176=0,H2178=0),0,\nIF(AND(I2176<>0,H2178=0),(I2176/I$10),\nIF(AND(I2177<>0,H2178<>0),(H2178-(H2178/H2202))+(I2176/I$10),\nIF(H2202<1,0,(H2178-(H2178/H2202)))))))","v":0},{"$f":"IF(J2202=\"n/a\",0,IF(AND(J2176=0,I2178=0),0,\nIF(AND(J2176<>0,I2178=0),(J2176/J$10),\nIF(AND(J2177<>0,I2178<>0),(I2178-(I2178/I2202))+(J2176/J$10),\nIF(I2202<1,0,(I2178-(I2178/I2202)))))))","v":0},{"$f":"IF(K2202=\"n/a\",0,IF(AND(K2176=0,J2178=0),0,\nIF(AND(K2176<>0,J2178=0),(K2176/K$10),\nIF(AND(K2177<>0,J2178<>0),(J2178-(J2178/J2202))+(K2176/K$10),\nIF(J2202<1,0,(J2178-(J2178/J2202)))))))","v":0},{"$f":"IF(L2202=\"n/a\",0,IF(AND(L2176=0,K2178=0),0,\nIF(AND(L2176<>0,K2178=0),(L2176/L$10),\nIF(AND(L2177<>0,K2178<>0),(K2178-(K2178/K2202))+(L2176/L$10),\nIF(K2202<1,0,(K2178-(K2178/K2202)))))))","v":0},{"$f":"IF(M2202=\"n/a\",0,IF(AND(M2176=0,L2178=0),0,\nIF(AND(M2176<>0,L2178=0),(M2176/M$10),\nIF(AND(M2177<>0,L2178<>0),(L2178-(L2178/L2202))+(M2176/M$10),\nIF(L2202<1,0,(L2178-(L2178/L2202)))))))","v":0},{"$f":"IF(N2202=\"n/a\",0,IF(AND(N2176=0,M2178=0),0,\nIF(AND(N2176<>0,M2178=0),(N2176/N$10),\nIF(AND(N2177<>0,M2178<>0),(M2178-(M2178/M2202))+(N2176/N$10),\nIF(M2202<1,0,(M2178-(M2178/M2202)))))))","v":0},{"$f":"IF(O2202=\"n/a\",0,IF(AND(O2176=0,N2178=0),0,\nIF(AND(O2176<>0,N2178=0),(O2176/O$10),\nIF(AND(O2177<>0,N2178<>0),(N2178-(N2178/N2202))+(O2176/O$10),\nIF(N2202<1,0,(N2178-(N2178/N2202)))))))","v":0},{"$f":"IF(P2202=\"n/a\",0,IF(AND(P2176=0,O2178=0),0,\nIF(AND(P2176<>0,O2178=0),(P2176/P$10),\nIF(AND(P2177<>0,O2178<>0),(O2178-(O2178/O2202))+(P2176/P$10),\nIF(O2202<1,0,(O2178-(O2178/O2202)))))))","v":0},{"$f":"IF(Q2202=\"n/a\",0,IF(AND(Q2176=0,P2178=0),0,\nIF(AND(Q2176<>0,P2178=0),(Q2176/Q$10),\nIF(AND(Q2177<>0,P2178<>0),(P2178-(P2178/P2202))+(Q2176/Q$10),\nIF(P2202<1,0,(P2178-(P2178/P2202)))))))","v":0},{"$f":"IF(R2202=\"n/a\",0,IF(AND(R2176=0,Q2178=0),0,\nIF(AND(R2176<>0,Q2178=0),(R2176/R$10),\nIF(AND(R2177<>0,Q2178<>0),(Q2178-(Q2178/Q2202))+(R2176/R$10),\nIF(Q2202<1,0,(Q2178-(Q2178/Q2202)))))))","v":0},{"$f":"IF(S2202=\"n/a\",0,IF(AND(S2176=0,R2178=0),0,\nIF(AND(S2176<>0,R2178=0),(S2176/S$10),\nIF(AND(S2177<>0,R2178<>0),(R2178-(R2178/R2202))+(S2176/S$10),\nIF(R2202<1,0,(R2178-(R2178/R2202)))))))","v":0},{"$f":"IF(T2202=\"n/a\",0,IF(AND(T2176=0,S2178=0),0,\nIF(AND(T2176<>0,S2178=0),(T2176/T$10),\nIF(AND(T2177<>0,S2178<>0),(S2178-(S2178/S2202))+(T2176/T$10),\nIF(S2202<1,0,(S2178-(S2178/S2202)))))))","v":0},{"$f":"IF(U2202=\"n/a\",0,IF(AND(U2176=0,T2178=0),0,\nIF(AND(U2176<>0,T2178=0),(U2176/U$10),\nIF(AND(U2177<>0,T2178<>0),(T2178-(T2178/T2202))+(U2176/U$10),\nIF(T2202<1,0,(T2178-(T2178/T2202)))))))","v":0},{"$f":"IF(V2202=\"n/a\",0,IF(AND(V2176=0,U2178=0),0,\nIF(AND(V2176<>0,U2178=0),(V2176/V$10),\nIF(AND(V2177<>0,U2178<>0),(U2178-(U2178/U2202))+(V2176/V$10),\nIF(U2202<1,0,(U2178-(U2178/U2202)))))))","v":0},{"$f":"IF(W2202=\"n/a\",0,IF(AND(W2176=0,V2178=0),0,\nIF(AND(W2176<>0,V2178=0),(W2176/W$10),\nIF(AND(W2177<>0,V2178<>0),(V2178-(V2178/V2202))+(W2176/W$10),\nIF(V2202<1,0,(V2178-(V2178/V2202)))))))","v":0}]
[{"$f":"A2178+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C2174/C$10","v":0},{"$f":"IF(C2203=\"n/a\",C2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,C2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,C2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(D2203=\"n/a\",D2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,D2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,D2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(E2203=\"n/a\",E2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,E2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,E2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(F2203=\"n/a\",F2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,F2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,F2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(G2203=\"n/a\",G2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,G2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,G2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(H2203=\"n/a\",H2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,H2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,H2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(I2203=\"n/a\",I2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,I2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,I2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(J2203=\"n/a\",J2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,J2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,J2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(K2203=\"n/a\",K2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,K2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,K2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(L2203=\"n/a\",L2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,L2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,L2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(M2203=\"n/a\",M2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,M2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,M2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(N2203=\"n/a\",N2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,N2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,N2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(O2203=\"n/a\",O2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,O2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,O2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(P2203=\"n/a\",P2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,P2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,P2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(Q2203=\"n/a\",Q2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,Q2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,Q2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(R2203=\"n/a\",R2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,R2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,R2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(S2203=\"n/a\",S2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,S2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,S2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(T2203=\"n/a\",T2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,T2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,T2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(U2203=\"n/a\",U2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,U2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,U2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(V2203=\"n/a\",V2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,V2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,V2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0}]
[{"$f":"A2179+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2180)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D2180,-($A2180+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2204=\"n/a\",D2180,IFERROR(IF((OFFSET($C2180,0,$A2180))<0,\nMIN(0,D2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2175,-$A2179,$A2180)))),\nMAX(0,D2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2175,-$A2179,$A2180))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2181)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E2181,-($A2181+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2205=\"n/a\",E2181,IFERROR(IF((OFFSET($C2181,0,$A2181))<0,\nMIN(0,E2181-(OFFSET($C2181,0,$A2181)/(OFFSET($C2176,-$A2180,$A2181)))),\nMAX(0,E2181-(OFFSET($C2181,0,$A2181)/(OFFSET($C2176,-$A2180,$A2181))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F2182,-($A2182+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2206=\"n/a\",F2182,IFERROR(IF((OFFSET($C2182,0,$A2182))<0,\nMIN(0,F2182-(OFFSET($C2182,0,$A2182)/(OFFSET($C2177,-$A2181,$A2182)))),\nMAX(0,F2182-(OFFSET($C2182,0,$A2182)/(OFFSET($C2177,-$A2181,$A2182))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G2183,-($A2183+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2207=\"n/a\",G2183,IFERROR(IF((OFFSET($C2183,0,$A2183))<0,\nMIN(0,G2183-(OFFSET($C2183,0,$A2183)/(OFFSET($C2178,-$A2182,$A2183)))),\nMAX(0,G2183-(OFFSET($C2183,0,$A2183)/(OFFSET($C2178,-$A2182,$A2183))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H2184,-($A2184+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2208=\"n/a\",H2184,IFERROR(IF((OFFSET($C2184,0,$A2184))<0,\nMIN(0,H2184-(OFFSET($C2184,0,$A2184)/(OFFSET($C2179,-$A2183,$A2184)))),\nMAX(0,H2184-(OFFSET($C2184,0,$A2184)/(OFFSET($C2179,-$A2183,$A2184))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I2185,-($A2185+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2209=\"n/a\",I2185,IFERROR(IF((OFFSET($C2185,0,$A2185))<0,\nMIN(0,I2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2180,-$A2184,$A2185)))),\nMAX(0,I2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2180,-$A2184,$A2185))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J2186,-($A2186+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2210=\"n/a\",J2186,IFERROR(IF((OFFSET($C2186,0,$A2186))<0,\nMIN(0,J2186-(OFFSET($C2186,0,$A2186)/(OFFSET($C2181,-$A2185,$A2186)))),\nMAX(0,J2186-(OFFSET($C2186,0,$A2186)/(OFFSET($C2181,-$A2185,$A2186))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2187,-($A2187+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2211=\"n/a\",K2187,IFERROR(IF((OFFSET($C2187,0,$A2187))<0,\nMIN(0,K2187-(OFFSET($C2187,0,$A2187)/(OFFSET($C2182,-$A2186,$A2187)))),\nMAX(0,K2187-(OFFSET($C2187,0,$A2187)/(OFFSET($C2182,-$A2186,$A2187))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2188,-($A2188+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2212=\"n/a\",L2188,IFERROR(IF((OFFSET($C2188,0,$A2188))<0,\nMIN(0,L2188-(OFFSET($C2188,0,$A2188)/(OFFSET($C2183,-$A2187,$A2188)))),\nMAX(0,L2188-(OFFSET($C2188,0,$A2188)/(OFFSET($C2183,-$A2187,$A2188))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2189,-($A2189+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2213=\"n/a\",M2189,IFERROR(IF((OFFSET($C2189,0,$A2189))<0,\nMIN(0,M2189-(OFFSET($C2189,0,$A2189)/(OFFSET($C2184,-$A2188,$A2189)))),\nMAX(0,M2189-(OFFSET($C2189,0,$A2189)/(OFFSET($C2184,-$A2188,$A2189))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2190,-($A2190+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2214=\"n/a\",N2190,IFERROR(IF((OFFSET($C2190,0,$A2190))<0,\nMIN(0,N2190-(OFFSET($C2190,0,$A2190)/(OFFSET($C2185,-$A2189,$A2190)))),\nMAX(0,N2190-(OFFSET($C2190,0,$A2190)/(OFFSET($C2185,-$A2189,$A2190))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2191,-($A2191+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2215=\"n/a\",O2191,IFERROR(IF((OFFSET($C2191,0,$A2191))<0,\nMIN(0,O2191-(OFFSET($C2191,0,$A2191)/(OFFSET($C2186,-$A2190,$A2191)))),\nMAX(0,O2191-(OFFSET($C2191,0,$A2191)/(OFFSET($C2186,-$A2190,$A2191))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2192,-($A2192+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2216=\"n/a\",P2192,IFERROR(IF((OFFSET($C2192,0,$A2192))<0,\nMIN(0,P2192-(OFFSET($C2192,0,$A2192)/(OFFSET($C2187,-$A2191,$A2192)))),\nMAX(0,P2192-(OFFSET($C2192,0,$A2192)/(OFFSET($C2187,-$A2191,$A2192))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2193,-($A2193+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2217=\"n/a\",Q2193,IFERROR(IF((OFFSET($C2193,0,$A2193))<0,\nMIN(0,Q2193-(OFFSET($C2193,0,$A2193)/(OFFSET($C2188,-$A2192,$A2193)))),\nMAX(0,Q2193-(OFFSET($C2193,0,$A2193)/(OFFSET($C2188,-$A2192,$A2193))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2194,-($A2194+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2218=\"n/a\",R2194,IFERROR(IF((OFFSET($C2194,0,$A2194))<0,\nMIN(0,R2194-(OFFSET($C2194,0,$A2194)/(OFFSET($C2189,-$A2193,$A2194)))),\nMAX(0,R2194-(OFFSET($C2194,0,$A2194)/(OFFSET($C2189,-$A2193,$A2194))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2195,-($A2195+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2219=\"n/a\",S2195,IFERROR(IF((OFFSET($C2195,0,$A2195))<0,\nMIN(0,S2195-(OFFSET($C2195,0,$A2195)/(OFFSET($C2190,-$A2194,$A2195)))),\nMAX(0,S2195-(OFFSET($C2195,0,$A2195)/(OFFSET($C2190,-$A2194,$A2195))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2196,-($A2196+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2220=\"n/a\",T2196,IFERROR(IF((OFFSET($C2196,0,$A2196))<0,\nMIN(0,T2196-(OFFSET($C2196,0,$A2196)/(OFFSET($C2191,-$A2195,$A2196)))),\nMAX(0,T2196-(OFFSET($C2196,0,$A2196)/(OFFSET($C2191,-$A2195,$A2196))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2197,-($A2197+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2221=\"n/a\",U2197,IFERROR(IF((OFFSET($C2197,0,$A2197))<0,\nMIN(0,U2197-(OFFSET($C2197,0,$A2197)/(OFFSET($C2192,-$A2196,$A2197)))),\nMAX(0,U2197-(OFFSET($C2197,0,$A2197)/(OFFSET($C2192,-$A2196,$A2197))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2198,-($A2198+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2222=\"n/a\",V2198,IFERROR(IF((OFFSET($C2198,0,$A2198))<0,\nMIN(0,V2198-(OFFSET($C2198,0,$A2198)/(OFFSET($C2193,-$A2197,$A2198)))),\nMAX(0,V2198-(OFFSET($C2198,0,$A2198)/(OFFSET($C2193,-$A2197,$A2198))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2199,-($A2199+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2202=\"n/a\",\"n/a\",IF(AND(C2202<1,D2176=0),0,\nIF(D2176=0,C2202-1,\nIF(C2202<1,D2177,\n(((C2202-1)*(C2178-(C2178/(C2202))))+((D2176/D$10)*D2177))/(D2178)))))","v":0},{"$f":"IF(D2202=\"n/a\",\"n/a\",IF(AND(D2202<1,E2176=0),0,\nIF(E2176=0,D2202-1,\nIF(D2202<1,E2177,\n(((D2202-1)*(D2178-(D2178/(D2202))))+((E2176/E$10)*E2177))/(E2178)))))","v":0},{"$f":"IF(E2202=\"n/a\",\"n/a\",IF(AND(E2202<1,F2176=0),0,\nIF(F2176=0,E2202-1,\nIF(E2202<1,F2177,\n(((E2202-1)*(E2178-(E2178/(E2202))))+((F2176/F$10)*F2177))/(F2178)))))","v":0},{"$f":"IF(F2202=\"n/a\",\"n/a\",IF(AND(F2202<1,G2176=0),0,\nIF(G2176=0,F2202-1,\nIF(F2202<1,G2177,\n(((F2202-1)*(F2178-(F2178/(F2202))))+((G2176/G$10)*G2177))/(G2178)))))","v":0},{"$f":"IF(G2202=\"n/a\",\"n/a\",IF(AND(G2202<1,H2176=0),0,\nIF(H2176=0,G2202-1,\nIF(G2202<1,H2177,\n(((G2202-1)*(G2178-(G2178/(G2202))))+((H2176/H$10)*H2177))/(H2178)))))","v":0},{"$f":"IF(H2202=\"n/a\",\"n/a\",IF(AND(H2202<1,I2176=0),0,\nIF(I2176=0,H2202-1,\nIF(H2202<1,I2177,\n(((H2202-1)*(H2178-(H2178/(H2202))))+((I2176/I$10)*I2177))/(I2178)))))","v":0},{"$f":"IF(I2202=\"n/a\",\"n/a\",IF(AND(I2202<1,J2176=0),0,\nIF(J2176=0,I2202-1,\nIF(I2202<1,J2177,\n(((I2202-1)*(I2178-(I2178/(I2202))))+((J2176/J$10)*J2177))/(J2178)))))","v":0},{"$f":"IF(J2202=\"n/a\",\"n/a\",IF(AND(J2202<1,K2176=0),0,\nIF(K2176=0,J2202-1,\nIF(J2202<1,K2177,\n(((J2202-1)*(J2178-(J2178/(J2202))))+((K2176/K$10)*K2177))/(K2178)))))","v":0},{"$f":"IF(K2202=\"n/a\",\"n/a\",IF(AND(K2202<1,L2176=0),0,\nIF(L2176=0,K2202-1,\nIF(K2202<1,L2177,\n(((K2202-1)*(K2178-(K2178/(K2202))))+((L2176/L$10)*L2177))/(L2178)))))","v":0},{"$f":"IF(L2202=\"n/a\",\"n/a\",IF(AND(L2202<1,M2176=0),0,\nIF(M2176=0,L2202-1,\nIF(L2202<1,M2177,\n(((L2202-1)*(L2178-(L2178/(L2202))))+((M2176/M$10)*M2177))/(M2178)))))","v":0},{"$f":"IF(M2202=\"n/a\",\"n/a\",IF(AND(M2202<1,N2176=0),0,\nIF(N2176=0,M2202-1,\nIF(M2202<1,N2177,\n(((M2202-1)*(M2178-(M2178/(M2202))))+((N2176/N$10)*N2177))/(N2178)))))","v":0},{"$f":"IF(N2202=\"n/a\",\"n/a\",IF(AND(N2202<1,O2176=0),0,\nIF(O2176=0,N2202-1,\nIF(N2202<1,O2177,\n(((N2202-1)*(N2178-(N2178/(N2202))))+((O2176/O$10)*O2177))/(O2178)))))","v":0},{"$f":"IF(O2202=\"n/a\",\"n/a\",IF(AND(O2202<1,P2176=0),0,\nIF(P2176=0,O2202-1,\nIF(O2202<1,P2177,\n(((O2202-1)*(O2178-(O2178/(O2202))))+((P2176/P$10)*P2177))/(P2178)))))","v":0},{"$f":"IF(P2202=\"n/a\",\"n/a\",IF(AND(P2202<1,Q2176=0),0,\nIF(Q2176=0,P2202-1,\nIF(P2202<1,Q2177,\n(((P2202-1)*(P2178-(P2178/(P2202))))+((Q2176/Q$10)*Q2177))/(Q2178)))))","v":0},{"$f":"IF(Q2202=\"n/a\",\"n/a\",IF(AND(Q2202<1,R2176=0),0,\nIF(R2176=0,Q2202-1,\nIF(Q2202<1,R2177,\n(((Q2202-1)*(Q2178-(Q2178/(Q2202))))+((R2176/R$10)*R2177))/(R2178)))))","v":0},{"$f":"IF(R2202=\"n/a\",\"n/a\",IF(AND(R2202<1,S2176=0),0,\nIF(S2176=0,R2202-1,\nIF(R2202<1,S2177,\n(((R2202-1)*(R2178-(R2178/(R2202))))+((S2176/S$10)*S2177))/(S2178)))))","v":0},{"$f":"IF(S2202=\"n/a\",\"n/a\",IF(AND(S2202<1,T2176=0),0,\nIF(T2176=0,S2202-1,\nIF(S2202<1,T2177,\n(((S2202-1)*(S2178-(S2178/(S2202))))+((T2176/T$10)*T2177))/(T2178)))))","v":0},{"$f":"IF(T2202=\"n/a\",\"n/a\",IF(AND(T2202<1,U2176=0),0,\nIF(U2176=0,T2202-1,\nIF(T2202<1,U2177,\n(((T2202-1)*(T2178-(T2178/(T2202))))+((U2176/U$10)*U2177))/(U2178)))))","v":0},{"$f":"IF(U2202=\"n/a\",\"n/a\",IF(AND(U2202<1,V2176=0),0,\nIF(V2176=0,U2202-1,\nIF(U2202<1,V2177,\n(((U2202-1)*(U2178-(U2178/(U2202))))+((V2176/V$10)*V2177))/(V2178)))))","v":0},{"$f":"IF(V2202=\"n/a\",\"n/a\",IF(AND(V2202<1,W2176=0),0,\nIF(W2176=0,V2202-1,\nIF(V2202<1,W2177,\n(((V2202-1)*(V2178-(V2178/(V2202))))+((W2176/W$10)*W2177))/(W2178)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2203,(-$A2179-ROWS(C2175:C2202)),0)","v":"n/a"},{"$f":"IF(C2203=\"n/a\",\"n/a\",MAX(0,C2203-1))","v":"n/a"},{"$f":"IF(D2203=\"n/a\",\"n/a\",MAX(0,D2203-1))","v":"n/a"},{"$f":"IF(E2203=\"n/a\",\"n/a\",MAX(0,E2203-1))","v":"n/a"},{"$f":"IF(F2203=\"n/a\",\"n/a\",MAX(0,F2203-1))","v":"n/a"},{"$f":"IF(G2203=\"n/a\",\"n/a\",MAX(0,G2203-1))","v":"n/a"},{"$f":"IF(H2203=\"n/a\",\"n/a\",MAX(0,H2203-1))","v":"n/a"},{"$f":"IF(I2203=\"n/a\",\"n/a\",MAX(0,I2203-1))","v":"n/a"},{"$f":"IF(J2203=\"n/a\",\"n/a\",MAX(0,J2203-1))","v":"n/a"},{"$f":"IF(K2203=\"n/a\",\"n/a\",MAX(0,K2203-1))","v":"n/a"},{"$f":"IF(L2203=\"n/a\",\"n/a\",MAX(0,L2203-1))","v":"n/a"},{"$f":"IF(M2203=\"n/a\",\"n/a\",MAX(0,M2203-1))","v":"n/a"},{"$f":"IF(N2203=\"n/a\",\"n/a\",MAX(0,N2203-1))","v":"n/a"},{"$f":"IF(O2203=\"n/a\",\"n/a\",MAX(0,O2203-1))","v":"n/a"},{"$f":"IF(P2203=\"n/a\",\"n/a\",MAX(0,P2203-1))","v":"n/a"},{"$f":"IF(Q2203=\"n/a\",\"n/a\",MAX(0,Q2203-1))","v":"n/a"},{"$f":"IF(R2203=\"n/a\",\"n/a\",MAX(0,R2203-1))","v":"n/a"},{"$f":"IF(S2203=\"n/a\",\"n/a\",MAX(0,S2203-1))","v":"n/a"},{"$f":"IF(T2203=\"n/a\",\"n/a\",MAX(0,T2203-1))","v":"n/a"},{"$f":"IF(U2203=\"n/a\",\"n/a\",MAX(0,U2203-1))","v":"n/a"},{"$f":"IF(V2203=\"n/a\",\"n/a\",MAX(0,V2203-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2180)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2204,(-$A2180-ROWS(D2176:D2203)),0)","v":47.418913262000622},46.418913262000622,45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622,34.418913262000622,33.418913262000622,32.418913262000622,31.418913262000622,30.418913262000622,29.418913262000622,28.418913262000622]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2205,(-$A2181-ROWS(E2177:E2204)),0)","v":47.418913262000622},46.418913262000622,45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622,34.418913262000622,33.418913262000622,32.418913262000622,31.418913262000622,30.418913262000622,29.418913262000622]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2206,(-$A2182-ROWS(F2178:F2205)),0)","v":47.418913262000622},46.418913262000622,45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622,34.418913262000622,33.418913262000622,32.418913262000622,31.418913262000622,30.418913262000622]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2207,(-$A2183-ROWS(G2179:G2206)),0)","v":47.418913262000622},46.418913262000622,45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622,34.418913262000622,33.418913262000622,32.418913262000622,31.418913262000622]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2208,(-$A2184-ROWS(H2180:H2207)),0)","v":47.418913262000622},46.418913262000622,45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622,34.418913262000622,33.418913262000622,32.418913262000622]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2209,(-$A2185-ROWS(I2181:I2208)),0)","v":47.418913262000622},46.418913262000622,45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622,34.418913262000622,33.418913262000622]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2210,(-$A2186-ROWS(J2182:J2209)),0)","v":47.418913262000622},46.418913262000622,45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622,34.418913262000622]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2211,(-$A2187-ROWS(K2183:K2210)),0)","v":47.418913262000622},46.418913262000622,45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622,35.418913262000622]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2212,(-$A2188-ROWS(L2184:L2211)),0)","v":47.418913262000622},46.418913262000622,45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622,36.418913262000622]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2213,(-$A2189-ROWS(M2185:M2212)),0)","v":47.418913262000622},46.418913262000622,45.418913262000622,44.418913262000622,43.418913262000622,42.418913262000622,41.418913262000622,40.418913262000622,39.418913262000622,38.418913262000622,37.418913262000622]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2214,(-$A2190-ROWS(N2186:N2213)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2215,(-$A2191-ROWS(O2187:O2214)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2216,(-$A2192-ROWS(P2188:P2215)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2217,(-$A2193-ROWS(Q2189:Q2216)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2218,(-$A2194-ROWS(R2190:R2217)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2219,(-$A2195-ROWS(S2191:S2218)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2220,(-$A2196-ROWS(T2192:T2219)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2221,(-$A2197-ROWS(U2193:U2220)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2222,(-$A2198-ROWS(V2194:V2221)),0)","v":0},{"$f":"IF(V2222=\"n/a\",\"n/a\",MAX(0,V2222-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2223,(-$A2199-ROWS(W2195:W2222)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2175<>\"n/a\",C2175<>\"n/a\"),IF(SUM(C2178:C2200)=0,0,IF((SUMPRODUCT(C2178:C2200,C2202:C2224)/SUM(C2178:C2200))<0,1,(SUMPRODUCT(C2178:C2200,C2202:C2224)/SUM(C2178:C2200)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2175<>\"n/a\",D2175<>\"n/a\"),IF(SUM(D2178:D2200)=0,0,IF((SUMPRODUCT(D2178:D2200,D2202:D2224)/SUM(D2178:D2200))<0,1,(SUMPRODUCT(D2178:D2200,D2202:D2224)/SUM(D2178:D2200)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 42",{"$f":"VLOOKUP($A2227,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Distribution lines and cables"}]
[{"$f":"VALUE(REPLACE(A2227,1,12,\"\"))","v":42},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A2228,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2228,0)-OFFSET('RFM input'!H$134,$A2228,0)-OFFSET('RFM input'!H$198,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2228,0)-OFFSET('RFM input'!I$134,$A2228,0)-OFFSET('RFM input'!I$198,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2228,0)-OFFSET('RFM input'!J$134,$A2228,0)-OFFSET('RFM input'!J$198,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2228,0)-OFFSET('RFM input'!K$134,$A2228,0)-OFFSET('RFM input'!K$198,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2228,0)-OFFSET('RFM input'!L$134,$A2228,0)-OFFSET('RFM input'!L$198,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2228,0)-OFFSET('RFM input'!M$134,$A2228,0)-OFFSET('RFM input'!M$198,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2228,0)-OFFSET('RFM input'!N$134,$A2228,0)-OFFSET('RFM input'!N$198,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2228,0)-OFFSET('RFM input'!O$134,$A2228,0)-OFFSET('RFM input'!O$198,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2228,0)-OFFSET('RFM input'!P$134,$A2228,0)-OFFSET('RFM input'!P$198,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2228,0)-OFFSET('RFM input'!Q$134,$A2228,0)-OFFSET('RFM input'!Q$198,$A2228,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2228,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":50.6142916246976},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":50.6142916246976}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2228,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2228,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D2256=\"n/a\",0,IF(AND(D2230=0,C2232=0),0,\nIF(AND(D2230<>0,C2232=0),(D2230/D$10),\nIF(AND(D2231<>0,C2232<>0),(C2232-(C2232/C2256))+(D2230/D$10),\nIF(C2256<1,0,(C2232-(C2232/C2256)))))))","v":0},{"$f":"IF(E2256=\"n/a\",0,IF(AND(E2230=0,D2232=0),0,\nIF(AND(E2230<>0,D2232=0),(E2230/E$10),\nIF(AND(E2231<>0,D2232<>0),(D2232-(D2232/D2256))+(E2230/E$10),\nIF(D2256<1,0,(D2232-(D2232/D2256)))))))","v":0},{"$f":"IF(F2256=\"n/a\",0,IF(AND(F2230=0,E2232=0),0,\nIF(AND(F2230<>0,E2232=0),(F2230/F$10),\nIF(AND(F2231<>0,E2232<>0),(E2232-(E2232/E2256))+(F2230/F$10),\nIF(E2256<1,0,(E2232-(E2232/E2256)))))))","v":0},{"$f":"IF(G2256=\"n/a\",0,IF(AND(G2230=0,F2232=0),0,\nIF(AND(G2230<>0,F2232=0),(G2230/G$10),\nIF(AND(G2231<>0,F2232<>0),(F2232-(F2232/F2256))+(G2230/G$10),\nIF(F2256<1,0,(F2232-(F2232/F2256)))))))","v":0},{"$f":"IF(H2256=\"n/a\",0,IF(AND(H2230=0,G2232=0),0,\nIF(AND(H2230<>0,G2232=0),(H2230/H$10),\nIF(AND(H2231<>0,G2232<>0),(G2232-(G2232/G2256))+(H2230/H$10),\nIF(G2256<1,0,(G2232-(G2232/G2256)))))))","v":0},{"$f":"IF(I2256=\"n/a\",0,IF(AND(I2230=0,H2232=0),0,\nIF(AND(I2230<>0,H2232=0),(I2230/I$10),\nIF(AND(I2231<>0,H2232<>0),(H2232-(H2232/H2256))+(I2230/I$10),\nIF(H2256<1,0,(H2232-(H2232/H2256)))))))","v":0},{"$f":"IF(J2256=\"n/a\",0,IF(AND(J2230=0,I2232=0),0,\nIF(AND(J2230<>0,I2232=0),(J2230/J$10),\nIF(AND(J2231<>0,I2232<>0),(I2232-(I2232/I2256))+(J2230/J$10),\nIF(I2256<1,0,(I2232-(I2232/I2256)))))))","v":0},{"$f":"IF(K2256=\"n/a\",0,IF(AND(K2230=0,J2232=0),0,\nIF(AND(K2230<>0,J2232=0),(K2230/K$10),\nIF(AND(K2231<>0,J2232<>0),(J2232-(J2232/J2256))+(K2230/K$10),\nIF(J2256<1,0,(J2232-(J2232/J2256)))))))","v":0},{"$f":"IF(L2256=\"n/a\",0,IF(AND(L2230=0,K2232=0),0,\nIF(AND(L2230<>0,K2232=0),(L2230/L$10),\nIF(AND(L2231<>0,K2232<>0),(K2232-(K2232/K2256))+(L2230/L$10),\nIF(K2256<1,0,(K2232-(K2232/K2256)))))))","v":0},{"$f":"IF(M2256=\"n/a\",0,IF(AND(M2230=0,L2232=0),0,\nIF(AND(M2230<>0,L2232=0),(M2230/M$10),\nIF(AND(M2231<>0,L2232<>0),(L2232-(L2232/L2256))+(M2230/M$10),\nIF(L2256<1,0,(L2232-(L2232/L2256)))))))","v":0},{"$f":"IF(N2256=\"n/a\",0,IF(AND(N2230=0,M2232=0),0,\nIF(AND(N2230<>0,M2232=0),(N2230/N$10),\nIF(AND(N2231<>0,M2232<>0),(M2232-(M2232/M2256))+(N2230/N$10),\nIF(M2256<1,0,(M2232-(M2232/M2256)))))))","v":0},{"$f":"IF(O2256=\"n/a\",0,IF(AND(O2230=0,N2232=0),0,\nIF(AND(O2230<>0,N2232=0),(O2230/O$10),\nIF(AND(O2231<>0,N2232<>0),(N2232-(N2232/N2256))+(O2230/O$10),\nIF(N2256<1,0,(N2232-(N2232/N2256)))))))","v":0},{"$f":"IF(P2256=\"n/a\",0,IF(AND(P2230=0,O2232=0),0,\nIF(AND(P2230<>0,O2232=0),(P2230/P$10),\nIF(AND(P2231<>0,O2232<>0),(O2232-(O2232/O2256))+(P2230/P$10),\nIF(O2256<1,0,(O2232-(O2232/O2256)))))))","v":0},{"$f":"IF(Q2256=\"n/a\",0,IF(AND(Q2230=0,P2232=0),0,\nIF(AND(Q2230<>0,P2232=0),(Q2230/Q$10),\nIF(AND(Q2231<>0,P2232<>0),(P2232-(P2232/P2256))+(Q2230/Q$10),\nIF(P2256<1,0,(P2232-(P2232/P2256)))))))","v":0},{"$f":"IF(R2256=\"n/a\",0,IF(AND(R2230=0,Q2232=0),0,\nIF(AND(R2230<>0,Q2232=0),(R2230/R$10),\nIF(AND(R2231<>0,Q2232<>0),(Q2232-(Q2232/Q2256))+(R2230/R$10),\nIF(Q2256<1,0,(Q2232-(Q2232/Q2256)))))))","v":0},{"$f":"IF(S2256=\"n/a\",0,IF(AND(S2230=0,R2232=0),0,\nIF(AND(S2230<>0,R2232=0),(S2230/S$10),\nIF(AND(S2231<>0,R2232<>0),(R2232-(R2232/R2256))+(S2230/S$10),\nIF(R2256<1,0,(R2232-(R2232/R2256)))))))","v":0},{"$f":"IF(T2256=\"n/a\",0,IF(AND(T2230=0,S2232=0),0,\nIF(AND(T2230<>0,S2232=0),(T2230/T$10),\nIF(AND(T2231<>0,S2232<>0),(S2232-(S2232/S2256))+(T2230/T$10),\nIF(S2256<1,0,(S2232-(S2232/S2256)))))))","v":0},{"$f":"IF(U2256=\"n/a\",0,IF(AND(U2230=0,T2232=0),0,\nIF(AND(U2230<>0,T2232=0),(U2230/U$10),\nIF(AND(U2231<>0,T2232<>0),(T2232-(T2232/T2256))+(U2230/U$10),\nIF(T2256<1,0,(T2232-(T2232/T2256)))))))","v":0},{"$f":"IF(V2256=\"n/a\",0,IF(AND(V2230=0,U2232=0),0,\nIF(AND(V2230<>0,U2232=0),(V2230/V$10),\nIF(AND(V2231<>0,U2232<>0),(U2232-(U2232/U2256))+(V2230/V$10),\nIF(U2256<1,0,(U2232-(U2232/U2256)))))))","v":0},{"$f":"IF(W2256=\"n/a\",0,IF(AND(W2230=0,V2232=0),0,\nIF(AND(W2230<>0,V2232=0),(W2230/W$10),\nIF(AND(W2231<>0,V2232<>0),(V2232-(V2232/V2256))+(W2230/W$10),\nIF(V2256<1,0,(V2232-(V2232/V2256)))))))","v":0}]
[{"$f":"A2232+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C2228/C$10","v":0},{"$f":"IF(C2257=\"n/a\",C2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,C2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,C2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(D2257=\"n/a\",D2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,D2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,D2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(E2257=\"n/a\",E2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,E2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,E2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(F2257=\"n/a\",F2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,F2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,F2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(G2257=\"n/a\",G2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,G2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,G2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(H2257=\"n/a\",H2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,H2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,H2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(I2257=\"n/a\",I2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,I2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,I2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(J2257=\"n/a\",J2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,J2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,J2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(K2257=\"n/a\",K2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,K2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,K2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(L2257=\"n/a\",L2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,L2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,L2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(M2257=\"n/a\",M2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,M2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,M2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(N2257=\"n/a\",N2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,N2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,N2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(O2257=\"n/a\",O2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,O2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,O2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(P2257=\"n/a\",P2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,P2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,P2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(Q2257=\"n/a\",Q2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,Q2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,Q2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(R2257=\"n/a\",R2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,R2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,R2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(S2257=\"n/a\",S2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,S2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,S2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(T2257=\"n/a\",T2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,T2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,T2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(U2257=\"n/a\",U2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,U2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,U2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(V2257=\"n/a\",V2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,V2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,V2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0}]
[{"$f":"A2233+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2234)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D2234,-($A2234+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2258=\"n/a\",D2234,IFERROR(IF((OFFSET($C2234,0,$A2234))<0,\nMIN(0,D2234-(OFFSET($C2234,0,$A2234)/(OFFSET($C2229,-$A2233,$A2234)))),\nMAX(0,D2234-(OFFSET($C2234,0,$A2234)/(OFFSET($C2229,-$A2233,$A2234))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2235)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E2235,-($A2235+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2259=\"n/a\",E2235,IFERROR(IF((OFFSET($C2235,0,$A2235))<0,\nMIN(0,E2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2230,-$A2234,$A2235)))),\nMAX(0,E2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2230,-$A2234,$A2235))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F2236,-($A2236+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2260=\"n/a\",F2236,IFERROR(IF((OFFSET($C2236,0,$A2236))<0,\nMIN(0,F2236-(OFFSET($C2236,0,$A2236)/(OFFSET($C2231,-$A2235,$A2236)))),\nMAX(0,F2236-(OFFSET($C2236,0,$A2236)/(OFFSET($C2231,-$A2235,$A2236))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G2237,-($A2237+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2261=\"n/a\",G2237,IFERROR(IF((OFFSET($C2237,0,$A2237))<0,\nMIN(0,G2237-(OFFSET($C2237,0,$A2237)/(OFFSET($C2232,-$A2236,$A2237)))),\nMAX(0,G2237-(OFFSET($C2237,0,$A2237)/(OFFSET($C2232,-$A2236,$A2237))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H2238,-($A2238+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2262=\"n/a\",H2238,IFERROR(IF((OFFSET($C2238,0,$A2238))<0,\nMIN(0,H2238-(OFFSET($C2238,0,$A2238)/(OFFSET($C2233,-$A2237,$A2238)))),\nMAX(0,H2238-(OFFSET($C2238,0,$A2238)/(OFFSET($C2233,-$A2237,$A2238))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I2239,-($A2239+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2263=\"n/a\",I2239,IFERROR(IF((OFFSET($C2239,0,$A2239))<0,\nMIN(0,I2239-(OFFSET($C2239,0,$A2239)/(OFFSET($C2234,-$A2238,$A2239)))),\nMAX(0,I2239-(OFFSET($C2239,0,$A2239)/(OFFSET($C2234,-$A2238,$A2239))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J2240,-($A2240+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2264=\"n/a\",J2240,IFERROR(IF((OFFSET($C2240,0,$A2240))<0,\nMIN(0,J2240-(OFFSET($C2240,0,$A2240)/(OFFSET($C2235,-$A2239,$A2240)))),\nMAX(0,J2240-(OFFSET($C2240,0,$A2240)/(OFFSET($C2235,-$A2239,$A2240))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2241,-($A2241+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2265=\"n/a\",K2241,IFERROR(IF((OFFSET($C2241,0,$A2241))<0,\nMIN(0,K2241-(OFFSET($C2241,0,$A2241)/(OFFSET($C2236,-$A2240,$A2241)))),\nMAX(0,K2241-(OFFSET($C2241,0,$A2241)/(OFFSET($C2236,-$A2240,$A2241))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2242,-($A2242+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2266=\"n/a\",L2242,IFERROR(IF((OFFSET($C2242,0,$A2242))<0,\nMIN(0,L2242-(OFFSET($C2242,0,$A2242)/(OFFSET($C2237,-$A2241,$A2242)))),\nMAX(0,L2242-(OFFSET($C2242,0,$A2242)/(OFFSET($C2237,-$A2241,$A2242))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2243,-($A2243+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2267=\"n/a\",M2243,IFERROR(IF((OFFSET($C2243,0,$A2243))<0,\nMIN(0,M2243-(OFFSET($C2243,0,$A2243)/(OFFSET($C2238,-$A2242,$A2243)))),\nMAX(0,M2243-(OFFSET($C2243,0,$A2243)/(OFFSET($C2238,-$A2242,$A2243))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2244,-($A2244+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2268=\"n/a\",N2244,IFERROR(IF((OFFSET($C2244,0,$A2244))<0,\nMIN(0,N2244-(OFFSET($C2244,0,$A2244)/(OFFSET($C2239,-$A2243,$A2244)))),\nMAX(0,N2244-(OFFSET($C2244,0,$A2244)/(OFFSET($C2239,-$A2243,$A2244))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2245,-($A2245+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2269=\"n/a\",O2245,IFERROR(IF((OFFSET($C2245,0,$A2245))<0,\nMIN(0,O2245-(OFFSET($C2245,0,$A2245)/(OFFSET($C2240,-$A2244,$A2245)))),\nMAX(0,O2245-(OFFSET($C2245,0,$A2245)/(OFFSET($C2240,-$A2244,$A2245))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2246,-($A2246+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2270=\"n/a\",P2246,IFERROR(IF((OFFSET($C2246,0,$A2246))<0,\nMIN(0,P2246-(OFFSET($C2246,0,$A2246)/(OFFSET($C2241,-$A2245,$A2246)))),\nMAX(0,P2246-(OFFSET($C2246,0,$A2246)/(OFFSET($C2241,-$A2245,$A2246))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2247,-($A2247+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2271=\"n/a\",Q2247,IFERROR(IF((OFFSET($C2247,0,$A2247))<0,\nMIN(0,Q2247-(OFFSET($C2247,0,$A2247)/(OFFSET($C2242,-$A2246,$A2247)))),\nMAX(0,Q2247-(OFFSET($C2247,0,$A2247)/(OFFSET($C2242,-$A2246,$A2247))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2248,-($A2248+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2272=\"n/a\",R2248,IFERROR(IF((OFFSET($C2248,0,$A2248))<0,\nMIN(0,R2248-(OFFSET($C2248,0,$A2248)/(OFFSET($C2243,-$A2247,$A2248)))),\nMAX(0,R2248-(OFFSET($C2248,0,$A2248)/(OFFSET($C2243,-$A2247,$A2248))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2249,-($A2249+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2273=\"n/a\",S2249,IFERROR(IF((OFFSET($C2249,0,$A2249))<0,\nMIN(0,S2249-(OFFSET($C2249,0,$A2249)/(OFFSET($C2244,-$A2248,$A2249)))),\nMAX(0,S2249-(OFFSET($C2249,0,$A2249)/(OFFSET($C2244,-$A2248,$A2249))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2250,-($A2250+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2274=\"n/a\",T2250,IFERROR(IF((OFFSET($C2250,0,$A2250))<0,\nMIN(0,T2250-(OFFSET($C2250,0,$A2250)/(OFFSET($C2245,-$A2249,$A2250)))),\nMAX(0,T2250-(OFFSET($C2250,0,$A2250)/(OFFSET($C2245,-$A2249,$A2250))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2251,-($A2251+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2275=\"n/a\",U2251,IFERROR(IF((OFFSET($C2251,0,$A2251))<0,\nMIN(0,U2251-(OFFSET($C2251,0,$A2251)/(OFFSET($C2246,-$A2250,$A2251)))),\nMAX(0,U2251-(OFFSET($C2251,0,$A2251)/(OFFSET($C2246,-$A2250,$A2251))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2252,-($A2252+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2276=\"n/a\",V2252,IFERROR(IF((OFFSET($C2252,0,$A2252))<0,\nMIN(0,V2252-(OFFSET($C2252,0,$A2252)/(OFFSET($C2247,-$A2251,$A2252)))),\nMAX(0,V2252-(OFFSET($C2252,0,$A2252)/(OFFSET($C2247,-$A2251,$A2252))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2253,-($A2253+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2256=\"n/a\",\"n/a\",IF(AND(C2256<1,D2230=0),0,\nIF(D2230=0,C2256-1,\nIF(C2256<1,D2231,\n(((C2256-1)*(C2232-(C2232/(C2256))))+((D2230/D$10)*D2231))/(D2232)))))","v":0},{"$f":"IF(D2256=\"n/a\",\"n/a\",IF(AND(D2256<1,E2230=0),0,\nIF(E2230=0,D2256-1,\nIF(D2256<1,E2231,\n(((D2256-1)*(D2232-(D2232/(D2256))))+((E2230/E$10)*E2231))/(E2232)))))","v":0},{"$f":"IF(E2256=\"n/a\",\"n/a\",IF(AND(E2256<1,F2230=0),0,\nIF(F2230=0,E2256-1,\nIF(E2256<1,F2231,\n(((E2256-1)*(E2232-(E2232/(E2256))))+((F2230/F$10)*F2231))/(F2232)))))","v":0},{"$f":"IF(F2256=\"n/a\",\"n/a\",IF(AND(F2256<1,G2230=0),0,\nIF(G2230=0,F2256-1,\nIF(F2256<1,G2231,\n(((F2256-1)*(F2232-(F2232/(F2256))))+((G2230/G$10)*G2231))/(G2232)))))","v":0},{"$f":"IF(G2256=\"n/a\",\"n/a\",IF(AND(G2256<1,H2230=0),0,\nIF(H2230=0,G2256-1,\nIF(G2256<1,H2231,\n(((G2256-1)*(G2232-(G2232/(G2256))))+((H2230/H$10)*H2231))/(H2232)))))","v":0},{"$f":"IF(H2256=\"n/a\",\"n/a\",IF(AND(H2256<1,I2230=0),0,\nIF(I2230=0,H2256-1,\nIF(H2256<1,I2231,\n(((H2256-1)*(H2232-(H2232/(H2256))))+((I2230/I$10)*I2231))/(I2232)))))","v":0},{"$f":"IF(I2256=\"n/a\",\"n/a\",IF(AND(I2256<1,J2230=0),0,\nIF(J2230=0,I2256-1,\nIF(I2256<1,J2231,\n(((I2256-1)*(I2232-(I2232/(I2256))))+((J2230/J$10)*J2231))/(J2232)))))","v":0},{"$f":"IF(J2256=\"n/a\",\"n/a\",IF(AND(J2256<1,K2230=0),0,\nIF(K2230=0,J2256-1,\nIF(J2256<1,K2231,\n(((J2256-1)*(J2232-(J2232/(J2256))))+((K2230/K$10)*K2231))/(K2232)))))","v":0},{"$f":"IF(K2256=\"n/a\",\"n/a\",IF(AND(K2256<1,L2230=0),0,\nIF(L2230=0,K2256-1,\nIF(K2256<1,L2231,\n(((K2256-1)*(K2232-(K2232/(K2256))))+((L2230/L$10)*L2231))/(L2232)))))","v":0},{"$f":"IF(L2256=\"n/a\",\"n/a\",IF(AND(L2256<1,M2230=0),0,\nIF(M2230=0,L2256-1,\nIF(L2256<1,M2231,\n(((L2256-1)*(L2232-(L2232/(L2256))))+((M2230/M$10)*M2231))/(M2232)))))","v":0},{"$f":"IF(M2256=\"n/a\",\"n/a\",IF(AND(M2256<1,N2230=0),0,\nIF(N2230=0,M2256-1,\nIF(M2256<1,N2231,\n(((M2256-1)*(M2232-(M2232/(M2256))))+((N2230/N$10)*N2231))/(N2232)))))","v":0},{"$f":"IF(N2256=\"n/a\",\"n/a\",IF(AND(N2256<1,O2230=0),0,\nIF(O2230=0,N2256-1,\nIF(N2256<1,O2231,\n(((N2256-1)*(N2232-(N2232/(N2256))))+((O2230/O$10)*O2231))/(O2232)))))","v":0},{"$f":"IF(O2256=\"n/a\",\"n/a\",IF(AND(O2256<1,P2230=0),0,\nIF(P2230=0,O2256-1,\nIF(O2256<1,P2231,\n(((O2256-1)*(O2232-(O2232/(O2256))))+((P2230/P$10)*P2231))/(P2232)))))","v":0},{"$f":"IF(P2256=\"n/a\",\"n/a\",IF(AND(P2256<1,Q2230=0),0,\nIF(Q2230=0,P2256-1,\nIF(P2256<1,Q2231,\n(((P2256-1)*(P2232-(P2232/(P2256))))+((Q2230/Q$10)*Q2231))/(Q2232)))))","v":0},{"$f":"IF(Q2256=\"n/a\",\"n/a\",IF(AND(Q2256<1,R2230=0),0,\nIF(R2230=0,Q2256-1,\nIF(Q2256<1,R2231,\n(((Q2256-1)*(Q2232-(Q2232/(Q2256))))+((R2230/R$10)*R2231))/(R2232)))))","v":0},{"$f":"IF(R2256=\"n/a\",\"n/a\",IF(AND(R2256<1,S2230=0),0,\nIF(S2230=0,R2256-1,\nIF(R2256<1,S2231,\n(((R2256-1)*(R2232-(R2232/(R2256))))+((S2230/S$10)*S2231))/(S2232)))))","v":0},{"$f":"IF(S2256=\"n/a\",\"n/a\",IF(AND(S2256<1,T2230=0),0,\nIF(T2230=0,S2256-1,\nIF(S2256<1,T2231,\n(((S2256-1)*(S2232-(S2232/(S2256))))+((T2230/T$10)*T2231))/(T2232)))))","v":0},{"$f":"IF(T2256=\"n/a\",\"n/a\",IF(AND(T2256<1,U2230=0),0,\nIF(U2230=0,T2256-1,\nIF(T2256<1,U2231,\n(((T2256-1)*(T2232-(T2232/(T2256))))+((U2230/U$10)*U2231))/(U2232)))))","v":0},{"$f":"IF(U2256=\"n/a\",\"n/a\",IF(AND(U2256<1,V2230=0),0,\nIF(V2230=0,U2256-1,\nIF(U2256<1,V2231,\n(((U2256-1)*(U2232-(U2232/(U2256))))+((V2230/V$10)*V2231))/(V2232)))))","v":0},{"$f":"IF(V2256=\"n/a\",\"n/a\",IF(AND(V2256<1,W2230=0),0,\nIF(W2230=0,V2256-1,\nIF(V2256<1,W2231,\n(((V2256-1)*(V2232-(V2232/(V2256))))+((W2230/W$10)*W2231))/(W2232)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2257,(-$A2233-ROWS(C2229:C2256)),0)","v":"n/a"},{"$f":"IF(C2257=\"n/a\",\"n/a\",MAX(0,C2257-1))","v":"n/a"},{"$f":"IF(D2257=\"n/a\",\"n/a\",MAX(0,D2257-1))","v":"n/a"},{"$f":"IF(E2257=\"n/a\",\"n/a\",MAX(0,E2257-1))","v":"n/a"},{"$f":"IF(F2257=\"n/a\",\"n/a\",MAX(0,F2257-1))","v":"n/a"},{"$f":"IF(G2257=\"n/a\",\"n/a\",MAX(0,G2257-1))","v":"n/a"},{"$f":"IF(H2257=\"n/a\",\"n/a\",MAX(0,H2257-1))","v":"n/a"},{"$f":"IF(I2257=\"n/a\",\"n/a\",MAX(0,I2257-1))","v":"n/a"},{"$f":"IF(J2257=\"n/a\",\"n/a\",MAX(0,J2257-1))","v":"n/a"},{"$f":"IF(K2257=\"n/a\",\"n/a\",MAX(0,K2257-1))","v":"n/a"},{"$f":"IF(L2257=\"n/a\",\"n/a\",MAX(0,L2257-1))","v":"n/a"},{"$f":"IF(M2257=\"n/a\",\"n/a\",MAX(0,M2257-1))","v":"n/a"},{"$f":"IF(N2257=\"n/a\",\"n/a\",MAX(0,N2257-1))","v":"n/a"},{"$f":"IF(O2257=\"n/a\",\"n/a\",MAX(0,O2257-1))","v":"n/a"},{"$f":"IF(P2257=\"n/a\",\"n/a\",MAX(0,P2257-1))","v":"n/a"},{"$f":"IF(Q2257=\"n/a\",\"n/a\",MAX(0,Q2257-1))","v":"n/a"},{"$f":"IF(R2257=\"n/a\",\"n/a\",MAX(0,R2257-1))","v":"n/a"},{"$f":"IF(S2257=\"n/a\",\"n/a\",MAX(0,S2257-1))","v":"n/a"},{"$f":"IF(T2257=\"n/a\",\"n/a\",MAX(0,T2257-1))","v":"n/a"},{"$f":"IF(U2257=\"n/a\",\"n/a\",MAX(0,U2257-1))","v":"n/a"},{"$f":"IF(V2257=\"n/a\",\"n/a\",MAX(0,V2257-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2234)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2258,(-$A2234-ROWS(D2230:D2257)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976,37.6142916246976,36.6142916246976,35.6142916246976,34.6142916246976,33.6142916246976,32.6142916246976,31.6142916246976]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2259,(-$A2235-ROWS(E2231:E2258)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976,37.6142916246976,36.6142916246976,35.6142916246976,34.6142916246976,33.6142916246976,32.6142916246976]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2260,(-$A2236-ROWS(F2232:F2259)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976,37.6142916246976,36.6142916246976,35.6142916246976,34.6142916246976,33.6142916246976]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2261,(-$A2237-ROWS(G2233:G2260)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976,37.6142916246976,36.6142916246976,35.6142916246976,34.6142916246976]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2262,(-$A2238-ROWS(H2234:H2261)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976,37.6142916246976,36.6142916246976,35.6142916246976]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2263,(-$A2239-ROWS(I2235:I2262)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976,37.6142916246976,36.6142916246976]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2264,(-$A2240-ROWS(J2236:J2263)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976,37.6142916246976]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2265,(-$A2241-ROWS(K2237:K2264)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976,38.6142916246976]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2266,(-$A2242-ROWS(L2238:L2265)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976,39.6142916246976]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2267,(-$A2243-ROWS(M2239:M2266)),0)","v":50.6142916246976},49.6142916246976,48.6142916246976,47.6142916246976,46.6142916246976,45.6142916246976,44.6142916246976,43.6142916246976,42.6142916246976,41.6142916246976,40.6142916246976]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2268,(-$A2244-ROWS(N2240:N2267)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2269,(-$A2245-ROWS(O2241:O2268)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2270,(-$A2246-ROWS(P2242:P2269)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2271,(-$A2247-ROWS(Q2243:Q2270)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2272,(-$A2248-ROWS(R2244:R2271)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2273,(-$A2249-ROWS(S2245:S2272)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2274,(-$A2250-ROWS(T2246:T2273)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2275,(-$A2251-ROWS(U2247:U2274)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2276,(-$A2252-ROWS(V2248:V2275)),0)","v":0},{"$f":"IF(V2276=\"n/a\",\"n/a\",MAX(0,V2276-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2277,(-$A2253-ROWS(W2249:W2276)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2229<>\"n/a\",C2229<>\"n/a\"),IF(SUM(C2232:C2254)=0,0,IF((SUMPRODUCT(C2232:C2254,C2256:C2278)/SUM(C2232:C2254))<0,1,(SUMPRODUCT(C2232:C2254,C2256:C2278)/SUM(C2232:C2254)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2229<>\"n/a\",D2229<>\"n/a\"),IF(SUM(D2232:D2254)=0,0,IF((SUMPRODUCT(D2232:D2254,D2256:D2278)/SUM(D2232:D2254))<0,1,(SUMPRODUCT(D2232:D2254,D2256:D2278)/SUM(D2232:D2254)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 43",{"$f":"VLOOKUP($A2281,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Substations"}]
[{"$f":"VALUE(REPLACE(A2281,1,12,\"\"))","v":43},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A2282,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2282,0)-OFFSET('RFM input'!H$134,$A2282,0)-OFFSET('RFM input'!H$198,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2282,0)-OFFSET('RFM input'!I$134,$A2282,0)-OFFSET('RFM input'!I$198,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2282,0)-OFFSET('RFM input'!J$134,$A2282,0)-OFFSET('RFM input'!J$198,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2282,0)-OFFSET('RFM input'!K$134,$A2282,0)-OFFSET('RFM input'!K$198,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2282,0)-OFFSET('RFM input'!L$134,$A2282,0)-OFFSET('RFM input'!L$198,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2282,0)-OFFSET('RFM input'!M$134,$A2282,0)-OFFSET('RFM input'!M$198,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2282,0)-OFFSET('RFM input'!N$134,$A2282,0)-OFFSET('RFM input'!N$198,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2282,0)-OFFSET('RFM input'!O$134,$A2282,0)-OFFSET('RFM input'!O$198,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2282,0)-OFFSET('RFM input'!P$134,$A2282,0)-OFFSET('RFM input'!P$198,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2282,0)-OFFSET('RFM input'!Q$134,$A2282,0)-OFFSET('RFM input'!Q$198,$A2282,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2282,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":39.999898301618771},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":39.999898301618771}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2282,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2282,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D2310=\"n/a\",0,IF(AND(D2284=0,C2286=0),0,\nIF(AND(D2284<>0,C2286=0),(D2284/D$10),\nIF(AND(D2285<>0,C2286<>0),(C2286-(C2286/C2310))+(D2284/D$10),\nIF(C2310<1,0,(C2286-(C2286/C2310)))))))","v":0},{"$f":"IF(E2310=\"n/a\",0,IF(AND(E2284=0,D2286=0),0,\nIF(AND(E2284<>0,D2286=0),(E2284/E$10),\nIF(AND(E2285<>0,D2286<>0),(D2286-(D2286/D2310))+(E2284/E$10),\nIF(D2310<1,0,(D2286-(D2286/D2310)))))))","v":0},{"$f":"IF(F2310=\"n/a\",0,IF(AND(F2284=0,E2286=0),0,\nIF(AND(F2284<>0,E2286=0),(F2284/F$10),\nIF(AND(F2285<>0,E2286<>0),(E2286-(E2286/E2310))+(F2284/F$10),\nIF(E2310<1,0,(E2286-(E2286/E2310)))))))","v":0},{"$f":"IF(G2310=\"n/a\",0,IF(AND(G2284=0,F2286=0),0,\nIF(AND(G2284<>0,F2286=0),(G2284/G$10),\nIF(AND(G2285<>0,F2286<>0),(F2286-(F2286/F2310))+(G2284/G$10),\nIF(F2310<1,0,(F2286-(F2286/F2310)))))))","v":0},{"$f":"IF(H2310=\"n/a\",0,IF(AND(H2284=0,G2286=0),0,\nIF(AND(H2284<>0,G2286=0),(H2284/H$10),\nIF(AND(H2285<>0,G2286<>0),(G2286-(G2286/G2310))+(H2284/H$10),\nIF(G2310<1,0,(G2286-(G2286/G2310)))))))","v":0},{"$f":"IF(I2310=\"n/a\",0,IF(AND(I2284=0,H2286=0),0,\nIF(AND(I2284<>0,H2286=0),(I2284/I$10),\nIF(AND(I2285<>0,H2286<>0),(H2286-(H2286/H2310))+(I2284/I$10),\nIF(H2310<1,0,(H2286-(H2286/H2310)))))))","v":0},{"$f":"IF(J2310=\"n/a\",0,IF(AND(J2284=0,I2286=0),0,\nIF(AND(J2284<>0,I2286=0),(J2284/J$10),\nIF(AND(J2285<>0,I2286<>0),(I2286-(I2286/I2310))+(J2284/J$10),\nIF(I2310<1,0,(I2286-(I2286/I2310)))))))","v":0},{"$f":"IF(K2310=\"n/a\",0,IF(AND(K2284=0,J2286=0),0,\nIF(AND(K2284<>0,J2286=0),(K2284/K$10),\nIF(AND(K2285<>0,J2286<>0),(J2286-(J2286/J2310))+(K2284/K$10),\nIF(J2310<1,0,(J2286-(J2286/J2310)))))))","v":0},{"$f":"IF(L2310=\"n/a\",0,IF(AND(L2284=0,K2286=0),0,\nIF(AND(L2284<>0,K2286=0),(L2284/L$10),\nIF(AND(L2285<>0,K2286<>0),(K2286-(K2286/K2310))+(L2284/L$10),\nIF(K2310<1,0,(K2286-(K2286/K2310)))))))","v":0},{"$f":"IF(M2310=\"n/a\",0,IF(AND(M2284=0,L2286=0),0,\nIF(AND(M2284<>0,L2286=0),(M2284/M$10),\nIF(AND(M2285<>0,L2286<>0),(L2286-(L2286/L2310))+(M2284/M$10),\nIF(L2310<1,0,(L2286-(L2286/L2310)))))))","v":0},{"$f":"IF(N2310=\"n/a\",0,IF(AND(N2284=0,M2286=0),0,\nIF(AND(N2284<>0,M2286=0),(N2284/N$10),\nIF(AND(N2285<>0,M2286<>0),(M2286-(M2286/M2310))+(N2284/N$10),\nIF(M2310<1,0,(M2286-(M2286/M2310)))))))","v":0},{"$f":"IF(O2310=\"n/a\",0,IF(AND(O2284=0,N2286=0),0,\nIF(AND(O2284<>0,N2286=0),(O2284/O$10),\nIF(AND(O2285<>0,N2286<>0),(N2286-(N2286/N2310))+(O2284/O$10),\nIF(N2310<1,0,(N2286-(N2286/N2310)))))))","v":0},{"$f":"IF(P2310=\"n/a\",0,IF(AND(P2284=0,O2286=0),0,\nIF(AND(P2284<>0,O2286=0),(P2284/P$10),\nIF(AND(P2285<>0,O2286<>0),(O2286-(O2286/O2310))+(P2284/P$10),\nIF(O2310<1,0,(O2286-(O2286/O2310)))))))","v":0},{"$f":"IF(Q2310=\"n/a\",0,IF(AND(Q2284=0,P2286=0),0,\nIF(AND(Q2284<>0,P2286=0),(Q2284/Q$10),\nIF(AND(Q2285<>0,P2286<>0),(P2286-(P2286/P2310))+(Q2284/Q$10),\nIF(P2310<1,0,(P2286-(P2286/P2310)))))))","v":0},{"$f":"IF(R2310=\"n/a\",0,IF(AND(R2284=0,Q2286=0),0,\nIF(AND(R2284<>0,Q2286=0),(R2284/R$10),\nIF(AND(R2285<>0,Q2286<>0),(Q2286-(Q2286/Q2310))+(R2284/R$10),\nIF(Q2310<1,0,(Q2286-(Q2286/Q2310)))))))","v":0},{"$f":"IF(S2310=\"n/a\",0,IF(AND(S2284=0,R2286=0),0,\nIF(AND(S2284<>0,R2286=0),(S2284/S$10),\nIF(AND(S2285<>0,R2286<>0),(R2286-(R2286/R2310))+(S2284/S$10),\nIF(R2310<1,0,(R2286-(R2286/R2310)))))))","v":0},{"$f":"IF(T2310=\"n/a\",0,IF(AND(T2284=0,S2286=0),0,\nIF(AND(T2284<>0,S2286=0),(T2284/T$10),\nIF(AND(T2285<>0,S2286<>0),(S2286-(S2286/S2310))+(T2284/T$10),\nIF(S2310<1,0,(S2286-(S2286/S2310)))))))","v":0},{"$f":"IF(U2310=\"n/a\",0,IF(AND(U2284=0,T2286=0),0,\nIF(AND(U2284<>0,T2286=0),(U2284/U$10),\nIF(AND(U2285<>0,T2286<>0),(T2286-(T2286/T2310))+(U2284/U$10),\nIF(T2310<1,0,(T2286-(T2286/T2310)))))))","v":0},{"$f":"IF(V2310=\"n/a\",0,IF(AND(V2284=0,U2286=0),0,\nIF(AND(V2284<>0,U2286=0),(V2284/V$10),\nIF(AND(V2285<>0,U2286<>0),(U2286-(U2286/U2310))+(V2284/V$10),\nIF(U2310<1,0,(U2286-(U2286/U2310)))))))","v":0},{"$f":"IF(W2310=\"n/a\",0,IF(AND(W2284=0,V2286=0),0,\nIF(AND(W2284<>0,V2286=0),(W2284/W$10),\nIF(AND(W2285<>0,V2286<>0),(V2286-(V2286/V2310))+(W2284/W$10),\nIF(V2310<1,0,(V2286-(V2286/V2310)))))))","v":0}]
[{"$f":"A2286+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C2282/C$10","v":0},{"$f":"IF(C2311=\"n/a\",C2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,C2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,C2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(D2311=\"n/a\",D2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,D2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,D2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(E2311=\"n/a\",E2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,E2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,E2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(F2311=\"n/a\",F2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,F2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,F2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(G2311=\"n/a\",G2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,G2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,G2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(H2311=\"n/a\",H2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,H2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,H2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(I2311=\"n/a\",I2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,I2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,I2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(J2311=\"n/a\",J2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,J2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,J2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(K2311=\"n/a\",K2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,K2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,K2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(L2311=\"n/a\",L2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,L2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,L2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(M2311=\"n/a\",M2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,M2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,M2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(N2311=\"n/a\",N2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,N2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,N2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(O2311=\"n/a\",O2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,O2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,O2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(P2311=\"n/a\",P2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,P2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,P2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(Q2311=\"n/a\",Q2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,Q2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,Q2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(R2311=\"n/a\",R2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,R2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,R2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(S2311=\"n/a\",S2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,S2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,S2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(T2311=\"n/a\",T2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,T2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,T2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(U2311=\"n/a\",U2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,U2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,U2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(V2311=\"n/a\",V2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,V2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,V2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0}]
[{"$f":"A2287+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2288)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D2288,-($A2288+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2312=\"n/a\",D2288,IFERROR(IF((OFFSET($C2288,0,$A2288))<0,\nMIN(0,D2288-(OFFSET($C2288,0,$A2288)/(OFFSET($C2283,-$A2287,$A2288)))),\nMAX(0,D2288-(OFFSET($C2288,0,$A2288)/(OFFSET($C2283,-$A2287,$A2288))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2289)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E2289,-($A2289+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2313=\"n/a\",E2289,IFERROR(IF((OFFSET($C2289,0,$A2289))<0,\nMIN(0,E2289-(OFFSET($C2289,0,$A2289)/(OFFSET($C2284,-$A2288,$A2289)))),\nMAX(0,E2289-(OFFSET($C2289,0,$A2289)/(OFFSET($C2284,-$A2288,$A2289))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F2290,-($A2290+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2314=\"n/a\",F2290,IFERROR(IF((OFFSET($C2290,0,$A2290))<0,\nMIN(0,F2290-(OFFSET($C2290,0,$A2290)/(OFFSET($C2285,-$A2289,$A2290)))),\nMAX(0,F2290-(OFFSET($C2290,0,$A2290)/(OFFSET($C2285,-$A2289,$A2290))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G2291,-($A2291+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2315=\"n/a\",G2291,IFERROR(IF((OFFSET($C2291,0,$A2291))<0,\nMIN(0,G2291-(OFFSET($C2291,0,$A2291)/(OFFSET($C2286,-$A2290,$A2291)))),\nMAX(0,G2291-(OFFSET($C2291,0,$A2291)/(OFFSET($C2286,-$A2290,$A2291))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H2292,-($A2292+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2316=\"n/a\",H2292,IFERROR(IF((OFFSET($C2292,0,$A2292))<0,\nMIN(0,H2292-(OFFSET($C2292,0,$A2292)/(OFFSET($C2287,-$A2291,$A2292)))),\nMAX(0,H2292-(OFFSET($C2292,0,$A2292)/(OFFSET($C2287,-$A2291,$A2292))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I2293,-($A2293+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2317=\"n/a\",I2293,IFERROR(IF((OFFSET($C2293,0,$A2293))<0,\nMIN(0,I2293-(OFFSET($C2293,0,$A2293)/(OFFSET($C2288,-$A2292,$A2293)))),\nMAX(0,I2293-(OFFSET($C2293,0,$A2293)/(OFFSET($C2288,-$A2292,$A2293))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J2294,-($A2294+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2318=\"n/a\",J2294,IFERROR(IF((OFFSET($C2294,0,$A2294))<0,\nMIN(0,J2294-(OFFSET($C2294,0,$A2294)/(OFFSET($C2289,-$A2293,$A2294)))),\nMAX(0,J2294-(OFFSET($C2294,0,$A2294)/(OFFSET($C2289,-$A2293,$A2294))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2295,-($A2295+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2319=\"n/a\",K2295,IFERROR(IF((OFFSET($C2295,0,$A2295))<0,\nMIN(0,K2295-(OFFSET($C2295,0,$A2295)/(OFFSET($C2290,-$A2294,$A2295)))),\nMAX(0,K2295-(OFFSET($C2295,0,$A2295)/(OFFSET($C2290,-$A2294,$A2295))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2296,-($A2296+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2320=\"n/a\",L2296,IFERROR(IF((OFFSET($C2296,0,$A2296))<0,\nMIN(0,L2296-(OFFSET($C2296,0,$A2296)/(OFFSET($C2291,-$A2295,$A2296)))),\nMAX(0,L2296-(OFFSET($C2296,0,$A2296)/(OFFSET($C2291,-$A2295,$A2296))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2297,-($A2297+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2321=\"n/a\",M2297,IFERROR(IF((OFFSET($C2297,0,$A2297))<0,\nMIN(0,M2297-(OFFSET($C2297,0,$A2297)/(OFFSET($C2292,-$A2296,$A2297)))),\nMAX(0,M2297-(OFFSET($C2297,0,$A2297)/(OFFSET($C2292,-$A2296,$A2297))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2298,-($A2298+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2322=\"n/a\",N2298,IFERROR(IF((OFFSET($C2298,0,$A2298))<0,\nMIN(0,N2298-(OFFSET($C2298,0,$A2298)/(OFFSET($C2293,-$A2297,$A2298)))),\nMAX(0,N2298-(OFFSET($C2298,0,$A2298)/(OFFSET($C2293,-$A2297,$A2298))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2299,-($A2299+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2323=\"n/a\",O2299,IFERROR(IF((OFFSET($C2299,0,$A2299))<0,\nMIN(0,O2299-(OFFSET($C2299,0,$A2299)/(OFFSET($C2294,-$A2298,$A2299)))),\nMAX(0,O2299-(OFFSET($C2299,0,$A2299)/(OFFSET($C2294,-$A2298,$A2299))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2300,-($A2300+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2324=\"n/a\",P2300,IFERROR(IF((OFFSET($C2300,0,$A2300))<0,\nMIN(0,P2300-(OFFSET($C2300,0,$A2300)/(OFFSET($C2295,-$A2299,$A2300)))),\nMAX(0,P2300-(OFFSET($C2300,0,$A2300)/(OFFSET($C2295,-$A2299,$A2300))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2301,-($A2301+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2325=\"n/a\",Q2301,IFERROR(IF((OFFSET($C2301,0,$A2301))<0,\nMIN(0,Q2301-(OFFSET($C2301,0,$A2301)/(OFFSET($C2296,-$A2300,$A2301)))),\nMAX(0,Q2301-(OFFSET($C2301,0,$A2301)/(OFFSET($C2296,-$A2300,$A2301))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2302,-($A2302+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2326=\"n/a\",R2302,IFERROR(IF((OFFSET($C2302,0,$A2302))<0,\nMIN(0,R2302-(OFFSET($C2302,0,$A2302)/(OFFSET($C2297,-$A2301,$A2302)))),\nMAX(0,R2302-(OFFSET($C2302,0,$A2302)/(OFFSET($C2297,-$A2301,$A2302))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2303,-($A2303+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2327=\"n/a\",S2303,IFERROR(IF((OFFSET($C2303,0,$A2303))<0,\nMIN(0,S2303-(OFFSET($C2303,0,$A2303)/(OFFSET($C2298,-$A2302,$A2303)))),\nMAX(0,S2303-(OFFSET($C2303,0,$A2303)/(OFFSET($C2298,-$A2302,$A2303))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2304,-($A2304+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2328=\"n/a\",T2304,IFERROR(IF((OFFSET($C2304,0,$A2304))<0,\nMIN(0,T2304-(OFFSET($C2304,0,$A2304)/(OFFSET($C2299,-$A2303,$A2304)))),\nMAX(0,T2304-(OFFSET($C2304,0,$A2304)/(OFFSET($C2299,-$A2303,$A2304))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2305,-($A2305+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2329=\"n/a\",U2305,IFERROR(IF((OFFSET($C2305,0,$A2305))<0,\nMIN(0,U2305-(OFFSET($C2305,0,$A2305)/(OFFSET($C2300,-$A2304,$A2305)))),\nMAX(0,U2305-(OFFSET($C2305,0,$A2305)/(OFFSET($C2300,-$A2304,$A2305))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2306,-($A2306+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2330=\"n/a\",V2306,IFERROR(IF((OFFSET($C2306,0,$A2306))<0,\nMIN(0,V2306-(OFFSET($C2306,0,$A2306)/(OFFSET($C2301,-$A2305,$A2306)))),\nMAX(0,V2306-(OFFSET($C2306,0,$A2306)/(OFFSET($C2301,-$A2305,$A2306))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2307,-($A2307+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2310=\"n/a\",\"n/a\",IF(AND(C2310<1,D2284=0),0,\nIF(D2284=0,C2310-1,\nIF(C2310<1,D2285,\n(((C2310-1)*(C2286-(C2286/(C2310))))+((D2284/D$10)*D2285))/(D2286)))))","v":0},{"$f":"IF(D2310=\"n/a\",\"n/a\",IF(AND(D2310<1,E2284=0),0,\nIF(E2284=0,D2310-1,\nIF(D2310<1,E2285,\n(((D2310-1)*(D2286-(D2286/(D2310))))+((E2284/E$10)*E2285))/(E2286)))))","v":0},{"$f":"IF(E2310=\"n/a\",\"n/a\",IF(AND(E2310<1,F2284=0),0,\nIF(F2284=0,E2310-1,\nIF(E2310<1,F2285,\n(((E2310-1)*(E2286-(E2286/(E2310))))+((F2284/F$10)*F2285))/(F2286)))))","v":0},{"$f":"IF(F2310=\"n/a\",\"n/a\",IF(AND(F2310<1,G2284=0),0,\nIF(G2284=0,F2310-1,\nIF(F2310<1,G2285,\n(((F2310-1)*(F2286-(F2286/(F2310))))+((G2284/G$10)*G2285))/(G2286)))))","v":0},{"$f":"IF(G2310=\"n/a\",\"n/a\",IF(AND(G2310<1,H2284=0),0,\nIF(H2284=0,G2310-1,\nIF(G2310<1,H2285,\n(((G2310-1)*(G2286-(G2286/(G2310))))+((H2284/H$10)*H2285))/(H2286)))))","v":0},{"$f":"IF(H2310=\"n/a\",\"n/a\",IF(AND(H2310<1,I2284=0),0,\nIF(I2284=0,H2310-1,\nIF(H2310<1,I2285,\n(((H2310-1)*(H2286-(H2286/(H2310))))+((I2284/I$10)*I2285))/(I2286)))))","v":0},{"$f":"IF(I2310=\"n/a\",\"n/a\",IF(AND(I2310<1,J2284=0),0,\nIF(J2284=0,I2310-1,\nIF(I2310<1,J2285,\n(((I2310-1)*(I2286-(I2286/(I2310))))+((J2284/J$10)*J2285))/(J2286)))))","v":0},{"$f":"IF(J2310=\"n/a\",\"n/a\",IF(AND(J2310<1,K2284=0),0,\nIF(K2284=0,J2310-1,\nIF(J2310<1,K2285,\n(((J2310-1)*(J2286-(J2286/(J2310))))+((K2284/K$10)*K2285))/(K2286)))))","v":0},{"$f":"IF(K2310=\"n/a\",\"n/a\",IF(AND(K2310<1,L2284=0),0,\nIF(L2284=0,K2310-1,\nIF(K2310<1,L2285,\n(((K2310-1)*(K2286-(K2286/(K2310))))+((L2284/L$10)*L2285))/(L2286)))))","v":0},{"$f":"IF(L2310=\"n/a\",\"n/a\",IF(AND(L2310<1,M2284=0),0,\nIF(M2284=0,L2310-1,\nIF(L2310<1,M2285,\n(((L2310-1)*(L2286-(L2286/(L2310))))+((M2284/M$10)*M2285))/(M2286)))))","v":0},{"$f":"IF(M2310=\"n/a\",\"n/a\",IF(AND(M2310<1,N2284=0),0,\nIF(N2284=0,M2310-1,\nIF(M2310<1,N2285,\n(((M2310-1)*(M2286-(M2286/(M2310))))+((N2284/N$10)*N2285))/(N2286)))))","v":0},{"$f":"IF(N2310=\"n/a\",\"n/a\",IF(AND(N2310<1,O2284=0),0,\nIF(O2284=0,N2310-1,\nIF(N2310<1,O2285,\n(((N2310-1)*(N2286-(N2286/(N2310))))+((O2284/O$10)*O2285))/(O2286)))))","v":0},{"$f":"IF(O2310=\"n/a\",\"n/a\",IF(AND(O2310<1,P2284=0),0,\nIF(P2284=0,O2310-1,\nIF(O2310<1,P2285,\n(((O2310-1)*(O2286-(O2286/(O2310))))+((P2284/P$10)*P2285))/(P2286)))))","v":0},{"$f":"IF(P2310=\"n/a\",\"n/a\",IF(AND(P2310<1,Q2284=0),0,\nIF(Q2284=0,P2310-1,\nIF(P2310<1,Q2285,\n(((P2310-1)*(P2286-(P2286/(P2310))))+((Q2284/Q$10)*Q2285))/(Q2286)))))","v":0},{"$f":"IF(Q2310=\"n/a\",\"n/a\",IF(AND(Q2310<1,R2284=0),0,\nIF(R2284=0,Q2310-1,\nIF(Q2310<1,R2285,\n(((Q2310-1)*(Q2286-(Q2286/(Q2310))))+((R2284/R$10)*R2285))/(R2286)))))","v":0},{"$f":"IF(R2310=\"n/a\",\"n/a\",IF(AND(R2310<1,S2284=0),0,\nIF(S2284=0,R2310-1,\nIF(R2310<1,S2285,\n(((R2310-1)*(R2286-(R2286/(R2310))))+((S2284/S$10)*S2285))/(S2286)))))","v":0},{"$f":"IF(S2310=\"n/a\",\"n/a\",IF(AND(S2310<1,T2284=0),0,\nIF(T2284=0,S2310-1,\nIF(S2310<1,T2285,\n(((S2310-1)*(S2286-(S2286/(S2310))))+((T2284/T$10)*T2285))/(T2286)))))","v":0},{"$f":"IF(T2310=\"n/a\",\"n/a\",IF(AND(T2310<1,U2284=0),0,\nIF(U2284=0,T2310-1,\nIF(T2310<1,U2285,\n(((T2310-1)*(T2286-(T2286/(T2310))))+((U2284/U$10)*U2285))/(U2286)))))","v":0},{"$f":"IF(U2310=\"n/a\",\"n/a\",IF(AND(U2310<1,V2284=0),0,\nIF(V2284=0,U2310-1,\nIF(U2310<1,V2285,\n(((U2310-1)*(U2286-(U2286/(U2310))))+((V2284/V$10)*V2285))/(V2286)))))","v":0},{"$f":"IF(V2310=\"n/a\",\"n/a\",IF(AND(V2310<1,W2284=0),0,\nIF(W2284=0,V2310-1,\nIF(V2310<1,W2285,\n(((V2310-1)*(V2286-(V2286/(V2310))))+((W2284/W$10)*W2285))/(W2286)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2311,(-$A2287-ROWS(C2283:C2310)),0)","v":"n/a"},{"$f":"IF(C2311=\"n/a\",\"n/a\",MAX(0,C2311-1))","v":"n/a"},{"$f":"IF(D2311=\"n/a\",\"n/a\",MAX(0,D2311-1))","v":"n/a"},{"$f":"IF(E2311=\"n/a\",\"n/a\",MAX(0,E2311-1))","v":"n/a"},{"$f":"IF(F2311=\"n/a\",\"n/a\",MAX(0,F2311-1))","v":"n/a"},{"$f":"IF(G2311=\"n/a\",\"n/a\",MAX(0,G2311-1))","v":"n/a"},{"$f":"IF(H2311=\"n/a\",\"n/a\",MAX(0,H2311-1))","v":"n/a"},{"$f":"IF(I2311=\"n/a\",\"n/a\",MAX(0,I2311-1))","v":"n/a"},{"$f":"IF(J2311=\"n/a\",\"n/a\",MAX(0,J2311-1))","v":"n/a"},{"$f":"IF(K2311=\"n/a\",\"n/a\",MAX(0,K2311-1))","v":"n/a"},{"$f":"IF(L2311=\"n/a\",\"n/a\",MAX(0,L2311-1))","v":"n/a"},{"$f":"IF(M2311=\"n/a\",\"n/a\",MAX(0,M2311-1))","v":"n/a"},{"$f":"IF(N2311=\"n/a\",\"n/a\",MAX(0,N2311-1))","v":"n/a"},{"$f":"IF(O2311=\"n/a\",\"n/a\",MAX(0,O2311-1))","v":"n/a"},{"$f":"IF(P2311=\"n/a\",\"n/a\",MAX(0,P2311-1))","v":"n/a"},{"$f":"IF(Q2311=\"n/a\",\"n/a\",MAX(0,Q2311-1))","v":"n/a"},{"$f":"IF(R2311=\"n/a\",\"n/a\",MAX(0,R2311-1))","v":"n/a"},{"$f":"IF(S2311=\"n/a\",\"n/a\",MAX(0,S2311-1))","v":"n/a"},{"$f":"IF(T2311=\"n/a\",\"n/a\",MAX(0,T2311-1))","v":"n/a"},{"$f":"IF(U2311=\"n/a\",\"n/a\",MAX(0,U2311-1))","v":"n/a"},{"$f":"IF(V2311=\"n/a\",\"n/a\",MAX(0,V2311-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2288)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2312,(-$A2288-ROWS(D2284:D2311)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771,26.999898301618771,25.999898301618771,24.999898301618771,23.999898301618771,22.999898301618771,21.999898301618771,20.999898301618771]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2313,(-$A2289-ROWS(E2285:E2312)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771,26.999898301618771,25.999898301618771,24.999898301618771,23.999898301618771,22.999898301618771,21.999898301618771]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2314,(-$A2290-ROWS(F2286:F2313)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771,26.999898301618771,25.999898301618771,24.999898301618771,23.999898301618771,22.999898301618771]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2315,(-$A2291-ROWS(G2287:G2314)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771,26.999898301618771,25.999898301618771,24.999898301618771,23.999898301618771]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2316,(-$A2292-ROWS(H2288:H2315)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771,26.999898301618771,25.999898301618771,24.999898301618771]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2317,(-$A2293-ROWS(I2289:I2316)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771,26.999898301618771,25.999898301618771]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2318,(-$A2294-ROWS(J2290:J2317)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771,26.999898301618771]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2319,(-$A2295-ROWS(K2291:K2318)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771,27.999898301618771]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2320,(-$A2296-ROWS(L2292:L2319)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771,28.999898301618771]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2321,(-$A2297-ROWS(M2293:M2320)),0)","v":39.999898301618771},38.999898301618771,37.999898301618771,36.999898301618771,35.999898301618771,34.999898301618771,33.999898301618771,32.999898301618771,31.999898301618771,30.999898301618771,29.999898301618771]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2322,(-$A2298-ROWS(N2294:N2321)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2323,(-$A2299-ROWS(O2295:O2322)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2324,(-$A2300-ROWS(P2296:P2323)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2325,(-$A2301-ROWS(Q2297:Q2324)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2326,(-$A2302-ROWS(R2298:R2325)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2327,(-$A2303-ROWS(S2299:S2326)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2328,(-$A2304-ROWS(T2300:T2327)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2329,(-$A2305-ROWS(U2301:U2328)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2330,(-$A2306-ROWS(V2302:V2329)),0)","v":0},{"$f":"IF(V2330=\"n/a\",\"n/a\",MAX(0,V2330-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2331,(-$A2307-ROWS(W2303:W2330)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2283<>\"n/a\",C2283<>\"n/a\"),IF(SUM(C2286:C2308)=0,0,IF((SUMPRODUCT(C2286:C2308,C2310:C2332)/SUM(C2286:C2308))<0,1,(SUMPRODUCT(C2286:C2308,C2310:C2332)/SUM(C2286:C2308)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2283<>\"n/a\",D2283<>\"n/a\"),IF(SUM(D2286:D2308)=0,0,IF((SUMPRODUCT(D2286:D2308,D2310:D2332)/SUM(D2286:D2308))<0,1,(SUMPRODUCT(D2286:D2308,D2310:D2332)/SUM(D2286:D2308)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 44",{"$f":"VLOOKUP($A2335,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Transformers"}]
[{"$f":"VALUE(REPLACE(A2335,1,12,\"\"))","v":44},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A2336,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2336,0)-OFFSET('RFM input'!H$134,$A2336,0)-OFFSET('RFM input'!H$198,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2336,0)-OFFSET('RFM input'!I$134,$A2336,0)-OFFSET('RFM input'!I$198,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2336,0)-OFFSET('RFM input'!J$134,$A2336,0)-OFFSET('RFM input'!J$198,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2336,0)-OFFSET('RFM input'!K$134,$A2336,0)-OFFSET('RFM input'!K$198,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2336,0)-OFFSET('RFM input'!L$134,$A2336,0)-OFFSET('RFM input'!L$198,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2336,0)-OFFSET('RFM input'!M$134,$A2336,0)-OFFSET('RFM input'!M$198,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2336,0)-OFFSET('RFM input'!N$134,$A2336,0)-OFFSET('RFM input'!N$198,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2336,0)-OFFSET('RFM input'!O$134,$A2336,0)-OFFSET('RFM input'!O$198,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2336,0)-OFFSET('RFM input'!P$134,$A2336,0)-OFFSET('RFM input'!P$198,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2336,0)-OFFSET('RFM input'!Q$134,$A2336,0)-OFFSET('RFM input'!Q$198,$A2336,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2336,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":44.321093342440562},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":44.321093342440562}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2336,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2336,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D2364=\"n/a\",0,IF(AND(D2338=0,C2340=0),0,\nIF(AND(D2338<>0,C2340=0),(D2338/D$10),\nIF(AND(D2339<>0,C2340<>0),(C2340-(C2340/C2364))+(D2338/D$10),\nIF(C2364<1,0,(C2340-(C2340/C2364)))))))","v":0},{"$f":"IF(E2364=\"n/a\",0,IF(AND(E2338=0,D2340=0),0,\nIF(AND(E2338<>0,D2340=0),(E2338/E$10),\nIF(AND(E2339<>0,D2340<>0),(D2340-(D2340/D2364))+(E2338/E$10),\nIF(D2364<1,0,(D2340-(D2340/D2364)))))))","v":0},{"$f":"IF(F2364=\"n/a\",0,IF(AND(F2338=0,E2340=0),0,\nIF(AND(F2338<>0,E2340=0),(F2338/F$10),\nIF(AND(F2339<>0,E2340<>0),(E2340-(E2340/E2364))+(F2338/F$10),\nIF(E2364<1,0,(E2340-(E2340/E2364)))))))","v":0},{"$f":"IF(G2364=\"n/a\",0,IF(AND(G2338=0,F2340=0),0,\nIF(AND(G2338<>0,F2340=0),(G2338/G$10),\nIF(AND(G2339<>0,F2340<>0),(F2340-(F2340/F2364))+(G2338/G$10),\nIF(F2364<1,0,(F2340-(F2340/F2364)))))))","v":0},{"$f":"IF(H2364=\"n/a\",0,IF(AND(H2338=0,G2340=0),0,\nIF(AND(H2338<>0,G2340=0),(H2338/H$10),\nIF(AND(H2339<>0,G2340<>0),(G2340-(G2340/G2364))+(H2338/H$10),\nIF(G2364<1,0,(G2340-(G2340/G2364)))))))","v":0},{"$f":"IF(I2364=\"n/a\",0,IF(AND(I2338=0,H2340=0),0,\nIF(AND(I2338<>0,H2340=0),(I2338/I$10),\nIF(AND(I2339<>0,H2340<>0),(H2340-(H2340/H2364))+(I2338/I$10),\nIF(H2364<1,0,(H2340-(H2340/H2364)))))))","v":0},{"$f":"IF(J2364=\"n/a\",0,IF(AND(J2338=0,I2340=0),0,\nIF(AND(J2338<>0,I2340=0),(J2338/J$10),\nIF(AND(J2339<>0,I2340<>0),(I2340-(I2340/I2364))+(J2338/J$10),\nIF(I2364<1,0,(I2340-(I2340/I2364)))))))","v":0},{"$f":"IF(K2364=\"n/a\",0,IF(AND(K2338=0,J2340=0),0,\nIF(AND(K2338<>0,J2340=0),(K2338/K$10),\nIF(AND(K2339<>0,J2340<>0),(J2340-(J2340/J2364))+(K2338/K$10),\nIF(J2364<1,0,(J2340-(J2340/J2364)))))))","v":0},{"$f":"IF(L2364=\"n/a\",0,IF(AND(L2338=0,K2340=0),0,\nIF(AND(L2338<>0,K2340=0),(L2338/L$10),\nIF(AND(L2339<>0,K2340<>0),(K2340-(K2340/K2364))+(L2338/L$10),\nIF(K2364<1,0,(K2340-(K2340/K2364)))))))","v":0},{"$f":"IF(M2364=\"n/a\",0,IF(AND(M2338=0,L2340=0),0,\nIF(AND(M2338<>0,L2340=0),(M2338/M$10),\nIF(AND(M2339<>0,L2340<>0),(L2340-(L2340/L2364))+(M2338/M$10),\nIF(L2364<1,0,(L2340-(L2340/L2364)))))))","v":0},{"$f":"IF(N2364=\"n/a\",0,IF(AND(N2338=0,M2340=0),0,\nIF(AND(N2338<>0,M2340=0),(N2338/N$10),\nIF(AND(N2339<>0,M2340<>0),(M2340-(M2340/M2364))+(N2338/N$10),\nIF(M2364<1,0,(M2340-(M2340/M2364)))))))","v":0},{"$f":"IF(O2364=\"n/a\",0,IF(AND(O2338=0,N2340=0),0,\nIF(AND(O2338<>0,N2340=0),(O2338/O$10),\nIF(AND(O2339<>0,N2340<>0),(N2340-(N2340/N2364))+(O2338/O$10),\nIF(N2364<1,0,(N2340-(N2340/N2364)))))))","v":0},{"$f":"IF(P2364=\"n/a\",0,IF(AND(P2338=0,O2340=0),0,\nIF(AND(P2338<>0,O2340=0),(P2338/P$10),\nIF(AND(P2339<>0,O2340<>0),(O2340-(O2340/O2364))+(P2338/P$10),\nIF(O2364<1,0,(O2340-(O2340/O2364)))))))","v":0},{"$f":"IF(Q2364=\"n/a\",0,IF(AND(Q2338=0,P2340=0),0,\nIF(AND(Q2338<>0,P2340=0),(Q2338/Q$10),\nIF(AND(Q2339<>0,P2340<>0),(P2340-(P2340/P2364))+(Q2338/Q$10),\nIF(P2364<1,0,(P2340-(P2340/P2364)))))))","v":0},{"$f":"IF(R2364=\"n/a\",0,IF(AND(R2338=0,Q2340=0),0,\nIF(AND(R2338<>0,Q2340=0),(R2338/R$10),\nIF(AND(R2339<>0,Q2340<>0),(Q2340-(Q2340/Q2364))+(R2338/R$10),\nIF(Q2364<1,0,(Q2340-(Q2340/Q2364)))))))","v":0},{"$f":"IF(S2364=\"n/a\",0,IF(AND(S2338=0,R2340=0),0,\nIF(AND(S2338<>0,R2340=0),(S2338/S$10),\nIF(AND(S2339<>0,R2340<>0),(R2340-(R2340/R2364))+(S2338/S$10),\nIF(R2364<1,0,(R2340-(R2340/R2364)))))))","v":0},{"$f":"IF(T2364=\"n/a\",0,IF(AND(T2338=0,S2340=0),0,\nIF(AND(T2338<>0,S2340=0),(T2338/T$10),\nIF(AND(T2339<>0,S2340<>0),(S2340-(S2340/S2364))+(T2338/T$10),\nIF(S2364<1,0,(S2340-(S2340/S2364)))))))","v":0},{"$f":"IF(U2364=\"n/a\",0,IF(AND(U2338=0,T2340=0),0,\nIF(AND(U2338<>0,T2340=0),(U2338/U$10),\nIF(AND(U2339<>0,T2340<>0),(T2340-(T2340/T2364))+(U2338/U$10),\nIF(T2364<1,0,(T2340-(T2340/T2364)))))))","v":0},{"$f":"IF(V2364=\"n/a\",0,IF(AND(V2338=0,U2340=0),0,\nIF(AND(V2338<>0,U2340=0),(V2338/V$10),\nIF(AND(V2339<>0,U2340<>0),(U2340-(U2340/U2364))+(V2338/V$10),\nIF(U2364<1,0,(U2340-(U2340/U2364)))))))","v":0},{"$f":"IF(W2364=\"n/a\",0,IF(AND(W2338=0,V2340=0),0,\nIF(AND(W2338<>0,V2340=0),(W2338/W$10),\nIF(AND(W2339<>0,V2340<>0),(V2340-(V2340/V2364))+(W2338/W$10),\nIF(V2364<1,0,(V2340-(V2340/V2364)))))))","v":0}]
[{"$f":"A2340+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C2336/C$10","v":0},{"$f":"IF(C2365=\"n/a\",C2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,C2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,C2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(D2365=\"n/a\",D2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,D2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,D2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(E2365=\"n/a\",E2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,E2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,E2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(F2365=\"n/a\",F2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,F2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,F2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(G2365=\"n/a\",G2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,G2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,G2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(H2365=\"n/a\",H2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,H2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,H2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(I2365=\"n/a\",I2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,I2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,I2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(J2365=\"n/a\",J2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,J2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,J2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(K2365=\"n/a\",K2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,K2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,K2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(L2365=\"n/a\",L2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,L2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,L2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(M2365=\"n/a\",M2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,M2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,M2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(N2365=\"n/a\",N2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,N2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,N2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(O2365=\"n/a\",O2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,O2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,O2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(P2365=\"n/a\",P2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,P2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,P2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(Q2365=\"n/a\",Q2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,Q2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,Q2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(R2365=\"n/a\",R2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,R2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,R2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(S2365=\"n/a\",S2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,S2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,S2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(T2365=\"n/a\",T2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,T2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,T2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(U2365=\"n/a\",U2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,U2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,U2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(V2365=\"n/a\",V2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,V2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,V2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0}]
[{"$f":"A2341+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2342)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D2342,-($A2342+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2366=\"n/a\",D2342,IFERROR(IF((OFFSET($C2342,0,$A2342))<0,\nMIN(0,D2342-(OFFSET($C2342,0,$A2342)/(OFFSET($C2337,-$A2341,$A2342)))),\nMAX(0,D2342-(OFFSET($C2342,0,$A2342)/(OFFSET($C2337,-$A2341,$A2342))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2343)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E2343,-($A2343+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2367=\"n/a\",E2343,IFERROR(IF((OFFSET($C2343,0,$A2343))<0,\nMIN(0,E2343-(OFFSET($C2343,0,$A2343)/(OFFSET($C2338,-$A2342,$A2343)))),\nMAX(0,E2343-(OFFSET($C2343,0,$A2343)/(OFFSET($C2338,-$A2342,$A2343))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F2344,-($A2344+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2368=\"n/a\",F2344,IFERROR(IF((OFFSET($C2344,0,$A2344))<0,\nMIN(0,F2344-(OFFSET($C2344,0,$A2344)/(OFFSET($C2339,-$A2343,$A2344)))),\nMAX(0,F2344-(OFFSET($C2344,0,$A2344)/(OFFSET($C2339,-$A2343,$A2344))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G2345,-($A2345+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2369=\"n/a\",G2345,IFERROR(IF((OFFSET($C2345,0,$A2345))<0,\nMIN(0,G2345-(OFFSET($C2345,0,$A2345)/(OFFSET($C2340,-$A2344,$A2345)))),\nMAX(0,G2345-(OFFSET($C2345,0,$A2345)/(OFFSET($C2340,-$A2344,$A2345))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H2346,-($A2346+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2370=\"n/a\",H2346,IFERROR(IF((OFFSET($C2346,0,$A2346))<0,\nMIN(0,H2346-(OFFSET($C2346,0,$A2346)/(OFFSET($C2341,-$A2345,$A2346)))),\nMAX(0,H2346-(OFFSET($C2346,0,$A2346)/(OFFSET($C2341,-$A2345,$A2346))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I2347,-($A2347+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2371=\"n/a\",I2347,IFERROR(IF((OFFSET($C2347,0,$A2347))<0,\nMIN(0,I2347-(OFFSET($C2347,0,$A2347)/(OFFSET($C2342,-$A2346,$A2347)))),\nMAX(0,I2347-(OFFSET($C2347,0,$A2347)/(OFFSET($C2342,-$A2346,$A2347))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J2348,-($A2348+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2372=\"n/a\",J2348,IFERROR(IF((OFFSET($C2348,0,$A2348))<0,\nMIN(0,J2348-(OFFSET($C2348,0,$A2348)/(OFFSET($C2343,-$A2347,$A2348)))),\nMAX(0,J2348-(OFFSET($C2348,0,$A2348)/(OFFSET($C2343,-$A2347,$A2348))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2349,-($A2349+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2373=\"n/a\",K2349,IFERROR(IF((OFFSET($C2349,0,$A2349))<0,\nMIN(0,K2349-(OFFSET($C2349,0,$A2349)/(OFFSET($C2344,-$A2348,$A2349)))),\nMAX(0,K2349-(OFFSET($C2349,0,$A2349)/(OFFSET($C2344,-$A2348,$A2349))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2350,-($A2350+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2374=\"n/a\",L2350,IFERROR(IF((OFFSET($C2350,0,$A2350))<0,\nMIN(0,L2350-(OFFSET($C2350,0,$A2350)/(OFFSET($C2345,-$A2349,$A2350)))),\nMAX(0,L2350-(OFFSET($C2350,0,$A2350)/(OFFSET($C2345,-$A2349,$A2350))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2351,-($A2351+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2375=\"n/a\",M2351,IFERROR(IF((OFFSET($C2351,0,$A2351))<0,\nMIN(0,M2351-(OFFSET($C2351,0,$A2351)/(OFFSET($C2346,-$A2350,$A2351)))),\nMAX(0,M2351-(OFFSET($C2351,0,$A2351)/(OFFSET($C2346,-$A2350,$A2351))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2352,-($A2352+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2376=\"n/a\",N2352,IFERROR(IF((OFFSET($C2352,0,$A2352))<0,\nMIN(0,N2352-(OFFSET($C2352,0,$A2352)/(OFFSET($C2347,-$A2351,$A2352)))),\nMAX(0,N2352-(OFFSET($C2352,0,$A2352)/(OFFSET($C2347,-$A2351,$A2352))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2353,-($A2353+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2377=\"n/a\",O2353,IFERROR(IF((OFFSET($C2353,0,$A2353))<0,\nMIN(0,O2353-(OFFSET($C2353,0,$A2353)/(OFFSET($C2348,-$A2352,$A2353)))),\nMAX(0,O2353-(OFFSET($C2353,0,$A2353)/(OFFSET($C2348,-$A2352,$A2353))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2354,-($A2354+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2378=\"n/a\",P2354,IFERROR(IF((OFFSET($C2354,0,$A2354))<0,\nMIN(0,P2354-(OFFSET($C2354,0,$A2354)/(OFFSET($C2349,-$A2353,$A2354)))),\nMAX(0,P2354-(OFFSET($C2354,0,$A2354)/(OFFSET($C2349,-$A2353,$A2354))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2355,-($A2355+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2379=\"n/a\",Q2355,IFERROR(IF((OFFSET($C2355,0,$A2355))<0,\nMIN(0,Q2355-(OFFSET($C2355,0,$A2355)/(OFFSET($C2350,-$A2354,$A2355)))),\nMAX(0,Q2355-(OFFSET($C2355,0,$A2355)/(OFFSET($C2350,-$A2354,$A2355))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2356,-($A2356+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2380=\"n/a\",R2356,IFERROR(IF((OFFSET($C2356,0,$A2356))<0,\nMIN(0,R2356-(OFFSET($C2356,0,$A2356)/(OFFSET($C2351,-$A2355,$A2356)))),\nMAX(0,R2356-(OFFSET($C2356,0,$A2356)/(OFFSET($C2351,-$A2355,$A2356))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2357,-($A2357+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2381=\"n/a\",S2357,IFERROR(IF((OFFSET($C2357,0,$A2357))<0,\nMIN(0,S2357-(OFFSET($C2357,0,$A2357)/(OFFSET($C2352,-$A2356,$A2357)))),\nMAX(0,S2357-(OFFSET($C2357,0,$A2357)/(OFFSET($C2352,-$A2356,$A2357))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2358,-($A2358+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2382=\"n/a\",T2358,IFERROR(IF((OFFSET($C2358,0,$A2358))<0,\nMIN(0,T2358-(OFFSET($C2358,0,$A2358)/(OFFSET($C2353,-$A2357,$A2358)))),\nMAX(0,T2358-(OFFSET($C2358,0,$A2358)/(OFFSET($C2353,-$A2357,$A2358))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2359,-($A2359+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2383=\"n/a\",U2359,IFERROR(IF((OFFSET($C2359,0,$A2359))<0,\nMIN(0,U2359-(OFFSET($C2359,0,$A2359)/(OFFSET($C2354,-$A2358,$A2359)))),\nMAX(0,U2359-(OFFSET($C2359,0,$A2359)/(OFFSET($C2354,-$A2358,$A2359))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2360,-($A2360+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2384=\"n/a\",V2360,IFERROR(IF((OFFSET($C2360,0,$A2360))<0,\nMIN(0,V2360-(OFFSET($C2360,0,$A2360)/(OFFSET($C2355,-$A2359,$A2360)))),\nMAX(0,V2360-(OFFSET($C2360,0,$A2360)/(OFFSET($C2355,-$A2359,$A2360))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2361,-($A2361+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2364=\"n/a\",\"n/a\",IF(AND(C2364<1,D2338=0),0,\nIF(D2338=0,C2364-1,\nIF(C2364<1,D2339,\n(((C2364-1)*(C2340-(C2340/(C2364))))+((D2338/D$10)*D2339))/(D2340)))))","v":0},{"$f":"IF(D2364=\"n/a\",\"n/a\",IF(AND(D2364<1,E2338=0),0,\nIF(E2338=0,D2364-1,\nIF(D2364<1,E2339,\n(((D2364-1)*(D2340-(D2340/(D2364))))+((E2338/E$10)*E2339))/(E2340)))))","v":0},{"$f":"IF(E2364=\"n/a\",\"n/a\",IF(AND(E2364<1,F2338=0),0,\nIF(F2338=0,E2364-1,\nIF(E2364<1,F2339,\n(((E2364-1)*(E2340-(E2340/(E2364))))+((F2338/F$10)*F2339))/(F2340)))))","v":0},{"$f":"IF(F2364=\"n/a\",\"n/a\",IF(AND(F2364<1,G2338=0),0,\nIF(G2338=0,F2364-1,\nIF(F2364<1,G2339,\n(((F2364-1)*(F2340-(F2340/(F2364))))+((G2338/G$10)*G2339))/(G2340)))))","v":0},{"$f":"IF(G2364=\"n/a\",\"n/a\",IF(AND(G2364<1,H2338=0),0,\nIF(H2338=0,G2364-1,\nIF(G2364<1,H2339,\n(((G2364-1)*(G2340-(G2340/(G2364))))+((H2338/H$10)*H2339))/(H2340)))))","v":0},{"$f":"IF(H2364=\"n/a\",\"n/a\",IF(AND(H2364<1,I2338=0),0,\nIF(I2338=0,H2364-1,\nIF(H2364<1,I2339,\n(((H2364-1)*(H2340-(H2340/(H2364))))+((I2338/I$10)*I2339))/(I2340)))))","v":0},{"$f":"IF(I2364=\"n/a\",\"n/a\",IF(AND(I2364<1,J2338=0),0,\nIF(J2338=0,I2364-1,\nIF(I2364<1,J2339,\n(((I2364-1)*(I2340-(I2340/(I2364))))+((J2338/J$10)*J2339))/(J2340)))))","v":0},{"$f":"IF(J2364=\"n/a\",\"n/a\",IF(AND(J2364<1,K2338=0),0,\nIF(K2338=0,J2364-1,\nIF(J2364<1,K2339,\n(((J2364-1)*(J2340-(J2340/(J2364))))+((K2338/K$10)*K2339))/(K2340)))))","v":0},{"$f":"IF(K2364=\"n/a\",\"n/a\",IF(AND(K2364<1,L2338=0),0,\nIF(L2338=0,K2364-1,\nIF(K2364<1,L2339,\n(((K2364-1)*(K2340-(K2340/(K2364))))+((L2338/L$10)*L2339))/(L2340)))))","v":0},{"$f":"IF(L2364=\"n/a\",\"n/a\",IF(AND(L2364<1,M2338=0),0,\nIF(M2338=0,L2364-1,\nIF(L2364<1,M2339,\n(((L2364-1)*(L2340-(L2340/(L2364))))+((M2338/M$10)*M2339))/(M2340)))))","v":0},{"$f":"IF(M2364=\"n/a\",\"n/a\",IF(AND(M2364<1,N2338=0),0,\nIF(N2338=0,M2364-1,\nIF(M2364<1,N2339,\n(((M2364-1)*(M2340-(M2340/(M2364))))+((N2338/N$10)*N2339))/(N2340)))))","v":0},{"$f":"IF(N2364=\"n/a\",\"n/a\",IF(AND(N2364<1,O2338=0),0,\nIF(O2338=0,N2364-1,\nIF(N2364<1,O2339,\n(((N2364-1)*(N2340-(N2340/(N2364))))+((O2338/O$10)*O2339))/(O2340)))))","v":0},{"$f":"IF(O2364=\"n/a\",\"n/a\",IF(AND(O2364<1,P2338=0),0,\nIF(P2338=0,O2364-1,\nIF(O2364<1,P2339,\n(((O2364-1)*(O2340-(O2340/(O2364))))+((P2338/P$10)*P2339))/(P2340)))))","v":0},{"$f":"IF(P2364=\"n/a\",\"n/a\",IF(AND(P2364<1,Q2338=0),0,\nIF(Q2338=0,P2364-1,\nIF(P2364<1,Q2339,\n(((P2364-1)*(P2340-(P2340/(P2364))))+((Q2338/Q$10)*Q2339))/(Q2340)))))","v":0},{"$f":"IF(Q2364=\"n/a\",\"n/a\",IF(AND(Q2364<1,R2338=0),0,\nIF(R2338=0,Q2364-1,\nIF(Q2364<1,R2339,\n(((Q2364-1)*(Q2340-(Q2340/(Q2364))))+((R2338/R$10)*R2339))/(R2340)))))","v":0},{"$f":"IF(R2364=\"n/a\",\"n/a\",IF(AND(R2364<1,S2338=0),0,\nIF(S2338=0,R2364-1,\nIF(R2364<1,S2339,\n(((R2364-1)*(R2340-(R2340/(R2364))))+((S2338/S$10)*S2339))/(S2340)))))","v":0},{"$f":"IF(S2364=\"n/a\",\"n/a\",IF(AND(S2364<1,T2338=0),0,\nIF(T2338=0,S2364-1,\nIF(S2364<1,T2339,\n(((S2364-1)*(S2340-(S2340/(S2364))))+((T2338/T$10)*T2339))/(T2340)))))","v":0},{"$f":"IF(T2364=\"n/a\",\"n/a\",IF(AND(T2364<1,U2338=0),0,\nIF(U2338=0,T2364-1,\nIF(T2364<1,U2339,\n(((T2364-1)*(T2340-(T2340/(T2364))))+((U2338/U$10)*U2339))/(U2340)))))","v":0},{"$f":"IF(U2364=\"n/a\",\"n/a\",IF(AND(U2364<1,V2338=0),0,\nIF(V2338=0,U2364-1,\nIF(U2364<1,V2339,\n(((U2364-1)*(U2340-(U2340/(U2364))))+((V2338/V$10)*V2339))/(V2340)))))","v":0},{"$f":"IF(V2364=\"n/a\",\"n/a\",IF(AND(V2364<1,W2338=0),0,\nIF(W2338=0,V2364-1,\nIF(V2364<1,W2339,\n(((V2364-1)*(V2340-(V2340/(V2364))))+((W2338/W$10)*W2339))/(W2340)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2365,(-$A2341-ROWS(C2337:C2364)),0)","v":"n/a"},{"$f":"IF(C2365=\"n/a\",\"n/a\",MAX(0,C2365-1))","v":"n/a"},{"$f":"IF(D2365=\"n/a\",\"n/a\",MAX(0,D2365-1))","v":"n/a"},{"$f":"IF(E2365=\"n/a\",\"n/a\",MAX(0,E2365-1))","v":"n/a"},{"$f":"IF(F2365=\"n/a\",\"n/a\",MAX(0,F2365-1))","v":"n/a"},{"$f":"IF(G2365=\"n/a\",\"n/a\",MAX(0,G2365-1))","v":"n/a"},{"$f":"IF(H2365=\"n/a\",\"n/a\",MAX(0,H2365-1))","v":"n/a"},{"$f":"IF(I2365=\"n/a\",\"n/a\",MAX(0,I2365-1))","v":"n/a"},{"$f":"IF(J2365=\"n/a\",\"n/a\",MAX(0,J2365-1))","v":"n/a"},{"$f":"IF(K2365=\"n/a\",\"n/a\",MAX(0,K2365-1))","v":"n/a"},{"$f":"IF(L2365=\"n/a\",\"n/a\",MAX(0,L2365-1))","v":"n/a"},{"$f":"IF(M2365=\"n/a\",\"n/a\",MAX(0,M2365-1))","v":"n/a"},{"$f":"IF(N2365=\"n/a\",\"n/a\",MAX(0,N2365-1))","v":"n/a"},{"$f":"IF(O2365=\"n/a\",\"n/a\",MAX(0,O2365-1))","v":"n/a"},{"$f":"IF(P2365=\"n/a\",\"n/a\",MAX(0,P2365-1))","v":"n/a"},{"$f":"IF(Q2365=\"n/a\",\"n/a\",MAX(0,Q2365-1))","v":"n/a"},{"$f":"IF(R2365=\"n/a\",\"n/a\",MAX(0,R2365-1))","v":"n/a"},{"$f":"IF(S2365=\"n/a\",\"n/a\",MAX(0,S2365-1))","v":"n/a"},{"$f":"IF(T2365=\"n/a\",\"n/a\",MAX(0,T2365-1))","v":"n/a"},{"$f":"IF(U2365=\"n/a\",\"n/a\",MAX(0,U2365-1))","v":"n/a"},{"$f":"IF(V2365=\"n/a\",\"n/a\",MAX(0,V2365-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2342)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2366,(-$A2342-ROWS(D2338:D2365)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562,31.321093342440562,30.321093342440562,29.321093342440562,28.321093342440562,27.321093342440562,26.321093342440562,25.321093342440562]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2367,(-$A2343-ROWS(E2339:E2366)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562,31.321093342440562,30.321093342440562,29.321093342440562,28.321093342440562,27.321093342440562,26.321093342440562]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2368,(-$A2344-ROWS(F2340:F2367)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562,31.321093342440562,30.321093342440562,29.321093342440562,28.321093342440562,27.321093342440562]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2369,(-$A2345-ROWS(G2341:G2368)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562,31.321093342440562,30.321093342440562,29.321093342440562,28.321093342440562]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2370,(-$A2346-ROWS(H2342:H2369)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562,31.321093342440562,30.321093342440562,29.321093342440562]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2371,(-$A2347-ROWS(I2343:I2370)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562,31.321093342440562,30.321093342440562]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2372,(-$A2348-ROWS(J2344:J2371)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562,31.321093342440562]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2373,(-$A2349-ROWS(K2345:K2372)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562,32.321093342440562]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2374,(-$A2350-ROWS(L2346:L2373)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562,33.321093342440562]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2375,(-$A2351-ROWS(M2347:M2374)),0)","v":44.321093342440562},43.321093342440562,42.321093342440562,41.321093342440562,40.321093342440562,39.321093342440562,38.321093342440562,37.321093342440562,36.321093342440562,35.321093342440562,34.321093342440562]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2376,(-$A2352-ROWS(N2348:N2375)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2377,(-$A2353-ROWS(O2349:O2376)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2378,(-$A2354-ROWS(P2350:P2377)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2379,(-$A2355-ROWS(Q2351:Q2378)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2380,(-$A2356-ROWS(R2352:R2379)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2381,(-$A2357-ROWS(S2353:S2380)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2382,(-$A2358-ROWS(T2354:T2381)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2383,(-$A2359-ROWS(U2355:U2382)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2384,(-$A2360-ROWS(V2356:V2383)),0)","v":0},{"$f":"IF(V2384=\"n/a\",\"n/a\",MAX(0,V2384-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2385,(-$A2361-ROWS(W2357:W2384)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2337<>\"n/a\",C2337<>\"n/a\"),IF(SUM(C2340:C2362)=0,0,IF((SUMPRODUCT(C2340:C2362,C2364:C2386)/SUM(C2340:C2362))<0,1,(SUMPRODUCT(C2340:C2362,C2364:C2386)/SUM(C2340:C2362)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2337<>\"n/a\",D2337<>\"n/a\"),IF(SUM(D2340:D2362)=0,0,IF((SUMPRODUCT(D2340:D2362,D2364:D2386)/SUM(D2340:D2362))<0,1,(SUMPRODUCT(D2340:D2362,D2364:D2386)/SUM(D2340:D2362)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 45",{"$f":"VLOOKUP($A2389,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Low Voltage lines and cables"}]
[{"$f":"VALUE(REPLACE(A2389,1,12,\"\"))","v":45},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A2390,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2390,0)-OFFSET('RFM input'!H$134,$A2390,0)-OFFSET('RFM input'!H$198,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2390,0)-OFFSET('RFM input'!I$134,$A2390,0)-OFFSET('RFM input'!I$198,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2390,0)-OFFSET('RFM input'!J$134,$A2390,0)-OFFSET('RFM input'!J$198,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2390,0)-OFFSET('RFM input'!K$134,$A2390,0)-OFFSET('RFM input'!K$198,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2390,0)-OFFSET('RFM input'!L$134,$A2390,0)-OFFSET('RFM input'!L$198,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2390,0)-OFFSET('RFM input'!M$134,$A2390,0)-OFFSET('RFM input'!M$198,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2390,0)-OFFSET('RFM input'!N$134,$A2390,0)-OFFSET('RFM input'!N$198,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2390,0)-OFFSET('RFM input'!O$134,$A2390,0)-OFFSET('RFM input'!O$198,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2390,0)-OFFSET('RFM input'!P$134,$A2390,0)-OFFSET('RFM input'!P$198,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2390,0)-OFFSET('RFM input'!Q$134,$A2390,0)-OFFSET('RFM input'!Q$198,$A2390,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2390,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":52.433165481704101},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":52.433165481704101}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2390,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2390,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D2418=\"n/a\",0,IF(AND(D2392=0,C2394=0),0,\nIF(AND(D2392<>0,C2394=0),(D2392/D$10),\nIF(AND(D2393<>0,C2394<>0),(C2394-(C2394/C2418))+(D2392/D$10),\nIF(C2418<1,0,(C2394-(C2394/C2418)))))))","v":0},{"$f":"IF(E2418=\"n/a\",0,IF(AND(E2392=0,D2394=0),0,\nIF(AND(E2392<>0,D2394=0),(E2392/E$10),\nIF(AND(E2393<>0,D2394<>0),(D2394-(D2394/D2418))+(E2392/E$10),\nIF(D2418<1,0,(D2394-(D2394/D2418)))))))","v":0},{"$f":"IF(F2418=\"n/a\",0,IF(AND(F2392=0,E2394=0),0,\nIF(AND(F2392<>0,E2394=0),(F2392/F$10),\nIF(AND(F2393<>0,E2394<>0),(E2394-(E2394/E2418))+(F2392/F$10),\nIF(E2418<1,0,(E2394-(E2394/E2418)))))))","v":0},{"$f":"IF(G2418=\"n/a\",0,IF(AND(G2392=0,F2394=0),0,\nIF(AND(G2392<>0,F2394=0),(G2392/G$10),\nIF(AND(G2393<>0,F2394<>0),(F2394-(F2394/F2418))+(G2392/G$10),\nIF(F2418<1,0,(F2394-(F2394/F2418)))))))","v":0},{"$f":"IF(H2418=\"n/a\",0,IF(AND(H2392=0,G2394=0),0,\nIF(AND(H2392<>0,G2394=0),(H2392/H$10),\nIF(AND(H2393<>0,G2394<>0),(G2394-(G2394/G2418))+(H2392/H$10),\nIF(G2418<1,0,(G2394-(G2394/G2418)))))))","v":0},{"$f":"IF(I2418=\"n/a\",0,IF(AND(I2392=0,H2394=0),0,\nIF(AND(I2392<>0,H2394=0),(I2392/I$10),\nIF(AND(I2393<>0,H2394<>0),(H2394-(H2394/H2418))+(I2392/I$10),\nIF(H2418<1,0,(H2394-(H2394/H2418)))))))","v":0},{"$f":"IF(J2418=\"n/a\",0,IF(AND(J2392=0,I2394=0),0,\nIF(AND(J2392<>0,I2394=0),(J2392/J$10),\nIF(AND(J2393<>0,I2394<>0),(I2394-(I2394/I2418))+(J2392/J$10),\nIF(I2418<1,0,(I2394-(I2394/I2418)))))))","v":0},{"$f":"IF(K2418=\"n/a\",0,IF(AND(K2392=0,J2394=0),0,\nIF(AND(K2392<>0,J2394=0),(K2392/K$10),\nIF(AND(K2393<>0,J2394<>0),(J2394-(J2394/J2418))+(K2392/K$10),\nIF(J2418<1,0,(J2394-(J2394/J2418)))))))","v":0},{"$f":"IF(L2418=\"n/a\",0,IF(AND(L2392=0,K2394=0),0,\nIF(AND(L2392<>0,K2394=0),(L2392/L$10),\nIF(AND(L2393<>0,K2394<>0),(K2394-(K2394/K2418))+(L2392/L$10),\nIF(K2418<1,0,(K2394-(K2394/K2418)))))))","v":0},{"$f":"IF(M2418=\"n/a\",0,IF(AND(M2392=0,L2394=0),0,\nIF(AND(M2392<>0,L2394=0),(M2392/M$10),\nIF(AND(M2393<>0,L2394<>0),(L2394-(L2394/L2418))+(M2392/M$10),\nIF(L2418<1,0,(L2394-(L2394/L2418)))))))","v":0},{"$f":"IF(N2418=\"n/a\",0,IF(AND(N2392=0,M2394=0),0,\nIF(AND(N2392<>0,M2394=0),(N2392/N$10),\nIF(AND(N2393<>0,M2394<>0),(M2394-(M2394/M2418))+(N2392/N$10),\nIF(M2418<1,0,(M2394-(M2394/M2418)))))))","v":0},{"$f":"IF(O2418=\"n/a\",0,IF(AND(O2392=0,N2394=0),0,\nIF(AND(O2392<>0,N2394=0),(O2392/O$10),\nIF(AND(O2393<>0,N2394<>0),(N2394-(N2394/N2418))+(O2392/O$10),\nIF(N2418<1,0,(N2394-(N2394/N2418)))))))","v":0},{"$f":"IF(P2418=\"n/a\",0,IF(AND(P2392=0,O2394=0),0,\nIF(AND(P2392<>0,O2394=0),(P2392/P$10),\nIF(AND(P2393<>0,O2394<>0),(O2394-(O2394/O2418))+(P2392/P$10),\nIF(O2418<1,0,(O2394-(O2394/O2418)))))))","v":0},{"$f":"IF(Q2418=\"n/a\",0,IF(AND(Q2392=0,P2394=0),0,\nIF(AND(Q2392<>0,P2394=0),(Q2392/Q$10),\nIF(AND(Q2393<>0,P2394<>0),(P2394-(P2394/P2418))+(Q2392/Q$10),\nIF(P2418<1,0,(P2394-(P2394/P2418)))))))","v":0},{"$f":"IF(R2418=\"n/a\",0,IF(AND(R2392=0,Q2394=0),0,\nIF(AND(R2392<>0,Q2394=0),(R2392/R$10),\nIF(AND(R2393<>0,Q2394<>0),(Q2394-(Q2394/Q2418))+(R2392/R$10),\nIF(Q2418<1,0,(Q2394-(Q2394/Q2418)))))))","v":0},{"$f":"IF(S2418=\"n/a\",0,IF(AND(S2392=0,R2394=0),0,\nIF(AND(S2392<>0,R2394=0),(S2392/S$10),\nIF(AND(S2393<>0,R2394<>0),(R2394-(R2394/R2418))+(S2392/S$10),\nIF(R2418<1,0,(R2394-(R2394/R2418)))))))","v":0},{"$f":"IF(T2418=\"n/a\",0,IF(AND(T2392=0,S2394=0),0,\nIF(AND(T2392<>0,S2394=0),(T2392/T$10),\nIF(AND(T2393<>0,S2394<>0),(S2394-(S2394/S2418))+(T2392/T$10),\nIF(S2418<1,0,(S2394-(S2394/S2418)))))))","v":0},{"$f":"IF(U2418=\"n/a\",0,IF(AND(U2392=0,T2394=0),0,\nIF(AND(U2392<>0,T2394=0),(U2392/U$10),\nIF(AND(U2393<>0,T2394<>0),(T2394-(T2394/T2418))+(U2392/U$10),\nIF(T2418<1,0,(T2394-(T2394/T2418)))))))","v":0},{"$f":"IF(V2418=\"n/a\",0,IF(AND(V2392=0,U2394=0),0,\nIF(AND(V2392<>0,U2394=0),(V2392/V$10),\nIF(AND(V2393<>0,U2394<>0),(U2394-(U2394/U2418))+(V2392/V$10),\nIF(U2418<1,0,(U2394-(U2394/U2418)))))))","v":0},{"$f":"IF(W2418=\"n/a\",0,IF(AND(W2392=0,V2394=0),0,\nIF(AND(W2392<>0,V2394=0),(W2392/W$10),\nIF(AND(W2393<>0,V2394<>0),(V2394-(V2394/V2418))+(W2392/W$10),\nIF(V2418<1,0,(V2394-(V2394/V2418)))))))","v":0}]
[{"$f":"A2394+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C2390/C$10","v":0},{"$f":"IF(C2419=\"n/a\",C2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,C2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,C2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(D2419=\"n/a\",D2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,D2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,D2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(E2419=\"n/a\",E2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,E2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,E2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(F2419=\"n/a\",F2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,F2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,F2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(G2419=\"n/a\",G2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,G2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,G2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(H2419=\"n/a\",H2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,H2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,H2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(I2419=\"n/a\",I2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,I2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,I2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(J2419=\"n/a\",J2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,J2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,J2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(K2419=\"n/a\",K2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,K2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,K2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(L2419=\"n/a\",L2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,L2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,L2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(M2419=\"n/a\",M2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,M2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,M2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(N2419=\"n/a\",N2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,N2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,N2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(O2419=\"n/a\",O2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,O2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,O2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(P2419=\"n/a\",P2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,P2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,P2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(Q2419=\"n/a\",Q2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,Q2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,Q2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(R2419=\"n/a\",R2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,R2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,R2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(S2419=\"n/a\",S2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,S2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,S2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(T2419=\"n/a\",T2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,T2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,T2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(U2419=\"n/a\",U2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,U2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,U2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(V2419=\"n/a\",V2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,V2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,V2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0}]
[{"$f":"A2395+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2396)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D2396,-($A2396+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2420=\"n/a\",D2396,IFERROR(IF((OFFSET($C2396,0,$A2396))<0,\nMIN(0,D2396-(OFFSET($C2396,0,$A2396)/(OFFSET($C2391,-$A2395,$A2396)))),\nMAX(0,D2396-(OFFSET($C2396,0,$A2396)/(OFFSET($C2391,-$A2395,$A2396))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2397)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E2397,-($A2397+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2421=\"n/a\",E2397,IFERROR(IF((OFFSET($C2397,0,$A2397))<0,\nMIN(0,E2397-(OFFSET($C2397,0,$A2397)/(OFFSET($C2392,-$A2396,$A2397)))),\nMAX(0,E2397-(OFFSET($C2397,0,$A2397)/(OFFSET($C2392,-$A2396,$A2397))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F2398,-($A2398+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2422=\"n/a\",F2398,IFERROR(IF((OFFSET($C2398,0,$A2398))<0,\nMIN(0,F2398-(OFFSET($C2398,0,$A2398)/(OFFSET($C2393,-$A2397,$A2398)))),\nMAX(0,F2398-(OFFSET($C2398,0,$A2398)/(OFFSET($C2393,-$A2397,$A2398))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G2399,-($A2399+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2423=\"n/a\",G2399,IFERROR(IF((OFFSET($C2399,0,$A2399))<0,\nMIN(0,G2399-(OFFSET($C2399,0,$A2399)/(OFFSET($C2394,-$A2398,$A2399)))),\nMAX(0,G2399-(OFFSET($C2399,0,$A2399)/(OFFSET($C2394,-$A2398,$A2399))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H2400,-($A2400+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2424=\"n/a\",H2400,IFERROR(IF((OFFSET($C2400,0,$A2400))<0,\nMIN(0,H2400-(OFFSET($C2400,0,$A2400)/(OFFSET($C2395,-$A2399,$A2400)))),\nMAX(0,H2400-(OFFSET($C2400,0,$A2400)/(OFFSET($C2395,-$A2399,$A2400))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I2401,-($A2401+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2425=\"n/a\",I2401,IFERROR(IF((OFFSET($C2401,0,$A2401))<0,\nMIN(0,I2401-(OFFSET($C2401,0,$A2401)/(OFFSET($C2396,-$A2400,$A2401)))),\nMAX(0,I2401-(OFFSET($C2401,0,$A2401)/(OFFSET($C2396,-$A2400,$A2401))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J2402,-($A2402+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2426=\"n/a\",J2402,IFERROR(IF((OFFSET($C2402,0,$A2402))<0,\nMIN(0,J2402-(OFFSET($C2402,0,$A2402)/(OFFSET($C2397,-$A2401,$A2402)))),\nMAX(0,J2402-(OFFSET($C2402,0,$A2402)/(OFFSET($C2397,-$A2401,$A2402))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2403,-($A2403+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2427=\"n/a\",K2403,IFERROR(IF((OFFSET($C2403,0,$A2403))<0,\nMIN(0,K2403-(OFFSET($C2403,0,$A2403)/(OFFSET($C2398,-$A2402,$A2403)))),\nMAX(0,K2403-(OFFSET($C2403,0,$A2403)/(OFFSET($C2398,-$A2402,$A2403))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2404,-($A2404+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2428=\"n/a\",L2404,IFERROR(IF((OFFSET($C2404,0,$A2404))<0,\nMIN(0,L2404-(OFFSET($C2404,0,$A2404)/(OFFSET($C2399,-$A2403,$A2404)))),\nMAX(0,L2404-(OFFSET($C2404,0,$A2404)/(OFFSET($C2399,-$A2403,$A2404))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2405,-($A2405+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2429=\"n/a\",M2405,IFERROR(IF((OFFSET($C2405,0,$A2405))<0,\nMIN(0,M2405-(OFFSET($C2405,0,$A2405)/(OFFSET($C2400,-$A2404,$A2405)))),\nMAX(0,M2405-(OFFSET($C2405,0,$A2405)/(OFFSET($C2400,-$A2404,$A2405))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2406,-($A2406+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2430=\"n/a\",N2406,IFERROR(IF((OFFSET($C2406,0,$A2406))<0,\nMIN(0,N2406-(OFFSET($C2406,0,$A2406)/(OFFSET($C2401,-$A2405,$A2406)))),\nMAX(0,N2406-(OFFSET($C2406,0,$A2406)/(OFFSET($C2401,-$A2405,$A2406))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2407,-($A2407+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2431=\"n/a\",O2407,IFERROR(IF((OFFSET($C2407,0,$A2407))<0,\nMIN(0,O2407-(OFFSET($C2407,0,$A2407)/(OFFSET($C2402,-$A2406,$A2407)))),\nMAX(0,O2407-(OFFSET($C2407,0,$A2407)/(OFFSET($C2402,-$A2406,$A2407))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2408,-($A2408+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2432=\"n/a\",P2408,IFERROR(IF((OFFSET($C2408,0,$A2408))<0,\nMIN(0,P2408-(OFFSET($C2408,0,$A2408)/(OFFSET($C2403,-$A2407,$A2408)))),\nMAX(0,P2408-(OFFSET($C2408,0,$A2408)/(OFFSET($C2403,-$A2407,$A2408))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2409,-($A2409+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2433=\"n/a\",Q2409,IFERROR(IF((OFFSET($C2409,0,$A2409))<0,\nMIN(0,Q2409-(OFFSET($C2409,0,$A2409)/(OFFSET($C2404,-$A2408,$A2409)))),\nMAX(0,Q2409-(OFFSET($C2409,0,$A2409)/(OFFSET($C2404,-$A2408,$A2409))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2410,-($A2410+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2434=\"n/a\",R2410,IFERROR(IF((OFFSET($C2410,0,$A2410))<0,\nMIN(0,R2410-(OFFSET($C2410,0,$A2410)/(OFFSET($C2405,-$A2409,$A2410)))),\nMAX(0,R2410-(OFFSET($C2410,0,$A2410)/(OFFSET($C2405,-$A2409,$A2410))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2411,-($A2411+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2435=\"n/a\",S2411,IFERROR(IF((OFFSET($C2411,0,$A2411))<0,\nMIN(0,S2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2406,-$A2410,$A2411)))),\nMAX(0,S2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2406,-$A2410,$A2411))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2412,-($A2412+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2436=\"n/a\",T2412,IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,T2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2407,-$A2411,$A2412)))),\nMAX(0,T2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2407,-$A2411,$A2412))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2413,-($A2413+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2437=\"n/a\",U2413,IFERROR(IF((OFFSET($C2413,0,$A2413))<0,\nMIN(0,U2413-(OFFSET($C2413,0,$A2413)/(OFFSET($C2408,-$A2412,$A2413)))),\nMAX(0,U2413-(OFFSET($C2413,0,$A2413)/(OFFSET($C2408,-$A2412,$A2413))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2414,-($A2414+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2438=\"n/a\",V2414,IFERROR(IF((OFFSET($C2414,0,$A2414))<0,\nMIN(0,V2414-(OFFSET($C2414,0,$A2414)/(OFFSET($C2409,-$A2413,$A2414)))),\nMAX(0,V2414-(OFFSET($C2414,0,$A2414)/(OFFSET($C2409,-$A2413,$A2414))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2415,-($A2415+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2418=\"n/a\",\"n/a\",IF(AND(C2418<1,D2392=0),0,\nIF(D2392=0,C2418-1,\nIF(C2418<1,D2393,\n(((C2418-1)*(C2394-(C2394/(C2418))))+((D2392/D$10)*D2393))/(D2394)))))","v":0},{"$f":"IF(D2418=\"n/a\",\"n/a\",IF(AND(D2418<1,E2392=0),0,\nIF(E2392=0,D2418-1,\nIF(D2418<1,E2393,\n(((D2418-1)*(D2394-(D2394/(D2418))))+((E2392/E$10)*E2393))/(E2394)))))","v":0},{"$f":"IF(E2418=\"n/a\",\"n/a\",IF(AND(E2418<1,F2392=0),0,\nIF(F2392=0,E2418-1,\nIF(E2418<1,F2393,\n(((E2418-1)*(E2394-(E2394/(E2418))))+((F2392/F$10)*F2393))/(F2394)))))","v":0},{"$f":"IF(F2418=\"n/a\",\"n/a\",IF(AND(F2418<1,G2392=0),0,\nIF(G2392=0,F2418-1,\nIF(F2418<1,G2393,\n(((F2418-1)*(F2394-(F2394/(F2418))))+((G2392/G$10)*G2393))/(G2394)))))","v":0},{"$f":"IF(G2418=\"n/a\",\"n/a\",IF(AND(G2418<1,H2392=0),0,\nIF(H2392=0,G2418-1,\nIF(G2418<1,H2393,\n(((G2418-1)*(G2394-(G2394/(G2418))))+((H2392/H$10)*H2393))/(H2394)))))","v":0},{"$f":"IF(H2418=\"n/a\",\"n/a\",IF(AND(H2418<1,I2392=0),0,\nIF(I2392=0,H2418-1,\nIF(H2418<1,I2393,\n(((H2418-1)*(H2394-(H2394/(H2418))))+((I2392/I$10)*I2393))/(I2394)))))","v":0},{"$f":"IF(I2418=\"n/a\",\"n/a\",IF(AND(I2418<1,J2392=0),0,\nIF(J2392=0,I2418-1,\nIF(I2418<1,J2393,\n(((I2418-1)*(I2394-(I2394/(I2418))))+((J2392/J$10)*J2393))/(J2394)))))","v":0},{"$f":"IF(J2418=\"n/a\",\"n/a\",IF(AND(J2418<1,K2392=0),0,\nIF(K2392=0,J2418-1,\nIF(J2418<1,K2393,\n(((J2418-1)*(J2394-(J2394/(J2418))))+((K2392/K$10)*K2393))/(K2394)))))","v":0},{"$f":"IF(K2418=\"n/a\",\"n/a\",IF(AND(K2418<1,L2392=0),0,\nIF(L2392=0,K2418-1,\nIF(K2418<1,L2393,\n(((K2418-1)*(K2394-(K2394/(K2418))))+((L2392/L$10)*L2393))/(L2394)))))","v":0},{"$f":"IF(L2418=\"n/a\",\"n/a\",IF(AND(L2418<1,M2392=0),0,\nIF(M2392=0,L2418-1,\nIF(L2418<1,M2393,\n(((L2418-1)*(L2394-(L2394/(L2418))))+((M2392/M$10)*M2393))/(M2394)))))","v":0},{"$f":"IF(M2418=\"n/a\",\"n/a\",IF(AND(M2418<1,N2392=0),0,\nIF(N2392=0,M2418-1,\nIF(M2418<1,N2393,\n(((M2418-1)*(M2394-(M2394/(M2418))))+((N2392/N$10)*N2393))/(N2394)))))","v":0},{"$f":"IF(N2418=\"n/a\",\"n/a\",IF(AND(N2418<1,O2392=0),0,\nIF(O2392=0,N2418-1,\nIF(N2418<1,O2393,\n(((N2418-1)*(N2394-(N2394/(N2418))))+((O2392/O$10)*O2393))/(O2394)))))","v":0},{"$f":"IF(O2418=\"n/a\",\"n/a\",IF(AND(O2418<1,P2392=0),0,\nIF(P2392=0,O2418-1,\nIF(O2418<1,P2393,\n(((O2418-1)*(O2394-(O2394/(O2418))))+((P2392/P$10)*P2393))/(P2394)))))","v":0},{"$f":"IF(P2418=\"n/a\",\"n/a\",IF(AND(P2418<1,Q2392=0),0,\nIF(Q2392=0,P2418-1,\nIF(P2418<1,Q2393,\n(((P2418-1)*(P2394-(P2394/(P2418))))+((Q2392/Q$10)*Q2393))/(Q2394)))))","v":0},{"$f":"IF(Q2418=\"n/a\",\"n/a\",IF(AND(Q2418<1,R2392=0),0,\nIF(R2392=0,Q2418-1,\nIF(Q2418<1,R2393,\n(((Q2418-1)*(Q2394-(Q2394/(Q2418))))+((R2392/R$10)*R2393))/(R2394)))))","v":0},{"$f":"IF(R2418=\"n/a\",\"n/a\",IF(AND(R2418<1,S2392=0),0,\nIF(S2392=0,R2418-1,\nIF(R2418<1,S2393,\n(((R2418-1)*(R2394-(R2394/(R2418))))+((S2392/S$10)*S2393))/(S2394)))))","v":0},{"$f":"IF(S2418=\"n/a\",\"n/a\",IF(AND(S2418<1,T2392=0),0,\nIF(T2392=0,S2418-1,\nIF(S2418<1,T2393,\n(((S2418-1)*(S2394-(S2394/(S2418))))+((T2392/T$10)*T2393))/(T2394)))))","v":0},{"$f":"IF(T2418=\"n/a\",\"n/a\",IF(AND(T2418<1,U2392=0),0,\nIF(U2392=0,T2418-1,\nIF(T2418<1,U2393,\n(((T2418-1)*(T2394-(T2394/(T2418))))+((U2392/U$10)*U2393))/(U2394)))))","v":0},{"$f":"IF(U2418=\"n/a\",\"n/a\",IF(AND(U2418<1,V2392=0),0,\nIF(V2392=0,U2418-1,\nIF(U2418<1,V2393,\n(((U2418-1)*(U2394-(U2394/(U2418))))+((V2392/V$10)*V2393))/(V2394)))))","v":0},{"$f":"IF(V2418=\"n/a\",\"n/a\",IF(AND(V2418<1,W2392=0),0,\nIF(W2392=0,V2418-1,\nIF(V2418<1,W2393,\n(((V2418-1)*(V2394-(V2394/(V2418))))+((W2392/W$10)*W2393))/(W2394)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2419,(-$A2395-ROWS(C2391:C2418)),0)","v":"n/a"},{"$f":"IF(C2419=\"n/a\",\"n/a\",MAX(0,C2419-1))","v":"n/a"},{"$f":"IF(D2419=\"n/a\",\"n/a\",MAX(0,D2419-1))","v":"n/a"},{"$f":"IF(E2419=\"n/a\",\"n/a\",MAX(0,E2419-1))","v":"n/a"},{"$f":"IF(F2419=\"n/a\",\"n/a\",MAX(0,F2419-1))","v":"n/a"},{"$f":"IF(G2419=\"n/a\",\"n/a\",MAX(0,G2419-1))","v":"n/a"},{"$f":"IF(H2419=\"n/a\",\"n/a\",MAX(0,H2419-1))","v":"n/a"},{"$f":"IF(I2419=\"n/a\",\"n/a\",MAX(0,I2419-1))","v":"n/a"},{"$f":"IF(J2419=\"n/a\",\"n/a\",MAX(0,J2419-1))","v":"n/a"},{"$f":"IF(K2419=\"n/a\",\"n/a\",MAX(0,K2419-1))","v":"n/a"},{"$f":"IF(L2419=\"n/a\",\"n/a\",MAX(0,L2419-1))","v":"n/a"},{"$f":"IF(M2419=\"n/a\",\"n/a\",MAX(0,M2419-1))","v":"n/a"},{"$f":"IF(N2419=\"n/a\",\"n/a\",MAX(0,N2419-1))","v":"n/a"},{"$f":"IF(O2419=\"n/a\",\"n/a\",MAX(0,O2419-1))","v":"n/a"},{"$f":"IF(P2419=\"n/a\",\"n/a\",MAX(0,P2419-1))","v":"n/a"},{"$f":"IF(Q2419=\"n/a\",\"n/a\",MAX(0,Q2419-1))","v":"n/a"},{"$f":"IF(R2419=\"n/a\",\"n/a\",MAX(0,R2419-1))","v":"n/a"},{"$f":"IF(S2419=\"n/a\",\"n/a\",MAX(0,S2419-1))","v":"n/a"},{"$f":"IF(T2419=\"n/a\",\"n/a\",MAX(0,T2419-1))","v":"n/a"},{"$f":"IF(U2419=\"n/a\",\"n/a\",MAX(0,U2419-1))","v":"n/a"},{"$f":"IF(V2419=\"n/a\",\"n/a\",MAX(0,V2419-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2396)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2420,(-$A2396-ROWS(D2392:D2419)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101,39.433165481704101,38.433165481704101,37.433165481704101,36.433165481704101,35.433165481704101,34.433165481704101,33.433165481704101]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2421,(-$A2397-ROWS(E2393:E2420)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101,39.433165481704101,38.433165481704101,37.433165481704101,36.433165481704101,35.433165481704101,34.433165481704101]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2422,(-$A2398-ROWS(F2394:F2421)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101,39.433165481704101,38.433165481704101,37.433165481704101,36.433165481704101,35.433165481704101]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2423,(-$A2399-ROWS(G2395:G2422)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101,39.433165481704101,38.433165481704101,37.433165481704101,36.433165481704101]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2424,(-$A2400-ROWS(H2396:H2423)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101,39.433165481704101,38.433165481704101,37.433165481704101]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2425,(-$A2401-ROWS(I2397:I2424)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101,39.433165481704101,38.433165481704101]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2426,(-$A2402-ROWS(J2398:J2425)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101,39.433165481704101]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2427,(-$A2403-ROWS(K2399:K2426)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101,40.433165481704101]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2428,(-$A2404-ROWS(L2400:L2427)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101,41.433165481704101]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2429,(-$A2405-ROWS(M2401:M2428)),0)","v":52.433165481704101},51.433165481704101,50.433165481704101,49.433165481704101,48.433165481704101,47.433165481704101,46.433165481704101,45.433165481704101,44.433165481704101,43.433165481704101,42.433165481704101]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2430,(-$A2406-ROWS(N2402:N2429)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2431,(-$A2407-ROWS(O2403:O2430)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2432,(-$A2408-ROWS(P2404:P2431)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2433,(-$A2409-ROWS(Q2405:Q2432)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2434,(-$A2410-ROWS(R2406:R2433)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2435,(-$A2411-ROWS(S2407:S2434)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2436,(-$A2412-ROWS(T2408:T2435)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2437,(-$A2413-ROWS(U2409:U2436)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2438,(-$A2414-ROWS(V2410:V2437)),0)","v":0},{"$f":"IF(V2438=\"n/a\",\"n/a\",MAX(0,V2438-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2439,(-$A2415-ROWS(W2411:W2438)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2391<>\"n/a\",C2391<>\"n/a\"),IF(SUM(C2394:C2416)=0,0,IF((SUMPRODUCT(C2394:C2416,C2418:C2440)/SUM(C2394:C2416))<0,1,(SUMPRODUCT(C2394:C2416,C2418:C2440)/SUM(C2394:C2416)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2391<>\"n/a\",D2391<>\"n/a\"),IF(SUM(D2394:D2416)=0,0,IF((SUMPRODUCT(D2394:D2416,D2418:D2440)/SUM(D2394:D2416))<0,1,(SUMPRODUCT(D2394:D2416,D2418:D2440)/SUM(D2394:D2416)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 46",{"$f":"VLOOKUP($A2443,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Customer metering and Load control"}]
[{"$f":"VALUE(REPLACE(A2443,1,12,\"\"))","v":46},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A2444,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2444,0)-OFFSET('RFM input'!H$134,$A2444,0)-OFFSET('RFM input'!H$198,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2444,0)-OFFSET('RFM input'!I$134,$A2444,0)-OFFSET('RFM input'!I$198,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2444,0)-OFFSET('RFM input'!J$134,$A2444,0)-OFFSET('RFM input'!J$198,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2444,0)-OFFSET('RFM input'!K$134,$A2444,0)-OFFSET('RFM input'!K$198,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2444,0)-OFFSET('RFM input'!L$134,$A2444,0)-OFFSET('RFM input'!L$198,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2444,0)-OFFSET('RFM input'!M$134,$A2444,0)-OFFSET('RFM input'!M$198,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2444,0)-OFFSET('RFM input'!N$134,$A2444,0)-OFFSET('RFM input'!N$198,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2444,0)-OFFSET('RFM input'!O$134,$A2444,0)-OFFSET('RFM input'!O$198,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2444,0)-OFFSET('RFM input'!P$134,$A2444,0)-OFFSET('RFM input'!P$198,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2444,0)-OFFSET('RFM input'!Q$134,$A2444,0)-OFFSET('RFM input'!Q$198,$A2444,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2444,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":25.000056136227336},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":25.000056136227336}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2444,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2444,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D2472=\"n/a\",0,IF(AND(D2446=0,C2448=0),0,\nIF(AND(D2446<>0,C2448=0),(D2446/D$10),\nIF(AND(D2447<>0,C2448<>0),(C2448-(C2448/C2472))+(D2446/D$10),\nIF(C2472<1,0,(C2448-(C2448/C2472)))))))","v":0},{"$f":"IF(E2472=\"n/a\",0,IF(AND(E2446=0,D2448=0),0,\nIF(AND(E2446<>0,D2448=0),(E2446/E$10),\nIF(AND(E2447<>0,D2448<>0),(D2448-(D2448/D2472))+(E2446/E$10),\nIF(D2472<1,0,(D2448-(D2448/D2472)))))))","v":0},{"$f":"IF(F2472=\"n/a\",0,IF(AND(F2446=0,E2448=0),0,\nIF(AND(F2446<>0,E2448=0),(F2446/F$10),\nIF(AND(F2447<>0,E2448<>0),(E2448-(E2448/E2472))+(F2446/F$10),\nIF(E2472<1,0,(E2448-(E2448/E2472)))))))","v":0},{"$f":"IF(G2472=\"n/a\",0,IF(AND(G2446=0,F2448=0),0,\nIF(AND(G2446<>0,F2448=0),(G2446/G$10),\nIF(AND(G2447<>0,F2448<>0),(F2448-(F2448/F2472))+(G2446/G$10),\nIF(F2472<1,0,(F2448-(F2448/F2472)))))))","v":0},{"$f":"IF(H2472=\"n/a\",0,IF(AND(H2446=0,G2448=0),0,\nIF(AND(H2446<>0,G2448=0),(H2446/H$10),\nIF(AND(H2447<>0,G2448<>0),(G2448-(G2448/G2472))+(H2446/H$10),\nIF(G2472<1,0,(G2448-(G2448/G2472)))))))","v":0},{"$f":"IF(I2472=\"n/a\",0,IF(AND(I2446=0,H2448=0),0,\nIF(AND(I2446<>0,H2448=0),(I2446/I$10),\nIF(AND(I2447<>0,H2448<>0),(H2448-(H2448/H2472))+(I2446/I$10),\nIF(H2472<1,0,(H2448-(H2448/H2472)))))))","v":0},{"$f":"IF(J2472=\"n/a\",0,IF(AND(J2446=0,I2448=0),0,\nIF(AND(J2446<>0,I2448=0),(J2446/J$10),\nIF(AND(J2447<>0,I2448<>0),(I2448-(I2448/I2472))+(J2446/J$10),\nIF(I2472<1,0,(I2448-(I2448/I2472)))))))","v":0},{"$f":"IF(K2472=\"n/a\",0,IF(AND(K2446=0,J2448=0),0,\nIF(AND(K2446<>0,J2448=0),(K2446/K$10),\nIF(AND(K2447<>0,J2448<>0),(J2448-(J2448/J2472))+(K2446/K$10),\nIF(J2472<1,0,(J2448-(J2448/J2472)))))))","v":0},{"$f":"IF(L2472=\"n/a\",0,IF(AND(L2446=0,K2448=0),0,\nIF(AND(L2446<>0,K2448=0),(L2446/L$10),\nIF(AND(L2447<>0,K2448<>0),(K2448-(K2448/K2472))+(L2446/L$10),\nIF(K2472<1,0,(K2448-(K2448/K2472)))))))","v":0},{"$f":"IF(M2472=\"n/a\",0,IF(AND(M2446=0,L2448=0),0,\nIF(AND(M2446<>0,L2448=0),(M2446/M$10),\nIF(AND(M2447<>0,L2448<>0),(L2448-(L2448/L2472))+(M2446/M$10),\nIF(L2472<1,0,(L2448-(L2448/L2472)))))))","v":0},{"$f":"IF(N2472=\"n/a\",0,IF(AND(N2446=0,M2448=0),0,\nIF(AND(N2446<>0,M2448=0),(N2446/N$10),\nIF(AND(N2447<>0,M2448<>0),(M2448-(M2448/M2472))+(N2446/N$10),\nIF(M2472<1,0,(M2448-(M2448/M2472)))))))","v":0},{"$f":"IF(O2472=\"n/a\",0,IF(AND(O2446=0,N2448=0),0,\nIF(AND(O2446<>0,N2448=0),(O2446/O$10),\nIF(AND(O2447<>0,N2448<>0),(N2448-(N2448/N2472))+(O2446/O$10),\nIF(N2472<1,0,(N2448-(N2448/N2472)))))))","v":0},{"$f":"IF(P2472=\"n/a\",0,IF(AND(P2446=0,O2448=0),0,\nIF(AND(P2446<>0,O2448=0),(P2446/P$10),\nIF(AND(P2447<>0,O2448<>0),(O2448-(O2448/O2472))+(P2446/P$10),\nIF(O2472<1,0,(O2448-(O2448/O2472)))))))","v":0},{"$f":"IF(Q2472=\"n/a\",0,IF(AND(Q2446=0,P2448=0),0,\nIF(AND(Q2446<>0,P2448=0),(Q2446/Q$10),\nIF(AND(Q2447<>0,P2448<>0),(P2448-(P2448/P2472))+(Q2446/Q$10),\nIF(P2472<1,0,(P2448-(P2448/P2472)))))))","v":0},{"$f":"IF(R2472=\"n/a\",0,IF(AND(R2446=0,Q2448=0),0,\nIF(AND(R2446<>0,Q2448=0),(R2446/R$10),\nIF(AND(R2447<>0,Q2448<>0),(Q2448-(Q2448/Q2472))+(R2446/R$10),\nIF(Q2472<1,0,(Q2448-(Q2448/Q2472)))))))","v":0},{"$f":"IF(S2472=\"n/a\",0,IF(AND(S2446=0,R2448=0),0,\nIF(AND(S2446<>0,R2448=0),(S2446/S$10),\nIF(AND(S2447<>0,R2448<>0),(R2448-(R2448/R2472))+(S2446/S$10),\nIF(R2472<1,0,(R2448-(R2448/R2472)))))))","v":0},{"$f":"IF(T2472=\"n/a\",0,IF(AND(T2446=0,S2448=0),0,\nIF(AND(T2446<>0,S2448=0),(T2446/T$10),\nIF(AND(T2447<>0,S2448<>0),(S2448-(S2448/S2472))+(T2446/T$10),\nIF(S2472<1,0,(S2448-(S2448/S2472)))))))","v":0},{"$f":"IF(U2472=\"n/a\",0,IF(AND(U2446=0,T2448=0),0,\nIF(AND(U2446<>0,T2448=0),(U2446/U$10),\nIF(AND(U2447<>0,T2448<>0),(T2448-(T2448/T2472))+(U2446/U$10),\nIF(T2472<1,0,(T2448-(T2448/T2472)))))))","v":0},{"$f":"IF(V2472=\"n/a\",0,IF(AND(V2446=0,U2448=0),0,\nIF(AND(V2446<>0,U2448=0),(V2446/V$10),\nIF(AND(V2447<>0,U2448<>0),(U2448-(U2448/U2472))+(V2446/V$10),\nIF(U2472<1,0,(U2448-(U2448/U2472)))))))","v":0},{"$f":"IF(W2472=\"n/a\",0,IF(AND(W2446=0,V2448=0),0,\nIF(AND(W2446<>0,V2448=0),(W2446/W$10),\nIF(AND(W2447<>0,V2448<>0),(V2448-(V2448/V2472))+(W2446/W$10),\nIF(V2472<1,0,(V2448-(V2448/V2472)))))))","v":0}]
[{"$f":"A2448+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C2444/C$10","v":0},{"$f":"IF(C2473=\"n/a\",C2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,C2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,C2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(D2473=\"n/a\",D2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,D2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,D2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(E2473=\"n/a\",E2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,E2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,E2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(F2473=\"n/a\",F2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,F2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,F2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(G2473=\"n/a\",G2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,G2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,G2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(H2473=\"n/a\",H2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,H2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,H2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(I2473=\"n/a\",I2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,I2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,I2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(J2473=\"n/a\",J2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,J2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,J2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(K2473=\"n/a\",K2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,K2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,K2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(L2473=\"n/a\",L2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,L2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,L2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(M2473=\"n/a\",M2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,M2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,M2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(N2473=\"n/a\",N2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,N2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,N2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(O2473=\"n/a\",O2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,O2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,O2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(P2473=\"n/a\",P2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,P2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,P2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(Q2473=\"n/a\",Q2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,Q2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,Q2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(R2473=\"n/a\",R2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,R2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,R2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(S2473=\"n/a\",S2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,S2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,S2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(T2473=\"n/a\",T2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,T2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,T2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(U2473=\"n/a\",U2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,U2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,U2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(V2473=\"n/a\",V2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,V2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,V2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0}]
[{"$f":"A2449+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2450)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D2450,-($A2450+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2474=\"n/a\",D2450,IFERROR(IF((OFFSET($C2450,0,$A2450))<0,\nMIN(0,D2450-(OFFSET($C2450,0,$A2450)/(OFFSET($C2445,-$A2449,$A2450)))),\nMAX(0,D2450-(OFFSET($C2450,0,$A2450)/(OFFSET($C2445,-$A2449,$A2450))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2451)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E2451,-($A2451+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2475=\"n/a\",E2451,IFERROR(IF((OFFSET($C2451,0,$A2451))<0,\nMIN(0,E2451-(OFFSET($C2451,0,$A2451)/(OFFSET($C2446,-$A2450,$A2451)))),\nMAX(0,E2451-(OFFSET($C2451,0,$A2451)/(OFFSET($C2446,-$A2450,$A2451))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F2452,-($A2452+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2476=\"n/a\",F2452,IFERROR(IF((OFFSET($C2452,0,$A2452))<0,\nMIN(0,F2452-(OFFSET($C2452,0,$A2452)/(OFFSET($C2447,-$A2451,$A2452)))),\nMAX(0,F2452-(OFFSET($C2452,0,$A2452)/(OFFSET($C2447,-$A2451,$A2452))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G2453,-($A2453+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2477=\"n/a\",G2453,IFERROR(IF((OFFSET($C2453,0,$A2453))<0,\nMIN(0,G2453-(OFFSET($C2453,0,$A2453)/(OFFSET($C2448,-$A2452,$A2453)))),\nMAX(0,G2453-(OFFSET($C2453,0,$A2453)/(OFFSET($C2448,-$A2452,$A2453))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H2454,-($A2454+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2478=\"n/a\",H2454,IFERROR(IF((OFFSET($C2454,0,$A2454))<0,\nMIN(0,H2454-(OFFSET($C2454,0,$A2454)/(OFFSET($C2449,-$A2453,$A2454)))),\nMAX(0,H2454-(OFFSET($C2454,0,$A2454)/(OFFSET($C2449,-$A2453,$A2454))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I2455,-($A2455+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2479=\"n/a\",I2455,IFERROR(IF((OFFSET($C2455,0,$A2455))<0,\nMIN(0,I2455-(OFFSET($C2455,0,$A2455)/(OFFSET($C2450,-$A2454,$A2455)))),\nMAX(0,I2455-(OFFSET($C2455,0,$A2455)/(OFFSET($C2450,-$A2454,$A2455))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J2456,-($A2456+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2480=\"n/a\",J2456,IFERROR(IF((OFFSET($C2456,0,$A2456))<0,\nMIN(0,J2456-(OFFSET($C2456,0,$A2456)/(OFFSET($C2451,-$A2455,$A2456)))),\nMAX(0,J2456-(OFFSET($C2456,0,$A2456)/(OFFSET($C2451,-$A2455,$A2456))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2457,-($A2457+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2481=\"n/a\",K2457,IFERROR(IF((OFFSET($C2457,0,$A2457))<0,\nMIN(0,K2457-(OFFSET($C2457,0,$A2457)/(OFFSET($C2452,-$A2456,$A2457)))),\nMAX(0,K2457-(OFFSET($C2457,0,$A2457)/(OFFSET($C2452,-$A2456,$A2457))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2458,-($A2458+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2482=\"n/a\",L2458,IFERROR(IF((OFFSET($C2458,0,$A2458))<0,\nMIN(0,L2458-(OFFSET($C2458,0,$A2458)/(OFFSET($C2453,-$A2457,$A2458)))),\nMAX(0,L2458-(OFFSET($C2458,0,$A2458)/(OFFSET($C2453,-$A2457,$A2458))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2459,-($A2459+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2483=\"n/a\",M2459,IFERROR(IF((OFFSET($C2459,0,$A2459))<0,\nMIN(0,M2459-(OFFSET($C2459,0,$A2459)/(OFFSET($C2454,-$A2458,$A2459)))),\nMAX(0,M2459-(OFFSET($C2459,0,$A2459)/(OFFSET($C2454,-$A2458,$A2459))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2460,-($A2460+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2484=\"n/a\",N2460,IFERROR(IF((OFFSET($C2460,0,$A2460))<0,\nMIN(0,N2460-(OFFSET($C2460,0,$A2460)/(OFFSET($C2455,-$A2459,$A2460)))),\nMAX(0,N2460-(OFFSET($C2460,0,$A2460)/(OFFSET($C2455,-$A2459,$A2460))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2461,-($A2461+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2485=\"n/a\",O2461,IFERROR(IF((OFFSET($C2461,0,$A2461))<0,\nMIN(0,O2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2456,-$A2460,$A2461)))),\nMAX(0,O2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2456,-$A2460,$A2461))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2462,-($A2462+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2486=\"n/a\",P2462,IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,P2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2457,-$A2461,$A2462)))),\nMAX(0,P2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2457,-$A2461,$A2462))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2463,-($A2463+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2487=\"n/a\",Q2463,IFERROR(IF((OFFSET($C2463,0,$A2463))<0,\nMIN(0,Q2463-(OFFSET($C2463,0,$A2463)/(OFFSET($C2458,-$A2462,$A2463)))),\nMAX(0,Q2463-(OFFSET($C2463,0,$A2463)/(OFFSET($C2458,-$A2462,$A2463))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2464,-($A2464+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2488=\"n/a\",R2464,IFERROR(IF((OFFSET($C2464,0,$A2464))<0,\nMIN(0,R2464-(OFFSET($C2464,0,$A2464)/(OFFSET($C2459,-$A2463,$A2464)))),\nMAX(0,R2464-(OFFSET($C2464,0,$A2464)/(OFFSET($C2459,-$A2463,$A2464))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2465,-($A2465+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2489=\"n/a\",S2465,IFERROR(IF((OFFSET($C2465,0,$A2465))<0,\nMIN(0,S2465-(OFFSET($C2465,0,$A2465)/(OFFSET($C2460,-$A2464,$A2465)))),\nMAX(0,S2465-(OFFSET($C2465,0,$A2465)/(OFFSET($C2460,-$A2464,$A2465))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2466,-($A2466+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2490=\"n/a\",T2466,IFERROR(IF((OFFSET($C2466,0,$A2466))<0,\nMIN(0,T2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2461,-$A2465,$A2466)))),\nMAX(0,T2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2461,-$A2465,$A2466))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2467,-($A2467+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2491=\"n/a\",U2467,IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,U2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2462,-$A2466,$A2467)))),\nMAX(0,U2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2462,-$A2466,$A2467))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2468,-($A2468+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2492=\"n/a\",V2468,IFERROR(IF((OFFSET($C2468,0,$A2468))<0,\nMIN(0,V2468-(OFFSET($C2468,0,$A2468)/(OFFSET($C2463,-$A2467,$A2468)))),\nMAX(0,V2468-(OFFSET($C2468,0,$A2468)/(OFFSET($C2463,-$A2467,$A2468))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2469,-($A2469+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2472=\"n/a\",\"n/a\",IF(AND(C2472<1,D2446=0),0,\nIF(D2446=0,C2472-1,\nIF(C2472<1,D2447,\n(((C2472-1)*(C2448-(C2448/(C2472))))+((D2446/D$10)*D2447))/(D2448)))))","v":0},{"$f":"IF(D2472=\"n/a\",\"n/a\",IF(AND(D2472<1,E2446=0),0,\nIF(E2446=0,D2472-1,\nIF(D2472<1,E2447,\n(((D2472-1)*(D2448-(D2448/(D2472))))+((E2446/E$10)*E2447))/(E2448)))))","v":0},{"$f":"IF(E2472=\"n/a\",\"n/a\",IF(AND(E2472<1,F2446=0),0,\nIF(F2446=0,E2472-1,\nIF(E2472<1,F2447,\n(((E2472-1)*(E2448-(E2448/(E2472))))+((F2446/F$10)*F2447))/(F2448)))))","v":0},{"$f":"IF(F2472=\"n/a\",\"n/a\",IF(AND(F2472<1,G2446=0),0,\nIF(G2446=0,F2472-1,\nIF(F2472<1,G2447,\n(((F2472-1)*(F2448-(F2448/(F2472))))+((G2446/G$10)*G2447))/(G2448)))))","v":0},{"$f":"IF(G2472=\"n/a\",\"n/a\",IF(AND(G2472<1,H2446=0),0,\nIF(H2446=0,G2472-1,\nIF(G2472<1,H2447,\n(((G2472-1)*(G2448-(G2448/(G2472))))+((H2446/H$10)*H2447))/(H2448)))))","v":0},{"$f":"IF(H2472=\"n/a\",\"n/a\",IF(AND(H2472<1,I2446=0),0,\nIF(I2446=0,H2472-1,\nIF(H2472<1,I2447,\n(((H2472-1)*(H2448-(H2448/(H2472))))+((I2446/I$10)*I2447))/(I2448)))))","v":0},{"$f":"IF(I2472=\"n/a\",\"n/a\",IF(AND(I2472<1,J2446=0),0,\nIF(J2446=0,I2472-1,\nIF(I2472<1,J2447,\n(((I2472-1)*(I2448-(I2448/(I2472))))+((J2446/J$10)*J2447))/(J2448)))))","v":0},{"$f":"IF(J2472=\"n/a\",\"n/a\",IF(AND(J2472<1,K2446=0),0,\nIF(K2446=0,J2472-1,\nIF(J2472<1,K2447,\n(((J2472-1)*(J2448-(J2448/(J2472))))+((K2446/K$10)*K2447))/(K2448)))))","v":0},{"$f":"IF(K2472=\"n/a\",\"n/a\",IF(AND(K2472<1,L2446=0),0,\nIF(L2446=0,K2472-1,\nIF(K2472<1,L2447,\n(((K2472-1)*(K2448-(K2448/(K2472))))+((L2446/L$10)*L2447))/(L2448)))))","v":0},{"$f":"IF(L2472=\"n/a\",\"n/a\",IF(AND(L2472<1,M2446=0),0,\nIF(M2446=0,L2472-1,\nIF(L2472<1,M2447,\n(((L2472-1)*(L2448-(L2448/(L2472))))+((M2446/M$10)*M2447))/(M2448)))))","v":0},{"$f":"IF(M2472=\"n/a\",\"n/a\",IF(AND(M2472<1,N2446=0),0,\nIF(N2446=0,M2472-1,\nIF(M2472<1,N2447,\n(((M2472-1)*(M2448-(M2448/(M2472))))+((N2446/N$10)*N2447))/(N2448)))))","v":0},{"$f":"IF(N2472=\"n/a\",\"n/a\",IF(AND(N2472<1,O2446=0),0,\nIF(O2446=0,N2472-1,\nIF(N2472<1,O2447,\n(((N2472-1)*(N2448-(N2448/(N2472))))+((O2446/O$10)*O2447))/(O2448)))))","v":0},{"$f":"IF(O2472=\"n/a\",\"n/a\",IF(AND(O2472<1,P2446=0),0,\nIF(P2446=0,O2472-1,\nIF(O2472<1,P2447,\n(((O2472-1)*(O2448-(O2448/(O2472))))+((P2446/P$10)*P2447))/(P2448)))))","v":0},{"$f":"IF(P2472=\"n/a\",\"n/a\",IF(AND(P2472<1,Q2446=0),0,\nIF(Q2446=0,P2472-1,\nIF(P2472<1,Q2447,\n(((P2472-1)*(P2448-(P2448/(P2472))))+((Q2446/Q$10)*Q2447))/(Q2448)))))","v":0},{"$f":"IF(Q2472=\"n/a\",\"n/a\",IF(AND(Q2472<1,R2446=0),0,\nIF(R2446=0,Q2472-1,\nIF(Q2472<1,R2447,\n(((Q2472-1)*(Q2448-(Q2448/(Q2472))))+((R2446/R$10)*R2447))/(R2448)))))","v":0},{"$f":"IF(R2472=\"n/a\",\"n/a\",IF(AND(R2472<1,S2446=0),0,\nIF(S2446=0,R2472-1,\nIF(R2472<1,S2447,\n(((R2472-1)*(R2448-(R2448/(R2472))))+((S2446/S$10)*S2447))/(S2448)))))","v":0},{"$f":"IF(S2472=\"n/a\",\"n/a\",IF(AND(S2472<1,T2446=0),0,\nIF(T2446=0,S2472-1,\nIF(S2472<1,T2447,\n(((S2472-1)*(S2448-(S2448/(S2472))))+((T2446/T$10)*T2447))/(T2448)))))","v":0},{"$f":"IF(T2472=\"n/a\",\"n/a\",IF(AND(T2472<1,U2446=0),0,\nIF(U2446=0,T2472-1,\nIF(T2472<1,U2447,\n(((T2472-1)*(T2448-(T2448/(T2472))))+((U2446/U$10)*U2447))/(U2448)))))","v":0},{"$f":"IF(U2472=\"n/a\",\"n/a\",IF(AND(U2472<1,V2446=0),0,\nIF(V2446=0,U2472-1,\nIF(U2472<1,V2447,\n(((U2472-1)*(U2448-(U2448/(U2472))))+((V2446/V$10)*V2447))/(V2448)))))","v":0},{"$f":"IF(V2472=\"n/a\",\"n/a\",IF(AND(V2472<1,W2446=0),0,\nIF(W2446=0,V2472-1,\nIF(V2472<1,W2447,\n(((V2472-1)*(V2448-(V2448/(V2472))))+((W2446/W$10)*W2447))/(W2448)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2473,(-$A2449-ROWS(C2445:C2472)),0)","v":"n/a"},{"$f":"IF(C2473=\"n/a\",\"n/a\",MAX(0,C2473-1))","v":"n/a"},{"$f":"IF(D2473=\"n/a\",\"n/a\",MAX(0,D2473-1))","v":"n/a"},{"$f":"IF(E2473=\"n/a\",\"n/a\",MAX(0,E2473-1))","v":"n/a"},{"$f":"IF(F2473=\"n/a\",\"n/a\",MAX(0,F2473-1))","v":"n/a"},{"$f":"IF(G2473=\"n/a\",\"n/a\",MAX(0,G2473-1))","v":"n/a"},{"$f":"IF(H2473=\"n/a\",\"n/a\",MAX(0,H2473-1))","v":"n/a"},{"$f":"IF(I2473=\"n/a\",\"n/a\",MAX(0,I2473-1))","v":"n/a"},{"$f":"IF(J2473=\"n/a\",\"n/a\",MAX(0,J2473-1))","v":"n/a"},{"$f":"IF(K2473=\"n/a\",\"n/a\",MAX(0,K2473-1))","v":"n/a"},{"$f":"IF(L2473=\"n/a\",\"n/a\",MAX(0,L2473-1))","v":"n/a"},{"$f":"IF(M2473=\"n/a\",\"n/a\",MAX(0,M2473-1))","v":"n/a"},{"$f":"IF(N2473=\"n/a\",\"n/a\",MAX(0,N2473-1))","v":"n/a"},{"$f":"IF(O2473=\"n/a\",\"n/a\",MAX(0,O2473-1))","v":"n/a"},{"$f":"IF(P2473=\"n/a\",\"n/a\",MAX(0,P2473-1))","v":"n/a"},{"$f":"IF(Q2473=\"n/a\",\"n/a\",MAX(0,Q2473-1))","v":"n/a"},{"$f":"IF(R2473=\"n/a\",\"n/a\",MAX(0,R2473-1))","v":"n/a"},{"$f":"IF(S2473=\"n/a\",\"n/a\",MAX(0,S2473-1))","v":"n/a"},{"$f":"IF(T2473=\"n/a\",\"n/a\",MAX(0,T2473-1))","v":"n/a"},{"$f":"IF(U2473=\"n/a\",\"n/a\",MAX(0,U2473-1))","v":"n/a"},{"$f":"IF(V2473=\"n/a\",\"n/a\",MAX(0,V2473-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2450)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2474,(-$A2450-ROWS(D2446:D2473)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336,12.000056136227336,11.000056136227336,10.000056136227336,9.0000561362273359,8.0000561362273359,7.0000561362273359,6.0000561362273359]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2475,(-$A2451-ROWS(E2447:E2474)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336,12.000056136227336,11.000056136227336,10.000056136227336,9.0000561362273359,8.0000561362273359,7.0000561362273359]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2476,(-$A2452-ROWS(F2448:F2475)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336,12.000056136227336,11.000056136227336,10.000056136227336,9.0000561362273359,8.0000561362273359]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2477,(-$A2453-ROWS(G2449:G2476)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336,12.000056136227336,11.000056136227336,10.000056136227336,9.0000561362273359]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2478,(-$A2454-ROWS(H2450:H2477)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336,12.000056136227336,11.000056136227336,10.000056136227336]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2479,(-$A2455-ROWS(I2451:I2478)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336,12.000056136227336,11.000056136227336]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2480,(-$A2456-ROWS(J2452:J2479)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336,12.000056136227336]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2481,(-$A2457-ROWS(K2453:K2480)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336,13.000056136227336]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2482,(-$A2458-ROWS(L2454:L2481)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336,14.000056136227336]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2483,(-$A2459-ROWS(M2455:M2482)),0)","v":25.000056136227336},24.000056136227336,23.000056136227336,22.000056136227336,21.000056136227336,20.000056136227336,19.000056136227336,18.000056136227336,17.000056136227336,16.000056136227336,15.000056136227336]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2484,(-$A2460-ROWS(N2456:N2483)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2485,(-$A2461-ROWS(O2457:O2484)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2486,(-$A2462-ROWS(P2458:P2485)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2487,(-$A2463-ROWS(Q2459:Q2486)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2488,(-$A2464-ROWS(R2460:R2487)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2489,(-$A2465-ROWS(S2461:S2488)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2490,(-$A2466-ROWS(T2462:T2489)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2491,(-$A2467-ROWS(U2463:U2490)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2492,(-$A2468-ROWS(V2464:V2491)),0)","v":0},{"$f":"IF(V2492=\"n/a\",\"n/a\",MAX(0,V2492-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2493,(-$A2469-ROWS(W2465:W2492)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2445<>\"n/a\",C2445<>\"n/a\"),IF(SUM(C2448:C2470)=0,0,IF((SUMPRODUCT(C2448:C2470,C2472:C2494)/SUM(C2448:C2470))<0,1,(SUMPRODUCT(C2448:C2470,C2472:C2494)/SUM(C2448:C2470)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2445<>\"n/a\",D2445<>\"n/a\"),IF(SUM(D2448:D2470)=0,0,IF((SUMPRODUCT(D2448:D2470,D2472:D2494)/SUM(D2448:D2470))<0,1,(SUMPRODUCT(D2448:D2470,D2472:D2494)/SUM(D2448:D2470)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 47",{"$f":"VLOOKUP($A2497,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Communication"}]
[{"$f":"VALUE(REPLACE(A2497,1,12,\"\"))","v":47},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A2498,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2498,0)-OFFSET('RFM input'!H$134,$A2498,0)-OFFSET('RFM input'!H$198,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2498,0)-OFFSET('RFM input'!I$134,$A2498,0)-OFFSET('RFM input'!I$198,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2498,0)-OFFSET('RFM input'!J$134,$A2498,0)-OFFSET('RFM input'!J$198,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2498,0)-OFFSET('RFM input'!K$134,$A2498,0)-OFFSET('RFM input'!K$198,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2498,0)-OFFSET('RFM input'!L$134,$A2498,0)-OFFSET('RFM input'!L$198,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2498,0)-OFFSET('RFM input'!M$134,$A2498,0)-OFFSET('RFM input'!M$198,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2498,0)-OFFSET('RFM input'!N$134,$A2498,0)-OFFSET('RFM input'!N$198,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2498,0)-OFFSET('RFM input'!O$134,$A2498,0)-OFFSET('RFM input'!O$198,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2498,0)-OFFSET('RFM input'!P$134,$A2498,0)-OFFSET('RFM input'!P$198,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2498,0)-OFFSET('RFM input'!Q$134,$A2498,0)-OFFSET('RFM input'!Q$198,$A2498,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2498,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":8.4016743853966549},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":8.4016743853966549}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2498,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2498,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D2526=\"n/a\",0,IF(AND(D2500=0,C2502=0),0,\nIF(AND(D2500<>0,C2502=0),(D2500/D$10),\nIF(AND(D2501<>0,C2502<>0),(C2502-(C2502/C2526))+(D2500/D$10),\nIF(C2526<1,0,(C2502-(C2502/C2526)))))))","v":0},{"$f":"IF(E2526=\"n/a\",0,IF(AND(E2500=0,D2502=0),0,\nIF(AND(E2500<>0,D2502=0),(E2500/E$10),\nIF(AND(E2501<>0,D2502<>0),(D2502-(D2502/D2526))+(E2500/E$10),\nIF(D2526<1,0,(D2502-(D2502/D2526)))))))","v":0},{"$f":"IF(F2526=\"n/a\",0,IF(AND(F2500=0,E2502=0),0,\nIF(AND(F2500<>0,E2502=0),(F2500/F$10),\nIF(AND(F2501<>0,E2502<>0),(E2502-(E2502/E2526))+(F2500/F$10),\nIF(E2526<1,0,(E2502-(E2502/E2526)))))))","v":0},{"$f":"IF(G2526=\"n/a\",0,IF(AND(G2500=0,F2502=0),0,\nIF(AND(G2500<>0,F2502=0),(G2500/G$10),\nIF(AND(G2501<>0,F2502<>0),(F2502-(F2502/F2526))+(G2500/G$10),\nIF(F2526<1,0,(F2502-(F2502/F2526)))))))","v":0},{"$f":"IF(H2526=\"n/a\",0,IF(AND(H2500=0,G2502=0),0,\nIF(AND(H2500<>0,G2502=0),(H2500/H$10),\nIF(AND(H2501<>0,G2502<>0),(G2502-(G2502/G2526))+(H2500/H$10),\nIF(G2526<1,0,(G2502-(G2502/G2526)))))))","v":0},{"$f":"IF(I2526=\"n/a\",0,IF(AND(I2500=0,H2502=0),0,\nIF(AND(I2500<>0,H2502=0),(I2500/I$10),\nIF(AND(I2501<>0,H2502<>0),(H2502-(H2502/H2526))+(I2500/I$10),\nIF(H2526<1,0,(H2502-(H2502/H2526)))))))","v":0},{"$f":"IF(J2526=\"n/a\",0,IF(AND(J2500=0,I2502=0),0,\nIF(AND(J2500<>0,I2502=0),(J2500/J$10),\nIF(AND(J2501<>0,I2502<>0),(I2502-(I2502/I2526))+(J2500/J$10),\nIF(I2526<1,0,(I2502-(I2502/I2526)))))))","v":0},{"$f":"IF(K2526=\"n/a\",0,IF(AND(K2500=0,J2502=0),0,\nIF(AND(K2500<>0,J2502=0),(K2500/K$10),\nIF(AND(K2501<>0,J2502<>0),(J2502-(J2502/J2526))+(K2500/K$10),\nIF(J2526<1,0,(J2502-(J2502/J2526)))))))","v":0},{"$f":"IF(L2526=\"n/a\",0,IF(AND(L2500=0,K2502=0),0,\nIF(AND(L2500<>0,K2502=0),(L2500/L$10),\nIF(AND(L2501<>0,K2502<>0),(K2502-(K2502/K2526))+(L2500/L$10),\nIF(K2526<1,0,(K2502-(K2502/K2526)))))))","v":0},{"$f":"IF(M2526=\"n/a\",0,IF(AND(M2500=0,L2502=0),0,\nIF(AND(M2500<>0,L2502=0),(M2500/M$10),\nIF(AND(M2501<>0,L2502<>0),(L2502-(L2502/L2526))+(M2500/M$10),\nIF(L2526<1,0,(L2502-(L2502/L2526)))))))","v":0},{"$f":"IF(N2526=\"n/a\",0,IF(AND(N2500=0,M2502=0),0,\nIF(AND(N2500<>0,M2502=0),(N2500/N$10),\nIF(AND(N2501<>0,M2502<>0),(M2502-(M2502/M2526))+(N2500/N$10),\nIF(M2526<1,0,(M2502-(M2502/M2526)))))))","v":0},{"$f":"IF(O2526=\"n/a\",0,IF(AND(O2500=0,N2502=0),0,\nIF(AND(O2500<>0,N2502=0),(O2500/O$10),\nIF(AND(O2501<>0,N2502<>0),(N2502-(N2502/N2526))+(O2500/O$10),\nIF(N2526<1,0,(N2502-(N2502/N2526)))))))","v":0},{"$f":"IF(P2526=\"n/a\",0,IF(AND(P2500=0,O2502=0),0,\nIF(AND(P2500<>0,O2502=0),(P2500/P$10),\nIF(AND(P2501<>0,O2502<>0),(O2502-(O2502/O2526))+(P2500/P$10),\nIF(O2526<1,0,(O2502-(O2502/O2526)))))))","v":0},{"$f":"IF(Q2526=\"n/a\",0,IF(AND(Q2500=0,P2502=0),0,\nIF(AND(Q2500<>0,P2502=0),(Q2500/Q$10),\nIF(AND(Q2501<>0,P2502<>0),(P2502-(P2502/P2526))+(Q2500/Q$10),\nIF(P2526<1,0,(P2502-(P2502/P2526)))))))","v":0},{"$f":"IF(R2526=\"n/a\",0,IF(AND(R2500=0,Q2502=0),0,\nIF(AND(R2500<>0,Q2502=0),(R2500/R$10),\nIF(AND(R2501<>0,Q2502<>0),(Q2502-(Q2502/Q2526))+(R2500/R$10),\nIF(Q2526<1,0,(Q2502-(Q2502/Q2526)))))))","v":0},{"$f":"IF(S2526=\"n/a\",0,IF(AND(S2500=0,R2502=0),0,\nIF(AND(S2500<>0,R2502=0),(S2500/S$10),\nIF(AND(S2501<>0,R2502<>0),(R2502-(R2502/R2526))+(S2500/S$10),\nIF(R2526<1,0,(R2502-(R2502/R2526)))))))","v":0},{"$f":"IF(T2526=\"n/a\",0,IF(AND(T2500=0,S2502=0),0,\nIF(AND(T2500<>0,S2502=0),(T2500/T$10),\nIF(AND(T2501<>0,S2502<>0),(S2502-(S2502/S2526))+(T2500/T$10),\nIF(S2526<1,0,(S2502-(S2502/S2526)))))))","v":0},{"$f":"IF(U2526=\"n/a\",0,IF(AND(U2500=0,T2502=0),0,\nIF(AND(U2500<>0,T2502=0),(U2500/U$10),\nIF(AND(U2501<>0,T2502<>0),(T2502-(T2502/T2526))+(U2500/U$10),\nIF(T2526<1,0,(T2502-(T2502/T2526)))))))","v":0},{"$f":"IF(V2526=\"n/a\",0,IF(AND(V2500=0,U2502=0),0,\nIF(AND(V2500<>0,U2502=0),(V2500/V$10),\nIF(AND(V2501<>0,U2502<>0),(U2502-(U2502/U2526))+(V2500/V$10),\nIF(U2526<1,0,(U2502-(U2502/U2526)))))))","v":0},{"$f":"IF(W2526=\"n/a\",0,IF(AND(W2500=0,V2502=0),0,\nIF(AND(W2500<>0,V2502=0),(W2500/W$10),\nIF(AND(W2501<>0,V2502<>0),(V2502-(V2502/V2526))+(W2500/W$10),\nIF(V2526<1,0,(V2502-(V2502/V2526)))))))","v":0}]
[{"$f":"A2502+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C2498/C$10","v":0},{"$f":"IF(C2527=\"n/a\",C2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,C2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,C2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(D2527=\"n/a\",D2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,D2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,D2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(E2527=\"n/a\",E2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,E2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,E2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(F2527=\"n/a\",F2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,F2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,F2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(G2527=\"n/a\",G2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,G2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,G2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(H2527=\"n/a\",H2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,H2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,H2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(I2527=\"n/a\",I2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,I2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,I2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(J2527=\"n/a\",J2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,J2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,J2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(K2527=\"n/a\",K2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,K2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,K2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(L2527=\"n/a\",L2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,L2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,L2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(M2527=\"n/a\",M2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,M2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,M2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(N2527=\"n/a\",N2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,N2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,N2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(O2527=\"n/a\",O2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,O2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,O2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(P2527=\"n/a\",P2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,P2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,P2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(Q2527=\"n/a\",Q2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,Q2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,Q2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(R2527=\"n/a\",R2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,R2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,R2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(S2527=\"n/a\",S2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,S2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,S2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(T2527=\"n/a\",T2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,T2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,T2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(U2527=\"n/a\",U2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,U2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,U2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(V2527=\"n/a\",V2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,V2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,V2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0}]
[{"$f":"A2503+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2504)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D2504,-($A2504+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2528=\"n/a\",D2504,IFERROR(IF((OFFSET($C2504,0,$A2504))<0,\nMIN(0,D2504-(OFFSET($C2504,0,$A2504)/(OFFSET($C2499,-$A2503,$A2504)))),\nMAX(0,D2504-(OFFSET($C2504,0,$A2504)/(OFFSET($C2499,-$A2503,$A2504))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2505)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E2505,-($A2505+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2529=\"n/a\",E2505,IFERROR(IF((OFFSET($C2505,0,$A2505))<0,\nMIN(0,E2505-(OFFSET($C2505,0,$A2505)/(OFFSET($C2500,-$A2504,$A2505)))),\nMAX(0,E2505-(OFFSET($C2505,0,$A2505)/(OFFSET($C2500,-$A2504,$A2505))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F2506,-($A2506+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2530=\"n/a\",F2506,IFERROR(IF((OFFSET($C2506,0,$A2506))<0,\nMIN(0,F2506-(OFFSET($C2506,0,$A2506)/(OFFSET($C2501,-$A2505,$A2506)))),\nMAX(0,F2506-(OFFSET($C2506,0,$A2506)/(OFFSET($C2501,-$A2505,$A2506))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G2507,-($A2507+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2531=\"n/a\",G2507,IFERROR(IF((OFFSET($C2507,0,$A2507))<0,\nMIN(0,G2507-(OFFSET($C2507,0,$A2507)/(OFFSET($C2502,-$A2506,$A2507)))),\nMAX(0,G2507-(OFFSET($C2507,0,$A2507)/(OFFSET($C2502,-$A2506,$A2507))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H2508,-($A2508+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2532=\"n/a\",H2508,IFERROR(IF((OFFSET($C2508,0,$A2508))<0,\nMIN(0,H2508-(OFFSET($C2508,0,$A2508)/(OFFSET($C2503,-$A2507,$A2508)))),\nMAX(0,H2508-(OFFSET($C2508,0,$A2508)/(OFFSET($C2503,-$A2507,$A2508))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I2509,-($A2509+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2533=\"n/a\",I2509,IFERROR(IF((OFFSET($C2509,0,$A2509))<0,\nMIN(0,I2509-(OFFSET($C2509,0,$A2509)/(OFFSET($C2504,-$A2508,$A2509)))),\nMAX(0,I2509-(OFFSET($C2509,0,$A2509)/(OFFSET($C2504,-$A2508,$A2509))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J2510,-($A2510+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2534=\"n/a\",J2510,IFERROR(IF((OFFSET($C2510,0,$A2510))<0,\nMIN(0,J2510-(OFFSET($C2510,0,$A2510)/(OFFSET($C2505,-$A2509,$A2510)))),\nMAX(0,J2510-(OFFSET($C2510,0,$A2510)/(OFFSET($C2505,-$A2509,$A2510))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2511,-($A2511+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2535=\"n/a\",K2511,IFERROR(IF((OFFSET($C2511,0,$A2511))<0,\nMIN(0,K2511-(OFFSET($C2511,0,$A2511)/(OFFSET($C2506,-$A2510,$A2511)))),\nMAX(0,K2511-(OFFSET($C2511,0,$A2511)/(OFFSET($C2506,-$A2510,$A2511))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2512,-($A2512+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2536=\"n/a\",L2512,IFERROR(IF((OFFSET($C2512,0,$A2512))<0,\nMIN(0,L2512-(OFFSET($C2512,0,$A2512)/(OFFSET($C2507,-$A2511,$A2512)))),\nMAX(0,L2512-(OFFSET($C2512,0,$A2512)/(OFFSET($C2507,-$A2511,$A2512))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2513,-($A2513+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2537=\"n/a\",M2513,IFERROR(IF((OFFSET($C2513,0,$A2513))<0,\nMIN(0,M2513-(OFFSET($C2513,0,$A2513)/(OFFSET($C2508,-$A2512,$A2513)))),\nMAX(0,M2513-(OFFSET($C2513,0,$A2513)/(OFFSET($C2508,-$A2512,$A2513))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2514,-($A2514+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2538=\"n/a\",N2514,IFERROR(IF((OFFSET($C2514,0,$A2514))<0,\nMIN(0,N2514-(OFFSET($C2514,0,$A2514)/(OFFSET($C2509,-$A2513,$A2514)))),\nMAX(0,N2514-(OFFSET($C2514,0,$A2514)/(OFFSET($C2509,-$A2513,$A2514))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2515,-($A2515+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2539=\"n/a\",O2515,IFERROR(IF((OFFSET($C2515,0,$A2515))<0,\nMIN(0,O2515-(OFFSET($C2515,0,$A2515)/(OFFSET($C2510,-$A2514,$A2515)))),\nMAX(0,O2515-(OFFSET($C2515,0,$A2515)/(OFFSET($C2510,-$A2514,$A2515))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2516,-($A2516+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2540=\"n/a\",P2516,IFERROR(IF((OFFSET($C2516,0,$A2516))<0,\nMIN(0,P2516-(OFFSET($C2516,0,$A2516)/(OFFSET($C2511,-$A2515,$A2516)))),\nMAX(0,P2516-(OFFSET($C2516,0,$A2516)/(OFFSET($C2511,-$A2515,$A2516))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2517,-($A2517+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2541=\"n/a\",Q2517,IFERROR(IF((OFFSET($C2517,0,$A2517))<0,\nMIN(0,Q2517-(OFFSET($C2517,0,$A2517)/(OFFSET($C2512,-$A2516,$A2517)))),\nMAX(0,Q2517-(OFFSET($C2517,0,$A2517)/(OFFSET($C2512,-$A2516,$A2517))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2518,-($A2518+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2542=\"n/a\",R2518,IFERROR(IF((OFFSET($C2518,0,$A2518))<0,\nMIN(0,R2518-(OFFSET($C2518,0,$A2518)/(OFFSET($C2513,-$A2517,$A2518)))),\nMAX(0,R2518-(OFFSET($C2518,0,$A2518)/(OFFSET($C2513,-$A2517,$A2518))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2519,-($A2519+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2543=\"n/a\",S2519,IFERROR(IF((OFFSET($C2519,0,$A2519))<0,\nMIN(0,S2519-(OFFSET($C2519,0,$A2519)/(OFFSET($C2514,-$A2518,$A2519)))),\nMAX(0,S2519-(OFFSET($C2519,0,$A2519)/(OFFSET($C2514,-$A2518,$A2519))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2520,-($A2520+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2544=\"n/a\",T2520,IFERROR(IF((OFFSET($C2520,0,$A2520))<0,\nMIN(0,T2520-(OFFSET($C2520,0,$A2520)/(OFFSET($C2515,-$A2519,$A2520)))),\nMAX(0,T2520-(OFFSET($C2520,0,$A2520)/(OFFSET($C2515,-$A2519,$A2520))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2521,-($A2521+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2545=\"n/a\",U2521,IFERROR(IF((OFFSET($C2521,0,$A2521))<0,\nMIN(0,U2521-(OFFSET($C2521,0,$A2521)/(OFFSET($C2516,-$A2520,$A2521)))),\nMAX(0,U2521-(OFFSET($C2521,0,$A2521)/(OFFSET($C2516,-$A2520,$A2521))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2522,-($A2522+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2546=\"n/a\",V2522,IFERROR(IF((OFFSET($C2522,0,$A2522))<0,\nMIN(0,V2522-(OFFSET($C2522,0,$A2522)/(OFFSET($C2517,-$A2521,$A2522)))),\nMAX(0,V2522-(OFFSET($C2522,0,$A2522)/(OFFSET($C2517,-$A2521,$A2522))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2523,-($A2523+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2526=\"n/a\",\"n/a\",IF(AND(C2526<1,D2500=0),0,\nIF(D2500=0,C2526-1,\nIF(C2526<1,D2501,\n(((C2526-1)*(C2502-(C2502/(C2526))))+((D2500/D$10)*D2501))/(D2502)))))","v":0},{"$f":"IF(D2526=\"n/a\",\"n/a\",IF(AND(D2526<1,E2500=0),0,\nIF(E2500=0,D2526-1,\nIF(D2526<1,E2501,\n(((D2526-1)*(D2502-(D2502/(D2526))))+((E2500/E$10)*E2501))/(E2502)))))","v":0},{"$f":"IF(E2526=\"n/a\",\"n/a\",IF(AND(E2526<1,F2500=0),0,\nIF(F2500=0,E2526-1,\nIF(E2526<1,F2501,\n(((E2526-1)*(E2502-(E2502/(E2526))))+((F2500/F$10)*F2501))/(F2502)))))","v":0},{"$f":"IF(F2526=\"n/a\",\"n/a\",IF(AND(F2526<1,G2500=0),0,\nIF(G2500=0,F2526-1,\nIF(F2526<1,G2501,\n(((F2526-1)*(F2502-(F2502/(F2526))))+((G2500/G$10)*G2501))/(G2502)))))","v":0},{"$f":"IF(G2526=\"n/a\",\"n/a\",IF(AND(G2526<1,H2500=0),0,\nIF(H2500=0,G2526-1,\nIF(G2526<1,H2501,\n(((G2526-1)*(G2502-(G2502/(G2526))))+((H2500/H$10)*H2501))/(H2502)))))","v":0},{"$f":"IF(H2526=\"n/a\",\"n/a\",IF(AND(H2526<1,I2500=0),0,\nIF(I2500=0,H2526-1,\nIF(H2526<1,I2501,\n(((H2526-1)*(H2502-(H2502/(H2526))))+((I2500/I$10)*I2501))/(I2502)))))","v":0},{"$f":"IF(I2526=\"n/a\",\"n/a\",IF(AND(I2526<1,J2500=0),0,\nIF(J2500=0,I2526-1,\nIF(I2526<1,J2501,\n(((I2526-1)*(I2502-(I2502/(I2526))))+((J2500/J$10)*J2501))/(J2502)))))","v":0},{"$f":"IF(J2526=\"n/a\",\"n/a\",IF(AND(J2526<1,K2500=0),0,\nIF(K2500=0,J2526-1,\nIF(J2526<1,K2501,\n(((J2526-1)*(J2502-(J2502/(J2526))))+((K2500/K$10)*K2501))/(K2502)))))","v":0},{"$f":"IF(K2526=\"n/a\",\"n/a\",IF(AND(K2526<1,L2500=0),0,\nIF(L2500=0,K2526-1,\nIF(K2526<1,L2501,\n(((K2526-1)*(K2502-(K2502/(K2526))))+((L2500/L$10)*L2501))/(L2502)))))","v":0},{"$f":"IF(L2526=\"n/a\",\"n/a\",IF(AND(L2526<1,M2500=0),0,\nIF(M2500=0,L2526-1,\nIF(L2526<1,M2501,\n(((L2526-1)*(L2502-(L2502/(L2526))))+((M2500/M$10)*M2501))/(M2502)))))","v":0},{"$f":"IF(M2526=\"n/a\",\"n/a\",IF(AND(M2526<1,N2500=0),0,\nIF(N2500=0,M2526-1,\nIF(M2526<1,N2501,\n(((M2526-1)*(M2502-(M2502/(M2526))))+((N2500/N$10)*N2501))/(N2502)))))","v":0},{"$f":"IF(N2526=\"n/a\",\"n/a\",IF(AND(N2526<1,O2500=0),0,\nIF(O2500=0,N2526-1,\nIF(N2526<1,O2501,\n(((N2526-1)*(N2502-(N2502/(N2526))))+((O2500/O$10)*O2501))/(O2502)))))","v":0},{"$f":"IF(O2526=\"n/a\",\"n/a\",IF(AND(O2526<1,P2500=0),0,\nIF(P2500=0,O2526-1,\nIF(O2526<1,P2501,\n(((O2526-1)*(O2502-(O2502/(O2526))))+((P2500/P$10)*P2501))/(P2502)))))","v":0},{"$f":"IF(P2526=\"n/a\",\"n/a\",IF(AND(P2526<1,Q2500=0),0,\nIF(Q2500=0,P2526-1,\nIF(P2526<1,Q2501,\n(((P2526-1)*(P2502-(P2502/(P2526))))+((Q2500/Q$10)*Q2501))/(Q2502)))))","v":0},{"$f":"IF(Q2526=\"n/a\",\"n/a\",IF(AND(Q2526<1,R2500=0),0,\nIF(R2500=0,Q2526-1,\nIF(Q2526<1,R2501,\n(((Q2526-1)*(Q2502-(Q2502/(Q2526))))+((R2500/R$10)*R2501))/(R2502)))))","v":0},{"$f":"IF(R2526=\"n/a\",\"n/a\",IF(AND(R2526<1,S2500=0),0,\nIF(S2500=0,R2526-1,\nIF(R2526<1,S2501,\n(((R2526-1)*(R2502-(R2502/(R2526))))+((S2500/S$10)*S2501))/(S2502)))))","v":0},{"$f":"IF(S2526=\"n/a\",\"n/a\",IF(AND(S2526<1,T2500=0),0,\nIF(T2500=0,S2526-1,\nIF(S2526<1,T2501,\n(((S2526-1)*(S2502-(S2502/(S2526))))+((T2500/T$10)*T2501))/(T2502)))))","v":0},{"$f":"IF(T2526=\"n/a\",\"n/a\",IF(AND(T2526<1,U2500=0),0,\nIF(U2500=0,T2526-1,\nIF(T2526<1,U2501,\n(((T2526-1)*(T2502-(T2502/(T2526))))+((U2500/U$10)*U2501))/(U2502)))))","v":0},{"$f":"IF(U2526=\"n/a\",\"n/a\",IF(AND(U2526<1,V2500=0),0,\nIF(V2500=0,U2526-1,\nIF(U2526<1,V2501,\n(((U2526-1)*(U2502-(U2502/(U2526))))+((V2500/V$10)*V2501))/(V2502)))))","v":0},{"$f":"IF(V2526=\"n/a\",\"n/a\",IF(AND(V2526<1,W2500=0),0,\nIF(W2500=0,V2526-1,\nIF(V2526<1,W2501,\n(((V2526-1)*(V2502-(V2502/(V2526))))+((W2500/W$10)*W2501))/(W2502)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2527,(-$A2503-ROWS(C2499:C2526)),0)","v":"n/a"},{"$f":"IF(C2527=\"n/a\",\"n/a\",MAX(0,C2527-1))","v":"n/a"},{"$f":"IF(D2527=\"n/a\",\"n/a\",MAX(0,D2527-1))","v":"n/a"},{"$f":"IF(E2527=\"n/a\",\"n/a\",MAX(0,E2527-1))","v":"n/a"},{"$f":"IF(F2527=\"n/a\",\"n/a\",MAX(0,F2527-1))","v":"n/a"},{"$f":"IF(G2527=\"n/a\",\"n/a\",MAX(0,G2527-1))","v":"n/a"},{"$f":"IF(H2527=\"n/a\",\"n/a\",MAX(0,H2527-1))","v":"n/a"},{"$f":"IF(I2527=\"n/a\",\"n/a\",MAX(0,I2527-1))","v":"n/a"},{"$f":"IF(J2527=\"n/a\",\"n/a\",MAX(0,J2527-1))","v":"n/a"},{"$f":"IF(K2527=\"n/a\",\"n/a\",MAX(0,K2527-1))","v":"n/a"},{"$f":"IF(L2527=\"n/a\",\"n/a\",MAX(0,L2527-1))","v":"n/a"},{"$f":"IF(M2527=\"n/a\",\"n/a\",MAX(0,M2527-1))","v":"n/a"},{"$f":"IF(N2527=\"n/a\",\"n/a\",MAX(0,N2527-1))","v":"n/a"},{"$f":"IF(O2527=\"n/a\",\"n/a\",MAX(0,O2527-1))","v":"n/a"},{"$f":"IF(P2527=\"n/a\",\"n/a\",MAX(0,P2527-1))","v":"n/a"},{"$f":"IF(Q2527=\"n/a\",\"n/a\",MAX(0,Q2527-1))","v":"n/a"},{"$f":"IF(R2527=\"n/a\",\"n/a\",MAX(0,R2527-1))","v":"n/a"},{"$f":"IF(S2527=\"n/a\",\"n/a\",MAX(0,S2527-1))","v":"n/a"},{"$f":"IF(T2527=\"n/a\",\"n/a\",MAX(0,T2527-1))","v":"n/a"},{"$f":"IF(U2527=\"n/a\",\"n/a\",MAX(0,U2527-1))","v":"n/a"},{"$f":"IF(V2527=\"n/a\",\"n/a\",MAX(0,V2527-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2504)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2528,(-$A2504-ROWS(D2500:D2527)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2529,(-$A2505-ROWS(E2501:E2528)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2530,(-$A2506-ROWS(F2502:F2529)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2531,(-$A2507-ROWS(G2503:G2530)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2532,(-$A2508-ROWS(H2504:H2531)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2533,(-$A2509-ROWS(I2505:I2532)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2534,(-$A2510-ROWS(J2506:J2533)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2535,(-$A2511-ROWS(K2507:K2534)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2536,(-$A2512-ROWS(L2508:L2535)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2537,(-$A2513-ROWS(M2509:M2536)),0)","v":8.4016743853966549},7.4016743853966549,6.4016743853966549,5.4016743853966549,4.4016743853966549,3.4016743853966549,2.4016743853966549,1.4016743853966549,0.4016743853966549,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2538,(-$A2514-ROWS(N2510:N2537)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2539,(-$A2515-ROWS(O2511:O2538)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2540,(-$A2516-ROWS(P2512:P2539)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2541,(-$A2517-ROWS(Q2513:Q2540)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2542,(-$A2518-ROWS(R2514:R2541)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2543,(-$A2519-ROWS(S2515:S2542)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2544,(-$A2520-ROWS(T2516:T2543)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2545,(-$A2521-ROWS(U2517:U2544)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2546,(-$A2522-ROWS(V2518:V2545)),0)","v":0},{"$f":"IF(V2546=\"n/a\",\"n/a\",MAX(0,V2546-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2547,(-$A2523-ROWS(W2519:W2546)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2499<>\"n/a\",C2499<>\"n/a\"),IF(SUM(C2502:C2524)=0,0,IF((SUMPRODUCT(C2502:C2524,C2526:C2548)/SUM(C2502:C2524))<0,1,(SUMPRODUCT(C2502:C2524,C2526:C2548)/SUM(C2502:C2524)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2499<>\"n/a\",D2499<>\"n/a\"),IF(SUM(D2502:D2524)=0,0,IF((SUMPRODUCT(D2502:D2524,D2526:D2548)/SUM(D2502:D2524))<0,1,(SUMPRODUCT(D2502:D2524,D2526:D2548)/SUM(D2502:D2524)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 48",{"$f":"VLOOKUP($A2551,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Land"}]
[{"$f":"VALUE(REPLACE(A2551,1,12,\"\"))","v":48},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A2552,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2552,0)-OFFSET('RFM input'!H$134,$A2552,0)-OFFSET('RFM input'!H$198,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2552,0)-OFFSET('RFM input'!I$134,$A2552,0)-OFFSET('RFM input'!I$198,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2552,0)-OFFSET('RFM input'!J$134,$A2552,0)-OFFSET('RFM input'!J$198,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2552,0)-OFFSET('RFM input'!K$134,$A2552,0)-OFFSET('RFM input'!K$198,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2552,0)-OFFSET('RFM input'!L$134,$A2552,0)-OFFSET('RFM input'!L$198,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2552,0)-OFFSET('RFM input'!M$134,$A2552,0)-OFFSET('RFM input'!M$198,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2552,0)-OFFSET('RFM input'!N$134,$A2552,0)-OFFSET('RFM input'!N$198,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2552,0)-OFFSET('RFM input'!O$134,$A2552,0)-OFFSET('RFM input'!O$198,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2552,0)-OFFSET('RFM input'!P$134,$A2552,0)-OFFSET('RFM input'!P$198,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2552,0)-OFFSET('RFM input'!Q$134,$A2552,0)-OFFSET('RFM input'!Q$198,$A2552,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2552,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2552,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2552,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D2580=\"n/a\",0,IF(AND(D2554=0,C2556=0),0,\nIF(AND(D2554<>0,C2556=0),(D2554/D$10),\nIF(AND(D2555<>0,C2556<>0),(C2556-(C2556/C2580))+(D2554/D$10),\nIF(C2580<1,0,(C2556-(C2556/C2580)))))))","v":0},{"$f":"IF(E2580=\"n/a\",0,IF(AND(E2554=0,D2556=0),0,\nIF(AND(E2554<>0,D2556=0),(E2554/E$10),\nIF(AND(E2555<>0,D2556<>0),(D2556-(D2556/D2580))+(E2554/E$10),\nIF(D2580<1,0,(D2556-(D2556/D2580)))))))","v":0},{"$f":"IF(F2580=\"n/a\",0,IF(AND(F2554=0,E2556=0),0,\nIF(AND(F2554<>0,E2556=0),(F2554/F$10),\nIF(AND(F2555<>0,E2556<>0),(E2556-(E2556/E2580))+(F2554/F$10),\nIF(E2580<1,0,(E2556-(E2556/E2580)))))))","v":0},{"$f":"IF(G2580=\"n/a\",0,IF(AND(G2554=0,F2556=0),0,\nIF(AND(G2554<>0,F2556=0),(G2554/G$10),\nIF(AND(G2555<>0,F2556<>0),(F2556-(F2556/F2580))+(G2554/G$10),\nIF(F2580<1,0,(F2556-(F2556/F2580)))))))","v":0},{"$f":"IF(H2580=\"n/a\",0,IF(AND(H2554=0,G2556=0),0,\nIF(AND(H2554<>0,G2556=0),(H2554/H$10),\nIF(AND(H2555<>0,G2556<>0),(G2556-(G2556/G2580))+(H2554/H$10),\nIF(G2580<1,0,(G2556-(G2556/G2580)))))))","v":0},{"$f":"IF(I2580=\"n/a\",0,IF(AND(I2554=0,H2556=0),0,\nIF(AND(I2554<>0,H2556=0),(I2554/I$10),\nIF(AND(I2555<>0,H2556<>0),(H2556-(H2556/H2580))+(I2554/I$10),\nIF(H2580<1,0,(H2556-(H2556/H2580)))))))","v":0},{"$f":"IF(J2580=\"n/a\",0,IF(AND(J2554=0,I2556=0),0,\nIF(AND(J2554<>0,I2556=0),(J2554/J$10),\nIF(AND(J2555<>0,I2556<>0),(I2556-(I2556/I2580))+(J2554/J$10),\nIF(I2580<1,0,(I2556-(I2556/I2580)))))))","v":0},{"$f":"IF(K2580=\"n/a\",0,IF(AND(K2554=0,J2556=0),0,\nIF(AND(K2554<>0,J2556=0),(K2554/K$10),\nIF(AND(K2555<>0,J2556<>0),(J2556-(J2556/J2580))+(K2554/K$10),\nIF(J2580<1,0,(J2556-(J2556/J2580)))))))","v":0},{"$f":"IF(L2580=\"n/a\",0,IF(AND(L2554=0,K2556=0),0,\nIF(AND(L2554<>0,K2556=0),(L2554/L$10),\nIF(AND(L2555<>0,K2556<>0),(K2556-(K2556/K2580))+(L2554/L$10),\nIF(K2580<1,0,(K2556-(K2556/K2580)))))))","v":0},{"$f":"IF(M2580=\"n/a\",0,IF(AND(M2554=0,L2556=0),0,\nIF(AND(M2554<>0,L2556=0),(M2554/M$10),\nIF(AND(M2555<>0,L2556<>0),(L2556-(L2556/L2580))+(M2554/M$10),\nIF(L2580<1,0,(L2556-(L2556/L2580)))))))","v":0},{"$f":"IF(N2580=\"n/a\",0,IF(AND(N2554=0,M2556=0),0,\nIF(AND(N2554<>0,M2556=0),(N2554/N$10),\nIF(AND(N2555<>0,M2556<>0),(M2556-(M2556/M2580))+(N2554/N$10),\nIF(M2580<1,0,(M2556-(M2556/M2580)))))))","v":0},{"$f":"IF(O2580=\"n/a\",0,IF(AND(O2554=0,N2556=0),0,\nIF(AND(O2554<>0,N2556=0),(O2554/O$10),\nIF(AND(O2555<>0,N2556<>0),(N2556-(N2556/N2580))+(O2554/O$10),\nIF(N2580<1,0,(N2556-(N2556/N2580)))))))","v":0},{"$f":"IF(P2580=\"n/a\",0,IF(AND(P2554=0,O2556=0),0,\nIF(AND(P2554<>0,O2556=0),(P2554/P$10),\nIF(AND(P2555<>0,O2556<>0),(O2556-(O2556/O2580))+(P2554/P$10),\nIF(O2580<1,0,(O2556-(O2556/O2580)))))))","v":0},{"$f":"IF(Q2580=\"n/a\",0,IF(AND(Q2554=0,P2556=0),0,\nIF(AND(Q2554<>0,P2556=0),(Q2554/Q$10),\nIF(AND(Q2555<>0,P2556<>0),(P2556-(P2556/P2580))+(Q2554/Q$10),\nIF(P2580<1,0,(P2556-(P2556/P2580)))))))","v":0},{"$f":"IF(R2580=\"n/a\",0,IF(AND(R2554=0,Q2556=0),0,\nIF(AND(R2554<>0,Q2556=0),(R2554/R$10),\nIF(AND(R2555<>0,Q2556<>0),(Q2556-(Q2556/Q2580))+(R2554/R$10),\nIF(Q2580<1,0,(Q2556-(Q2556/Q2580)))))))","v":0},{"$f":"IF(S2580=\"n/a\",0,IF(AND(S2554=0,R2556=0),0,\nIF(AND(S2554<>0,R2556=0),(S2554/S$10),\nIF(AND(S2555<>0,R2556<>0),(R2556-(R2556/R2580))+(S2554/S$10),\nIF(R2580<1,0,(R2556-(R2556/R2580)))))))","v":0},{"$f":"IF(T2580=\"n/a\",0,IF(AND(T2554=0,S2556=0),0,\nIF(AND(T2554<>0,S2556=0),(T2554/T$10),\nIF(AND(T2555<>0,S2556<>0),(S2556-(S2556/S2580))+(T2554/T$10),\nIF(S2580<1,0,(S2556-(S2556/S2580)))))))","v":0},{"$f":"IF(U2580=\"n/a\",0,IF(AND(U2554=0,T2556=0),0,\nIF(AND(U2554<>0,T2556=0),(U2554/U$10),\nIF(AND(U2555<>0,T2556<>0),(T2556-(T2556/T2580))+(U2554/U$10),\nIF(T2580<1,0,(T2556-(T2556/T2580)))))))","v":0},{"$f":"IF(V2580=\"n/a\",0,IF(AND(V2554=0,U2556=0),0,\nIF(AND(V2554<>0,U2556=0),(V2554/V$10),\nIF(AND(V2555<>0,U2556<>0),(U2556-(U2556/U2580))+(V2554/V$10),\nIF(U2580<1,0,(U2556-(U2556/U2580)))))))","v":0},{"$f":"IF(W2580=\"n/a\",0,IF(AND(W2554=0,V2556=0),0,\nIF(AND(W2554<>0,V2556=0),(W2554/W$10),\nIF(AND(W2555<>0,V2556<>0),(V2556-(V2556/V2580))+(W2554/W$10),\nIF(V2580<1,0,(V2556-(V2556/V2580)))))))","v":0}]
[{"$f":"A2556+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C2552/C$10","v":0},{"$f":"IF(C2581=\"n/a\",C2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,C2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,C2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(D2581=\"n/a\",D2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,D2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,D2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(E2581=\"n/a\",E2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,E2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,E2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(F2581=\"n/a\",F2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,F2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,F2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(G2581=\"n/a\",G2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,G2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,G2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(H2581=\"n/a\",H2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,H2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,H2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(I2581=\"n/a\",I2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,I2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,I2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(J2581=\"n/a\",J2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,J2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,J2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(K2581=\"n/a\",K2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,K2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,K2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(L2581=\"n/a\",L2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,L2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,L2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(M2581=\"n/a\",M2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,M2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,M2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(N2581=\"n/a\",N2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,N2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,N2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(O2581=\"n/a\",O2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,O2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,O2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(P2581=\"n/a\",P2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,P2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,P2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(Q2581=\"n/a\",Q2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,Q2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,Q2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(R2581=\"n/a\",R2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,R2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,R2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(S2581=\"n/a\",S2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,S2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,S2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(T2581=\"n/a\",T2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,T2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,T2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(U2581=\"n/a\",U2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,U2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,U2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(V2581=\"n/a\",V2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,V2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,V2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0}]
[{"$f":"A2557+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2558)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D2558,-($A2558+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2582=\"n/a\",D2558,IFERROR(IF((OFFSET($C2558,0,$A2558))<0,\nMIN(0,D2558-(OFFSET($C2558,0,$A2558)/(OFFSET($C2553,-$A2557,$A2558)))),\nMAX(0,D2558-(OFFSET($C2558,0,$A2558)/(OFFSET($C2553,-$A2557,$A2558))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2559)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E2559,-($A2559+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2583=\"n/a\",E2559,IFERROR(IF((OFFSET($C2559,0,$A2559))<0,\nMIN(0,E2559-(OFFSET($C2559,0,$A2559)/(OFFSET($C2554,-$A2558,$A2559)))),\nMAX(0,E2559-(OFFSET($C2559,0,$A2559)/(OFFSET($C2554,-$A2558,$A2559))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F2560,-($A2560+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2584=\"n/a\",F2560,IFERROR(IF((OFFSET($C2560,0,$A2560))<0,\nMIN(0,F2560-(OFFSET($C2560,0,$A2560)/(OFFSET($C2555,-$A2559,$A2560)))),\nMAX(0,F2560-(OFFSET($C2560,0,$A2560)/(OFFSET($C2555,-$A2559,$A2560))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G2561,-($A2561+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2585=\"n/a\",G2561,IFERROR(IF((OFFSET($C2561,0,$A2561))<0,\nMIN(0,G2561-(OFFSET($C2561,0,$A2561)/(OFFSET($C2556,-$A2560,$A2561)))),\nMAX(0,G2561-(OFFSET($C2561,0,$A2561)/(OFFSET($C2556,-$A2560,$A2561))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H2562,-($A2562+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2586=\"n/a\",H2562,IFERROR(IF((OFFSET($C2562,0,$A2562))<0,\nMIN(0,H2562-(OFFSET($C2562,0,$A2562)/(OFFSET($C2557,-$A2561,$A2562)))),\nMAX(0,H2562-(OFFSET($C2562,0,$A2562)/(OFFSET($C2557,-$A2561,$A2562))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I2563,-($A2563+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2587=\"n/a\",I2563,IFERROR(IF((OFFSET($C2563,0,$A2563))<0,\nMIN(0,I2563-(OFFSET($C2563,0,$A2563)/(OFFSET($C2558,-$A2562,$A2563)))),\nMAX(0,I2563-(OFFSET($C2563,0,$A2563)/(OFFSET($C2558,-$A2562,$A2563))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J2564,-($A2564+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2588=\"n/a\",J2564,IFERROR(IF((OFFSET($C2564,0,$A2564))<0,\nMIN(0,J2564-(OFFSET($C2564,0,$A2564)/(OFFSET($C2559,-$A2563,$A2564)))),\nMAX(0,J2564-(OFFSET($C2564,0,$A2564)/(OFFSET($C2559,-$A2563,$A2564))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2565,-($A2565+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2589=\"n/a\",K2565,IFERROR(IF((OFFSET($C2565,0,$A2565))<0,\nMIN(0,K2565-(OFFSET($C2565,0,$A2565)/(OFFSET($C2560,-$A2564,$A2565)))),\nMAX(0,K2565-(OFFSET($C2565,0,$A2565)/(OFFSET($C2560,-$A2564,$A2565))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2566,-($A2566+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2590=\"n/a\",L2566,IFERROR(IF((OFFSET($C2566,0,$A2566))<0,\nMIN(0,L2566-(OFFSET($C2566,0,$A2566)/(OFFSET($C2561,-$A2565,$A2566)))),\nMAX(0,L2566-(OFFSET($C2566,0,$A2566)/(OFFSET($C2561,-$A2565,$A2566))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2567,-($A2567+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2591=\"n/a\",M2567,IFERROR(IF((OFFSET($C2567,0,$A2567))<0,\nMIN(0,M2567-(OFFSET($C2567,0,$A2567)/(OFFSET($C2562,-$A2566,$A2567)))),\nMAX(0,M2567-(OFFSET($C2567,0,$A2567)/(OFFSET($C2562,-$A2566,$A2567))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2568,-($A2568+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2592=\"n/a\",N2568,IFERROR(IF((OFFSET($C2568,0,$A2568))<0,\nMIN(0,N2568-(OFFSET($C2568,0,$A2568)/(OFFSET($C2563,-$A2567,$A2568)))),\nMAX(0,N2568-(OFFSET($C2568,0,$A2568)/(OFFSET($C2563,-$A2567,$A2568))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2569,-($A2569+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2593=\"n/a\",O2569,IFERROR(IF((OFFSET($C2569,0,$A2569))<0,\nMIN(0,O2569-(OFFSET($C2569,0,$A2569)/(OFFSET($C2564,-$A2568,$A2569)))),\nMAX(0,O2569-(OFFSET($C2569,0,$A2569)/(OFFSET($C2564,-$A2568,$A2569))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2570,-($A2570+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2594=\"n/a\",P2570,IFERROR(IF((OFFSET($C2570,0,$A2570))<0,\nMIN(0,P2570-(OFFSET($C2570,0,$A2570)/(OFFSET($C2565,-$A2569,$A2570)))),\nMAX(0,P2570-(OFFSET($C2570,0,$A2570)/(OFFSET($C2565,-$A2569,$A2570))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2571,-($A2571+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2595=\"n/a\",Q2571,IFERROR(IF((OFFSET($C2571,0,$A2571))<0,\nMIN(0,Q2571-(OFFSET($C2571,0,$A2571)/(OFFSET($C2566,-$A2570,$A2571)))),\nMAX(0,Q2571-(OFFSET($C2571,0,$A2571)/(OFFSET($C2566,-$A2570,$A2571))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2572,-($A2572+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2596=\"n/a\",R2572,IFERROR(IF((OFFSET($C2572,0,$A2572))<0,\nMIN(0,R2572-(OFFSET($C2572,0,$A2572)/(OFFSET($C2567,-$A2571,$A2572)))),\nMAX(0,R2572-(OFFSET($C2572,0,$A2572)/(OFFSET($C2567,-$A2571,$A2572))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2573,-($A2573+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2597=\"n/a\",S2573,IFERROR(IF((OFFSET($C2573,0,$A2573))<0,\nMIN(0,S2573-(OFFSET($C2573,0,$A2573)/(OFFSET($C2568,-$A2572,$A2573)))),\nMAX(0,S2573-(OFFSET($C2573,0,$A2573)/(OFFSET($C2568,-$A2572,$A2573))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2574,-($A2574+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2598=\"n/a\",T2574,IFERROR(IF((OFFSET($C2574,0,$A2574))<0,\nMIN(0,T2574-(OFFSET($C2574,0,$A2574)/(OFFSET($C2569,-$A2573,$A2574)))),\nMAX(0,T2574-(OFFSET($C2574,0,$A2574)/(OFFSET($C2569,-$A2573,$A2574))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2575,-($A2575+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2599=\"n/a\",U2575,IFERROR(IF((OFFSET($C2575,0,$A2575))<0,\nMIN(0,U2575-(OFFSET($C2575,0,$A2575)/(OFFSET($C2570,-$A2574,$A2575)))),\nMAX(0,U2575-(OFFSET($C2575,0,$A2575)/(OFFSET($C2570,-$A2574,$A2575))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2576,-($A2576+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2600=\"n/a\",V2576,IFERROR(IF((OFFSET($C2576,0,$A2576))<0,\nMIN(0,V2576-(OFFSET($C2576,0,$A2576)/(OFFSET($C2571,-$A2575,$A2576)))),\nMAX(0,V2576-(OFFSET($C2576,0,$A2576)/(OFFSET($C2571,-$A2575,$A2576))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2577,-($A2577+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2580=\"n/a\",\"n/a\",IF(AND(C2580<1,D2554=0),0,\nIF(D2554=0,C2580-1,\nIF(C2580<1,D2555,\n(((C2580-1)*(C2556-(C2556/(C2580))))+((D2554/D$10)*D2555))/(D2556)))))","v":0},{"$f":"IF(D2580=\"n/a\",\"n/a\",IF(AND(D2580<1,E2554=0),0,\nIF(E2554=0,D2580-1,\nIF(D2580<1,E2555,\n(((D2580-1)*(D2556-(D2556/(D2580))))+((E2554/E$10)*E2555))/(E2556)))))","v":0},{"$f":"IF(E2580=\"n/a\",\"n/a\",IF(AND(E2580<1,F2554=0),0,\nIF(F2554=0,E2580-1,\nIF(E2580<1,F2555,\n(((E2580-1)*(E2556-(E2556/(E2580))))+((F2554/F$10)*F2555))/(F2556)))))","v":0},{"$f":"IF(F2580=\"n/a\",\"n/a\",IF(AND(F2580<1,G2554=0),0,\nIF(G2554=0,F2580-1,\nIF(F2580<1,G2555,\n(((F2580-1)*(F2556-(F2556/(F2580))))+((G2554/G$10)*G2555))/(G2556)))))","v":0},{"$f":"IF(G2580=\"n/a\",\"n/a\",IF(AND(G2580<1,H2554=0),0,\nIF(H2554=0,G2580-1,\nIF(G2580<1,H2555,\n(((G2580-1)*(G2556-(G2556/(G2580))))+((H2554/H$10)*H2555))/(H2556)))))","v":0},{"$f":"IF(H2580=\"n/a\",\"n/a\",IF(AND(H2580<1,I2554=0),0,\nIF(I2554=0,H2580-1,\nIF(H2580<1,I2555,\n(((H2580-1)*(H2556-(H2556/(H2580))))+((I2554/I$10)*I2555))/(I2556)))))","v":0},{"$f":"IF(I2580=\"n/a\",\"n/a\",IF(AND(I2580<1,J2554=0),0,\nIF(J2554=0,I2580-1,\nIF(I2580<1,J2555,\n(((I2580-1)*(I2556-(I2556/(I2580))))+((J2554/J$10)*J2555))/(J2556)))))","v":0},{"$f":"IF(J2580=\"n/a\",\"n/a\",IF(AND(J2580<1,K2554=0),0,\nIF(K2554=0,J2580-1,\nIF(J2580<1,K2555,\n(((J2580-1)*(J2556-(J2556/(J2580))))+((K2554/K$10)*K2555))/(K2556)))))","v":0},{"$f":"IF(K2580=\"n/a\",\"n/a\",IF(AND(K2580<1,L2554=0),0,\nIF(L2554=0,K2580-1,\nIF(K2580<1,L2555,\n(((K2580-1)*(K2556-(K2556/(K2580))))+((L2554/L$10)*L2555))/(L2556)))))","v":0},{"$f":"IF(L2580=\"n/a\",\"n/a\",IF(AND(L2580<1,M2554=0),0,\nIF(M2554=0,L2580-1,\nIF(L2580<1,M2555,\n(((L2580-1)*(L2556-(L2556/(L2580))))+((M2554/M$10)*M2555))/(M2556)))))","v":0},{"$f":"IF(M2580=\"n/a\",\"n/a\",IF(AND(M2580<1,N2554=0),0,\nIF(N2554=0,M2580-1,\nIF(M2580<1,N2555,\n(((M2580-1)*(M2556-(M2556/(M2580))))+((N2554/N$10)*N2555))/(N2556)))))","v":0},{"$f":"IF(N2580=\"n/a\",\"n/a\",IF(AND(N2580<1,O2554=0),0,\nIF(O2554=0,N2580-1,\nIF(N2580<1,O2555,\n(((N2580-1)*(N2556-(N2556/(N2580))))+((O2554/O$10)*O2555))/(O2556)))))","v":0},{"$f":"IF(O2580=\"n/a\",\"n/a\",IF(AND(O2580<1,P2554=0),0,\nIF(P2554=0,O2580-1,\nIF(O2580<1,P2555,\n(((O2580-1)*(O2556-(O2556/(O2580))))+((P2554/P$10)*P2555))/(P2556)))))","v":0},{"$f":"IF(P2580=\"n/a\",\"n/a\",IF(AND(P2580<1,Q2554=0),0,\nIF(Q2554=0,P2580-1,\nIF(P2580<1,Q2555,\n(((P2580-1)*(P2556-(P2556/(P2580))))+((Q2554/Q$10)*Q2555))/(Q2556)))))","v":0},{"$f":"IF(Q2580=\"n/a\",\"n/a\",IF(AND(Q2580<1,R2554=0),0,\nIF(R2554=0,Q2580-1,\nIF(Q2580<1,R2555,\n(((Q2580-1)*(Q2556-(Q2556/(Q2580))))+((R2554/R$10)*R2555))/(R2556)))))","v":0},{"$f":"IF(R2580=\"n/a\",\"n/a\",IF(AND(R2580<1,S2554=0),0,\nIF(S2554=0,R2580-1,\nIF(R2580<1,S2555,\n(((R2580-1)*(R2556-(R2556/(R2580))))+((S2554/S$10)*S2555))/(S2556)))))","v":0},{"$f":"IF(S2580=\"n/a\",\"n/a\",IF(AND(S2580<1,T2554=0),0,\nIF(T2554=0,S2580-1,\nIF(S2580<1,T2555,\n(((S2580-1)*(S2556-(S2556/(S2580))))+((T2554/T$10)*T2555))/(T2556)))))","v":0},{"$f":"IF(T2580=\"n/a\",\"n/a\",IF(AND(T2580<1,U2554=0),0,\nIF(U2554=0,T2580-1,\nIF(T2580<1,U2555,\n(((T2580-1)*(T2556-(T2556/(T2580))))+((U2554/U$10)*U2555))/(U2556)))))","v":0},{"$f":"IF(U2580=\"n/a\",\"n/a\",IF(AND(U2580<1,V2554=0),0,\nIF(V2554=0,U2580-1,\nIF(U2580<1,V2555,\n(((U2580-1)*(U2556-(U2556/(U2580))))+((V2554/V$10)*V2555))/(V2556)))))","v":0},{"$f":"IF(V2580=\"n/a\",\"n/a\",IF(AND(V2580<1,W2554=0),0,\nIF(W2554=0,V2580-1,\nIF(V2580<1,W2555,\n(((V2580-1)*(V2556-(V2556/(V2580))))+((W2554/W$10)*W2555))/(W2556)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2581,(-$A2557-ROWS(C2553:C2580)),0)","v":"n/a"},{"$f":"IF(C2581=\"n/a\",\"n/a\",MAX(0,C2581-1))","v":"n/a"},{"$f":"IF(D2581=\"n/a\",\"n/a\",MAX(0,D2581-1))","v":"n/a"},{"$f":"IF(E2581=\"n/a\",\"n/a\",MAX(0,E2581-1))","v":"n/a"},{"$f":"IF(F2581=\"n/a\",\"n/a\",MAX(0,F2581-1))","v":"n/a"},{"$f":"IF(G2581=\"n/a\",\"n/a\",MAX(0,G2581-1))","v":"n/a"},{"$f":"IF(H2581=\"n/a\",\"n/a\",MAX(0,H2581-1))","v":"n/a"},{"$f":"IF(I2581=\"n/a\",\"n/a\",MAX(0,I2581-1))","v":"n/a"},{"$f":"IF(J2581=\"n/a\",\"n/a\",MAX(0,J2581-1))","v":"n/a"},{"$f":"IF(K2581=\"n/a\",\"n/a\",MAX(0,K2581-1))","v":"n/a"},{"$f":"IF(L2581=\"n/a\",\"n/a\",MAX(0,L2581-1))","v":"n/a"},{"$f":"IF(M2581=\"n/a\",\"n/a\",MAX(0,M2581-1))","v":"n/a"},{"$f":"IF(N2581=\"n/a\",\"n/a\",MAX(0,N2581-1))","v":"n/a"},{"$f":"IF(O2581=\"n/a\",\"n/a\",MAX(0,O2581-1))","v":"n/a"},{"$f":"IF(P2581=\"n/a\",\"n/a\",MAX(0,P2581-1))","v":"n/a"},{"$f":"IF(Q2581=\"n/a\",\"n/a\",MAX(0,Q2581-1))","v":"n/a"},{"$f":"IF(R2581=\"n/a\",\"n/a\",MAX(0,R2581-1))","v":"n/a"},{"$f":"IF(S2581=\"n/a\",\"n/a\",MAX(0,S2581-1))","v":"n/a"},{"$f":"IF(T2581=\"n/a\",\"n/a\",MAX(0,T2581-1))","v":"n/a"},{"$f":"IF(U2581=\"n/a\",\"n/a\",MAX(0,U2581-1))","v":"n/a"},{"$f":"IF(V2581=\"n/a\",\"n/a\",MAX(0,V2581-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2558)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2582,(-$A2558-ROWS(D2554:D2581)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2583,(-$A2559-ROWS(E2555:E2582)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2584,(-$A2560-ROWS(F2556:F2583)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2585,(-$A2561-ROWS(G2557:G2584)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2586,(-$A2562-ROWS(H2558:H2585)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2587,(-$A2563-ROWS(I2559:I2586)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2588,(-$A2564-ROWS(J2560:J2587)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2589,(-$A2565-ROWS(K2561:K2588)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2590,(-$A2566-ROWS(L2562:L2589)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2591,(-$A2567-ROWS(M2563:M2590)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2592,(-$A2568-ROWS(N2564:N2591)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2593,(-$A2569-ROWS(O2565:O2592)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2594,(-$A2570-ROWS(P2566:P2593)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2595,(-$A2571-ROWS(Q2567:Q2594)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2596,(-$A2572-ROWS(R2568:R2595)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2597,(-$A2573-ROWS(S2569:S2596)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2598,(-$A2574-ROWS(T2570:T2597)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2599,(-$A2575-ROWS(U2571:U2598)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2600,(-$A2576-ROWS(V2572:V2599)),0)","v":0},{"$f":"IF(V2600=\"n/a\",\"n/a\",MAX(0,V2600-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2601,(-$A2577-ROWS(W2573:W2600)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2553<>\"n/a\",C2553<>\"n/a\"),IF(SUM(C2556:C2578)=0,0,IF((SUMPRODUCT(C2556:C2578,C2580:C2602)/SUM(C2556:C2578))<0,1,(SUMPRODUCT(C2556:C2578,C2580:C2602)/SUM(C2556:C2578)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2553<>\"n/a\",D2553<>\"n/a\"),IF(SUM(D2556:D2578)=0,0,IF((SUMPRODUCT(D2556:D2578,D2580:D2602)/SUM(D2556:D2578))<0,1,(SUMPRODUCT(D2556:D2578,D2580:D2602)/SUM(D2556:D2578)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 49",{"$f":"VLOOKUP($A2605,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Easements"}]
[{"$f":"VALUE(REPLACE(A2605,1,12,\"\"))","v":49},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A2606,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2606,0)-OFFSET('RFM input'!H$134,$A2606,0)-OFFSET('RFM input'!H$198,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2606,0)-OFFSET('RFM input'!I$134,$A2606,0)-OFFSET('RFM input'!I$198,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2606,0)-OFFSET('RFM input'!J$134,$A2606,0)-OFFSET('RFM input'!J$198,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2606,0)-OFFSET('RFM input'!K$134,$A2606,0)-OFFSET('RFM input'!K$198,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2606,0)-OFFSET('RFM input'!L$134,$A2606,0)-OFFSET('RFM input'!L$198,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2606,0)-OFFSET('RFM input'!M$134,$A2606,0)-OFFSET('RFM input'!M$198,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2606,0)-OFFSET('RFM input'!N$134,$A2606,0)-OFFSET('RFM input'!N$198,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2606,0)-OFFSET('RFM input'!O$134,$A2606,0)-OFFSET('RFM input'!O$198,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2606,0)-OFFSET('RFM input'!P$134,$A2606,0)-OFFSET('RFM input'!P$198,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2606,0)-OFFSET('RFM input'!Q$134,$A2606,0)-OFFSET('RFM input'!Q$198,$A2606,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2606,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2606,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2606,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D2634=\"n/a\",0,IF(AND(D2608=0,C2610=0),0,\nIF(AND(D2608<>0,C2610=0),(D2608/D$10),\nIF(AND(D2609<>0,C2610<>0),(C2610-(C2610/C2634))+(D2608/D$10),\nIF(C2634<1,0,(C2610-(C2610/C2634)))))))","v":0},{"$f":"IF(E2634=\"n/a\",0,IF(AND(E2608=0,D2610=0),0,\nIF(AND(E2608<>0,D2610=0),(E2608/E$10),\nIF(AND(E2609<>0,D2610<>0),(D2610-(D2610/D2634))+(E2608/E$10),\nIF(D2634<1,0,(D2610-(D2610/D2634)))))))","v":0},{"$f":"IF(F2634=\"n/a\",0,IF(AND(F2608=0,E2610=0),0,\nIF(AND(F2608<>0,E2610=0),(F2608/F$10),\nIF(AND(F2609<>0,E2610<>0),(E2610-(E2610/E2634))+(F2608/F$10),\nIF(E2634<1,0,(E2610-(E2610/E2634)))))))","v":0},{"$f":"IF(G2634=\"n/a\",0,IF(AND(G2608=0,F2610=0),0,\nIF(AND(G2608<>0,F2610=0),(G2608/G$10),\nIF(AND(G2609<>0,F2610<>0),(F2610-(F2610/F2634))+(G2608/G$10),\nIF(F2634<1,0,(F2610-(F2610/F2634)))))))","v":0},{"$f":"IF(H2634=\"n/a\",0,IF(AND(H2608=0,G2610=0),0,\nIF(AND(H2608<>0,G2610=0),(H2608/H$10),\nIF(AND(H2609<>0,G2610<>0),(G2610-(G2610/G2634))+(H2608/H$10),\nIF(G2634<1,0,(G2610-(G2610/G2634)))))))","v":0},{"$f":"IF(I2634=\"n/a\",0,IF(AND(I2608=0,H2610=0),0,\nIF(AND(I2608<>0,H2610=0),(I2608/I$10),\nIF(AND(I2609<>0,H2610<>0),(H2610-(H2610/H2634))+(I2608/I$10),\nIF(H2634<1,0,(H2610-(H2610/H2634)))))))","v":0},{"$f":"IF(J2634=\"n/a\",0,IF(AND(J2608=0,I2610=0),0,\nIF(AND(J2608<>0,I2610=0),(J2608/J$10),\nIF(AND(J2609<>0,I2610<>0),(I2610-(I2610/I2634))+(J2608/J$10),\nIF(I2634<1,0,(I2610-(I2610/I2634)))))))","v":0},{"$f":"IF(K2634=\"n/a\",0,IF(AND(K2608=0,J2610=0),0,\nIF(AND(K2608<>0,J2610=0),(K2608/K$10),\nIF(AND(K2609<>0,J2610<>0),(J2610-(J2610/J2634))+(K2608/K$10),\nIF(J2634<1,0,(J2610-(J2610/J2634)))))))","v":0},{"$f":"IF(L2634=\"n/a\",0,IF(AND(L2608=0,K2610=0),0,\nIF(AND(L2608<>0,K2610=0),(L2608/L$10),\nIF(AND(L2609<>0,K2610<>0),(K2610-(K2610/K2634))+(L2608/L$10),\nIF(K2634<1,0,(K2610-(K2610/K2634)))))))","v":0},{"$f":"IF(M2634=\"n/a\",0,IF(AND(M2608=0,L2610=0),0,\nIF(AND(M2608<>0,L2610=0),(M2608/M$10),\nIF(AND(M2609<>0,L2610<>0),(L2610-(L2610/L2634))+(M2608/M$10),\nIF(L2634<1,0,(L2610-(L2610/L2634)))))))","v":0},{"$f":"IF(N2634=\"n/a\",0,IF(AND(N2608=0,M2610=0),0,\nIF(AND(N2608<>0,M2610=0),(N2608/N$10),\nIF(AND(N2609<>0,M2610<>0),(M2610-(M2610/M2634))+(N2608/N$10),\nIF(M2634<1,0,(M2610-(M2610/M2634)))))))","v":0},{"$f":"IF(O2634=\"n/a\",0,IF(AND(O2608=0,N2610=0),0,\nIF(AND(O2608<>0,N2610=0),(O2608/O$10),\nIF(AND(O2609<>0,N2610<>0),(N2610-(N2610/N2634))+(O2608/O$10),\nIF(N2634<1,0,(N2610-(N2610/N2634)))))))","v":0},{"$f":"IF(P2634=\"n/a\",0,IF(AND(P2608=0,O2610=0),0,\nIF(AND(P2608<>0,O2610=0),(P2608/P$10),\nIF(AND(P2609<>0,O2610<>0),(O2610-(O2610/O2634))+(P2608/P$10),\nIF(O2634<1,0,(O2610-(O2610/O2634)))))))","v":0},{"$f":"IF(Q2634=\"n/a\",0,IF(AND(Q2608=0,P2610=0),0,\nIF(AND(Q2608<>0,P2610=0),(Q2608/Q$10),\nIF(AND(Q2609<>0,P2610<>0),(P2610-(P2610/P2634))+(Q2608/Q$10),\nIF(P2634<1,0,(P2610-(P2610/P2634)))))))","v":0},{"$f":"IF(R2634=\"n/a\",0,IF(AND(R2608=0,Q2610=0),0,\nIF(AND(R2608<>0,Q2610=0),(R2608/R$10),\nIF(AND(R2609<>0,Q2610<>0),(Q2610-(Q2610/Q2634))+(R2608/R$10),\nIF(Q2634<1,0,(Q2610-(Q2610/Q2634)))))))","v":0},{"$f":"IF(S2634=\"n/a\",0,IF(AND(S2608=0,R2610=0),0,\nIF(AND(S2608<>0,R2610=0),(S2608/S$10),\nIF(AND(S2609<>0,R2610<>0),(R2610-(R2610/R2634))+(S2608/S$10),\nIF(R2634<1,0,(R2610-(R2610/R2634)))))))","v":0},{"$f":"IF(T2634=\"n/a\",0,IF(AND(T2608=0,S2610=0),0,\nIF(AND(T2608<>0,S2610=0),(T2608/T$10),\nIF(AND(T2609<>0,S2610<>0),(S2610-(S2610/S2634))+(T2608/T$10),\nIF(S2634<1,0,(S2610-(S2610/S2634)))))))","v":0},{"$f":"IF(U2634=\"n/a\",0,IF(AND(U2608=0,T2610=0),0,\nIF(AND(U2608<>0,T2610=0),(U2608/U$10),\nIF(AND(U2609<>0,T2610<>0),(T2610-(T2610/T2634))+(U2608/U$10),\nIF(T2634<1,0,(T2610-(T2610/T2634)))))))","v":0},{"$f":"IF(V2634=\"n/a\",0,IF(AND(V2608=0,U2610=0),0,\nIF(AND(V2608<>0,U2610=0),(V2608/V$10),\nIF(AND(V2609<>0,U2610<>0),(U2610-(U2610/U2634))+(V2608/V$10),\nIF(U2634<1,0,(U2610-(U2610/U2634)))))))","v":0},{"$f":"IF(W2634=\"n/a\",0,IF(AND(W2608=0,V2610=0),0,\nIF(AND(W2608<>0,V2610=0),(W2608/W$10),\nIF(AND(W2609<>0,V2610<>0),(V2610-(V2610/V2634))+(W2608/W$10),\nIF(V2634<1,0,(V2610-(V2610/V2634)))))))","v":0}]
[{"$f":"A2610+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C2606/C$10","v":0},{"$f":"IF(C2635=\"n/a\",C2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,C2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,C2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(D2635=\"n/a\",D2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,D2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,D2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(E2635=\"n/a\",E2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,E2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,E2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(F2635=\"n/a\",F2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,F2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,F2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(G2635=\"n/a\",G2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,G2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,G2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(H2635=\"n/a\",H2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,H2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,H2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(I2635=\"n/a\",I2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,I2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,I2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(J2635=\"n/a\",J2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,J2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,J2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(K2635=\"n/a\",K2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,K2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,K2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(L2635=\"n/a\",L2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,L2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,L2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(M2635=\"n/a\",M2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,M2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,M2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(N2635=\"n/a\",N2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,N2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,N2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(O2635=\"n/a\",O2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,O2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,O2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(P2635=\"n/a\",P2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,P2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,P2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(Q2635=\"n/a\",Q2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,Q2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,Q2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(R2635=\"n/a\",R2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,R2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,R2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(S2635=\"n/a\",S2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,S2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,S2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(T2635=\"n/a\",T2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,T2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,T2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(U2635=\"n/a\",U2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,U2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,U2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(V2635=\"n/a\",V2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,V2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,V2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0}]
[{"$f":"A2611+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2612)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D2612,-($A2612+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2636=\"n/a\",D2612,IFERROR(IF((OFFSET($C2612,0,$A2612))<0,\nMIN(0,D2612-(OFFSET($C2612,0,$A2612)/(OFFSET($C2607,-$A2611,$A2612)))),\nMAX(0,D2612-(OFFSET($C2612,0,$A2612)/(OFFSET($C2607,-$A2611,$A2612))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2613)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E2613,-($A2613+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2637=\"n/a\",E2613,IFERROR(IF((OFFSET($C2613,0,$A2613))<0,\nMIN(0,E2613-(OFFSET($C2613,0,$A2613)/(OFFSET($C2608,-$A2612,$A2613)))),\nMAX(0,E2613-(OFFSET($C2613,0,$A2613)/(OFFSET($C2608,-$A2612,$A2613))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F2614,-($A2614+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2638=\"n/a\",F2614,IFERROR(IF((OFFSET($C2614,0,$A2614))<0,\nMIN(0,F2614-(OFFSET($C2614,0,$A2614)/(OFFSET($C2609,-$A2613,$A2614)))),\nMAX(0,F2614-(OFFSET($C2614,0,$A2614)/(OFFSET($C2609,-$A2613,$A2614))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G2615,-($A2615+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2639=\"n/a\",G2615,IFERROR(IF((OFFSET($C2615,0,$A2615))<0,\nMIN(0,G2615-(OFFSET($C2615,0,$A2615)/(OFFSET($C2610,-$A2614,$A2615)))),\nMAX(0,G2615-(OFFSET($C2615,0,$A2615)/(OFFSET($C2610,-$A2614,$A2615))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H2616,-($A2616+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2640=\"n/a\",H2616,IFERROR(IF((OFFSET($C2616,0,$A2616))<0,\nMIN(0,H2616-(OFFSET($C2616,0,$A2616)/(OFFSET($C2611,-$A2615,$A2616)))),\nMAX(0,H2616-(OFFSET($C2616,0,$A2616)/(OFFSET($C2611,-$A2615,$A2616))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I2617,-($A2617+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2641=\"n/a\",I2617,IFERROR(IF((OFFSET($C2617,0,$A2617))<0,\nMIN(0,I2617-(OFFSET($C2617,0,$A2617)/(OFFSET($C2612,-$A2616,$A2617)))),\nMAX(0,I2617-(OFFSET($C2617,0,$A2617)/(OFFSET($C2612,-$A2616,$A2617))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J2618,-($A2618+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2642=\"n/a\",J2618,IFERROR(IF((OFFSET($C2618,0,$A2618))<0,\nMIN(0,J2618-(OFFSET($C2618,0,$A2618)/(OFFSET($C2613,-$A2617,$A2618)))),\nMAX(0,J2618-(OFFSET($C2618,0,$A2618)/(OFFSET($C2613,-$A2617,$A2618))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2619,-($A2619+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2643=\"n/a\",K2619,IFERROR(IF((OFFSET($C2619,0,$A2619))<0,\nMIN(0,K2619-(OFFSET($C2619,0,$A2619)/(OFFSET($C2614,-$A2618,$A2619)))),\nMAX(0,K2619-(OFFSET($C2619,0,$A2619)/(OFFSET($C2614,-$A2618,$A2619))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2620,-($A2620+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2644=\"n/a\",L2620,IFERROR(IF((OFFSET($C2620,0,$A2620))<0,\nMIN(0,L2620-(OFFSET($C2620,0,$A2620)/(OFFSET($C2615,-$A2619,$A2620)))),\nMAX(0,L2620-(OFFSET($C2620,0,$A2620)/(OFFSET($C2615,-$A2619,$A2620))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2621,-($A2621+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2645=\"n/a\",M2621,IFERROR(IF((OFFSET($C2621,0,$A2621))<0,\nMIN(0,M2621-(OFFSET($C2621,0,$A2621)/(OFFSET($C2616,-$A2620,$A2621)))),\nMAX(0,M2621-(OFFSET($C2621,0,$A2621)/(OFFSET($C2616,-$A2620,$A2621))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2622,-($A2622+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2646=\"n/a\",N2622,IFERROR(IF((OFFSET($C2622,0,$A2622))<0,\nMIN(0,N2622-(OFFSET($C2622,0,$A2622)/(OFFSET($C2617,-$A2621,$A2622)))),\nMAX(0,N2622-(OFFSET($C2622,0,$A2622)/(OFFSET($C2617,-$A2621,$A2622))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2623,-($A2623+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2647=\"n/a\",O2623,IFERROR(IF((OFFSET($C2623,0,$A2623))<0,\nMIN(0,O2623-(OFFSET($C2623,0,$A2623)/(OFFSET($C2618,-$A2622,$A2623)))),\nMAX(0,O2623-(OFFSET($C2623,0,$A2623)/(OFFSET($C2618,-$A2622,$A2623))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2624,-($A2624+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2648=\"n/a\",P2624,IFERROR(IF((OFFSET($C2624,0,$A2624))<0,\nMIN(0,P2624-(OFFSET($C2624,0,$A2624)/(OFFSET($C2619,-$A2623,$A2624)))),\nMAX(0,P2624-(OFFSET($C2624,0,$A2624)/(OFFSET($C2619,-$A2623,$A2624))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2625,-($A2625+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2649=\"n/a\",Q2625,IFERROR(IF((OFFSET($C2625,0,$A2625))<0,\nMIN(0,Q2625-(OFFSET($C2625,0,$A2625)/(OFFSET($C2620,-$A2624,$A2625)))),\nMAX(0,Q2625-(OFFSET($C2625,0,$A2625)/(OFFSET($C2620,-$A2624,$A2625))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2626,-($A2626+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2650=\"n/a\",R2626,IFERROR(IF((OFFSET($C2626,0,$A2626))<0,\nMIN(0,R2626-(OFFSET($C2626,0,$A2626)/(OFFSET($C2621,-$A2625,$A2626)))),\nMAX(0,R2626-(OFFSET($C2626,0,$A2626)/(OFFSET($C2621,-$A2625,$A2626))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2627,-($A2627+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2651=\"n/a\",S2627,IFERROR(IF((OFFSET($C2627,0,$A2627))<0,\nMIN(0,S2627-(OFFSET($C2627,0,$A2627)/(OFFSET($C2622,-$A2626,$A2627)))),\nMAX(0,S2627-(OFFSET($C2627,0,$A2627)/(OFFSET($C2622,-$A2626,$A2627))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2628,-($A2628+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2652=\"n/a\",T2628,IFERROR(IF((OFFSET($C2628,0,$A2628))<0,\nMIN(0,T2628-(OFFSET($C2628,0,$A2628)/(OFFSET($C2623,-$A2627,$A2628)))),\nMAX(0,T2628-(OFFSET($C2628,0,$A2628)/(OFFSET($C2623,-$A2627,$A2628))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2629,-($A2629+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2653=\"n/a\",U2629,IFERROR(IF((OFFSET($C2629,0,$A2629))<0,\nMIN(0,U2629-(OFFSET($C2629,0,$A2629)/(OFFSET($C2624,-$A2628,$A2629)))),\nMAX(0,U2629-(OFFSET($C2629,0,$A2629)/(OFFSET($C2624,-$A2628,$A2629))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2630,-($A2630+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2654=\"n/a\",V2630,IFERROR(IF((OFFSET($C2630,0,$A2630))<0,\nMIN(0,V2630-(OFFSET($C2630,0,$A2630)/(OFFSET($C2625,-$A2629,$A2630)))),\nMAX(0,V2630-(OFFSET($C2630,0,$A2630)/(OFFSET($C2625,-$A2629,$A2630))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2631,-($A2631+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2634=\"n/a\",\"n/a\",IF(AND(C2634<1,D2608=0),0,\nIF(D2608=0,C2634-1,\nIF(C2634<1,D2609,\n(((C2634-1)*(C2610-(C2610/(C2634))))+((D2608/D$10)*D2609))/(D2610)))))","v":0},{"$f":"IF(D2634=\"n/a\",\"n/a\",IF(AND(D2634<1,E2608=0),0,\nIF(E2608=0,D2634-1,\nIF(D2634<1,E2609,\n(((D2634-1)*(D2610-(D2610/(D2634))))+((E2608/E$10)*E2609))/(E2610)))))","v":0},{"$f":"IF(E2634=\"n/a\",\"n/a\",IF(AND(E2634<1,F2608=0),0,\nIF(F2608=0,E2634-1,\nIF(E2634<1,F2609,\n(((E2634-1)*(E2610-(E2610/(E2634))))+((F2608/F$10)*F2609))/(F2610)))))","v":0},{"$f":"IF(F2634=\"n/a\",\"n/a\",IF(AND(F2634<1,G2608=0),0,\nIF(G2608=0,F2634-1,\nIF(F2634<1,G2609,\n(((F2634-1)*(F2610-(F2610/(F2634))))+((G2608/G$10)*G2609))/(G2610)))))","v":0},{"$f":"IF(G2634=\"n/a\",\"n/a\",IF(AND(G2634<1,H2608=0),0,\nIF(H2608=0,G2634-1,\nIF(G2634<1,H2609,\n(((G2634-1)*(G2610-(G2610/(G2634))))+((H2608/H$10)*H2609))/(H2610)))))","v":0},{"$f":"IF(H2634=\"n/a\",\"n/a\",IF(AND(H2634<1,I2608=0),0,\nIF(I2608=0,H2634-1,\nIF(H2634<1,I2609,\n(((H2634-1)*(H2610-(H2610/(H2634))))+((I2608/I$10)*I2609))/(I2610)))))","v":0},{"$f":"IF(I2634=\"n/a\",\"n/a\",IF(AND(I2634<1,J2608=0),0,\nIF(J2608=0,I2634-1,\nIF(I2634<1,J2609,\n(((I2634-1)*(I2610-(I2610/(I2634))))+((J2608/J$10)*J2609))/(J2610)))))","v":0},{"$f":"IF(J2634=\"n/a\",\"n/a\",IF(AND(J2634<1,K2608=0),0,\nIF(K2608=0,J2634-1,\nIF(J2634<1,K2609,\n(((J2634-1)*(J2610-(J2610/(J2634))))+((K2608/K$10)*K2609))/(K2610)))))","v":0},{"$f":"IF(K2634=\"n/a\",\"n/a\",IF(AND(K2634<1,L2608=0),0,\nIF(L2608=0,K2634-1,\nIF(K2634<1,L2609,\n(((K2634-1)*(K2610-(K2610/(K2634))))+((L2608/L$10)*L2609))/(L2610)))))","v":0},{"$f":"IF(L2634=\"n/a\",\"n/a\",IF(AND(L2634<1,M2608=0),0,\nIF(M2608=0,L2634-1,\nIF(L2634<1,M2609,\n(((L2634-1)*(L2610-(L2610/(L2634))))+((M2608/M$10)*M2609))/(M2610)))))","v":0},{"$f":"IF(M2634=\"n/a\",\"n/a\",IF(AND(M2634<1,N2608=0),0,\nIF(N2608=0,M2634-1,\nIF(M2634<1,N2609,\n(((M2634-1)*(M2610-(M2610/(M2634))))+((N2608/N$10)*N2609))/(N2610)))))","v":0},{"$f":"IF(N2634=\"n/a\",\"n/a\",IF(AND(N2634<1,O2608=0),0,\nIF(O2608=0,N2634-1,\nIF(N2634<1,O2609,\n(((N2634-1)*(N2610-(N2610/(N2634))))+((O2608/O$10)*O2609))/(O2610)))))","v":0},{"$f":"IF(O2634=\"n/a\",\"n/a\",IF(AND(O2634<1,P2608=0),0,\nIF(P2608=0,O2634-1,\nIF(O2634<1,P2609,\n(((O2634-1)*(O2610-(O2610/(O2634))))+((P2608/P$10)*P2609))/(P2610)))))","v":0},{"$f":"IF(P2634=\"n/a\",\"n/a\",IF(AND(P2634<1,Q2608=0),0,\nIF(Q2608=0,P2634-1,\nIF(P2634<1,Q2609,\n(((P2634-1)*(P2610-(P2610/(P2634))))+((Q2608/Q$10)*Q2609))/(Q2610)))))","v":0},{"$f":"IF(Q2634=\"n/a\",\"n/a\",IF(AND(Q2634<1,R2608=0),0,\nIF(R2608=0,Q2634-1,\nIF(Q2634<1,R2609,\n(((Q2634-1)*(Q2610-(Q2610/(Q2634))))+((R2608/R$10)*R2609))/(R2610)))))","v":0},{"$f":"IF(R2634=\"n/a\",\"n/a\",IF(AND(R2634<1,S2608=0),0,\nIF(S2608=0,R2634-1,\nIF(R2634<1,S2609,\n(((R2634-1)*(R2610-(R2610/(R2634))))+((S2608/S$10)*S2609))/(S2610)))))","v":0},{"$f":"IF(S2634=\"n/a\",\"n/a\",IF(AND(S2634<1,T2608=0),0,\nIF(T2608=0,S2634-1,\nIF(S2634<1,T2609,\n(((S2634-1)*(S2610-(S2610/(S2634))))+((T2608/T$10)*T2609))/(T2610)))))","v":0},{"$f":"IF(T2634=\"n/a\",\"n/a\",IF(AND(T2634<1,U2608=0),0,\nIF(U2608=0,T2634-1,\nIF(T2634<1,U2609,\n(((T2634-1)*(T2610-(T2610/(T2634))))+((U2608/U$10)*U2609))/(U2610)))))","v":0},{"$f":"IF(U2634=\"n/a\",\"n/a\",IF(AND(U2634<1,V2608=0),0,\nIF(V2608=0,U2634-1,\nIF(U2634<1,V2609,\n(((U2634-1)*(U2610-(U2610/(U2634))))+((V2608/V$10)*V2609))/(V2610)))))","v":0},{"$f":"IF(V2634=\"n/a\",\"n/a\",IF(AND(V2634<1,W2608=0),0,\nIF(W2608=0,V2634-1,\nIF(V2634<1,W2609,\n(((V2634-1)*(V2610-(V2610/(V2634))))+((W2608/W$10)*W2609))/(W2610)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2635,(-$A2611-ROWS(C2607:C2634)),0)","v":"n/a"},{"$f":"IF(C2635=\"n/a\",\"n/a\",MAX(0,C2635-1))","v":"n/a"},{"$f":"IF(D2635=\"n/a\",\"n/a\",MAX(0,D2635-1))","v":"n/a"},{"$f":"IF(E2635=\"n/a\",\"n/a\",MAX(0,E2635-1))","v":"n/a"},{"$f":"IF(F2635=\"n/a\",\"n/a\",MAX(0,F2635-1))","v":"n/a"},{"$f":"IF(G2635=\"n/a\",\"n/a\",MAX(0,G2635-1))","v":"n/a"},{"$f":"IF(H2635=\"n/a\",\"n/a\",MAX(0,H2635-1))","v":"n/a"},{"$f":"IF(I2635=\"n/a\",\"n/a\",MAX(0,I2635-1))","v":"n/a"},{"$f":"IF(J2635=\"n/a\",\"n/a\",MAX(0,J2635-1))","v":"n/a"},{"$f":"IF(K2635=\"n/a\",\"n/a\",MAX(0,K2635-1))","v":"n/a"},{"$f":"IF(L2635=\"n/a\",\"n/a\",MAX(0,L2635-1))","v":"n/a"},{"$f":"IF(M2635=\"n/a\",\"n/a\",MAX(0,M2635-1))","v":"n/a"},{"$f":"IF(N2635=\"n/a\",\"n/a\",MAX(0,N2635-1))","v":"n/a"},{"$f":"IF(O2635=\"n/a\",\"n/a\",MAX(0,O2635-1))","v":"n/a"},{"$f":"IF(P2635=\"n/a\",\"n/a\",MAX(0,P2635-1))","v":"n/a"},{"$f":"IF(Q2635=\"n/a\",\"n/a\",MAX(0,Q2635-1))","v":"n/a"},{"$f":"IF(R2635=\"n/a\",\"n/a\",MAX(0,R2635-1))","v":"n/a"},{"$f":"IF(S2635=\"n/a\",\"n/a\",MAX(0,S2635-1))","v":"n/a"},{"$f":"IF(T2635=\"n/a\",\"n/a\",MAX(0,T2635-1))","v":"n/a"},{"$f":"IF(U2635=\"n/a\",\"n/a\",MAX(0,U2635-1))","v":"n/a"},{"$f":"IF(V2635=\"n/a\",\"n/a\",MAX(0,V2635-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2612)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2636,(-$A2612-ROWS(D2608:D2635)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2637,(-$A2613-ROWS(E2609:E2636)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2638,(-$A2614-ROWS(F2610:F2637)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2639,(-$A2615-ROWS(G2611:G2638)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2640,(-$A2616-ROWS(H2612:H2639)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2641,(-$A2617-ROWS(I2613:I2640)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2642,(-$A2618-ROWS(J2614:J2641)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2643,(-$A2619-ROWS(K2615:K2642)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2644,(-$A2620-ROWS(L2616:L2643)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2645,(-$A2621-ROWS(M2617:M2644)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2646,(-$A2622-ROWS(N2618:N2645)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2647,(-$A2623-ROWS(O2619:O2646)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2648,(-$A2624-ROWS(P2620:P2647)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2649,(-$A2625-ROWS(Q2621:Q2648)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2650,(-$A2626-ROWS(R2622:R2649)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2651,(-$A2627-ROWS(S2623:S2650)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2652,(-$A2628-ROWS(T2624:T2651)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2653,(-$A2629-ROWS(U2625:U2652)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2654,(-$A2630-ROWS(V2626:V2653)),0)","v":0},{"$f":"IF(V2654=\"n/a\",\"n/a\",MAX(0,V2654-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2655,(-$A2631-ROWS(W2627:W2654)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2607<>\"n/a\",C2607<>\"n/a\"),IF(SUM(C2610:C2632)=0,0,IF((SUMPRODUCT(C2610:C2632,C2634:C2656)/SUM(C2610:C2632))<0,1,(SUMPRODUCT(C2610:C2632,C2634:C2656)/SUM(C2610:C2632)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2607<>\"n/a\",D2607<>\"n/a\"),IF(SUM(D2610:D2632)=0,0,IF((SUMPRODUCT(D2610:D2632,D2634:D2656)/SUM(D2610:D2632))<0,1,(SUMPRODUCT(D2610:D2632,D2634:D2656)/SUM(D2610:D2632)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 50",{"$f":"VLOOKUP($A2659,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Equity raising costs"}]
[{"$f":"VALUE(REPLACE(A2659,1,12,\"\"))","v":50},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A2660,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2660,0)-OFFSET('RFM input'!H$134,$A2660,0)-OFFSET('RFM input'!H$198,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2660,0)-OFFSET('RFM input'!I$134,$A2660,0)-OFFSET('RFM input'!I$198,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2660,0)-OFFSET('RFM input'!J$134,$A2660,0)-OFFSET('RFM input'!J$198,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2660,0)-OFFSET('RFM input'!K$134,$A2660,0)-OFFSET('RFM input'!K$198,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2660,0)-OFFSET('RFM input'!L$134,$A2660,0)-OFFSET('RFM input'!L$198,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2660,0)-OFFSET('RFM input'!M$134,$A2660,0)-OFFSET('RFM input'!M$198,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2660,0)-OFFSET('RFM input'!N$134,$A2660,0)-OFFSET('RFM input'!N$198,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2660,0)-OFFSET('RFM input'!O$134,$A2660,0)-OFFSET('RFM input'!O$198,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2660,0)-OFFSET('RFM input'!P$134,$A2660,0)-OFFSET('RFM input'!P$198,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2660,0)-OFFSET('RFM input'!Q$134,$A2660,0)-OFFSET('RFM input'!Q$198,$A2660,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2660,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":44.510380879079236},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":44.510380879079236}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2660,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2660,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D2688=\"n/a\",0,IF(AND(D2662=0,C2664=0),0,\nIF(AND(D2662<>0,C2664=0),(D2662/D$10),\nIF(AND(D2663<>0,C2664<>0),(C2664-(C2664/C2688))+(D2662/D$10),\nIF(C2688<1,0,(C2664-(C2664/C2688)))))))","v":0},{"$f":"IF(E2688=\"n/a\",0,IF(AND(E2662=0,D2664=0),0,\nIF(AND(E2662<>0,D2664=0),(E2662/E$10),\nIF(AND(E2663<>0,D2664<>0),(D2664-(D2664/D2688))+(E2662/E$10),\nIF(D2688<1,0,(D2664-(D2664/D2688)))))))","v":0},{"$f":"IF(F2688=\"n/a\",0,IF(AND(F2662=0,E2664=0),0,\nIF(AND(F2662<>0,E2664=0),(F2662/F$10),\nIF(AND(F2663<>0,E2664<>0),(E2664-(E2664/E2688))+(F2662/F$10),\nIF(E2688<1,0,(E2664-(E2664/E2688)))))))","v":0},{"$f":"IF(G2688=\"n/a\",0,IF(AND(G2662=0,F2664=0),0,\nIF(AND(G2662<>0,F2664=0),(G2662/G$10),\nIF(AND(G2663<>0,F2664<>0),(F2664-(F2664/F2688))+(G2662/G$10),\nIF(F2688<1,0,(F2664-(F2664/F2688)))))))","v":0},{"$f":"IF(H2688=\"n/a\",0,IF(AND(H2662=0,G2664=0),0,\nIF(AND(H2662<>0,G2664=0),(H2662/H$10),\nIF(AND(H2663<>0,G2664<>0),(G2664-(G2664/G2688))+(H2662/H$10),\nIF(G2688<1,0,(G2664-(G2664/G2688)))))))","v":0},{"$f":"IF(I2688=\"n/a\",0,IF(AND(I2662=0,H2664=0),0,\nIF(AND(I2662<>0,H2664=0),(I2662/I$10),\nIF(AND(I2663<>0,H2664<>0),(H2664-(H2664/H2688))+(I2662/I$10),\nIF(H2688<1,0,(H2664-(H2664/H2688)))))))","v":0},{"$f":"IF(J2688=\"n/a\",0,IF(AND(J2662=0,I2664=0),0,\nIF(AND(J2662<>0,I2664=0),(J2662/J$10),\nIF(AND(J2663<>0,I2664<>0),(I2664-(I2664/I2688))+(J2662/J$10),\nIF(I2688<1,0,(I2664-(I2664/I2688)))))))","v":0},{"$f":"IF(K2688=\"n/a\",0,IF(AND(K2662=0,J2664=0),0,\nIF(AND(K2662<>0,J2664=0),(K2662/K$10),\nIF(AND(K2663<>0,J2664<>0),(J2664-(J2664/J2688))+(K2662/K$10),\nIF(J2688<1,0,(J2664-(J2664/J2688)))))))","v":0},{"$f":"IF(L2688=\"n/a\",0,IF(AND(L2662=0,K2664=0),0,\nIF(AND(L2662<>0,K2664=0),(L2662/L$10),\nIF(AND(L2663<>0,K2664<>0),(K2664-(K2664/K2688))+(L2662/L$10),\nIF(K2688<1,0,(K2664-(K2664/K2688)))))))","v":0},{"$f":"IF(M2688=\"n/a\",0,IF(AND(M2662=0,L2664=0),0,\nIF(AND(M2662<>0,L2664=0),(M2662/M$10),\nIF(AND(M2663<>0,L2664<>0),(L2664-(L2664/L2688))+(M2662/M$10),\nIF(L2688<1,0,(L2664-(L2664/L2688)))))))","v":0},{"$f":"IF(N2688=\"n/a\",0,IF(AND(N2662=0,M2664=0),0,\nIF(AND(N2662<>0,M2664=0),(N2662/N$10),\nIF(AND(N2663<>0,M2664<>0),(M2664-(M2664/M2688))+(N2662/N$10),\nIF(M2688<1,0,(M2664-(M2664/M2688)))))))","v":0},{"$f":"IF(O2688=\"n/a\",0,IF(AND(O2662=0,N2664=0),0,\nIF(AND(O2662<>0,N2664=0),(O2662/O$10),\nIF(AND(O2663<>0,N2664<>0),(N2664-(N2664/N2688))+(O2662/O$10),\nIF(N2688<1,0,(N2664-(N2664/N2688)))))))","v":0},{"$f":"IF(P2688=\"n/a\",0,IF(AND(P2662=0,O2664=0),0,\nIF(AND(P2662<>0,O2664=0),(P2662/P$10),\nIF(AND(P2663<>0,O2664<>0),(O2664-(O2664/O2688))+(P2662/P$10),\nIF(O2688<1,0,(O2664-(O2664/O2688)))))))","v":0},{"$f":"IF(Q2688=\"n/a\",0,IF(AND(Q2662=0,P2664=0),0,\nIF(AND(Q2662<>0,P2664=0),(Q2662/Q$10),\nIF(AND(Q2663<>0,P2664<>0),(P2664-(P2664/P2688))+(Q2662/Q$10),\nIF(P2688<1,0,(P2664-(P2664/P2688)))))))","v":0},{"$f":"IF(R2688=\"n/a\",0,IF(AND(R2662=0,Q2664=0),0,\nIF(AND(R2662<>0,Q2664=0),(R2662/R$10),\nIF(AND(R2663<>0,Q2664<>0),(Q2664-(Q2664/Q2688))+(R2662/R$10),\nIF(Q2688<1,0,(Q2664-(Q2664/Q2688)))))))","v":0},{"$f":"IF(S2688=\"n/a\",0,IF(AND(S2662=0,R2664=0),0,\nIF(AND(S2662<>0,R2664=0),(S2662/S$10),\nIF(AND(S2663<>0,R2664<>0),(R2664-(R2664/R2688))+(S2662/S$10),\nIF(R2688<1,0,(R2664-(R2664/R2688)))))))","v":0},{"$f":"IF(T2688=\"n/a\",0,IF(AND(T2662=0,S2664=0),0,\nIF(AND(T2662<>0,S2664=0),(T2662/T$10),\nIF(AND(T2663<>0,S2664<>0),(S2664-(S2664/S2688))+(T2662/T$10),\nIF(S2688<1,0,(S2664-(S2664/S2688)))))))","v":0},{"$f":"IF(U2688=\"n/a\",0,IF(AND(U2662=0,T2664=0),0,\nIF(AND(U2662<>0,T2664=0),(U2662/U$10),\nIF(AND(U2663<>0,T2664<>0),(T2664-(T2664/T2688))+(U2662/U$10),\nIF(T2688<1,0,(T2664-(T2664/T2688)))))))","v":0},{"$f":"IF(V2688=\"n/a\",0,IF(AND(V2662=0,U2664=0),0,\nIF(AND(V2662<>0,U2664=0),(V2662/V$10),\nIF(AND(V2663<>0,U2664<>0),(U2664-(U2664/U2688))+(V2662/V$10),\nIF(U2688<1,0,(U2664-(U2664/U2688)))))))","v":0},{"$f":"IF(W2688=\"n/a\",0,IF(AND(W2662=0,V2664=0),0,\nIF(AND(W2662<>0,V2664=0),(W2662/W$10),\nIF(AND(W2663<>0,V2664<>0),(V2664-(V2664/V2688))+(W2662/W$10),\nIF(V2688<1,0,(V2664-(V2664/V2688)))))))","v":0}]
[{"$f":"A2664+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C2660/C$10","v":0},{"$f":"IF(C2689=\"n/a\",C2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,C2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,C2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(D2689=\"n/a\",D2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,D2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,D2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(E2689=\"n/a\",E2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,E2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,E2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(F2689=\"n/a\",F2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,F2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,F2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(G2689=\"n/a\",G2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,G2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,G2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(H2689=\"n/a\",H2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,H2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,H2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(I2689=\"n/a\",I2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,I2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,I2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(J2689=\"n/a\",J2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,J2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,J2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(K2689=\"n/a\",K2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,K2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,K2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(L2689=\"n/a\",L2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,L2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,L2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(M2689=\"n/a\",M2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,M2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,M2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(N2689=\"n/a\",N2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,N2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,N2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(O2689=\"n/a\",O2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,O2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,O2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(P2689=\"n/a\",P2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,P2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,P2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(Q2689=\"n/a\",Q2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,Q2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,Q2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(R2689=\"n/a\",R2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,R2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,R2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(S2689=\"n/a\",S2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,S2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,S2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(T2689=\"n/a\",T2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,T2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,T2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(U2689=\"n/a\",U2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,U2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,U2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(V2689=\"n/a\",V2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,V2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,V2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0}]
[{"$f":"A2665+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2666)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D2666,-($A2666+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2690=\"n/a\",D2666,IFERROR(IF((OFFSET($C2666,0,$A2666))<0,\nMIN(0,D2666-(OFFSET($C2666,0,$A2666)/(OFFSET($C2661,-$A2665,$A2666)))),\nMAX(0,D2666-(OFFSET($C2666,0,$A2666)/(OFFSET($C2661,-$A2665,$A2666))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2667)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E2667,-($A2667+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2691=\"n/a\",E2667,IFERROR(IF((OFFSET($C2667,0,$A2667))<0,\nMIN(0,E2667-(OFFSET($C2667,0,$A2667)/(OFFSET($C2662,-$A2666,$A2667)))),\nMAX(0,E2667-(OFFSET($C2667,0,$A2667)/(OFFSET($C2662,-$A2666,$A2667))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F2668,-($A2668+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2692=\"n/a\",F2668,IFERROR(IF((OFFSET($C2668,0,$A2668))<0,\nMIN(0,F2668-(OFFSET($C2668,0,$A2668)/(OFFSET($C2663,-$A2667,$A2668)))),\nMAX(0,F2668-(OFFSET($C2668,0,$A2668)/(OFFSET($C2663,-$A2667,$A2668))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G2669,-($A2669+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2693=\"n/a\",G2669,IFERROR(IF((OFFSET($C2669,0,$A2669))<0,\nMIN(0,G2669-(OFFSET($C2669,0,$A2669)/(OFFSET($C2664,-$A2668,$A2669)))),\nMAX(0,G2669-(OFFSET($C2669,0,$A2669)/(OFFSET($C2664,-$A2668,$A2669))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H2670,-($A2670+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2694=\"n/a\",H2670,IFERROR(IF((OFFSET($C2670,0,$A2670))<0,\nMIN(0,H2670-(OFFSET($C2670,0,$A2670)/(OFFSET($C2665,-$A2669,$A2670)))),\nMAX(0,H2670-(OFFSET($C2670,0,$A2670)/(OFFSET($C2665,-$A2669,$A2670))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I2671,-($A2671+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2695=\"n/a\",I2671,IFERROR(IF((OFFSET($C2671,0,$A2671))<0,\nMIN(0,I2671-(OFFSET($C2671,0,$A2671)/(OFFSET($C2666,-$A2670,$A2671)))),\nMAX(0,I2671-(OFFSET($C2671,0,$A2671)/(OFFSET($C2666,-$A2670,$A2671))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J2672,-($A2672+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2696=\"n/a\",J2672,IFERROR(IF((OFFSET($C2672,0,$A2672))<0,\nMIN(0,J2672-(OFFSET($C2672,0,$A2672)/(OFFSET($C2667,-$A2671,$A2672)))),\nMAX(0,J2672-(OFFSET($C2672,0,$A2672)/(OFFSET($C2667,-$A2671,$A2672))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2673,-($A2673+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2697=\"n/a\",K2673,IFERROR(IF((OFFSET($C2673,0,$A2673))<0,\nMIN(0,K2673-(OFFSET($C2673,0,$A2673)/(OFFSET($C2668,-$A2672,$A2673)))),\nMAX(0,K2673-(OFFSET($C2673,0,$A2673)/(OFFSET($C2668,-$A2672,$A2673))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2674,-($A2674+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2698=\"n/a\",L2674,IFERROR(IF((OFFSET($C2674,0,$A2674))<0,\nMIN(0,L2674-(OFFSET($C2674,0,$A2674)/(OFFSET($C2669,-$A2673,$A2674)))),\nMAX(0,L2674-(OFFSET($C2674,0,$A2674)/(OFFSET($C2669,-$A2673,$A2674))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2675,-($A2675+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2699=\"n/a\",M2675,IFERROR(IF((OFFSET($C2675,0,$A2675))<0,\nMIN(0,M2675-(OFFSET($C2675,0,$A2675)/(OFFSET($C2670,-$A2674,$A2675)))),\nMAX(0,M2675-(OFFSET($C2675,0,$A2675)/(OFFSET($C2670,-$A2674,$A2675))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2676,-($A2676+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2700=\"n/a\",N2676,IFERROR(IF((OFFSET($C2676,0,$A2676))<0,\nMIN(0,N2676-(OFFSET($C2676,0,$A2676)/(OFFSET($C2671,-$A2675,$A2676)))),\nMAX(0,N2676-(OFFSET($C2676,0,$A2676)/(OFFSET($C2671,-$A2675,$A2676))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2677,-($A2677+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2701=\"n/a\",O2677,IFERROR(IF((OFFSET($C2677,0,$A2677))<0,\nMIN(0,O2677-(OFFSET($C2677,0,$A2677)/(OFFSET($C2672,-$A2676,$A2677)))),\nMAX(0,O2677-(OFFSET($C2677,0,$A2677)/(OFFSET($C2672,-$A2676,$A2677))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2678,-($A2678+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2702=\"n/a\",P2678,IFERROR(IF((OFFSET($C2678,0,$A2678))<0,\nMIN(0,P2678-(OFFSET($C2678,0,$A2678)/(OFFSET($C2673,-$A2677,$A2678)))),\nMAX(0,P2678-(OFFSET($C2678,0,$A2678)/(OFFSET($C2673,-$A2677,$A2678))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2679,-($A2679+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2703=\"n/a\",Q2679,IFERROR(IF((OFFSET($C2679,0,$A2679))<0,\nMIN(0,Q2679-(OFFSET($C2679,0,$A2679)/(OFFSET($C2674,-$A2678,$A2679)))),\nMAX(0,Q2679-(OFFSET($C2679,0,$A2679)/(OFFSET($C2674,-$A2678,$A2679))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2680,-($A2680+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2704=\"n/a\",R2680,IFERROR(IF((OFFSET($C2680,0,$A2680))<0,\nMIN(0,R2680-(OFFSET($C2680,0,$A2680)/(OFFSET($C2675,-$A2679,$A2680)))),\nMAX(0,R2680-(OFFSET($C2680,0,$A2680)/(OFFSET($C2675,-$A2679,$A2680))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2681,-($A2681+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2705=\"n/a\",S2681,IFERROR(IF((OFFSET($C2681,0,$A2681))<0,\nMIN(0,S2681-(OFFSET($C2681,0,$A2681)/(OFFSET($C2676,-$A2680,$A2681)))),\nMAX(0,S2681-(OFFSET($C2681,0,$A2681)/(OFFSET($C2676,-$A2680,$A2681))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2682,-($A2682+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2706=\"n/a\",T2682,IFERROR(IF((OFFSET($C2682,0,$A2682))<0,\nMIN(0,T2682-(OFFSET($C2682,0,$A2682)/(OFFSET($C2677,-$A2681,$A2682)))),\nMAX(0,T2682-(OFFSET($C2682,0,$A2682)/(OFFSET($C2677,-$A2681,$A2682))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2683,-($A2683+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2707=\"n/a\",U2683,IFERROR(IF((OFFSET($C2683,0,$A2683))<0,\nMIN(0,U2683-(OFFSET($C2683,0,$A2683)/(OFFSET($C2678,-$A2682,$A2683)))),\nMAX(0,U2683-(OFFSET($C2683,0,$A2683)/(OFFSET($C2678,-$A2682,$A2683))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2684,-($A2684+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2708=\"n/a\",V2684,IFERROR(IF((OFFSET($C2684,0,$A2684))<0,\nMIN(0,V2684-(OFFSET($C2684,0,$A2684)/(OFFSET($C2679,-$A2683,$A2684)))),\nMAX(0,V2684-(OFFSET($C2684,0,$A2684)/(OFFSET($C2679,-$A2683,$A2684))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2685,-($A2685+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2688=\"n/a\",\"n/a\",IF(AND(C2688<1,D2662=0),0,\nIF(D2662=0,C2688-1,\nIF(C2688<1,D2663,\n(((C2688-1)*(C2664-(C2664/(C2688))))+((D2662/D$10)*D2663))/(D2664)))))","v":0},{"$f":"IF(D2688=\"n/a\",\"n/a\",IF(AND(D2688<1,E2662=0),0,\nIF(E2662=0,D2688-1,\nIF(D2688<1,E2663,\n(((D2688-1)*(D2664-(D2664/(D2688))))+((E2662/E$10)*E2663))/(E2664)))))","v":0},{"$f":"IF(E2688=\"n/a\",\"n/a\",IF(AND(E2688<1,F2662=0),0,\nIF(F2662=0,E2688-1,\nIF(E2688<1,F2663,\n(((E2688-1)*(E2664-(E2664/(E2688))))+((F2662/F$10)*F2663))/(F2664)))))","v":0},{"$f":"IF(F2688=\"n/a\",\"n/a\",IF(AND(F2688<1,G2662=0),0,\nIF(G2662=0,F2688-1,\nIF(F2688<1,G2663,\n(((F2688-1)*(F2664-(F2664/(F2688))))+((G2662/G$10)*G2663))/(G2664)))))","v":0},{"$f":"IF(G2688=\"n/a\",\"n/a\",IF(AND(G2688<1,H2662=0),0,\nIF(H2662=0,G2688-1,\nIF(G2688<1,H2663,\n(((G2688-1)*(G2664-(G2664/(G2688))))+((H2662/H$10)*H2663))/(H2664)))))","v":0},{"$f":"IF(H2688=\"n/a\",\"n/a\",IF(AND(H2688<1,I2662=0),0,\nIF(I2662=0,H2688-1,\nIF(H2688<1,I2663,\n(((H2688-1)*(H2664-(H2664/(H2688))))+((I2662/I$10)*I2663))/(I2664)))))","v":0},{"$f":"IF(I2688=\"n/a\",\"n/a\",IF(AND(I2688<1,J2662=0),0,\nIF(J2662=0,I2688-1,\nIF(I2688<1,J2663,\n(((I2688-1)*(I2664-(I2664/(I2688))))+((J2662/J$10)*J2663))/(J2664)))))","v":0},{"$f":"IF(J2688=\"n/a\",\"n/a\",IF(AND(J2688<1,K2662=0),0,\nIF(K2662=0,J2688-1,\nIF(J2688<1,K2663,\n(((J2688-1)*(J2664-(J2664/(J2688))))+((K2662/K$10)*K2663))/(K2664)))))","v":0},{"$f":"IF(K2688=\"n/a\",\"n/a\",IF(AND(K2688<1,L2662=0),0,\nIF(L2662=0,K2688-1,\nIF(K2688<1,L2663,\n(((K2688-1)*(K2664-(K2664/(K2688))))+((L2662/L$10)*L2663))/(L2664)))))","v":0},{"$f":"IF(L2688=\"n/a\",\"n/a\",IF(AND(L2688<1,M2662=0),0,\nIF(M2662=0,L2688-1,\nIF(L2688<1,M2663,\n(((L2688-1)*(L2664-(L2664/(L2688))))+((M2662/M$10)*M2663))/(M2664)))))","v":0},{"$f":"IF(M2688=\"n/a\",\"n/a\",IF(AND(M2688<1,N2662=0),0,\nIF(N2662=0,M2688-1,\nIF(M2688<1,N2663,\n(((M2688-1)*(M2664-(M2664/(M2688))))+((N2662/N$10)*N2663))/(N2664)))))","v":0},{"$f":"IF(N2688=\"n/a\",\"n/a\",IF(AND(N2688<1,O2662=0),0,\nIF(O2662=0,N2688-1,\nIF(N2688<1,O2663,\n(((N2688-1)*(N2664-(N2664/(N2688))))+((O2662/O$10)*O2663))/(O2664)))))","v":0},{"$f":"IF(O2688=\"n/a\",\"n/a\",IF(AND(O2688<1,P2662=0),0,\nIF(P2662=0,O2688-1,\nIF(O2688<1,P2663,\n(((O2688-1)*(O2664-(O2664/(O2688))))+((P2662/P$10)*P2663))/(P2664)))))","v":0},{"$f":"IF(P2688=\"n/a\",\"n/a\",IF(AND(P2688<1,Q2662=0),0,\nIF(Q2662=0,P2688-1,\nIF(P2688<1,Q2663,\n(((P2688-1)*(P2664-(P2664/(P2688))))+((Q2662/Q$10)*Q2663))/(Q2664)))))","v":0},{"$f":"IF(Q2688=\"n/a\",\"n/a\",IF(AND(Q2688<1,R2662=0),0,\nIF(R2662=0,Q2688-1,\nIF(Q2688<1,R2663,\n(((Q2688-1)*(Q2664-(Q2664/(Q2688))))+((R2662/R$10)*R2663))/(R2664)))))","v":0},{"$f":"IF(R2688=\"n/a\",\"n/a\",IF(AND(R2688<1,S2662=0),0,\nIF(S2662=0,R2688-1,\nIF(R2688<1,S2663,\n(((R2688-1)*(R2664-(R2664/(R2688))))+((S2662/S$10)*S2663))/(S2664)))))","v":0},{"$f":"IF(S2688=\"n/a\",\"n/a\",IF(AND(S2688<1,T2662=0),0,\nIF(T2662=0,S2688-1,\nIF(S2688<1,T2663,\n(((S2688-1)*(S2664-(S2664/(S2688))))+((T2662/T$10)*T2663))/(T2664)))))","v":0},{"$f":"IF(T2688=\"n/a\",\"n/a\",IF(AND(T2688<1,U2662=0),0,\nIF(U2662=0,T2688-1,\nIF(T2688<1,U2663,\n(((T2688-1)*(T2664-(T2664/(T2688))))+((U2662/U$10)*U2663))/(U2664)))))","v":0},{"$f":"IF(U2688=\"n/a\",\"n/a\",IF(AND(U2688<1,V2662=0),0,\nIF(V2662=0,U2688-1,\nIF(U2688<1,V2663,\n(((U2688-1)*(U2664-(U2664/(U2688))))+((V2662/V$10)*V2663))/(V2664)))))","v":0},{"$f":"IF(V2688=\"n/a\",\"n/a\",IF(AND(V2688<1,W2662=0),0,\nIF(W2662=0,V2688-1,\nIF(V2688<1,W2663,\n(((V2688-1)*(V2664-(V2664/(V2688))))+((W2662/W$10)*W2663))/(W2664)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2689,(-$A2665-ROWS(C2661:C2688)),0)","v":"n/a"},{"$f":"IF(C2689=\"n/a\",\"n/a\",MAX(0,C2689-1))","v":"n/a"},{"$f":"IF(D2689=\"n/a\",\"n/a\",MAX(0,D2689-1))","v":"n/a"},{"$f":"IF(E2689=\"n/a\",\"n/a\",MAX(0,E2689-1))","v":"n/a"},{"$f":"IF(F2689=\"n/a\",\"n/a\",MAX(0,F2689-1))","v":"n/a"},{"$f":"IF(G2689=\"n/a\",\"n/a\",MAX(0,G2689-1))","v":"n/a"},{"$f":"IF(H2689=\"n/a\",\"n/a\",MAX(0,H2689-1))","v":"n/a"},{"$f":"IF(I2689=\"n/a\",\"n/a\",MAX(0,I2689-1))","v":"n/a"},{"$f":"IF(J2689=\"n/a\",\"n/a\",MAX(0,J2689-1))","v":"n/a"},{"$f":"IF(K2689=\"n/a\",\"n/a\",MAX(0,K2689-1))","v":"n/a"},{"$f":"IF(L2689=\"n/a\",\"n/a\",MAX(0,L2689-1))","v":"n/a"},{"$f":"IF(M2689=\"n/a\",\"n/a\",MAX(0,M2689-1))","v":"n/a"},{"$f":"IF(N2689=\"n/a\",\"n/a\",MAX(0,N2689-1))","v":"n/a"},{"$f":"IF(O2689=\"n/a\",\"n/a\",MAX(0,O2689-1))","v":"n/a"},{"$f":"IF(P2689=\"n/a\",\"n/a\",MAX(0,P2689-1))","v":"n/a"},{"$f":"IF(Q2689=\"n/a\",\"n/a\",MAX(0,Q2689-1))","v":"n/a"},{"$f":"IF(R2689=\"n/a\",\"n/a\",MAX(0,R2689-1))","v":"n/a"},{"$f":"IF(S2689=\"n/a\",\"n/a\",MAX(0,S2689-1))","v":"n/a"},{"$f":"IF(T2689=\"n/a\",\"n/a\",MAX(0,T2689-1))","v":"n/a"},{"$f":"IF(U2689=\"n/a\",\"n/a\",MAX(0,U2689-1))","v":"n/a"},{"$f":"IF(V2689=\"n/a\",\"n/a\",MAX(0,V2689-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2666)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2690,(-$A2666-ROWS(D2662:D2689)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236,31.510380879079236,30.510380879079236,29.510380879079236,28.510380879079236,27.510380879079236,26.510380879079236,25.510380879079236]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2691,(-$A2667-ROWS(E2663:E2690)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236,31.510380879079236,30.510380879079236,29.510380879079236,28.510380879079236,27.510380879079236,26.510380879079236]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2692,(-$A2668-ROWS(F2664:F2691)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236,31.510380879079236,30.510380879079236,29.510380879079236,28.510380879079236,27.510380879079236]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2693,(-$A2669-ROWS(G2665:G2692)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236,31.510380879079236,30.510380879079236,29.510380879079236,28.510380879079236]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2694,(-$A2670-ROWS(H2666:H2693)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236,31.510380879079236,30.510380879079236,29.510380879079236]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2695,(-$A2671-ROWS(I2667:I2694)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236,31.510380879079236,30.510380879079236]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2696,(-$A2672-ROWS(J2668:J2695)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236,31.510380879079236]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2697,(-$A2673-ROWS(K2669:K2696)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236,32.510380879079236]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2698,(-$A2674-ROWS(L2670:L2697)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236,33.510380879079236]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2699,(-$A2675-ROWS(M2671:M2698)),0)","v":44.510380879079236},43.510380879079236,42.510380879079236,41.510380879079236,40.510380879079236,39.510380879079236,38.510380879079236,37.510380879079236,36.510380879079236,35.510380879079236,34.510380879079236]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2700,(-$A2676-ROWS(N2672:N2699)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2701,(-$A2677-ROWS(O2673:O2700)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2702,(-$A2678-ROWS(P2674:P2701)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2703,(-$A2679-ROWS(Q2675:Q2702)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2704,(-$A2680-ROWS(R2676:R2703)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2705,(-$A2681-ROWS(S2677:S2704)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2706,(-$A2682-ROWS(T2678:T2705)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2707,(-$A2683-ROWS(U2679:U2706)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2708,(-$A2684-ROWS(V2680:V2707)),0)","v":0},{"$f":"IF(V2708=\"n/a\",\"n/a\",MAX(0,V2708-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2709,(-$A2685-ROWS(W2681:W2708)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2661<>\"n/a\",C2661<>\"n/a\"),IF(SUM(C2664:C2686)=0,0,IF((SUMPRODUCT(C2664:C2686,C2688:C2710)/SUM(C2664:C2686))<0,1,(SUMPRODUCT(C2664:C2686,C2688:C2710)/SUM(C2664:C2686)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2661<>\"n/a\",D2661<>\"n/a\"),IF(SUM(D2664:D2686)=0,0,IF((SUMPRODUCT(D2664:D2686,D2688:D2710)/SUM(D2664:D2686))<0,1,(SUMPRODUCT(D2664:D2686,D2688:D2710)/SUM(D2664:D2686)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 51",{"$f":"VLOOKUP($A2713,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"}]
[{"$f":"VALUE(REPLACE(A2713,1,12,\"\"))","v":51},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A2714,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2714,0)-OFFSET('RFM input'!H$134,$A2714,0)-OFFSET('RFM input'!H$198,$A2714,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2714,0)-OFFSET('RFM input'!I$134,$A2714,0)-OFFSET('RFM input'!I$198,$A2714,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2714,0)-OFFSET('RFM input'!J$134,$A2714,0)-OFFSET('RFM input'!J$198,$A2714,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2714,0)-OFFSET('RFM input'!K$134,$A2714,0)-OFFSET('RFM input'!K$198,$A2714,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2714,0)-OFFSET('RFM input'!L$134,$A2714,0)-OFFSET('RFM input'!L$198,$A2714,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2714,0)-OFFSET('RFM input'!M$134,$A2714,0)-OFFSET('RFM input'!M$198,$A2714,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2714,0)-OFFSET('RFM input'!N$134,$A2714,0)-OFFSET('RFM input'!N$198,$A2714,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2714,0)-OFFSET('RFM input'!O$134,$A2714,0)-OFFSET('RFM input'!O$198,$A2714,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2714,0)-OFFSET('RFM input'!P$134,$A2714,0)-OFFSET('RFM input'!P$198,$A2714,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2714,0)-OFFSET('RFM input'!Q$134,$A2714,0)-OFFSET('RFM input'!Q$198,$A2714,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2714,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2714,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2714,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2714,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2714,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2714,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2714,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2714,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2714,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2714,0)","v":23.640017865118356},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2714,0)","v":23.640017865118356}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2714,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2714,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2714,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2714,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2714,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2714,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2714,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2714,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2714,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2714,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2714,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2714,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2714,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2714,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2714,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2714,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2714,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2714,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2714,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2714,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D2742=\"n/a\",0,IF(AND(D2716=0,C2718=0),0,\nIF(AND(D2716<>0,C2718=0),(D2716/D$10),\nIF(AND(D2717<>0,C2718<>0),(C2718-(C2718/C2742))+(D2716/D$10),\nIF(C2742<1,0,(C2718-(C2718/C2742)))))))","v":0},{"$f":"IF(E2742=\"n/a\",0,IF(AND(E2716=0,D2718=0),0,\nIF(AND(E2716<>0,D2718=0),(E2716/E$10),\nIF(AND(E2717<>0,D2718<>0),(D2718-(D2718/D2742))+(E2716/E$10),\nIF(D2742<1,0,(D2718-(D2718/D2742)))))))","v":0},{"$f":"IF(F2742=\"n/a\",0,IF(AND(F2716=0,E2718=0),0,\nIF(AND(F2716<>0,E2718=0),(F2716/F$10),\nIF(AND(F2717<>0,E2718<>0),(E2718-(E2718/E2742))+(F2716/F$10),\nIF(E2742<1,0,(E2718-(E2718/E2742)))))))","v":0},{"$f":"IF(G2742=\"n/a\",0,IF(AND(G2716=0,F2718=0),0,\nIF(AND(G2716<>0,F2718=0),(G2716/G$10),\nIF(AND(G2717<>0,F2718<>0),(F2718-(F2718/F2742))+(G2716/G$10),\nIF(F2742<1,0,(F2718-(F2718/F2742)))))))","v":0},{"$f":"IF(H2742=\"n/a\",0,IF(AND(H2716=0,G2718=0),0,\nIF(AND(H2716<>0,G2718=0),(H2716/H$10),\nIF(AND(H2717<>0,G2718<>0),(G2718-(G2718/G2742))+(H2716/H$10),\nIF(G2742<1,0,(G2718-(G2718/G2742)))))))","v":0},{"$f":"IF(I2742=\"n/a\",0,IF(AND(I2716=0,H2718=0),0,\nIF(AND(I2716<>0,H2718=0),(I2716/I$10),\nIF(AND(I2717<>0,H2718<>0),(H2718-(H2718/H2742))+(I2716/I$10),\nIF(H2742<1,0,(H2718-(H2718/H2742)))))))","v":0},{"$f":"IF(J2742=\"n/a\",0,IF(AND(J2716=0,I2718=0),0,\nIF(AND(J2716<>0,I2718=0),(J2716/J$10),\nIF(AND(J2717<>0,I2718<>0),(I2718-(I2718/I2742))+(J2716/J$10),\nIF(I2742<1,0,(I2718-(I2718/I2742)))))))","v":0},{"$f":"IF(K2742=\"n/a\",0,IF(AND(K2716=0,J2718=0),0,\nIF(AND(K2716<>0,J2718=0),(K2716/K$10),\nIF(AND(K2717<>0,J2718<>0),(J2718-(J2718/J2742))+(K2716/K$10),\nIF(J2742<1,0,(J2718-(J2718/J2742)))))))","v":0},{"$f":"IF(L2742=\"n/a\",0,IF(AND(L2716=0,K2718=0),0,\nIF(AND(L2716<>0,K2718=0),(L2716/L$10),\nIF(AND(L2717<>0,K2718<>0),(K2718-(K2718/K2742))+(L2716/L$10),\nIF(K2742<1,0,(K2718-(K2718/K2742)))))))","v":0},{"$f":"IF(M2742=\"n/a\",0,IF(AND(M2716=0,L2718=0),0,\nIF(AND(M2716<>0,L2718=0),(M2716/M$10),\nIF(AND(M2717<>0,L2718<>0),(L2718-(L2718/L2742))+(M2716/M$10),\nIF(L2742<1,0,(L2718-(L2718/L2742)))))))","v":0},{"$f":"IF(N2742=\"n/a\",0,IF(AND(N2716=0,M2718=0),0,\nIF(AND(N2716<>0,M2718=0),(N2716/N$10),\nIF(AND(N2717<>0,M2718<>0),(M2718-(M2718/M2742))+(N2716/N$10),\nIF(M2742<1,0,(M2718-(M2718/M2742)))))))","v":0},{"$f":"IF(O2742=\"n/a\",0,IF(AND(O2716=0,N2718=0),0,\nIF(AND(O2716<>0,N2718=0),(O2716/O$10),\nIF(AND(O2717<>0,N2718<>0),(N2718-(N2718/N2742))+(O2716/O$10),\nIF(N2742<1,0,(N2718-(N2718/N2742)))))))","v":0},{"$f":"IF(P2742=\"n/a\",0,IF(AND(P2716=0,O2718=0),0,\nIF(AND(P2716<>0,O2718=0),(P2716/P$10),\nIF(AND(P2717<>0,O2718<>0),(O2718-(O2718/O2742))+(P2716/P$10),\nIF(O2742<1,0,(O2718-(O2718/O2742)))))))","v":0},{"$f":"IF(Q2742=\"n/a\",0,IF(AND(Q2716=0,P2718=0),0,\nIF(AND(Q2716<>0,P2718=0),(Q2716/Q$10),\nIF(AND(Q2717<>0,P2718<>0),(P2718-(P2718/P2742))+(Q2716/Q$10),\nIF(P2742<1,0,(P2718-(P2718/P2742)))))))","v":0},{"$f":"IF(R2742=\"n/a\",0,IF(AND(R2716=0,Q2718=0),0,\nIF(AND(R2716<>0,Q2718=0),(R2716/R$10),\nIF(AND(R2717<>0,Q2718<>0),(Q2718-(Q2718/Q2742))+(R2716/R$10),\nIF(Q2742<1,0,(Q2718-(Q2718/Q2742)))))))","v":0},{"$f":"IF(S2742=\"n/a\",0,IF(AND(S2716=0,R2718=0),0,\nIF(AND(S2716<>0,R2718=0),(S2716/S$10),\nIF(AND(S2717<>0,R2718<>0),(R2718-(R2718/R2742))+(S2716/S$10),\nIF(R2742<1,0,(R2718-(R2718/R2742)))))))","v":0},{"$f":"IF(T2742=\"n/a\",0,IF(AND(T2716=0,S2718=0),0,\nIF(AND(T2716<>0,S2718=0),(T2716/T$10),\nIF(AND(T2717<>0,S2718<>0),(S2718-(S2718/S2742))+(T2716/T$10),\nIF(S2742<1,0,(S2718-(S2718/S2742)))))))","v":0},{"$f":"IF(U2742=\"n/a\",0,IF(AND(U2716=0,T2718=0),0,\nIF(AND(U2716<>0,T2718=0),(U2716/U$10),\nIF(AND(U2717<>0,T2718<>0),(T2718-(T2718/T2742))+(U2716/U$10),\nIF(T2742<1,0,(T2718-(T2718/T2742)))))))","v":0},{"$f":"IF(V2742=\"n/a\",0,IF(AND(V2716=0,U2718=0),0,\nIF(AND(V2716<>0,U2718=0),(V2716/V$10),\nIF(AND(V2717<>0,U2718<>0),(U2718-(U2718/U2742))+(V2716/V$10),\nIF(U2742<1,0,(U2718-(U2718/U2742)))))))","v":0},{"$f":"IF(W2742=\"n/a\",0,IF(AND(W2716=0,V2718=0),0,\nIF(AND(W2716<>0,V2718=0),(W2716/W$10),\nIF(AND(W2717<>0,V2718<>0),(V2718-(V2718/V2742))+(W2716/W$10),\nIF(V2742<1,0,(V2718-(V2718/V2742)))))))","v":0}]
[{"$f":"A2718+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C2714/C$10","v":0},{"$f":"IF(C2743=\"n/a\",C2719,IFERROR(IF((OFFSET($C2719,0,$A2719))<0,\nMIN(0,C2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719)))),\nMAX(0,C2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719))))),0))","v":0},{"$f":"IF(D2743=\"n/a\",D2719,IFERROR(IF((OFFSET($C2719,0,$A2719))<0,\nMIN(0,D2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719)))),\nMAX(0,D2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719))))),0))","v":0},{"$f":"IF(E2743=\"n/a\",E2719,IFERROR(IF((OFFSET($C2719,0,$A2719))<0,\nMIN(0,E2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719)))),\nMAX(0,E2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719))))),0))","v":0},{"$f":"IF(F2743=\"n/a\",F2719,IFERROR(IF((OFFSET($C2719,0,$A2719))<0,\nMIN(0,F2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719)))),\nMAX(0,F2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719))))),0))","v":0},{"$f":"IF(G2743=\"n/a\",G2719,IFERROR(IF((OFFSET($C2719,0,$A2719))<0,\nMIN(0,G2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719)))),\nMAX(0,G2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719))))),0))","v":0},{"$f":"IF(H2743=\"n/a\",H2719,IFERROR(IF((OFFSET($C2719,0,$A2719))<0,\nMIN(0,H2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719)))),\nMAX(0,H2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719))))),0))","v":0},{"$f":"IF(I2743=\"n/a\",I2719,IFERROR(IF((OFFSET($C2719,0,$A2719))<0,\nMIN(0,I2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719)))),\nMAX(0,I2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719))))),0))","v":0},{"$f":"IF(J2743=\"n/a\",J2719,IFERROR(IF((OFFSET($C2719,0,$A2719))<0,\nMIN(0,J2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719)))),\nMAX(0,J2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719))))),0))","v":0},{"$f":"IF(K2743=\"n/a\",K2719,IFERROR(IF((OFFSET($C2719,0,$A2719))<0,\nMIN(0,K2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719)))),\nMAX(0,K2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719))))),0))","v":0},{"$f":"IF(L2743=\"n/a\",L2719,IFERROR(IF((OFFSET($C2719,0,$A2719))<0,\nMIN(0,L2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719)))),\nMAX(0,L2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719))))),0))","v":0},{"$f":"IF(M2743=\"n/a\",M2719,IFERROR(IF((OFFSET($C2719,0,$A2719))<0,\nMIN(0,M2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719)))),\nMAX(0,M2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719))))),0))","v":0},{"$f":"IF(N2743=\"n/a\",N2719,IFERROR(IF((OFFSET($C2719,0,$A2719))<0,\nMIN(0,N2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719)))),\nMAX(0,N2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719))))),0))","v":0},{"$f":"IF(O2743=\"n/a\",O2719,IFERROR(IF((OFFSET($C2719,0,$A2719))<0,\nMIN(0,O2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719)))),\nMAX(0,O2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719))))),0))","v":0},{"$f":"IF(P2743=\"n/a\",P2719,IFERROR(IF((OFFSET($C2719,0,$A2719))<0,\nMIN(0,P2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719)))),\nMAX(0,P2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719))))),0))","v":0},{"$f":"IF(Q2743=\"n/a\",Q2719,IFERROR(IF((OFFSET($C2719,0,$A2719))<0,\nMIN(0,Q2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719)))),\nMAX(0,Q2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719))))),0))","v":0},{"$f":"IF(R2743=\"n/a\",R2719,IFERROR(IF((OFFSET($C2719,0,$A2719))<0,\nMIN(0,R2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719)))),\nMAX(0,R2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719))))),0))","v":0},{"$f":"IF(S2743=\"n/a\",S2719,IFERROR(IF((OFFSET($C2719,0,$A2719))<0,\nMIN(0,S2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719)))),\nMAX(0,S2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719))))),0))","v":0},{"$f":"IF(T2743=\"n/a\",T2719,IFERROR(IF((OFFSET($C2719,0,$A2719))<0,\nMIN(0,T2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719)))),\nMAX(0,T2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719))))),0))","v":0},{"$f":"IF(U2743=\"n/a\",U2719,IFERROR(IF((OFFSET($C2719,0,$A2719))<0,\nMIN(0,U2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719)))),\nMAX(0,U2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719))))),0))","v":0},{"$f":"IF(V2743=\"n/a\",V2719,IFERROR(IF((OFFSET($C2719,0,$A2719))<0,\nMIN(0,V2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719)))),\nMAX(0,V2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719))))),0))","v":0}]
[{"$f":"A2719+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2720)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D2720,-($A2720+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2744=\"n/a\",D2720,IFERROR(IF((OFFSET($C2720,0,$A2720))<0,\nMIN(0,D2720-(OFFSET($C2720,0,$A2720)/(OFFSET($C2715,-$A2719,$A2720)))),\nMAX(0,D2720-(OFFSET($C2720,0,$A2720)/(OFFSET($C2715,-$A2719,$A2720))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2721)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E2721,-($A2721+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2745=\"n/a\",E2721,IFERROR(IF((OFFSET($C2721,0,$A2721))<0,\nMIN(0,E2721-(OFFSET($C2721,0,$A2721)/(OFFSET($C2716,-$A2720,$A2721)))),\nMAX(0,E2721-(OFFSET($C2721,0,$A2721)/(OFFSET($C2716,-$A2720,$A2721))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F2722,-($A2722+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2746=\"n/a\",F2722,IFERROR(IF((OFFSET($C2722,0,$A2722))<0,\nMIN(0,F2722-(OFFSET($C2722,0,$A2722)/(OFFSET($C2717,-$A2721,$A2722)))),\nMAX(0,F2722-(OFFSET($C2722,0,$A2722)/(OFFSET($C2717,-$A2721,$A2722))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G2723,-($A2723+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2747=\"n/a\",G2723,IFERROR(IF((OFFSET($C2723,0,$A2723))<0,\nMIN(0,G2723-(OFFSET($C2723,0,$A2723)/(OFFSET($C2718,-$A2722,$A2723)))),\nMAX(0,G2723-(OFFSET($C2723,0,$A2723)/(OFFSET($C2718,-$A2722,$A2723))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H2724,-($A2724+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2748=\"n/a\",H2724,IFERROR(IF((OFFSET($C2724,0,$A2724))<0,\nMIN(0,H2724-(OFFSET($C2724,0,$A2724)/(OFFSET($C2719,-$A2723,$A2724)))),\nMAX(0,H2724-(OFFSET($C2724,0,$A2724)/(OFFSET($C2719,-$A2723,$A2724))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I2725,-($A2725+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2749=\"n/a\",I2725,IFERROR(IF((OFFSET($C2725,0,$A2725))<0,\nMIN(0,I2725-(OFFSET($C2725,0,$A2725)/(OFFSET($C2720,-$A2724,$A2725)))),\nMAX(0,I2725-(OFFSET($C2725,0,$A2725)/(OFFSET($C2720,-$A2724,$A2725))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J2726,-($A2726+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2750=\"n/a\",J2726,IFERROR(IF((OFFSET($C2726,0,$A2726))<0,\nMIN(0,J2726-(OFFSET($C2726,0,$A2726)/(OFFSET($C2721,-$A2725,$A2726)))),\nMAX(0,J2726-(OFFSET($C2726,0,$A2726)/(OFFSET($C2721,-$A2725,$A2726))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2727,-($A2727+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2751=\"n/a\",K2727,IFERROR(IF((OFFSET($C2727,0,$A2727))<0,\nMIN(0,K2727-(OFFSET($C2727,0,$A2727)/(OFFSET($C2722,-$A2726,$A2727)))),\nMAX(0,K2727-(OFFSET($C2727,0,$A2727)/(OFFSET($C2722,-$A2726,$A2727))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2728,-($A2728+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2752=\"n/a\",L2728,IFERROR(IF((OFFSET($C2728,0,$A2728))<0,\nMIN(0,L2728-(OFFSET($C2728,0,$A2728)/(OFFSET($C2723,-$A2727,$A2728)))),\nMAX(0,L2728-(OFFSET($C2728,0,$A2728)/(OFFSET($C2723,-$A2727,$A2728))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2729,-($A2729+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2753=\"n/a\",M2729,IFERROR(IF((OFFSET($C2729,0,$A2729))<0,\nMIN(0,M2729-(OFFSET($C2729,0,$A2729)/(OFFSET($C2724,-$A2728,$A2729)))),\nMAX(0,M2729-(OFFSET($C2729,0,$A2729)/(OFFSET($C2724,-$A2728,$A2729))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2730,-($A2730+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2754=\"n/a\",N2730,IFERROR(IF((OFFSET($C2730,0,$A2730))<0,\nMIN(0,N2730-(OFFSET($C2730,0,$A2730)/(OFFSET($C2725,-$A2729,$A2730)))),\nMAX(0,N2730-(OFFSET($C2730,0,$A2730)/(OFFSET($C2725,-$A2729,$A2730))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2731,-($A2731+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2755=\"n/a\",O2731,IFERROR(IF((OFFSET($C2731,0,$A2731))<0,\nMIN(0,O2731-(OFFSET($C2731,0,$A2731)/(OFFSET($C2726,-$A2730,$A2731)))),\nMAX(0,O2731-(OFFSET($C2731,0,$A2731)/(OFFSET($C2726,-$A2730,$A2731))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2732,-($A2732+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2756=\"n/a\",P2732,IFERROR(IF((OFFSET($C2732,0,$A2732))<0,\nMIN(0,P2732-(OFFSET($C2732,0,$A2732)/(OFFSET($C2727,-$A2731,$A2732)))),\nMAX(0,P2732-(OFFSET($C2732,0,$A2732)/(OFFSET($C2727,-$A2731,$A2732))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2733,-($A2733+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2757=\"n/a\",Q2733,IFERROR(IF((OFFSET($C2733,0,$A2733))<0,\nMIN(0,Q2733-(OFFSET($C2733,0,$A2733)/(OFFSET($C2728,-$A2732,$A2733)))),\nMAX(0,Q2733-(OFFSET($C2733,0,$A2733)/(OFFSET($C2728,-$A2732,$A2733))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2734,-($A2734+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2758=\"n/a\",R2734,IFERROR(IF((OFFSET($C2734,0,$A2734))<0,\nMIN(0,R2734-(OFFSET($C2734,0,$A2734)/(OFFSET($C2729,-$A2733,$A2734)))),\nMAX(0,R2734-(OFFSET($C2734,0,$A2734)/(OFFSET($C2729,-$A2733,$A2734))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2735,-($A2735+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2759=\"n/a\",S2735,IFERROR(IF((OFFSET($C2735,0,$A2735))<0,\nMIN(0,S2735-(OFFSET($C2735,0,$A2735)/(OFFSET($C2730,-$A2734,$A2735)))),\nMAX(0,S2735-(OFFSET($C2735,0,$A2735)/(OFFSET($C2730,-$A2734,$A2735))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2736,-($A2736+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2760=\"n/a\",T2736,IFERROR(IF((OFFSET($C2736,0,$A2736))<0,\nMIN(0,T2736-(OFFSET($C2736,0,$A2736)/(OFFSET($C2731,-$A2735,$A2736)))),\nMAX(0,T2736-(OFFSET($C2736,0,$A2736)/(OFFSET($C2731,-$A2735,$A2736))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2737,-($A2737+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2761=\"n/a\",U2737,IFERROR(IF((OFFSET($C2737,0,$A2737))<0,\nMIN(0,U2737-(OFFSET($C2737,0,$A2737)/(OFFSET($C2732,-$A2736,$A2737)))),\nMAX(0,U2737-(OFFSET($C2737,0,$A2737)/(OFFSET($C2732,-$A2736,$A2737))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2738,-($A2738+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2762=\"n/a\",V2738,IFERROR(IF((OFFSET($C2738,0,$A2738))<0,\nMIN(0,V2738-(OFFSET($C2738,0,$A2738)/(OFFSET($C2733,-$A2737,$A2738)))),\nMAX(0,V2738-(OFFSET($C2738,0,$A2738)/(OFFSET($C2733,-$A2737,$A2738))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2739,-($A2739+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2742=\"n/a\",\"n/a\",IF(AND(C2742<1,D2716=0),0,\nIF(D2716=0,C2742-1,\nIF(C2742<1,D2717,\n(((C2742-1)*(C2718-(C2718/(C2742))))+((D2716/D$10)*D2717))/(D2718)))))","v":0},{"$f":"IF(D2742=\"n/a\",\"n/a\",IF(AND(D2742<1,E2716=0),0,\nIF(E2716=0,D2742-1,\nIF(D2742<1,E2717,\n(((D2742-1)*(D2718-(D2718/(D2742))))+((E2716/E$10)*E2717))/(E2718)))))","v":0},{"$f":"IF(E2742=\"n/a\",\"n/a\",IF(AND(E2742<1,F2716=0),0,\nIF(F2716=0,E2742-1,\nIF(E2742<1,F2717,\n(((E2742-1)*(E2718-(E2718/(E2742))))+((F2716/F$10)*F2717))/(F2718)))))","v":0},{"$f":"IF(F2742=\"n/a\",\"n/a\",IF(AND(F2742<1,G2716=0),0,\nIF(G2716=0,F2742-1,\nIF(F2742<1,G2717,\n(((F2742-1)*(F2718-(F2718/(F2742))))+((G2716/G$10)*G2717))/(G2718)))))","v":0},{"$f":"IF(G2742=\"n/a\",\"n/a\",IF(AND(G2742<1,H2716=0),0,\nIF(H2716=0,G2742-1,\nIF(G2742<1,H2717,\n(((G2742-1)*(G2718-(G2718/(G2742))))+((H2716/H$10)*H2717))/(H2718)))))","v":0},{"$f":"IF(H2742=\"n/a\",\"n/a\",IF(AND(H2742<1,I2716=0),0,\nIF(I2716=0,H2742-1,\nIF(H2742<1,I2717,\n(((H2742-1)*(H2718-(H2718/(H2742))))+((I2716/I$10)*I2717))/(I2718)))))","v":0},{"$f":"IF(I2742=\"n/a\",\"n/a\",IF(AND(I2742<1,J2716=0),0,\nIF(J2716=0,I2742-1,\nIF(I2742<1,J2717,\n(((I2742-1)*(I2718-(I2718/(I2742))))+((J2716/J$10)*J2717))/(J2718)))))","v":0},{"$f":"IF(J2742=\"n/a\",\"n/a\",IF(AND(J2742<1,K2716=0),0,\nIF(K2716=0,J2742-1,\nIF(J2742<1,K2717,\n(((J2742-1)*(J2718-(J2718/(J2742))))+((K2716/K$10)*K2717))/(K2718)))))","v":0},{"$f":"IF(K2742=\"n/a\",\"n/a\",IF(AND(K2742<1,L2716=0),0,\nIF(L2716=0,K2742-1,\nIF(K2742<1,L2717,\n(((K2742-1)*(K2718-(K2718/(K2742))))+((L2716/L$10)*L2717))/(L2718)))))","v":0},{"$f":"IF(L2742=\"n/a\",\"n/a\",IF(AND(L2742<1,M2716=0),0,\nIF(M2716=0,L2742-1,\nIF(L2742<1,M2717,\n(((L2742-1)*(L2718-(L2718/(L2742))))+((M2716/M$10)*M2717))/(M2718)))))","v":0},{"$f":"IF(M2742=\"n/a\",\"n/a\",IF(AND(M2742<1,N2716=0),0,\nIF(N2716=0,M2742-1,\nIF(M2742<1,N2717,\n(((M2742-1)*(M2718-(M2718/(M2742))))+((N2716/N$10)*N2717))/(N2718)))))","v":0},{"$f":"IF(N2742=\"n/a\",\"n/a\",IF(AND(N2742<1,O2716=0),0,\nIF(O2716=0,N2742-1,\nIF(N2742<1,O2717,\n(((N2742-1)*(N2718-(N2718/(N2742))))+((O2716/O$10)*O2717))/(O2718)))))","v":0},{"$f":"IF(O2742=\"n/a\",\"n/a\",IF(AND(O2742<1,P2716=0),0,\nIF(P2716=0,O2742-1,\nIF(O2742<1,P2717,\n(((O2742-1)*(O2718-(O2718/(O2742))))+((P2716/P$10)*P2717))/(P2718)))))","v":0},{"$f":"IF(P2742=\"n/a\",\"n/a\",IF(AND(P2742<1,Q2716=0),0,\nIF(Q2716=0,P2742-1,\nIF(P2742<1,Q2717,\n(((P2742-1)*(P2718-(P2718/(P2742))))+((Q2716/Q$10)*Q2717))/(Q2718)))))","v":0},{"$f":"IF(Q2742=\"n/a\",\"n/a\",IF(AND(Q2742<1,R2716=0),0,\nIF(R2716=0,Q2742-1,\nIF(Q2742<1,R2717,\n(((Q2742-1)*(Q2718-(Q2718/(Q2742))))+((R2716/R$10)*R2717))/(R2718)))))","v":0},{"$f":"IF(R2742=\"n/a\",\"n/a\",IF(AND(R2742<1,S2716=0),0,\nIF(S2716=0,R2742-1,\nIF(R2742<1,S2717,\n(((R2742-1)*(R2718-(R2718/(R2742))))+((S2716/S$10)*S2717))/(S2718)))))","v":0},{"$f":"IF(S2742=\"n/a\",\"n/a\",IF(AND(S2742<1,T2716=0),0,\nIF(T2716=0,S2742-1,\nIF(S2742<1,T2717,\n(((S2742-1)*(S2718-(S2718/(S2742))))+((T2716/T$10)*T2717))/(T2718)))))","v":0},{"$f":"IF(T2742=\"n/a\",\"n/a\",IF(AND(T2742<1,U2716=0),0,\nIF(U2716=0,T2742-1,\nIF(T2742<1,U2717,\n(((T2742-1)*(T2718-(T2718/(T2742))))+((U2716/U$10)*U2717))/(U2718)))))","v":0},{"$f":"IF(U2742=\"n/a\",\"n/a\",IF(AND(U2742<1,V2716=0),0,\nIF(V2716=0,U2742-1,\nIF(U2742<1,V2717,\n(((U2742-1)*(U2718-(U2718/(U2742))))+((V2716/V$10)*V2717))/(V2718)))))","v":0},{"$f":"IF(V2742=\"n/a\",\"n/a\",IF(AND(V2742<1,W2716=0),0,\nIF(W2716=0,V2742-1,\nIF(V2742<1,W2717,\n(((V2742-1)*(V2718-(V2718/(V2742))))+((W2716/W$10)*W2717))/(W2718)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2743,(-$A2719-ROWS(C2715:C2742)),0)","v":"n/a"},{"$f":"IF(C2743=\"n/a\",\"n/a\",MAX(0,C2743-1))","v":"n/a"},{"$f":"IF(D2743=\"n/a\",\"n/a\",MAX(0,D2743-1))","v":"n/a"},{"$f":"IF(E2743=\"n/a\",\"n/a\",MAX(0,E2743-1))","v":"n/a"},{"$f":"IF(F2743=\"n/a\",\"n/a\",MAX(0,F2743-1))","v":"n/a"},{"$f":"IF(G2743=\"n/a\",\"n/a\",MAX(0,G2743-1))","v":"n/a"},{"$f":"IF(H2743=\"n/a\",\"n/a\",MAX(0,H2743-1))","v":"n/a"},{"$f":"IF(I2743=\"n/a\",\"n/a\",MAX(0,I2743-1))","v":"n/a"},{"$f":"IF(J2743=\"n/a\",\"n/a\",MAX(0,J2743-1))","v":"n/a"},{"$f":"IF(K2743=\"n/a\",\"n/a\",MAX(0,K2743-1))","v":"n/a"},{"$f":"IF(L2743=\"n/a\",\"n/a\",MAX(0,L2743-1))","v":"n/a"},{"$f":"IF(M2743=\"n/a\",\"n/a\",MAX(0,M2743-1))","v":"n/a"},{"$f":"IF(N2743=\"n/a\",\"n/a\",MAX(0,N2743-1))","v":"n/a"},{"$f":"IF(O2743=\"n/a\",\"n/a\",MAX(0,O2743-1))","v":"n/a"},{"$f":"IF(P2743=\"n/a\",\"n/a\",MAX(0,P2743-1))","v":"n/a"},{"$f":"IF(Q2743=\"n/a\",\"n/a\",MAX(0,Q2743-1))","v":"n/a"},{"$f":"IF(R2743=\"n/a\",\"n/a\",MAX(0,R2743-1))","v":"n/a"},{"$f":"IF(S2743=\"n/a\",\"n/a\",MAX(0,S2743-1))","v":"n/a"},{"$f":"IF(T2743=\"n/a\",\"n/a\",MAX(0,T2743-1))","v":"n/a"},{"$f":"IF(U2743=\"n/a\",\"n/a\",MAX(0,U2743-1))","v":"n/a"},{"$f":"IF(V2743=\"n/a\",\"n/a\",MAX(0,V2743-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2720)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2744,(-$A2720-ROWS(D2716:D2743)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356,10.640017865118356,9.6400178651183559,8.6400178651183559,7.6400178651183559,6.6400178651183559,5.6400178651183559,4.6400178651183559]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2745,(-$A2721-ROWS(E2717:E2744)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356,10.640017865118356,9.6400178651183559,8.6400178651183559,7.6400178651183559,6.6400178651183559,5.6400178651183559]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2746,(-$A2722-ROWS(F2718:F2745)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356,10.640017865118356,9.6400178651183559,8.6400178651183559,7.6400178651183559,6.6400178651183559]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2747,(-$A2723-ROWS(G2719:G2746)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356,10.640017865118356,9.6400178651183559,8.6400178651183559,7.6400178651183559]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2748,(-$A2724-ROWS(H2720:H2747)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356,10.640017865118356,9.6400178651183559,8.6400178651183559]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2749,(-$A2725-ROWS(I2721:I2748)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356,10.640017865118356,9.6400178651183559]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2750,(-$A2726-ROWS(J2722:J2749)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356,10.640017865118356]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2751,(-$A2727-ROWS(K2723:K2750)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356,11.640017865118356]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2752,(-$A2728-ROWS(L2724:L2751)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356,12.640017865118356]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2753,(-$A2729-ROWS(M2725:M2752)),0)","v":23.640017865118356},22.640017865118356,21.640017865118356,20.640017865118356,19.640017865118356,18.640017865118356,17.640017865118356,16.640017865118356,15.640017865118356,14.640017865118356,13.640017865118356]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2754,(-$A2730-ROWS(N2726:N2753)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2755,(-$A2731-ROWS(O2727:O2754)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2756,(-$A2732-ROWS(P2728:P2755)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2757,(-$A2733-ROWS(Q2729:Q2756)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2758,(-$A2734-ROWS(R2730:R2757)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2759,(-$A2735-ROWS(S2731:S2758)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2760,(-$A2736-ROWS(T2732:T2759)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2761,(-$A2737-ROWS(U2733:U2760)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2762,(-$A2738-ROWS(V2734:V2761)),0)","v":0},{"$f":"IF(V2762=\"n/a\",\"n/a\",MAX(0,V2762-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2763,(-$A2739-ROWS(W2735:W2762)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2715<>\"n/a\",C2715<>\"n/a\"),IF(SUM(C2718:C2740)=0,0,IF((SUMPRODUCT(C2718:C2740,C2742:C2764)/SUM(C2718:C2740))<0,1,(SUMPRODUCT(C2718:C2740,C2742:C2764)/SUM(C2718:C2740)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2715<>\"n/a\",D2715<>\"n/a\"),IF(SUM(D2718:D2740)=0,0,IF((SUMPRODUCT(D2718:D2740,D2742:D2764)/SUM(D2718:D2740))<0,1,(SUMPRODUCT(D2718:D2740,D2742:D2764)/SUM(D2718:D2740)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 52",{"$f":"VLOOKUP($A2767,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Work in progress"}]
[{"$f":"VALUE(REPLACE(A2767,1,12,\"\"))","v":52},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A2768,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2768,0)-OFFSET('RFM input'!H$134,$A2768,0)-OFFSET('RFM input'!H$198,$A2768,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2768,0)-OFFSET('RFM input'!I$134,$A2768,0)-OFFSET('RFM input'!I$198,$A2768,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2768,0)-OFFSET('RFM input'!J$134,$A2768,0)-OFFSET('RFM input'!J$198,$A2768,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2768,0)-OFFSET('RFM input'!K$134,$A2768,0)-OFFSET('RFM input'!K$198,$A2768,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2768,0)-OFFSET('RFM input'!L$134,$A2768,0)-OFFSET('RFM input'!L$198,$A2768,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2768,0)-OFFSET('RFM input'!M$134,$A2768,0)-OFFSET('RFM input'!M$198,$A2768,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2768,0)-OFFSET('RFM input'!N$134,$A2768,0)-OFFSET('RFM input'!N$198,$A2768,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2768,0)-OFFSET('RFM input'!O$134,$A2768,0)-OFFSET('RFM input'!O$198,$A2768,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2768,0)-OFFSET('RFM input'!P$134,$A2768,0)-OFFSET('RFM input'!P$198,$A2768,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2768,0)-OFFSET('RFM input'!Q$134,$A2768,0)-OFFSET('RFM input'!Q$198,$A2768,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2768,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2768,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2768,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2768,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2768,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2768,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2768,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2768,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2768,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2768,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2768,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2768,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2768,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2768,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2768,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2768,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2768,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2768,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2768,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2768,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2768,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2768,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2768,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2768,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2768,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2768,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2768,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2768,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2768,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2768,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2768,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D2796=\"n/a\",0,IF(AND(D2770=0,C2772=0),0,\nIF(AND(D2770<>0,C2772=0),(D2770/D$10),\nIF(AND(D2771<>0,C2772<>0),(C2772-(C2772/C2796))+(D2770/D$10),\nIF(C2796<1,0,(C2772-(C2772/C2796)))))))","v":0},{"$f":"IF(E2796=\"n/a\",0,IF(AND(E2770=0,D2772=0),0,\nIF(AND(E2770<>0,D2772=0),(E2770/E$10),\nIF(AND(E2771<>0,D2772<>0),(D2772-(D2772/D2796))+(E2770/E$10),\nIF(D2796<1,0,(D2772-(D2772/D2796)))))))","v":0},{"$f":"IF(F2796=\"n/a\",0,IF(AND(F2770=0,E2772=0),0,\nIF(AND(F2770<>0,E2772=0),(F2770/F$10),\nIF(AND(F2771<>0,E2772<>0),(E2772-(E2772/E2796))+(F2770/F$10),\nIF(E2796<1,0,(E2772-(E2772/E2796)))))))","v":0},{"$f":"IF(G2796=\"n/a\",0,IF(AND(G2770=0,F2772=0),0,\nIF(AND(G2770<>0,F2772=0),(G2770/G$10),\nIF(AND(G2771<>0,F2772<>0),(F2772-(F2772/F2796))+(G2770/G$10),\nIF(F2796<1,0,(F2772-(F2772/F2796)))))))","v":0},{"$f":"IF(H2796=\"n/a\",0,IF(AND(H2770=0,G2772=0),0,\nIF(AND(H2770<>0,G2772=0),(H2770/H$10),\nIF(AND(H2771<>0,G2772<>0),(G2772-(G2772/G2796))+(H2770/H$10),\nIF(G2796<1,0,(G2772-(G2772/G2796)))))))","v":0},{"$f":"IF(I2796=\"n/a\",0,IF(AND(I2770=0,H2772=0),0,\nIF(AND(I2770<>0,H2772=0),(I2770/I$10),\nIF(AND(I2771<>0,H2772<>0),(H2772-(H2772/H2796))+(I2770/I$10),\nIF(H2796<1,0,(H2772-(H2772/H2796)))))))","v":0},{"$f":"IF(J2796=\"n/a\",0,IF(AND(J2770=0,I2772=0),0,\nIF(AND(J2770<>0,I2772=0),(J2770/J$10),\nIF(AND(J2771<>0,I2772<>0),(I2772-(I2772/I2796))+(J2770/J$10),\nIF(I2796<1,0,(I2772-(I2772/I2796)))))))","v":0},{"$f":"IF(K2796=\"n/a\",0,IF(AND(K2770=0,J2772=0),0,\nIF(AND(K2770<>0,J2772=0),(K2770/K$10),\nIF(AND(K2771<>0,J2772<>0),(J2772-(J2772/J2796))+(K2770/K$10),\nIF(J2796<1,0,(J2772-(J2772/J2796)))))))","v":0},{"$f":"IF(L2796=\"n/a\",0,IF(AND(L2770=0,K2772=0),0,\nIF(AND(L2770<>0,K2772=0),(L2770/L$10),\nIF(AND(L2771<>0,K2772<>0),(K2772-(K2772/K2796))+(L2770/L$10),\nIF(K2796<1,0,(K2772-(K2772/K2796)))))))","v":0},{"$f":"IF(M2796=\"n/a\",0,IF(AND(M2770=0,L2772=0),0,\nIF(AND(M2770<>0,L2772=0),(M2770/M$10),\nIF(AND(M2771<>0,L2772<>0),(L2772-(L2772/L2796))+(M2770/M$10),\nIF(L2796<1,0,(L2772-(L2772/L2796)))))))","v":0},{"$f":"IF(N2796=\"n/a\",0,IF(AND(N2770=0,M2772=0),0,\nIF(AND(N2770<>0,M2772=0),(N2770/N$10),\nIF(AND(N2771<>0,M2772<>0),(M2772-(M2772/M2796))+(N2770/N$10),\nIF(M2796<1,0,(M2772-(M2772/M2796)))))))","v":0},{"$f":"IF(O2796=\"n/a\",0,IF(AND(O2770=0,N2772=0),0,\nIF(AND(O2770<>0,N2772=0),(O2770/O$10),\nIF(AND(O2771<>0,N2772<>0),(N2772-(N2772/N2796))+(O2770/O$10),\nIF(N2796<1,0,(N2772-(N2772/N2796)))))))","v":0},{"$f":"IF(P2796=\"n/a\",0,IF(AND(P2770=0,O2772=0),0,\nIF(AND(P2770<>0,O2772=0),(P2770/P$10),\nIF(AND(P2771<>0,O2772<>0),(O2772-(O2772/O2796))+(P2770/P$10),\nIF(O2796<1,0,(O2772-(O2772/O2796)))))))","v":0},{"$f":"IF(Q2796=\"n/a\",0,IF(AND(Q2770=0,P2772=0),0,\nIF(AND(Q2770<>0,P2772=0),(Q2770/Q$10),\nIF(AND(Q2771<>0,P2772<>0),(P2772-(P2772/P2796))+(Q2770/Q$10),\nIF(P2796<1,0,(P2772-(P2772/P2796)))))))","v":0},{"$f":"IF(R2796=\"n/a\",0,IF(AND(R2770=0,Q2772=0),0,\nIF(AND(R2770<>0,Q2772=0),(R2770/R$10),\nIF(AND(R2771<>0,Q2772<>0),(Q2772-(Q2772/Q2796))+(R2770/R$10),\nIF(Q2796<1,0,(Q2772-(Q2772/Q2796)))))))","v":0},{"$f":"IF(S2796=\"n/a\",0,IF(AND(S2770=0,R2772=0),0,\nIF(AND(S2770<>0,R2772=0),(S2770/S$10),\nIF(AND(S2771<>0,R2772<>0),(R2772-(R2772/R2796))+(S2770/S$10),\nIF(R2796<1,0,(R2772-(R2772/R2796)))))))","v":0},{"$f":"IF(T2796=\"n/a\",0,IF(AND(T2770=0,S2772=0),0,\nIF(AND(T2770<>0,S2772=0),(T2770/T$10),\nIF(AND(T2771<>0,S2772<>0),(S2772-(S2772/S2796))+(T2770/T$10),\nIF(S2796<1,0,(S2772-(S2772/S2796)))))))","v":0},{"$f":"IF(U2796=\"n/a\",0,IF(AND(U2770=0,T2772=0),0,\nIF(AND(U2770<>0,T2772=0),(U2770/U$10),\nIF(AND(U2771<>0,T2772<>0),(T2772-(T2772/T2796))+(U2770/U$10),\nIF(T2796<1,0,(T2772-(T2772/T2796)))))))","v":0},{"$f":"IF(V2796=\"n/a\",0,IF(AND(V2770=0,U2772=0),0,\nIF(AND(V2770<>0,U2772=0),(V2770/V$10),\nIF(AND(V2771<>0,U2772<>0),(U2772-(U2772/U2796))+(V2770/V$10),\nIF(U2796<1,0,(U2772-(U2772/U2796)))))))","v":0},{"$f":"IF(W2796=\"n/a\",0,IF(AND(W2770=0,V2772=0),0,\nIF(AND(W2770<>0,V2772=0),(W2770/W$10),\nIF(AND(W2771<>0,V2772<>0),(V2772-(V2772/V2796))+(W2770/W$10),\nIF(V2796<1,0,(V2772-(V2772/V2796)))))))","v":0}]
[{"$f":"A2772+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C2768/C$10","v":0},{"$f":"IF(C2797=\"n/a\",C2773,IFERROR(IF((OFFSET($C2773,0,$A2773))<0,\nMIN(0,C2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773)))),\nMAX(0,C2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773))))),0))","v":0},{"$f":"IF(D2797=\"n/a\",D2773,IFERROR(IF((OFFSET($C2773,0,$A2773))<0,\nMIN(0,D2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773)))),\nMAX(0,D2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773))))),0))","v":0},{"$f":"IF(E2797=\"n/a\",E2773,IFERROR(IF((OFFSET($C2773,0,$A2773))<0,\nMIN(0,E2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773)))),\nMAX(0,E2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773))))),0))","v":0},{"$f":"IF(F2797=\"n/a\",F2773,IFERROR(IF((OFFSET($C2773,0,$A2773))<0,\nMIN(0,F2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773)))),\nMAX(0,F2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773))))),0))","v":0},{"$f":"IF(G2797=\"n/a\",G2773,IFERROR(IF((OFFSET($C2773,0,$A2773))<0,\nMIN(0,G2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773)))),\nMAX(0,G2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773))))),0))","v":0},{"$f":"IF(H2797=\"n/a\",H2773,IFERROR(IF((OFFSET($C2773,0,$A2773))<0,\nMIN(0,H2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773)))),\nMAX(0,H2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773))))),0))","v":0},{"$f":"IF(I2797=\"n/a\",I2773,IFERROR(IF((OFFSET($C2773,0,$A2773))<0,\nMIN(0,I2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773)))),\nMAX(0,I2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773))))),0))","v":0},{"$f":"IF(J2797=\"n/a\",J2773,IFERROR(IF((OFFSET($C2773,0,$A2773))<0,\nMIN(0,J2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773)))),\nMAX(0,J2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773))))),0))","v":0},{"$f":"IF(K2797=\"n/a\",K2773,IFERROR(IF((OFFSET($C2773,0,$A2773))<0,\nMIN(0,K2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773)))),\nMAX(0,K2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773))))),0))","v":0},{"$f":"IF(L2797=\"n/a\",L2773,IFERROR(IF((OFFSET($C2773,0,$A2773))<0,\nMIN(0,L2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773)))),\nMAX(0,L2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773))))),0))","v":0},{"$f":"IF(M2797=\"n/a\",M2773,IFERROR(IF((OFFSET($C2773,0,$A2773))<0,\nMIN(0,M2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773)))),\nMAX(0,M2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773))))),0))","v":0},{"$f":"IF(N2797=\"n/a\",N2773,IFERROR(IF((OFFSET($C2773,0,$A2773))<0,\nMIN(0,N2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773)))),\nMAX(0,N2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773))))),0))","v":0},{"$f":"IF(O2797=\"n/a\",O2773,IFERROR(IF((OFFSET($C2773,0,$A2773))<0,\nMIN(0,O2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773)))),\nMAX(0,O2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773))))),0))","v":0},{"$f":"IF(P2797=\"n/a\",P2773,IFERROR(IF((OFFSET($C2773,0,$A2773))<0,\nMIN(0,P2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773)))),\nMAX(0,P2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773))))),0))","v":0},{"$f":"IF(Q2797=\"n/a\",Q2773,IFERROR(IF((OFFSET($C2773,0,$A2773))<0,\nMIN(0,Q2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773)))),\nMAX(0,Q2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773))))),0))","v":0},{"$f":"IF(R2797=\"n/a\",R2773,IFERROR(IF((OFFSET($C2773,0,$A2773))<0,\nMIN(0,R2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773)))),\nMAX(0,R2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773))))),0))","v":0},{"$f":"IF(S2797=\"n/a\",S2773,IFERROR(IF((OFFSET($C2773,0,$A2773))<0,\nMIN(0,S2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773)))),\nMAX(0,S2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773))))),0))","v":0},{"$f":"IF(T2797=\"n/a\",T2773,IFERROR(IF((OFFSET($C2773,0,$A2773))<0,\nMIN(0,T2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773)))),\nMAX(0,T2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773))))),0))","v":0},{"$f":"IF(U2797=\"n/a\",U2773,IFERROR(IF((OFFSET($C2773,0,$A2773))<0,\nMIN(0,U2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773)))),\nMAX(0,U2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773))))),0))","v":0},{"$f":"IF(V2797=\"n/a\",V2773,IFERROR(IF((OFFSET($C2773,0,$A2773))<0,\nMIN(0,V2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773)))),\nMAX(0,V2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773))))),0))","v":0}]
[{"$f":"A2773+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2774)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D2774,-($A2774+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2798=\"n/a\",D2774,IFERROR(IF((OFFSET($C2774,0,$A2774))<0,\nMIN(0,D2774-(OFFSET($C2774,0,$A2774)/(OFFSET($C2769,-$A2773,$A2774)))),\nMAX(0,D2774-(OFFSET($C2774,0,$A2774)/(OFFSET($C2769,-$A2773,$A2774))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2775)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E2775,-($A2775+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2799=\"n/a\",E2775,IFERROR(IF((OFFSET($C2775,0,$A2775))<0,\nMIN(0,E2775-(OFFSET($C2775,0,$A2775)/(OFFSET($C2770,-$A2774,$A2775)))),\nMAX(0,E2775-(OFFSET($C2775,0,$A2775)/(OFFSET($C2770,-$A2774,$A2775))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F2776,-($A2776+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2800=\"n/a\",F2776,IFERROR(IF((OFFSET($C2776,0,$A2776))<0,\nMIN(0,F2776-(OFFSET($C2776,0,$A2776)/(OFFSET($C2771,-$A2775,$A2776)))),\nMAX(0,F2776-(OFFSET($C2776,0,$A2776)/(OFFSET($C2771,-$A2775,$A2776))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G2777,-($A2777+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2801=\"n/a\",G2777,IFERROR(IF((OFFSET($C2777,0,$A2777))<0,\nMIN(0,G2777-(OFFSET($C2777,0,$A2777)/(OFFSET($C2772,-$A2776,$A2777)))),\nMAX(0,G2777-(OFFSET($C2777,0,$A2777)/(OFFSET($C2772,-$A2776,$A2777))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H2778,-($A2778+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2802=\"n/a\",H2778,IFERROR(IF((OFFSET($C2778,0,$A2778))<0,\nMIN(0,H2778-(OFFSET($C2778,0,$A2778)/(OFFSET($C2773,-$A2777,$A2778)))),\nMAX(0,H2778-(OFFSET($C2778,0,$A2778)/(OFFSET($C2773,-$A2777,$A2778))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I2779,-($A2779+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2803=\"n/a\",I2779,IFERROR(IF((OFFSET($C2779,0,$A2779))<0,\nMIN(0,I2779-(OFFSET($C2779,0,$A2779)/(OFFSET($C2774,-$A2778,$A2779)))),\nMAX(0,I2779-(OFFSET($C2779,0,$A2779)/(OFFSET($C2774,-$A2778,$A2779))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J2780,-($A2780+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2804=\"n/a\",J2780,IFERROR(IF((OFFSET($C2780,0,$A2780))<0,\nMIN(0,J2780-(OFFSET($C2780,0,$A2780)/(OFFSET($C2775,-$A2779,$A2780)))),\nMAX(0,J2780-(OFFSET($C2780,0,$A2780)/(OFFSET($C2775,-$A2779,$A2780))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2781,-($A2781+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2805=\"n/a\",K2781,IFERROR(IF((OFFSET($C2781,0,$A2781))<0,\nMIN(0,K2781-(OFFSET($C2781,0,$A2781)/(OFFSET($C2776,-$A2780,$A2781)))),\nMAX(0,K2781-(OFFSET($C2781,0,$A2781)/(OFFSET($C2776,-$A2780,$A2781))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2782,-($A2782+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2806=\"n/a\",L2782,IFERROR(IF((OFFSET($C2782,0,$A2782))<0,\nMIN(0,L2782-(OFFSET($C2782,0,$A2782)/(OFFSET($C2777,-$A2781,$A2782)))),\nMAX(0,L2782-(OFFSET($C2782,0,$A2782)/(OFFSET($C2777,-$A2781,$A2782))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2783,-($A2783+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2807=\"n/a\",M2783,IFERROR(IF((OFFSET($C2783,0,$A2783))<0,\nMIN(0,M2783-(OFFSET($C2783,0,$A2783)/(OFFSET($C2778,-$A2782,$A2783)))),\nMAX(0,M2783-(OFFSET($C2783,0,$A2783)/(OFFSET($C2778,-$A2782,$A2783))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2784,-($A2784+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2808=\"n/a\",N2784,IFERROR(IF((OFFSET($C2784,0,$A2784))<0,\nMIN(0,N2784-(OFFSET($C2784,0,$A2784)/(OFFSET($C2779,-$A2783,$A2784)))),\nMAX(0,N2784-(OFFSET($C2784,0,$A2784)/(OFFSET($C2779,-$A2783,$A2784))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2785,-($A2785+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2809=\"n/a\",O2785,IFERROR(IF((OFFSET($C2785,0,$A2785))<0,\nMIN(0,O2785-(OFFSET($C2785,0,$A2785)/(OFFSET($C2780,-$A2784,$A2785)))),\nMAX(0,O2785-(OFFSET($C2785,0,$A2785)/(OFFSET($C2780,-$A2784,$A2785))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2786,-($A2786+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2810=\"n/a\",P2786,IFERROR(IF((OFFSET($C2786,0,$A2786))<0,\nMIN(0,P2786-(OFFSET($C2786,0,$A2786)/(OFFSET($C2781,-$A2785,$A2786)))),\nMAX(0,P2786-(OFFSET($C2786,0,$A2786)/(OFFSET($C2781,-$A2785,$A2786))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2787,-($A2787+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2811=\"n/a\",Q2787,IFERROR(IF((OFFSET($C2787,0,$A2787))<0,\nMIN(0,Q2787-(OFFSET($C2787,0,$A2787)/(OFFSET($C2782,-$A2786,$A2787)))),\nMAX(0,Q2787-(OFFSET($C2787,0,$A2787)/(OFFSET($C2782,-$A2786,$A2787))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2788,-($A2788+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2812=\"n/a\",R2788,IFERROR(IF((OFFSET($C2788,0,$A2788))<0,\nMIN(0,R2788-(OFFSET($C2788,0,$A2788)/(OFFSET($C2783,-$A2787,$A2788)))),\nMAX(0,R2788-(OFFSET($C2788,0,$A2788)/(OFFSET($C2783,-$A2787,$A2788))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2789,-($A2789+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2813=\"n/a\",S2789,IFERROR(IF((OFFSET($C2789,0,$A2789))<0,\nMIN(0,S2789-(OFFSET($C2789,0,$A2789)/(OFFSET($C2784,-$A2788,$A2789)))),\nMAX(0,S2789-(OFFSET($C2789,0,$A2789)/(OFFSET($C2784,-$A2788,$A2789))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2790,-($A2790+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2814=\"n/a\",T2790,IFERROR(IF((OFFSET($C2790,0,$A2790))<0,\nMIN(0,T2790-(OFFSET($C2790,0,$A2790)/(OFFSET($C2785,-$A2789,$A2790)))),\nMAX(0,T2790-(OFFSET($C2790,0,$A2790)/(OFFSET($C2785,-$A2789,$A2790))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2791,-($A2791+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2815=\"n/a\",U2791,IFERROR(IF((OFFSET($C2791,0,$A2791))<0,\nMIN(0,U2791-(OFFSET($C2791,0,$A2791)/(OFFSET($C2786,-$A2790,$A2791)))),\nMAX(0,U2791-(OFFSET($C2791,0,$A2791)/(OFFSET($C2786,-$A2790,$A2791))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2792,-($A2792+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2816=\"n/a\",V2792,IFERROR(IF((OFFSET($C2792,0,$A2792))<0,\nMIN(0,V2792-(OFFSET($C2792,0,$A2792)/(OFFSET($C2787,-$A2791,$A2792)))),\nMAX(0,V2792-(OFFSET($C2792,0,$A2792)/(OFFSET($C2787,-$A2791,$A2792))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2793,-($A2793+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2796=\"n/a\",\"n/a\",IF(AND(C2796<1,D2770=0),0,\nIF(D2770=0,C2796-1,\nIF(C2796<1,D2771,\n(((C2796-1)*(C2772-(C2772/(C2796))))+((D2770/D$10)*D2771))/(D2772)))))","v":0},{"$f":"IF(D2796=\"n/a\",\"n/a\",IF(AND(D2796<1,E2770=0),0,\nIF(E2770=0,D2796-1,\nIF(D2796<1,E2771,\n(((D2796-1)*(D2772-(D2772/(D2796))))+((E2770/E$10)*E2771))/(E2772)))))","v":0},{"$f":"IF(E2796=\"n/a\",\"n/a\",IF(AND(E2796<1,F2770=0),0,\nIF(F2770=0,E2796-1,\nIF(E2796<1,F2771,\n(((E2796-1)*(E2772-(E2772/(E2796))))+((F2770/F$10)*F2771))/(F2772)))))","v":0},{"$f":"IF(F2796=\"n/a\",\"n/a\",IF(AND(F2796<1,G2770=0),0,\nIF(G2770=0,F2796-1,\nIF(F2796<1,G2771,\n(((F2796-1)*(F2772-(F2772/(F2796))))+((G2770/G$10)*G2771))/(G2772)))))","v":0},{"$f":"IF(G2796=\"n/a\",\"n/a\",IF(AND(G2796<1,H2770=0),0,\nIF(H2770=0,G2796-1,\nIF(G2796<1,H2771,\n(((G2796-1)*(G2772-(G2772/(G2796))))+((H2770/H$10)*H2771))/(H2772)))))","v":0},{"$f":"IF(H2796=\"n/a\",\"n/a\",IF(AND(H2796<1,I2770=0),0,\nIF(I2770=0,H2796-1,\nIF(H2796<1,I2771,\n(((H2796-1)*(H2772-(H2772/(H2796))))+((I2770/I$10)*I2771))/(I2772)))))","v":0},{"$f":"IF(I2796=\"n/a\",\"n/a\",IF(AND(I2796<1,J2770=0),0,\nIF(J2770=0,I2796-1,\nIF(I2796<1,J2771,\n(((I2796-1)*(I2772-(I2772/(I2796))))+((J2770/J$10)*J2771))/(J2772)))))","v":0},{"$f":"IF(J2796=\"n/a\",\"n/a\",IF(AND(J2796<1,K2770=0),0,\nIF(K2770=0,J2796-1,\nIF(J2796<1,K2771,\n(((J2796-1)*(J2772-(J2772/(J2796))))+((K2770/K$10)*K2771))/(K2772)))))","v":0},{"$f":"IF(K2796=\"n/a\",\"n/a\",IF(AND(K2796<1,L2770=0),0,\nIF(L2770=0,K2796-1,\nIF(K2796<1,L2771,\n(((K2796-1)*(K2772-(K2772/(K2796))))+((L2770/L$10)*L2771))/(L2772)))))","v":0},{"$f":"IF(L2796=\"n/a\",\"n/a\",IF(AND(L2796<1,M2770=0),0,\nIF(M2770=0,L2796-1,\nIF(L2796<1,M2771,\n(((L2796-1)*(L2772-(L2772/(L2796))))+((M2770/M$10)*M2771))/(M2772)))))","v":0},{"$f":"IF(M2796=\"n/a\",\"n/a\",IF(AND(M2796<1,N2770=0),0,\nIF(N2770=0,M2796-1,\nIF(M2796<1,N2771,\n(((M2796-1)*(M2772-(M2772/(M2796))))+((N2770/N$10)*N2771))/(N2772)))))","v":0},{"$f":"IF(N2796=\"n/a\",\"n/a\",IF(AND(N2796<1,O2770=0),0,\nIF(O2770=0,N2796-1,\nIF(N2796<1,O2771,\n(((N2796-1)*(N2772-(N2772/(N2796))))+((O2770/O$10)*O2771))/(O2772)))))","v":0},{"$f":"IF(O2796=\"n/a\",\"n/a\",IF(AND(O2796<1,P2770=0),0,\nIF(P2770=0,O2796-1,\nIF(O2796<1,P2771,\n(((O2796-1)*(O2772-(O2772/(O2796))))+((P2770/P$10)*P2771))/(P2772)))))","v":0},{"$f":"IF(P2796=\"n/a\",\"n/a\",IF(AND(P2796<1,Q2770=0),0,\nIF(Q2770=0,P2796-1,\nIF(P2796<1,Q2771,\n(((P2796-1)*(P2772-(P2772/(P2796))))+((Q2770/Q$10)*Q2771))/(Q2772)))))","v":0},{"$f":"IF(Q2796=\"n/a\",\"n/a\",IF(AND(Q2796<1,R2770=0),0,\nIF(R2770=0,Q2796-1,\nIF(Q2796<1,R2771,\n(((Q2796-1)*(Q2772-(Q2772/(Q2796))))+((R2770/R$10)*R2771))/(R2772)))))","v":0},{"$f":"IF(R2796=\"n/a\",\"n/a\",IF(AND(R2796<1,S2770=0),0,\nIF(S2770=0,R2796-1,\nIF(R2796<1,S2771,\n(((R2796-1)*(R2772-(R2772/(R2796))))+((S2770/S$10)*S2771))/(S2772)))))","v":0},{"$f":"IF(S2796=\"n/a\",\"n/a\",IF(AND(S2796<1,T2770=0),0,\nIF(T2770=0,S2796-1,\nIF(S2796<1,T2771,\n(((S2796-1)*(S2772-(S2772/(S2796))))+((T2770/T$10)*T2771))/(T2772)))))","v":0},{"$f":"IF(T2796=\"n/a\",\"n/a\",IF(AND(T2796<1,U2770=0),0,\nIF(U2770=0,T2796-1,\nIF(T2796<1,U2771,\n(((T2796-1)*(T2772-(T2772/(T2796))))+((U2770/U$10)*U2771))/(U2772)))))","v":0},{"$f":"IF(U2796=\"n/a\",\"n/a\",IF(AND(U2796<1,V2770=0),0,\nIF(V2770=0,U2796-1,\nIF(U2796<1,V2771,\n(((U2796-1)*(U2772-(U2772/(U2796))))+((V2770/V$10)*V2771))/(V2772)))))","v":0},{"$f":"IF(V2796=\"n/a\",\"n/a\",IF(AND(V2796<1,W2770=0),0,\nIF(W2770=0,V2796-1,\nIF(V2796<1,W2771,\n(((V2796-1)*(V2772-(V2772/(V2796))))+((W2770/W$10)*W2771))/(W2772)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2797,(-$A2773-ROWS(C2769:C2796)),0)","v":"n/a"},{"$f":"IF(C2797=\"n/a\",\"n/a\",MAX(0,C2797-1))","v":"n/a"},{"$f":"IF(D2797=\"n/a\",\"n/a\",MAX(0,D2797-1))","v":"n/a"},{"$f":"IF(E2797=\"n/a\",\"n/a\",MAX(0,E2797-1))","v":"n/a"},{"$f":"IF(F2797=\"n/a\",\"n/a\",MAX(0,F2797-1))","v":"n/a"},{"$f":"IF(G2797=\"n/a\",\"n/a\",MAX(0,G2797-1))","v":"n/a"},{"$f":"IF(H2797=\"n/a\",\"n/a\",MAX(0,H2797-1))","v":"n/a"},{"$f":"IF(I2797=\"n/a\",\"n/a\",MAX(0,I2797-1))","v":"n/a"},{"$f":"IF(J2797=\"n/a\",\"n/a\",MAX(0,J2797-1))","v":"n/a"},{"$f":"IF(K2797=\"n/a\",\"n/a\",MAX(0,K2797-1))","v":"n/a"},{"$f":"IF(L2797=\"n/a\",\"n/a\",MAX(0,L2797-1))","v":"n/a"},{"$f":"IF(M2797=\"n/a\",\"n/a\",MAX(0,M2797-1))","v":"n/a"},{"$f":"IF(N2797=\"n/a\",\"n/a\",MAX(0,N2797-1))","v":"n/a"},{"$f":"IF(O2797=\"n/a\",\"n/a\",MAX(0,O2797-1))","v":"n/a"},{"$f":"IF(P2797=\"n/a\",\"n/a\",MAX(0,P2797-1))","v":"n/a"},{"$f":"IF(Q2797=\"n/a\",\"n/a\",MAX(0,Q2797-1))","v":"n/a"},{"$f":"IF(R2797=\"n/a\",\"n/a\",MAX(0,R2797-1))","v":"n/a"},{"$f":"IF(S2797=\"n/a\",\"n/a\",MAX(0,S2797-1))","v":"n/a"},{"$f":"IF(T2797=\"n/a\",\"n/a\",MAX(0,T2797-1))","v":"n/a"},{"$f":"IF(U2797=\"n/a\",\"n/a\",MAX(0,U2797-1))","v":"n/a"},{"$f":"IF(V2797=\"n/a\",\"n/a\",MAX(0,V2797-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2774)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2798,(-$A2774-ROWS(D2770:D2797)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2799,(-$A2775-ROWS(E2771:E2798)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2800,(-$A2776-ROWS(F2772:F2799)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2801,(-$A2777-ROWS(G2773:G2800)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2802,(-$A2778-ROWS(H2774:H2801)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2803,(-$A2779-ROWS(I2775:I2802)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2804,(-$A2780-ROWS(J2776:J2803)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2805,(-$A2781-ROWS(K2777:K2804)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2806,(-$A2782-ROWS(L2778:L2805)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2807,(-$A2783-ROWS(M2779:M2806)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2808,(-$A2784-ROWS(N2780:N2807)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2809,(-$A2785-ROWS(O2781:O2808)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2810,(-$A2786-ROWS(P2782:P2809)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2811,(-$A2787-ROWS(Q2783:Q2810)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2812,(-$A2788-ROWS(R2784:R2811)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2813,(-$A2789-ROWS(S2785:S2812)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2814,(-$A2790-ROWS(T2786:T2813)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2815,(-$A2791-ROWS(U2787:U2814)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2816,(-$A2792-ROWS(V2788:V2815)),0)","v":0},{"$f":"IF(V2816=\"n/a\",\"n/a\",MAX(0,V2816-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2817,(-$A2793-ROWS(W2789:W2816)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2769<>\"n/a\",C2769<>\"n/a\"),IF(SUM(C2772:C2794)=0,0,IF((SUMPRODUCT(C2772:C2794,C2796:C2818)/SUM(C2772:C2794))<0,1,(SUMPRODUCT(C2772:C2794,C2796:C2818)/SUM(C2772:C2794)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2769<>\"n/a\",D2769<>\"n/a\"),IF(SUM(D2772:D2794)=0,0,IF((SUMPRODUCT(D2772:D2794,D2796:D2818)/SUM(D2772:D2794))<0,1,(SUMPRODUCT(D2772:D2794,D2796:D2818)/SUM(D2772:D2794)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 53",{"$f":"VLOOKUP($A2821,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Information & Communication Technology"}]
[{"$f":"VALUE(REPLACE(A2821,1,12,\"\"))","v":53},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A2822,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2822,0)-OFFSET('RFM input'!H$134,$A2822,0)-OFFSET('RFM input'!H$198,$A2822,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2822,0)-OFFSET('RFM input'!I$134,$A2822,0)-OFFSET('RFM input'!I$198,$A2822,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2822,0)-OFFSET('RFM input'!J$134,$A2822,0)-OFFSET('RFM input'!J$198,$A2822,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2822,0)-OFFSET('RFM input'!K$134,$A2822,0)-OFFSET('RFM input'!K$198,$A2822,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2822,0)-OFFSET('RFM input'!L$134,$A2822,0)-OFFSET('RFM input'!L$198,$A2822,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2822,0)-OFFSET('RFM input'!M$134,$A2822,0)-OFFSET('RFM input'!M$198,$A2822,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2822,0)-OFFSET('RFM input'!N$134,$A2822,0)-OFFSET('RFM input'!N$198,$A2822,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2822,0)-OFFSET('RFM input'!O$134,$A2822,0)-OFFSET('RFM input'!O$198,$A2822,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2822,0)-OFFSET('RFM input'!P$134,$A2822,0)-OFFSET('RFM input'!P$198,$A2822,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2822,0)-OFFSET('RFM input'!Q$134,$A2822,0)-OFFSET('RFM input'!Q$198,$A2822,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2822,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2822,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2822,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2822,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2822,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2822,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2822,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2822,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2822,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2822,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2822,0)","v":5}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2822,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2822,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2822,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2822,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2822,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2822,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2822,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2822,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2822,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2822,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2822,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2822,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2822,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2822,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2822,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2822,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2822,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2822,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2822,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2822,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D2850=\"n/a\",0,IF(AND(D2824=0,C2826=0),0,\nIF(AND(D2824<>0,C2826=0),(D2824/D$10),\nIF(AND(D2825<>0,C2826<>0),(C2826-(C2826/C2850))+(D2824/D$10),\nIF(C2850<1,0,(C2826-(C2826/C2850)))))))","v":0},{"$f":"IF(E2850=\"n/a\",0,IF(AND(E2824=0,D2826=0),0,\nIF(AND(E2824<>0,D2826=0),(E2824/E$10),\nIF(AND(E2825<>0,D2826<>0),(D2826-(D2826/D2850))+(E2824/E$10),\nIF(D2850<1,0,(D2826-(D2826/D2850)))))))","v":0},{"$f":"IF(F2850=\"n/a\",0,IF(AND(F2824=0,E2826=0),0,\nIF(AND(F2824<>0,E2826=0),(F2824/F$10),\nIF(AND(F2825<>0,E2826<>0),(E2826-(E2826/E2850))+(F2824/F$10),\nIF(E2850<1,0,(E2826-(E2826/E2850)))))))","v":0},{"$f":"IF(G2850=\"n/a\",0,IF(AND(G2824=0,F2826=0),0,\nIF(AND(G2824<>0,F2826=0),(G2824/G$10),\nIF(AND(G2825<>0,F2826<>0),(F2826-(F2826/F2850))+(G2824/G$10),\nIF(F2850<1,0,(F2826-(F2826/F2850)))))))","v":0},{"$f":"IF(H2850=\"n/a\",0,IF(AND(H2824=0,G2826=0),0,\nIF(AND(H2824<>0,G2826=0),(H2824/H$10),\nIF(AND(H2825<>0,G2826<>0),(G2826-(G2826/G2850))+(H2824/H$10),\nIF(G2850<1,0,(G2826-(G2826/G2850)))))))","v":0},{"$f":"IF(I2850=\"n/a\",0,IF(AND(I2824=0,H2826=0),0,\nIF(AND(I2824<>0,H2826=0),(I2824/I$10),\nIF(AND(I2825<>0,H2826<>0),(H2826-(H2826/H2850))+(I2824/I$10),\nIF(H2850<1,0,(H2826-(H2826/H2850)))))))","v":0},{"$f":"IF(J2850=\"n/a\",0,IF(AND(J2824=0,I2826=0),0,\nIF(AND(J2824<>0,I2826=0),(J2824/J$10),\nIF(AND(J2825<>0,I2826<>0),(I2826-(I2826/I2850))+(J2824/J$10),\nIF(I2850<1,0,(I2826-(I2826/I2850)))))))","v":0},{"$f":"IF(K2850=\"n/a\",0,IF(AND(K2824=0,J2826=0),0,\nIF(AND(K2824<>0,J2826=0),(K2824/K$10),\nIF(AND(K2825<>0,J2826<>0),(J2826-(J2826/J2850))+(K2824/K$10),\nIF(J2850<1,0,(J2826-(J2826/J2850)))))))","v":0},{"$f":"IF(L2850=\"n/a\",0,IF(AND(L2824=0,K2826=0),0,\nIF(AND(L2824<>0,K2826=0),(L2824/L$10),\nIF(AND(L2825<>0,K2826<>0),(K2826-(K2826/K2850))+(L2824/L$10),\nIF(K2850<1,0,(K2826-(K2826/K2850)))))))","v":0},{"$f":"IF(M2850=\"n/a\",0,IF(AND(M2824=0,L2826=0),0,\nIF(AND(M2824<>0,L2826=0),(M2824/M$10),\nIF(AND(M2825<>0,L2826<>0),(L2826-(L2826/L2850))+(M2824/M$10),\nIF(L2850<1,0,(L2826-(L2826/L2850)))))))","v":0},{"$f":"IF(N2850=\"n/a\",0,IF(AND(N2824=0,M2826=0),0,\nIF(AND(N2824<>0,M2826=0),(N2824/N$10),\nIF(AND(N2825<>0,M2826<>0),(M2826-(M2826/M2850))+(N2824/N$10),\nIF(M2850<1,0,(M2826-(M2826/M2850)))))))","v":0},{"$f":"IF(O2850=\"n/a\",0,IF(AND(O2824=0,N2826=0),0,\nIF(AND(O2824<>0,N2826=0),(O2824/O$10),\nIF(AND(O2825<>0,N2826<>0),(N2826-(N2826/N2850))+(O2824/O$10),\nIF(N2850<1,0,(N2826-(N2826/N2850)))))))","v":0},{"$f":"IF(P2850=\"n/a\",0,IF(AND(P2824=0,O2826=0),0,\nIF(AND(P2824<>0,O2826=0),(P2824/P$10),\nIF(AND(P2825<>0,O2826<>0),(O2826-(O2826/O2850))+(P2824/P$10),\nIF(O2850<1,0,(O2826-(O2826/O2850)))))))","v":0},{"$f":"IF(Q2850=\"n/a\",0,IF(AND(Q2824=0,P2826=0),0,\nIF(AND(Q2824<>0,P2826=0),(Q2824/Q$10),\nIF(AND(Q2825<>0,P2826<>0),(P2826-(P2826/P2850))+(Q2824/Q$10),\nIF(P2850<1,0,(P2826-(P2826/P2850)))))))","v":0},{"$f":"IF(R2850=\"n/a\",0,IF(AND(R2824=0,Q2826=0),0,\nIF(AND(R2824<>0,Q2826=0),(R2824/R$10),\nIF(AND(R2825<>0,Q2826<>0),(Q2826-(Q2826/Q2850))+(R2824/R$10),\nIF(Q2850<1,0,(Q2826-(Q2826/Q2850)))))))","v":0},{"$f":"IF(S2850=\"n/a\",0,IF(AND(S2824=0,R2826=0),0,\nIF(AND(S2824<>0,R2826=0),(S2824/S$10),\nIF(AND(S2825<>0,R2826<>0),(R2826-(R2826/R2850))+(S2824/S$10),\nIF(R2850<1,0,(R2826-(R2826/R2850)))))))","v":0},{"$f":"IF(T2850=\"n/a\",0,IF(AND(T2824=0,S2826=0),0,\nIF(AND(T2824<>0,S2826=0),(T2824/T$10),\nIF(AND(T2825<>0,S2826<>0),(S2826-(S2826/S2850))+(T2824/T$10),\nIF(S2850<1,0,(S2826-(S2826/S2850)))))))","v":0},{"$f":"IF(U2850=\"n/a\",0,IF(AND(U2824=0,T2826=0),0,\nIF(AND(U2824<>0,T2826=0),(U2824/U$10),\nIF(AND(U2825<>0,T2826<>0),(T2826-(T2826/T2850))+(U2824/U$10),\nIF(T2850<1,0,(T2826-(T2826/T2850)))))))","v":0},{"$f":"IF(V2850=\"n/a\",0,IF(AND(V2824=0,U2826=0),0,\nIF(AND(V2824<>0,U2826=0),(V2824/V$10),\nIF(AND(V2825<>0,U2826<>0),(U2826-(U2826/U2850))+(V2824/V$10),\nIF(U2850<1,0,(U2826-(U2826/U2850)))))))","v":0},{"$f":"IF(W2850=\"n/a\",0,IF(AND(W2824=0,V2826=0),0,\nIF(AND(W2824<>0,V2826=0),(W2824/W$10),\nIF(AND(W2825<>0,V2826<>0),(V2826-(V2826/V2850))+(W2824/W$10),\nIF(V2850<1,0,(V2826-(V2826/V2850)))))))","v":0}]
[{"$f":"A2826+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C2822/C$10","v":0},{"$f":"IF(C2851=\"n/a\",C2827,IFERROR(IF((OFFSET($C2827,0,$A2827))<0,\nMIN(0,C2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827)))),\nMAX(0,C2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827))))),0))","v":0},{"$f":"IF(D2851=\"n/a\",D2827,IFERROR(IF((OFFSET($C2827,0,$A2827))<0,\nMIN(0,D2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827)))),\nMAX(0,D2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827))))),0))","v":0},{"$f":"IF(E2851=\"n/a\",E2827,IFERROR(IF((OFFSET($C2827,0,$A2827))<0,\nMIN(0,E2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827)))),\nMAX(0,E2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827))))),0))","v":0},{"$f":"IF(F2851=\"n/a\",F2827,IFERROR(IF((OFFSET($C2827,0,$A2827))<0,\nMIN(0,F2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827)))),\nMAX(0,F2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827))))),0))","v":0},{"$f":"IF(G2851=\"n/a\",G2827,IFERROR(IF((OFFSET($C2827,0,$A2827))<0,\nMIN(0,G2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827)))),\nMAX(0,G2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827))))),0))","v":0},{"$f":"IF(H2851=\"n/a\",H2827,IFERROR(IF((OFFSET($C2827,0,$A2827))<0,\nMIN(0,H2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827)))),\nMAX(0,H2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827))))),0))","v":0},{"$f":"IF(I2851=\"n/a\",I2827,IFERROR(IF((OFFSET($C2827,0,$A2827))<0,\nMIN(0,I2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827)))),\nMAX(0,I2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827))))),0))","v":0},{"$f":"IF(J2851=\"n/a\",J2827,IFERROR(IF((OFFSET($C2827,0,$A2827))<0,\nMIN(0,J2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827)))),\nMAX(0,J2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827))))),0))","v":0},{"$f":"IF(K2851=\"n/a\",K2827,IFERROR(IF((OFFSET($C2827,0,$A2827))<0,\nMIN(0,K2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827)))),\nMAX(0,K2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827))))),0))","v":0},{"$f":"IF(L2851=\"n/a\",L2827,IFERROR(IF((OFFSET($C2827,0,$A2827))<0,\nMIN(0,L2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827)))),\nMAX(0,L2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827))))),0))","v":0},{"$f":"IF(M2851=\"n/a\",M2827,IFERROR(IF((OFFSET($C2827,0,$A2827))<0,\nMIN(0,M2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827)))),\nMAX(0,M2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827))))),0))","v":0},{"$f":"IF(N2851=\"n/a\",N2827,IFERROR(IF((OFFSET($C2827,0,$A2827))<0,\nMIN(0,N2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827)))),\nMAX(0,N2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827))))),0))","v":0},{"$f":"IF(O2851=\"n/a\",O2827,IFERROR(IF((OFFSET($C2827,0,$A2827))<0,\nMIN(0,O2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827)))),\nMAX(0,O2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827))))),0))","v":0},{"$f":"IF(P2851=\"n/a\",P2827,IFERROR(IF((OFFSET($C2827,0,$A2827))<0,\nMIN(0,P2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827)))),\nMAX(0,P2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827))))),0))","v":0},{"$f":"IF(Q2851=\"n/a\",Q2827,IFERROR(IF((OFFSET($C2827,0,$A2827))<0,\nMIN(0,Q2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827)))),\nMAX(0,Q2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827))))),0))","v":0},{"$f":"IF(R2851=\"n/a\",R2827,IFERROR(IF((OFFSET($C2827,0,$A2827))<0,\nMIN(0,R2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827)))),\nMAX(0,R2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827))))),0))","v":0},{"$f":"IF(S2851=\"n/a\",S2827,IFERROR(IF((OFFSET($C2827,0,$A2827))<0,\nMIN(0,S2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827)))),\nMAX(0,S2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827))))),0))","v":0},{"$f":"IF(T2851=\"n/a\",T2827,IFERROR(IF((OFFSET($C2827,0,$A2827))<0,\nMIN(0,T2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827)))),\nMAX(0,T2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827))))),0))","v":0},{"$f":"IF(U2851=\"n/a\",U2827,IFERROR(IF((OFFSET($C2827,0,$A2827))<0,\nMIN(0,U2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827)))),\nMAX(0,U2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827))))),0))","v":0},{"$f":"IF(V2851=\"n/a\",V2827,IFERROR(IF((OFFSET($C2827,0,$A2827))<0,\nMIN(0,V2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827)))),\nMAX(0,V2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827))))),0))","v":0}]
[{"$f":"A2827+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2828)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D2828,-($A2828+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2852=\"n/a\",D2828,IFERROR(IF((OFFSET($C2828,0,$A2828))<0,\nMIN(0,D2828-(OFFSET($C2828,0,$A2828)/(OFFSET($C2823,-$A2827,$A2828)))),\nMAX(0,D2828-(OFFSET($C2828,0,$A2828)/(OFFSET($C2823,-$A2827,$A2828))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2829)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E2829,-($A2829+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2853=\"n/a\",E2829,IFERROR(IF((OFFSET($C2829,0,$A2829))<0,\nMIN(0,E2829-(OFFSET($C2829,0,$A2829)/(OFFSET($C2824,-$A2828,$A2829)))),\nMAX(0,E2829-(OFFSET($C2829,0,$A2829)/(OFFSET($C2824,-$A2828,$A2829))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F2830,-($A2830+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2854=\"n/a\",F2830,IFERROR(IF((OFFSET($C2830,0,$A2830))<0,\nMIN(0,F2830-(OFFSET($C2830,0,$A2830)/(OFFSET($C2825,-$A2829,$A2830)))),\nMAX(0,F2830-(OFFSET($C2830,0,$A2830)/(OFFSET($C2825,-$A2829,$A2830))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G2831,-($A2831+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2855=\"n/a\",G2831,IFERROR(IF((OFFSET($C2831,0,$A2831))<0,\nMIN(0,G2831-(OFFSET($C2831,0,$A2831)/(OFFSET($C2826,-$A2830,$A2831)))),\nMAX(0,G2831-(OFFSET($C2831,0,$A2831)/(OFFSET($C2826,-$A2830,$A2831))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H2832,-($A2832+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2856=\"n/a\",H2832,IFERROR(IF((OFFSET($C2832,0,$A2832))<0,\nMIN(0,H2832-(OFFSET($C2832,0,$A2832)/(OFFSET($C2827,-$A2831,$A2832)))),\nMAX(0,H2832-(OFFSET($C2832,0,$A2832)/(OFFSET($C2827,-$A2831,$A2832))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I2833,-($A2833+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2857=\"n/a\",I2833,IFERROR(IF((OFFSET($C2833,0,$A2833))<0,\nMIN(0,I2833-(OFFSET($C2833,0,$A2833)/(OFFSET($C2828,-$A2832,$A2833)))),\nMAX(0,I2833-(OFFSET($C2833,0,$A2833)/(OFFSET($C2828,-$A2832,$A2833))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J2834,-($A2834+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2858=\"n/a\",J2834,IFERROR(IF((OFFSET($C2834,0,$A2834))<0,\nMIN(0,J2834-(OFFSET($C2834,0,$A2834)/(OFFSET($C2829,-$A2833,$A2834)))),\nMAX(0,J2834-(OFFSET($C2834,0,$A2834)/(OFFSET($C2829,-$A2833,$A2834))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2835,-($A2835+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2859=\"n/a\",K2835,IFERROR(IF((OFFSET($C2835,0,$A2835))<0,\nMIN(0,K2835-(OFFSET($C2835,0,$A2835)/(OFFSET($C2830,-$A2834,$A2835)))),\nMAX(0,K2835-(OFFSET($C2835,0,$A2835)/(OFFSET($C2830,-$A2834,$A2835))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2836,-($A2836+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2860=\"n/a\",L2836,IFERROR(IF((OFFSET($C2836,0,$A2836))<0,\nMIN(0,L2836-(OFFSET($C2836,0,$A2836)/(OFFSET($C2831,-$A2835,$A2836)))),\nMAX(0,L2836-(OFFSET($C2836,0,$A2836)/(OFFSET($C2831,-$A2835,$A2836))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2837,-($A2837+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2861=\"n/a\",M2837,IFERROR(IF((OFFSET($C2837,0,$A2837))<0,\nMIN(0,M2837-(OFFSET($C2837,0,$A2837)/(OFFSET($C2832,-$A2836,$A2837)))),\nMAX(0,M2837-(OFFSET($C2837,0,$A2837)/(OFFSET($C2832,-$A2836,$A2837))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2838,-($A2838+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2862=\"n/a\",N2838,IFERROR(IF((OFFSET($C2838,0,$A2838))<0,\nMIN(0,N2838-(OFFSET($C2838,0,$A2838)/(OFFSET($C2833,-$A2837,$A2838)))),\nMAX(0,N2838-(OFFSET($C2838,0,$A2838)/(OFFSET($C2833,-$A2837,$A2838))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2839,-($A2839+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2863=\"n/a\",O2839,IFERROR(IF((OFFSET($C2839,0,$A2839))<0,\nMIN(0,O2839-(OFFSET($C2839,0,$A2839)/(OFFSET($C2834,-$A2838,$A2839)))),\nMAX(0,O2839-(OFFSET($C2839,0,$A2839)/(OFFSET($C2834,-$A2838,$A2839))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2840,-($A2840+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2864=\"n/a\",P2840,IFERROR(IF((OFFSET($C2840,0,$A2840))<0,\nMIN(0,P2840-(OFFSET($C2840,0,$A2840)/(OFFSET($C2835,-$A2839,$A2840)))),\nMAX(0,P2840-(OFFSET($C2840,0,$A2840)/(OFFSET($C2835,-$A2839,$A2840))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2841,-($A2841+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2865=\"n/a\",Q2841,IFERROR(IF((OFFSET($C2841,0,$A2841))<0,\nMIN(0,Q2841-(OFFSET($C2841,0,$A2841)/(OFFSET($C2836,-$A2840,$A2841)))),\nMAX(0,Q2841-(OFFSET($C2841,0,$A2841)/(OFFSET($C2836,-$A2840,$A2841))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2842,-($A2842+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2866=\"n/a\",R2842,IFERROR(IF((OFFSET($C2842,0,$A2842))<0,\nMIN(0,R2842-(OFFSET($C2842,0,$A2842)/(OFFSET($C2837,-$A2841,$A2842)))),\nMAX(0,R2842-(OFFSET($C2842,0,$A2842)/(OFFSET($C2837,-$A2841,$A2842))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2843,-($A2843+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2867=\"n/a\",S2843,IFERROR(IF((OFFSET($C2843,0,$A2843))<0,\nMIN(0,S2843-(OFFSET($C2843,0,$A2843)/(OFFSET($C2838,-$A2842,$A2843)))),\nMAX(0,S2843-(OFFSET($C2843,0,$A2843)/(OFFSET($C2838,-$A2842,$A2843))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2844,-($A2844+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2868=\"n/a\",T2844,IFERROR(IF((OFFSET($C2844,0,$A2844))<0,\nMIN(0,T2844-(OFFSET($C2844,0,$A2844)/(OFFSET($C2839,-$A2843,$A2844)))),\nMAX(0,T2844-(OFFSET($C2844,0,$A2844)/(OFFSET($C2839,-$A2843,$A2844))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2845,-($A2845+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2869=\"n/a\",U2845,IFERROR(IF((OFFSET($C2845,0,$A2845))<0,\nMIN(0,U2845-(OFFSET($C2845,0,$A2845)/(OFFSET($C2840,-$A2844,$A2845)))),\nMAX(0,U2845-(OFFSET($C2845,0,$A2845)/(OFFSET($C2840,-$A2844,$A2845))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2846,-($A2846+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2870=\"n/a\",V2846,IFERROR(IF((OFFSET($C2846,0,$A2846))<0,\nMIN(0,V2846-(OFFSET($C2846,0,$A2846)/(OFFSET($C2841,-$A2845,$A2846)))),\nMAX(0,V2846-(OFFSET($C2846,0,$A2846)/(OFFSET($C2841,-$A2845,$A2846))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2847,-($A2847+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2850=\"n/a\",\"n/a\",IF(AND(C2850<1,D2824=0),0,\nIF(D2824=0,C2850-1,\nIF(C2850<1,D2825,\n(((C2850-1)*(C2826-(C2826/(C2850))))+((D2824/D$10)*D2825))/(D2826)))))","v":0},{"$f":"IF(D2850=\"n/a\",\"n/a\",IF(AND(D2850<1,E2824=0),0,\nIF(E2824=0,D2850-1,\nIF(D2850<1,E2825,\n(((D2850-1)*(D2826-(D2826/(D2850))))+((E2824/E$10)*E2825))/(E2826)))))","v":0},{"$f":"IF(E2850=\"n/a\",\"n/a\",IF(AND(E2850<1,F2824=0),0,\nIF(F2824=0,E2850-1,\nIF(E2850<1,F2825,\n(((E2850-1)*(E2826-(E2826/(E2850))))+((F2824/F$10)*F2825))/(F2826)))))","v":0},{"$f":"IF(F2850=\"n/a\",\"n/a\",IF(AND(F2850<1,G2824=0),0,\nIF(G2824=0,F2850-1,\nIF(F2850<1,G2825,\n(((F2850-1)*(F2826-(F2826/(F2850))))+((G2824/G$10)*G2825))/(G2826)))))","v":0},{"$f":"IF(G2850=\"n/a\",\"n/a\",IF(AND(G2850<1,H2824=0),0,\nIF(H2824=0,G2850-1,\nIF(G2850<1,H2825,\n(((G2850-1)*(G2826-(G2826/(G2850))))+((H2824/H$10)*H2825))/(H2826)))))","v":0},{"$f":"IF(H2850=\"n/a\",\"n/a\",IF(AND(H2850<1,I2824=0),0,\nIF(I2824=0,H2850-1,\nIF(H2850<1,I2825,\n(((H2850-1)*(H2826-(H2826/(H2850))))+((I2824/I$10)*I2825))/(I2826)))))","v":0},{"$f":"IF(I2850=\"n/a\",\"n/a\",IF(AND(I2850<1,J2824=0),0,\nIF(J2824=0,I2850-1,\nIF(I2850<1,J2825,\n(((I2850-1)*(I2826-(I2826/(I2850))))+((J2824/J$10)*J2825))/(J2826)))))","v":0},{"$f":"IF(J2850=\"n/a\",\"n/a\",IF(AND(J2850<1,K2824=0),0,\nIF(K2824=0,J2850-1,\nIF(J2850<1,K2825,\n(((J2850-1)*(J2826-(J2826/(J2850))))+((K2824/K$10)*K2825))/(K2826)))))","v":0},{"$f":"IF(K2850=\"n/a\",\"n/a\",IF(AND(K2850<1,L2824=0),0,\nIF(L2824=0,K2850-1,\nIF(K2850<1,L2825,\n(((K2850-1)*(K2826-(K2826/(K2850))))+((L2824/L$10)*L2825))/(L2826)))))","v":0},{"$f":"IF(L2850=\"n/a\",\"n/a\",IF(AND(L2850<1,M2824=0),0,\nIF(M2824=0,L2850-1,\nIF(L2850<1,M2825,\n(((L2850-1)*(L2826-(L2826/(L2850))))+((M2824/M$10)*M2825))/(M2826)))))","v":0},{"$f":"IF(M2850=\"n/a\",\"n/a\",IF(AND(M2850<1,N2824=0),0,\nIF(N2824=0,M2850-1,\nIF(M2850<1,N2825,\n(((M2850-1)*(M2826-(M2826/(M2850))))+((N2824/N$10)*N2825))/(N2826)))))","v":0},{"$f":"IF(N2850=\"n/a\",\"n/a\",IF(AND(N2850<1,O2824=0),0,\nIF(O2824=0,N2850-1,\nIF(N2850<1,O2825,\n(((N2850-1)*(N2826-(N2826/(N2850))))+((O2824/O$10)*O2825))/(O2826)))))","v":0},{"$f":"IF(O2850=\"n/a\",\"n/a\",IF(AND(O2850<1,P2824=0),0,\nIF(P2824=0,O2850-1,\nIF(O2850<1,P2825,\n(((O2850-1)*(O2826-(O2826/(O2850))))+((P2824/P$10)*P2825))/(P2826)))))","v":0},{"$f":"IF(P2850=\"n/a\",\"n/a\",IF(AND(P2850<1,Q2824=0),0,\nIF(Q2824=0,P2850-1,\nIF(P2850<1,Q2825,\n(((P2850-1)*(P2826-(P2826/(P2850))))+((Q2824/Q$10)*Q2825))/(Q2826)))))","v":0},{"$f":"IF(Q2850=\"n/a\",\"n/a\",IF(AND(Q2850<1,R2824=0),0,\nIF(R2824=0,Q2850-1,\nIF(Q2850<1,R2825,\n(((Q2850-1)*(Q2826-(Q2826/(Q2850))))+((R2824/R$10)*R2825))/(R2826)))))","v":0},{"$f":"IF(R2850=\"n/a\",\"n/a\",IF(AND(R2850<1,S2824=0),0,\nIF(S2824=0,R2850-1,\nIF(R2850<1,S2825,\n(((R2850-1)*(R2826-(R2826/(R2850))))+((S2824/S$10)*S2825))/(S2826)))))","v":0},{"$f":"IF(S2850=\"n/a\",\"n/a\",IF(AND(S2850<1,T2824=0),0,\nIF(T2824=0,S2850-1,\nIF(S2850<1,T2825,\n(((S2850-1)*(S2826-(S2826/(S2850))))+((T2824/T$10)*T2825))/(T2826)))))","v":0},{"$f":"IF(T2850=\"n/a\",\"n/a\",IF(AND(T2850<1,U2824=0),0,\nIF(U2824=0,T2850-1,\nIF(T2850<1,U2825,\n(((T2850-1)*(T2826-(T2826/(T2850))))+((U2824/U$10)*U2825))/(U2826)))))","v":0},{"$f":"IF(U2850=\"n/a\",\"n/a\",IF(AND(U2850<1,V2824=0),0,\nIF(V2824=0,U2850-1,\nIF(U2850<1,V2825,\n(((U2850-1)*(U2826-(U2826/(U2850))))+((V2824/V$10)*V2825))/(V2826)))))","v":0},{"$f":"IF(V2850=\"n/a\",\"n/a\",IF(AND(V2850<1,W2824=0),0,\nIF(W2824=0,V2850-1,\nIF(V2850<1,W2825,\n(((V2850-1)*(V2826-(V2826/(V2850))))+((W2824/W$10)*W2825))/(W2826)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2851,(-$A2827-ROWS(C2823:C2850)),0)","v":"n/a"},{"$f":"IF(C2851=\"n/a\",\"n/a\",MAX(0,C2851-1))","v":"n/a"},{"$f":"IF(D2851=\"n/a\",\"n/a\",MAX(0,D2851-1))","v":"n/a"},{"$f":"IF(E2851=\"n/a\",\"n/a\",MAX(0,E2851-1))","v":"n/a"},{"$f":"IF(F2851=\"n/a\",\"n/a\",MAX(0,F2851-1))","v":"n/a"},{"$f":"IF(G2851=\"n/a\",\"n/a\",MAX(0,G2851-1))","v":"n/a"},{"$f":"IF(H2851=\"n/a\",\"n/a\",MAX(0,H2851-1))","v":"n/a"},{"$f":"IF(I2851=\"n/a\",\"n/a\",MAX(0,I2851-1))","v":"n/a"},{"$f":"IF(J2851=\"n/a\",\"n/a\",MAX(0,J2851-1))","v":"n/a"},{"$f":"IF(K2851=\"n/a\",\"n/a\",MAX(0,K2851-1))","v":"n/a"},{"$f":"IF(L2851=\"n/a\",\"n/a\",MAX(0,L2851-1))","v":"n/a"},{"$f":"IF(M2851=\"n/a\",\"n/a\",MAX(0,M2851-1))","v":"n/a"},{"$f":"IF(N2851=\"n/a\",\"n/a\",MAX(0,N2851-1))","v":"n/a"},{"$f":"IF(O2851=\"n/a\",\"n/a\",MAX(0,O2851-1))","v":"n/a"},{"$f":"IF(P2851=\"n/a\",\"n/a\",MAX(0,P2851-1))","v":"n/a"},{"$f":"IF(Q2851=\"n/a\",\"n/a\",MAX(0,Q2851-1))","v":"n/a"},{"$f":"IF(R2851=\"n/a\",\"n/a\",MAX(0,R2851-1))","v":"n/a"},{"$f":"IF(S2851=\"n/a\",\"n/a\",MAX(0,S2851-1))","v":"n/a"},{"$f":"IF(T2851=\"n/a\",\"n/a\",MAX(0,T2851-1))","v":"n/a"},{"$f":"IF(U2851=\"n/a\",\"n/a\",MAX(0,U2851-1))","v":"n/a"},{"$f":"IF(V2851=\"n/a\",\"n/a\",MAX(0,V2851-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2828)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2852,(-$A2828-ROWS(D2824:D2851)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2853,(-$A2829-ROWS(E2825:E2852)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2854,(-$A2830-ROWS(F2826:F2853)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2855,(-$A2831-ROWS(G2827:G2854)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2856,(-$A2832-ROWS(H2828:H2855)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2857,(-$A2833-ROWS(I2829:I2856)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2858,(-$A2834-ROWS(J2830:J2857)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2859,(-$A2835-ROWS(K2831:K2858)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2860,(-$A2836-ROWS(L2832:L2859)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2861,(-$A2837-ROWS(M2833:M2860)),0)","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2862,(-$A2838-ROWS(N2834:N2861)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2863,(-$A2839-ROWS(O2835:O2862)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2864,(-$A2840-ROWS(P2836:P2863)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2865,(-$A2841-ROWS(Q2837:Q2864)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2866,(-$A2842-ROWS(R2838:R2865)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2867,(-$A2843-ROWS(S2839:S2866)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2868,(-$A2844-ROWS(T2840:T2867)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2869,(-$A2845-ROWS(U2841:U2868)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2870,(-$A2846-ROWS(V2842:V2869)),0)","v":0},{"$f":"IF(V2870=\"n/a\",\"n/a\",MAX(0,V2870-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2871,(-$A2847-ROWS(W2843:W2870)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2823<>\"n/a\",C2823<>\"n/a\"),IF(SUM(C2826:C2848)=0,0,IF((SUMPRODUCT(C2826:C2848,C2850:C2872)/SUM(C2826:C2848))<0,1,(SUMPRODUCT(C2826:C2848,C2850:C2872)/SUM(C2826:C2848)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2823<>\"n/a\",D2823<>\"n/a\"),IF(SUM(D2826:D2848)=0,0,IF((SUMPRODUCT(D2826:D2848,D2850:D2872)/SUM(D2826:D2848))<0,1,(SUMPRODUCT(D2826:D2848,D2850:D2872)/SUM(D2826:D2848)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 54",{"$f":"VLOOKUP($A2875,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"}]
[{"$f":"VALUE(REPLACE(A2875,1,12,\"\"))","v":54},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A2876,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2876,0)-OFFSET('RFM input'!H$134,$A2876,0)-OFFSET('RFM input'!H$198,$A2876,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2876,0)-OFFSET('RFM input'!I$134,$A2876,0)-OFFSET('RFM input'!I$198,$A2876,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2876,0)-OFFSET('RFM input'!J$134,$A2876,0)-OFFSET('RFM input'!J$198,$A2876,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2876,0)-OFFSET('RFM input'!K$134,$A2876,0)-OFFSET('RFM input'!K$198,$A2876,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2876,0)-OFFSET('RFM input'!L$134,$A2876,0)-OFFSET('RFM input'!L$198,$A2876,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2876,0)-OFFSET('RFM input'!M$134,$A2876,0)-OFFSET('RFM input'!M$198,$A2876,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2876,0)-OFFSET('RFM input'!N$134,$A2876,0)-OFFSET('RFM input'!N$198,$A2876,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2876,0)-OFFSET('RFM input'!O$134,$A2876,0)-OFFSET('RFM input'!O$198,$A2876,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2876,0)-OFFSET('RFM input'!P$134,$A2876,0)-OFFSET('RFM input'!P$198,$A2876,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2876,0)-OFFSET('RFM input'!Q$134,$A2876,0)-OFFSET('RFM input'!Q$198,$A2876,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2876,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2876,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2876,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2876,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2876,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2876,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2876,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2876,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2876,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2876,0)","v":13},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2876,0)","v":13}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2876,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2876,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2876,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2876,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2876,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2876,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2876,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2876,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2876,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2876,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2876,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2876,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2876,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2876,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2876,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2876,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2876,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2876,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2876,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2876,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D2904=\"n/a\",0,IF(AND(D2878=0,C2880=0),0,\nIF(AND(D2878<>0,C2880=0),(D2878/D$10),\nIF(AND(D2879<>0,C2880<>0),(C2880-(C2880/C2904))+(D2878/D$10),\nIF(C2904<1,0,(C2880-(C2880/C2904)))))))","v":0},{"$f":"IF(E2904=\"n/a\",0,IF(AND(E2878=0,D2880=0),0,\nIF(AND(E2878<>0,D2880=0),(E2878/E$10),\nIF(AND(E2879<>0,D2880<>0),(D2880-(D2880/D2904))+(E2878/E$10),\nIF(D2904<1,0,(D2880-(D2880/D2904)))))))","v":0},{"$f":"IF(F2904=\"n/a\",0,IF(AND(F2878=0,E2880=0),0,\nIF(AND(F2878<>0,E2880=0),(F2878/F$10),\nIF(AND(F2879<>0,E2880<>0),(E2880-(E2880/E2904))+(F2878/F$10),\nIF(E2904<1,0,(E2880-(E2880/E2904)))))))","v":0},{"$f":"IF(G2904=\"n/a\",0,IF(AND(G2878=0,F2880=0),0,\nIF(AND(G2878<>0,F2880=0),(G2878/G$10),\nIF(AND(G2879<>0,F2880<>0),(F2880-(F2880/F2904))+(G2878/G$10),\nIF(F2904<1,0,(F2880-(F2880/F2904)))))))","v":0},{"$f":"IF(H2904=\"n/a\",0,IF(AND(H2878=0,G2880=0),0,\nIF(AND(H2878<>0,G2880=0),(H2878/H$10),\nIF(AND(H2879<>0,G2880<>0),(G2880-(G2880/G2904))+(H2878/H$10),\nIF(G2904<1,0,(G2880-(G2880/G2904)))))))","v":0},{"$f":"IF(I2904=\"n/a\",0,IF(AND(I2878=0,H2880=0),0,\nIF(AND(I2878<>0,H2880=0),(I2878/I$10),\nIF(AND(I2879<>0,H2880<>0),(H2880-(H2880/H2904))+(I2878/I$10),\nIF(H2904<1,0,(H2880-(H2880/H2904)))))))","v":0},{"$f":"IF(J2904=\"n/a\",0,IF(AND(J2878=0,I2880=0),0,\nIF(AND(J2878<>0,I2880=0),(J2878/J$10),\nIF(AND(J2879<>0,I2880<>0),(I2880-(I2880/I2904))+(J2878/J$10),\nIF(I2904<1,0,(I2880-(I2880/I2904)))))))","v":0},{"$f":"IF(K2904=\"n/a\",0,IF(AND(K2878=0,J2880=0),0,\nIF(AND(K2878<>0,J2880=0),(K2878/K$10),\nIF(AND(K2879<>0,J2880<>0),(J2880-(J2880/J2904))+(K2878/K$10),\nIF(J2904<1,0,(J2880-(J2880/J2904)))))))","v":0},{"$f":"IF(L2904=\"n/a\",0,IF(AND(L2878=0,K2880=0),0,\nIF(AND(L2878<>0,K2880=0),(L2878/L$10),\nIF(AND(L2879<>0,K2880<>0),(K2880-(K2880/K2904))+(L2878/L$10),\nIF(K2904<1,0,(K2880-(K2880/K2904)))))))","v":0},{"$f":"IF(M2904=\"n/a\",0,IF(AND(M2878=0,L2880=0),0,\nIF(AND(M2878<>0,L2880=0),(M2878/M$10),\nIF(AND(M2879<>0,L2880<>0),(L2880-(L2880/L2904))+(M2878/M$10),\nIF(L2904<1,0,(L2880-(L2880/L2904)))))))","v":0},{"$f":"IF(N2904=\"n/a\",0,IF(AND(N2878=0,M2880=0),0,\nIF(AND(N2878<>0,M2880=0),(N2878/N$10),\nIF(AND(N2879<>0,M2880<>0),(M2880-(M2880/M2904))+(N2878/N$10),\nIF(M2904<1,0,(M2880-(M2880/M2904)))))))","v":0},{"$f":"IF(O2904=\"n/a\",0,IF(AND(O2878=0,N2880=0),0,\nIF(AND(O2878<>0,N2880=0),(O2878/O$10),\nIF(AND(O2879<>0,N2880<>0),(N2880-(N2880/N2904))+(O2878/O$10),\nIF(N2904<1,0,(N2880-(N2880/N2904)))))))","v":0},{"$f":"IF(P2904=\"n/a\",0,IF(AND(P2878=0,O2880=0),0,\nIF(AND(P2878<>0,O2880=0),(P2878/P$10),\nIF(AND(P2879<>0,O2880<>0),(O2880-(O2880/O2904))+(P2878/P$10),\nIF(O2904<1,0,(O2880-(O2880/O2904)))))))","v":0},{"$f":"IF(Q2904=\"n/a\",0,IF(AND(Q2878=0,P2880=0),0,\nIF(AND(Q2878<>0,P2880=0),(Q2878/Q$10),\nIF(AND(Q2879<>0,P2880<>0),(P2880-(P2880/P2904))+(Q2878/Q$10),\nIF(P2904<1,0,(P2880-(P2880/P2904)))))))","v":0},{"$f":"IF(R2904=\"n/a\",0,IF(AND(R2878=0,Q2880=0),0,\nIF(AND(R2878<>0,Q2880=0),(R2878/R$10),\nIF(AND(R2879<>0,Q2880<>0),(Q2880-(Q2880/Q2904))+(R2878/R$10),\nIF(Q2904<1,0,(Q2880-(Q2880/Q2904)))))))","v":0},{"$f":"IF(S2904=\"n/a\",0,IF(AND(S2878=0,R2880=0),0,\nIF(AND(S2878<>0,R2880=0),(S2878/S$10),\nIF(AND(S2879<>0,R2880<>0),(R2880-(R2880/R2904))+(S2878/S$10),\nIF(R2904<1,0,(R2880-(R2880/R2904)))))))","v":0},{"$f":"IF(T2904=\"n/a\",0,IF(AND(T2878=0,S2880=0),0,\nIF(AND(T2878<>0,S2880=0),(T2878/T$10),\nIF(AND(T2879<>0,S2880<>0),(S2880-(S2880/S2904))+(T2878/T$10),\nIF(S2904<1,0,(S2880-(S2880/S2904)))))))","v":0},{"$f":"IF(U2904=\"n/a\",0,IF(AND(U2878=0,T2880=0),0,\nIF(AND(U2878<>0,T2880=0),(U2878/U$10),\nIF(AND(U2879<>0,T2880<>0),(T2880-(T2880/T2904))+(U2878/U$10),\nIF(T2904<1,0,(T2880-(T2880/T2904)))))))","v":0},{"$f":"IF(V2904=\"n/a\",0,IF(AND(V2878=0,U2880=0),0,\nIF(AND(V2878<>0,U2880=0),(V2878/V$10),\nIF(AND(V2879<>0,U2880<>0),(U2880-(U2880/U2904))+(V2878/V$10),\nIF(U2904<1,0,(U2880-(U2880/U2904)))))))","v":0},{"$f":"IF(W2904=\"n/a\",0,IF(AND(W2878=0,V2880=0),0,\nIF(AND(W2878<>0,V2880=0),(W2878/W$10),\nIF(AND(W2879<>0,V2880<>0),(V2880-(V2880/V2904))+(W2878/W$10),\nIF(V2904<1,0,(V2880-(V2880/V2904)))))))","v":0}]
[{"$f":"A2880+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C2876/C$10","v":0},{"$f":"IF(C2905=\"n/a\",C2881,IFERROR(IF((OFFSET($C2881,0,$A2881))<0,\nMIN(0,C2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881)))),\nMAX(0,C2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881))))),0))","v":0},{"$f":"IF(D2905=\"n/a\",D2881,IFERROR(IF((OFFSET($C2881,0,$A2881))<0,\nMIN(0,D2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881)))),\nMAX(0,D2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881))))),0))","v":0},{"$f":"IF(E2905=\"n/a\",E2881,IFERROR(IF((OFFSET($C2881,0,$A2881))<0,\nMIN(0,E2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881)))),\nMAX(0,E2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881))))),0))","v":0},{"$f":"IF(F2905=\"n/a\",F2881,IFERROR(IF((OFFSET($C2881,0,$A2881))<0,\nMIN(0,F2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881)))),\nMAX(0,F2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881))))),0))","v":0},{"$f":"IF(G2905=\"n/a\",G2881,IFERROR(IF((OFFSET($C2881,0,$A2881))<0,\nMIN(0,G2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881)))),\nMAX(0,G2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881))))),0))","v":0},{"$f":"IF(H2905=\"n/a\",H2881,IFERROR(IF((OFFSET($C2881,0,$A2881))<0,\nMIN(0,H2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881)))),\nMAX(0,H2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881))))),0))","v":0},{"$f":"IF(I2905=\"n/a\",I2881,IFERROR(IF((OFFSET($C2881,0,$A2881))<0,\nMIN(0,I2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881)))),\nMAX(0,I2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881))))),0))","v":0},{"$f":"IF(J2905=\"n/a\",J2881,IFERROR(IF((OFFSET($C2881,0,$A2881))<0,\nMIN(0,J2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881)))),\nMAX(0,J2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881))))),0))","v":0},{"$f":"IF(K2905=\"n/a\",K2881,IFERROR(IF((OFFSET($C2881,0,$A2881))<0,\nMIN(0,K2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881)))),\nMAX(0,K2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881))))),0))","v":0},{"$f":"IF(L2905=\"n/a\",L2881,IFERROR(IF((OFFSET($C2881,0,$A2881))<0,\nMIN(0,L2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881)))),\nMAX(0,L2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881))))),0))","v":0},{"$f":"IF(M2905=\"n/a\",M2881,IFERROR(IF((OFFSET($C2881,0,$A2881))<0,\nMIN(0,M2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881)))),\nMAX(0,M2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881))))),0))","v":0},{"$f":"IF(N2905=\"n/a\",N2881,IFERROR(IF((OFFSET($C2881,0,$A2881))<0,\nMIN(0,N2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881)))),\nMAX(0,N2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881))))),0))","v":0},{"$f":"IF(O2905=\"n/a\",O2881,IFERROR(IF((OFFSET($C2881,0,$A2881))<0,\nMIN(0,O2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881)))),\nMAX(0,O2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881))))),0))","v":0},{"$f":"IF(P2905=\"n/a\",P2881,IFERROR(IF((OFFSET($C2881,0,$A2881))<0,\nMIN(0,P2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881)))),\nMAX(0,P2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881))))),0))","v":0},{"$f":"IF(Q2905=\"n/a\",Q2881,IFERROR(IF((OFFSET($C2881,0,$A2881))<0,\nMIN(0,Q2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881)))),\nMAX(0,Q2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881))))),0))","v":0},{"$f":"IF(R2905=\"n/a\",R2881,IFERROR(IF((OFFSET($C2881,0,$A2881))<0,\nMIN(0,R2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881)))),\nMAX(0,R2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881))))),0))","v":0},{"$f":"IF(S2905=\"n/a\",S2881,IFERROR(IF((OFFSET($C2881,0,$A2881))<0,\nMIN(0,S2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881)))),\nMAX(0,S2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881))))),0))","v":0},{"$f":"IF(T2905=\"n/a\",T2881,IFERROR(IF((OFFSET($C2881,0,$A2881))<0,\nMIN(0,T2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881)))),\nMAX(0,T2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881))))),0))","v":0},{"$f":"IF(U2905=\"n/a\",U2881,IFERROR(IF((OFFSET($C2881,0,$A2881))<0,\nMIN(0,U2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881)))),\nMAX(0,U2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881))))),0))","v":0},{"$f":"IF(V2905=\"n/a\",V2881,IFERROR(IF((OFFSET($C2881,0,$A2881))<0,\nMIN(0,V2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881)))),\nMAX(0,V2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881))))),0))","v":0}]
[{"$f":"A2881+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2882)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D2882,-($A2882+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2906=\"n/a\",D2882,IFERROR(IF((OFFSET($C2882,0,$A2882))<0,\nMIN(0,D2882-(OFFSET($C2882,0,$A2882)/(OFFSET($C2877,-$A2881,$A2882)))),\nMAX(0,D2882-(OFFSET($C2882,0,$A2882)/(OFFSET($C2877,-$A2881,$A2882))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2883)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E2883,-($A2883+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2907=\"n/a\",E2883,IFERROR(IF((OFFSET($C2883,0,$A2883))<0,\nMIN(0,E2883-(OFFSET($C2883,0,$A2883)/(OFFSET($C2878,-$A2882,$A2883)))),\nMAX(0,E2883-(OFFSET($C2883,0,$A2883)/(OFFSET($C2878,-$A2882,$A2883))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F2884,-($A2884+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2908=\"n/a\",F2884,IFERROR(IF((OFFSET($C2884,0,$A2884))<0,\nMIN(0,F2884-(OFFSET($C2884,0,$A2884)/(OFFSET($C2879,-$A2883,$A2884)))),\nMAX(0,F2884-(OFFSET($C2884,0,$A2884)/(OFFSET($C2879,-$A2883,$A2884))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G2885,-($A2885+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2909=\"n/a\",G2885,IFERROR(IF((OFFSET($C2885,0,$A2885))<0,\nMIN(0,G2885-(OFFSET($C2885,0,$A2885)/(OFFSET($C2880,-$A2884,$A2885)))),\nMAX(0,G2885-(OFFSET($C2885,0,$A2885)/(OFFSET($C2880,-$A2884,$A2885))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H2886,-($A2886+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2910=\"n/a\",H2886,IFERROR(IF((OFFSET($C2886,0,$A2886))<0,\nMIN(0,H2886-(OFFSET($C2886,0,$A2886)/(OFFSET($C2881,-$A2885,$A2886)))),\nMAX(0,H2886-(OFFSET($C2886,0,$A2886)/(OFFSET($C2881,-$A2885,$A2886))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I2887,-($A2887+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2911=\"n/a\",I2887,IFERROR(IF((OFFSET($C2887,0,$A2887))<0,\nMIN(0,I2887-(OFFSET($C2887,0,$A2887)/(OFFSET($C2882,-$A2886,$A2887)))),\nMAX(0,I2887-(OFFSET($C2887,0,$A2887)/(OFFSET($C2882,-$A2886,$A2887))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J2888,-($A2888+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2912=\"n/a\",J2888,IFERROR(IF((OFFSET($C2888,0,$A2888))<0,\nMIN(0,J2888-(OFFSET($C2888,0,$A2888)/(OFFSET($C2883,-$A2887,$A2888)))),\nMAX(0,J2888-(OFFSET($C2888,0,$A2888)/(OFFSET($C2883,-$A2887,$A2888))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2889,-($A2889+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2913=\"n/a\",K2889,IFERROR(IF((OFFSET($C2889,0,$A2889))<0,\nMIN(0,K2889-(OFFSET($C2889,0,$A2889)/(OFFSET($C2884,-$A2888,$A2889)))),\nMAX(0,K2889-(OFFSET($C2889,0,$A2889)/(OFFSET($C2884,-$A2888,$A2889))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2890,-($A2890+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2914=\"n/a\",L2890,IFERROR(IF((OFFSET($C2890,0,$A2890))<0,\nMIN(0,L2890-(OFFSET($C2890,0,$A2890)/(OFFSET($C2885,-$A2889,$A2890)))),\nMAX(0,L2890-(OFFSET($C2890,0,$A2890)/(OFFSET($C2885,-$A2889,$A2890))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2891,-($A2891+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2915=\"n/a\",M2891,IFERROR(IF((OFFSET($C2891,0,$A2891))<0,\nMIN(0,M2891-(OFFSET($C2891,0,$A2891)/(OFFSET($C2886,-$A2890,$A2891)))),\nMAX(0,M2891-(OFFSET($C2891,0,$A2891)/(OFFSET($C2886,-$A2890,$A2891))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2892,-($A2892+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2916=\"n/a\",N2892,IFERROR(IF((OFFSET($C2892,0,$A2892))<0,\nMIN(0,N2892-(OFFSET($C2892,0,$A2892)/(OFFSET($C2887,-$A2891,$A2892)))),\nMAX(0,N2892-(OFFSET($C2892,0,$A2892)/(OFFSET($C2887,-$A2891,$A2892))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2893,-($A2893+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2917=\"n/a\",O2893,IFERROR(IF((OFFSET($C2893,0,$A2893))<0,\nMIN(0,O2893-(OFFSET($C2893,0,$A2893)/(OFFSET($C2888,-$A2892,$A2893)))),\nMAX(0,O2893-(OFFSET($C2893,0,$A2893)/(OFFSET($C2888,-$A2892,$A2893))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2894,-($A2894+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2918=\"n/a\",P2894,IFERROR(IF((OFFSET($C2894,0,$A2894))<0,\nMIN(0,P2894-(OFFSET($C2894,0,$A2894)/(OFFSET($C2889,-$A2893,$A2894)))),\nMAX(0,P2894-(OFFSET($C2894,0,$A2894)/(OFFSET($C2889,-$A2893,$A2894))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2895,-($A2895+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2919=\"n/a\",Q2895,IFERROR(IF((OFFSET($C2895,0,$A2895))<0,\nMIN(0,Q2895-(OFFSET($C2895,0,$A2895)/(OFFSET($C2890,-$A2894,$A2895)))),\nMAX(0,Q2895-(OFFSET($C2895,0,$A2895)/(OFFSET($C2890,-$A2894,$A2895))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2896,-($A2896+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2920=\"n/a\",R2896,IFERROR(IF((OFFSET($C2896,0,$A2896))<0,\nMIN(0,R2896-(OFFSET($C2896,0,$A2896)/(OFFSET($C2891,-$A2895,$A2896)))),\nMAX(0,R2896-(OFFSET($C2896,0,$A2896)/(OFFSET($C2891,-$A2895,$A2896))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2897,-($A2897+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2921=\"n/a\",S2897,IFERROR(IF((OFFSET($C2897,0,$A2897))<0,\nMIN(0,S2897-(OFFSET($C2897,0,$A2897)/(OFFSET($C2892,-$A2896,$A2897)))),\nMAX(0,S2897-(OFFSET($C2897,0,$A2897)/(OFFSET($C2892,-$A2896,$A2897))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2898,-($A2898+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2922=\"n/a\",T2898,IFERROR(IF((OFFSET($C2898,0,$A2898))<0,\nMIN(0,T2898-(OFFSET($C2898,0,$A2898)/(OFFSET($C2893,-$A2897,$A2898)))),\nMAX(0,T2898-(OFFSET($C2898,0,$A2898)/(OFFSET($C2893,-$A2897,$A2898))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2899,-($A2899+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2923=\"n/a\",U2899,IFERROR(IF((OFFSET($C2899,0,$A2899))<0,\nMIN(0,U2899-(OFFSET($C2899,0,$A2899)/(OFFSET($C2894,-$A2898,$A2899)))),\nMAX(0,U2899-(OFFSET($C2899,0,$A2899)/(OFFSET($C2894,-$A2898,$A2899))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2900,-($A2900+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2924=\"n/a\",V2900,IFERROR(IF((OFFSET($C2900,0,$A2900))<0,\nMIN(0,V2900-(OFFSET($C2900,0,$A2900)/(OFFSET($C2895,-$A2899,$A2900)))),\nMAX(0,V2900-(OFFSET($C2900,0,$A2900)/(OFFSET($C2895,-$A2899,$A2900))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2901,-($A2901+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2904=\"n/a\",\"n/a\",IF(AND(C2904<1,D2878=0),0,\nIF(D2878=0,C2904-1,\nIF(C2904<1,D2879,\n(((C2904-1)*(C2880-(C2880/(C2904))))+((D2878/D$10)*D2879))/(D2880)))))","v":0},{"$f":"IF(D2904=\"n/a\",\"n/a\",IF(AND(D2904<1,E2878=0),0,\nIF(E2878=0,D2904-1,\nIF(D2904<1,E2879,\n(((D2904-1)*(D2880-(D2880/(D2904))))+((E2878/E$10)*E2879))/(E2880)))))","v":0},{"$f":"IF(E2904=\"n/a\",\"n/a\",IF(AND(E2904<1,F2878=0),0,\nIF(F2878=0,E2904-1,\nIF(E2904<1,F2879,\n(((E2904-1)*(E2880-(E2880/(E2904))))+((F2878/F$10)*F2879))/(F2880)))))","v":0},{"$f":"IF(F2904=\"n/a\",\"n/a\",IF(AND(F2904<1,G2878=0),0,\nIF(G2878=0,F2904-1,\nIF(F2904<1,G2879,\n(((F2904-1)*(F2880-(F2880/(F2904))))+((G2878/G$10)*G2879))/(G2880)))))","v":0},{"$f":"IF(G2904=\"n/a\",\"n/a\",IF(AND(G2904<1,H2878=0),0,\nIF(H2878=0,G2904-1,\nIF(G2904<1,H2879,\n(((G2904-1)*(G2880-(G2880/(G2904))))+((H2878/H$10)*H2879))/(H2880)))))","v":0},{"$f":"IF(H2904=\"n/a\",\"n/a\",IF(AND(H2904<1,I2878=0),0,\nIF(I2878=0,H2904-1,\nIF(H2904<1,I2879,\n(((H2904-1)*(H2880-(H2880/(H2904))))+((I2878/I$10)*I2879))/(I2880)))))","v":0},{"$f":"IF(I2904=\"n/a\",\"n/a\",IF(AND(I2904<1,J2878=0),0,\nIF(J2878=0,I2904-1,\nIF(I2904<1,J2879,\n(((I2904-1)*(I2880-(I2880/(I2904))))+((J2878/J$10)*J2879))/(J2880)))))","v":0},{"$f":"IF(J2904=\"n/a\",\"n/a\",IF(AND(J2904<1,K2878=0),0,\nIF(K2878=0,J2904-1,\nIF(J2904<1,K2879,\n(((J2904-1)*(J2880-(J2880/(J2904))))+((K2878/K$10)*K2879))/(K2880)))))","v":0},{"$f":"IF(K2904=\"n/a\",\"n/a\",IF(AND(K2904<1,L2878=0),0,\nIF(L2878=0,K2904-1,\nIF(K2904<1,L2879,\n(((K2904-1)*(K2880-(K2880/(K2904))))+((L2878/L$10)*L2879))/(L2880)))))","v":0},{"$f":"IF(L2904=\"n/a\",\"n/a\",IF(AND(L2904<1,M2878=0),0,\nIF(M2878=0,L2904-1,\nIF(L2904<1,M2879,\n(((L2904-1)*(L2880-(L2880/(L2904))))+((M2878/M$10)*M2879))/(M2880)))))","v":0},{"$f":"IF(M2904=\"n/a\",\"n/a\",IF(AND(M2904<1,N2878=0),0,\nIF(N2878=0,M2904-1,\nIF(M2904<1,N2879,\n(((M2904-1)*(M2880-(M2880/(M2904))))+((N2878/N$10)*N2879))/(N2880)))))","v":0},{"$f":"IF(N2904=\"n/a\",\"n/a\",IF(AND(N2904<1,O2878=0),0,\nIF(O2878=0,N2904-1,\nIF(N2904<1,O2879,\n(((N2904-1)*(N2880-(N2880/(N2904))))+((O2878/O$10)*O2879))/(O2880)))))","v":0},{"$f":"IF(O2904=\"n/a\",\"n/a\",IF(AND(O2904<1,P2878=0),0,\nIF(P2878=0,O2904-1,\nIF(O2904<1,P2879,\n(((O2904-1)*(O2880-(O2880/(O2904))))+((P2878/P$10)*P2879))/(P2880)))))","v":0},{"$f":"IF(P2904=\"n/a\",\"n/a\",IF(AND(P2904<1,Q2878=0),0,\nIF(Q2878=0,P2904-1,\nIF(P2904<1,Q2879,\n(((P2904-1)*(P2880-(P2880/(P2904))))+((Q2878/Q$10)*Q2879))/(Q2880)))))","v":0},{"$f":"IF(Q2904=\"n/a\",\"n/a\",IF(AND(Q2904<1,R2878=0),0,\nIF(R2878=0,Q2904-1,\nIF(Q2904<1,R2879,\n(((Q2904-1)*(Q2880-(Q2880/(Q2904))))+((R2878/R$10)*R2879))/(R2880)))))","v":0},{"$f":"IF(R2904=\"n/a\",\"n/a\",IF(AND(R2904<1,S2878=0),0,\nIF(S2878=0,R2904-1,\nIF(R2904<1,S2879,\n(((R2904-1)*(R2880-(R2880/(R2904))))+((S2878/S$10)*S2879))/(S2880)))))","v":0},{"$f":"IF(S2904=\"n/a\",\"n/a\",IF(AND(S2904<1,T2878=0),0,\nIF(T2878=0,S2904-1,\nIF(S2904<1,T2879,\n(((S2904-1)*(S2880-(S2880/(S2904))))+((T2878/T$10)*T2879))/(T2880)))))","v":0},{"$f":"IF(T2904=\"n/a\",\"n/a\",IF(AND(T2904<1,U2878=0),0,\nIF(U2878=0,T2904-1,\nIF(T2904<1,U2879,\n(((T2904-1)*(T2880-(T2880/(T2904))))+((U2878/U$10)*U2879))/(U2880)))))","v":0},{"$f":"IF(U2904=\"n/a\",\"n/a\",IF(AND(U2904<1,V2878=0),0,\nIF(V2878=0,U2904-1,\nIF(U2904<1,V2879,\n(((U2904-1)*(U2880-(U2880/(U2904))))+((V2878/V$10)*V2879))/(V2880)))))","v":0},{"$f":"IF(V2904=\"n/a\",\"n/a\",IF(AND(V2904<1,W2878=0),0,\nIF(W2878=0,V2904-1,\nIF(V2904<1,W2879,\n(((V2904-1)*(V2880-(V2880/(V2904))))+((W2878/W$10)*W2879))/(W2880)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2905,(-$A2881-ROWS(C2877:C2904)),0)","v":"n/a"},{"$f":"IF(C2905=\"n/a\",\"n/a\",MAX(0,C2905-1))","v":"n/a"},{"$f":"IF(D2905=\"n/a\",\"n/a\",MAX(0,D2905-1))","v":"n/a"},{"$f":"IF(E2905=\"n/a\",\"n/a\",MAX(0,E2905-1))","v":"n/a"},{"$f":"IF(F2905=\"n/a\",\"n/a\",MAX(0,F2905-1))","v":"n/a"},{"$f":"IF(G2905=\"n/a\",\"n/a\",MAX(0,G2905-1))","v":"n/a"},{"$f":"IF(H2905=\"n/a\",\"n/a\",MAX(0,H2905-1))","v":"n/a"},{"$f":"IF(I2905=\"n/a\",\"n/a\",MAX(0,I2905-1))","v":"n/a"},{"$f":"IF(J2905=\"n/a\",\"n/a\",MAX(0,J2905-1))","v":"n/a"},{"$f":"IF(K2905=\"n/a\",\"n/a\",MAX(0,K2905-1))","v":"n/a"},{"$f":"IF(L2905=\"n/a\",\"n/a\",MAX(0,L2905-1))","v":"n/a"},{"$f":"IF(M2905=\"n/a\",\"n/a\",MAX(0,M2905-1))","v":"n/a"},{"$f":"IF(N2905=\"n/a\",\"n/a\",MAX(0,N2905-1))","v":"n/a"},{"$f":"IF(O2905=\"n/a\",\"n/a\",MAX(0,O2905-1))","v":"n/a"},{"$f":"IF(P2905=\"n/a\",\"n/a\",MAX(0,P2905-1))","v":"n/a"},{"$f":"IF(Q2905=\"n/a\",\"n/a\",MAX(0,Q2905-1))","v":"n/a"},{"$f":"IF(R2905=\"n/a\",\"n/a\",MAX(0,R2905-1))","v":"n/a"},{"$f":"IF(S2905=\"n/a\",\"n/a\",MAX(0,S2905-1))","v":"n/a"},{"$f":"IF(T2905=\"n/a\",\"n/a\",MAX(0,T2905-1))","v":"n/a"},{"$f":"IF(U2905=\"n/a\",\"n/a\",MAX(0,U2905-1))","v":"n/a"},{"$f":"IF(V2905=\"n/a\",\"n/a\",MAX(0,V2905-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2882)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2906,(-$A2882-ROWS(D2878:D2905)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2907,(-$A2883-ROWS(E2879:E2906)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2908,(-$A2884-ROWS(F2880:F2907)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2909,(-$A2885-ROWS(G2881:G2908)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2910,(-$A2886-ROWS(H2882:H2909)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2911,(-$A2887-ROWS(I2883:I2910)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2912,(-$A2888-ROWS(J2884:J2911)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2913,(-$A2889-ROWS(K2885:K2912)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2914,(-$A2890-ROWS(L2886:L2913)),0)","v":13},12,11,10,9,8,7,6,5,4,3,2]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2915,(-$A2891-ROWS(M2887:M2914)),0)","v":13},12,11,10,9,8,7,6,5,4,3]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2916,(-$A2892-ROWS(N2888:N2915)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2917,(-$A2893-ROWS(O2889:O2916)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2918,(-$A2894-ROWS(P2890:P2917)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2919,(-$A2895-ROWS(Q2891:Q2918)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2920,(-$A2896-ROWS(R2892:R2919)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2921,(-$A2897-ROWS(S2893:S2920)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2922,(-$A2898-ROWS(T2894:T2921)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2923,(-$A2899-ROWS(U2895:U2922)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2924,(-$A2900-ROWS(V2896:V2923)),0)","v":0},{"$f":"IF(V2924=\"n/a\",\"n/a\",MAX(0,V2924-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2925,(-$A2901-ROWS(W2897:W2924)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2877<>\"n/a\",C2877<>\"n/a\"),IF(SUM(C2880:C2902)=0,0,IF((SUMPRODUCT(C2880:C2902,C2904:C2926)/SUM(C2880:C2902))<0,1,(SUMPRODUCT(C2880:C2902,C2904:C2926)/SUM(C2880:C2902)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2877<>\"n/a\",D2877<>\"n/a\"),IF(SUM(D2880:D2902)=0,0,IF((SUMPRODUCT(D2880:D2902,D2904:D2926)/SUM(D2880:D2902))<0,1,(SUMPRODUCT(D2880:D2902,D2904:D2926)/SUM(D2880:D2902)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 55",{"$f":"VLOOKUP($A2929,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Motor Vehicles"}]
[{"$f":"VALUE(REPLACE(A2929,1,12,\"\"))","v":55},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A2930,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2930,0)-OFFSET('RFM input'!H$134,$A2930,0)-OFFSET('RFM input'!H$198,$A2930,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2930,0)-OFFSET('RFM input'!I$134,$A2930,0)-OFFSET('RFM input'!I$198,$A2930,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2930,0)-OFFSET('RFM input'!J$134,$A2930,0)-OFFSET('RFM input'!J$198,$A2930,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2930,0)-OFFSET('RFM input'!K$134,$A2930,0)-OFFSET('RFM input'!K$198,$A2930,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2930,0)-OFFSET('RFM input'!L$134,$A2930,0)-OFFSET('RFM input'!L$198,$A2930,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2930,0)-OFFSET('RFM input'!M$134,$A2930,0)-OFFSET('RFM input'!M$198,$A2930,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2930,0)-OFFSET('RFM input'!N$134,$A2930,0)-OFFSET('RFM input'!N$198,$A2930,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2930,0)-OFFSET('RFM input'!O$134,$A2930,0)-OFFSET('RFM input'!O$198,$A2930,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2930,0)-OFFSET('RFM input'!P$134,$A2930,0)-OFFSET('RFM input'!P$198,$A2930,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2930,0)-OFFSET('RFM input'!Q$134,$A2930,0)-OFFSET('RFM input'!Q$198,$A2930,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2930,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2930,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2930,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2930,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2930,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2930,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2930,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2930,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2930,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2930,0)","v":8},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2930,0)","v":8}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2930,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2930,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2930,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2930,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2930,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2930,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2930,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2930,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2930,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2930,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2930,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2930,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2930,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2930,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2930,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2930,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2930,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2930,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2930,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2930,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D2958=\"n/a\",0,IF(AND(D2932=0,C2934=0),0,\nIF(AND(D2932<>0,C2934=0),(D2932/D$10),\nIF(AND(D2933<>0,C2934<>0),(C2934-(C2934/C2958))+(D2932/D$10),\nIF(C2958<1,0,(C2934-(C2934/C2958)))))))","v":0},{"$f":"IF(E2958=\"n/a\",0,IF(AND(E2932=0,D2934=0),0,\nIF(AND(E2932<>0,D2934=0),(E2932/E$10),\nIF(AND(E2933<>0,D2934<>0),(D2934-(D2934/D2958))+(E2932/E$10),\nIF(D2958<1,0,(D2934-(D2934/D2958)))))))","v":0},{"$f":"IF(F2958=\"n/a\",0,IF(AND(F2932=0,E2934=0),0,\nIF(AND(F2932<>0,E2934=0),(F2932/F$10),\nIF(AND(F2933<>0,E2934<>0),(E2934-(E2934/E2958))+(F2932/F$10),\nIF(E2958<1,0,(E2934-(E2934/E2958)))))))","v":0},{"$f":"IF(G2958=\"n/a\",0,IF(AND(G2932=0,F2934=0),0,\nIF(AND(G2932<>0,F2934=0),(G2932/G$10),\nIF(AND(G2933<>0,F2934<>0),(F2934-(F2934/F2958))+(G2932/G$10),\nIF(F2958<1,0,(F2934-(F2934/F2958)))))))","v":0},{"$f":"IF(H2958=\"n/a\",0,IF(AND(H2932=0,G2934=0),0,\nIF(AND(H2932<>0,G2934=0),(H2932/H$10),\nIF(AND(H2933<>0,G2934<>0),(G2934-(G2934/G2958))+(H2932/H$10),\nIF(G2958<1,0,(G2934-(G2934/G2958)))))))","v":0},{"$f":"IF(I2958=\"n/a\",0,IF(AND(I2932=0,H2934=0),0,\nIF(AND(I2932<>0,H2934=0),(I2932/I$10),\nIF(AND(I2933<>0,H2934<>0),(H2934-(H2934/H2958))+(I2932/I$10),\nIF(H2958<1,0,(H2934-(H2934/H2958)))))))","v":0},{"$f":"IF(J2958=\"n/a\",0,IF(AND(J2932=0,I2934=0),0,\nIF(AND(J2932<>0,I2934=0),(J2932/J$10),\nIF(AND(J2933<>0,I2934<>0),(I2934-(I2934/I2958))+(J2932/J$10),\nIF(I2958<1,0,(I2934-(I2934/I2958)))))))","v":0},{"$f":"IF(K2958=\"n/a\",0,IF(AND(K2932=0,J2934=0),0,\nIF(AND(K2932<>0,J2934=0),(K2932/K$10),\nIF(AND(K2933<>0,J2934<>0),(J2934-(J2934/J2958))+(K2932/K$10),\nIF(J2958<1,0,(J2934-(J2934/J2958)))))))","v":0},{"$f":"IF(L2958=\"n/a\",0,IF(AND(L2932=0,K2934=0),0,\nIF(AND(L2932<>0,K2934=0),(L2932/L$10),\nIF(AND(L2933<>0,K2934<>0),(K2934-(K2934/K2958))+(L2932/L$10),\nIF(K2958<1,0,(K2934-(K2934/K2958)))))))","v":0},{"$f":"IF(M2958=\"n/a\",0,IF(AND(M2932=0,L2934=0),0,\nIF(AND(M2932<>0,L2934=0),(M2932/M$10),\nIF(AND(M2933<>0,L2934<>0),(L2934-(L2934/L2958))+(M2932/M$10),\nIF(L2958<1,0,(L2934-(L2934/L2958)))))))","v":0},{"$f":"IF(N2958=\"n/a\",0,IF(AND(N2932=0,M2934=0),0,\nIF(AND(N2932<>0,M2934=0),(N2932/N$10),\nIF(AND(N2933<>0,M2934<>0),(M2934-(M2934/M2958))+(N2932/N$10),\nIF(M2958<1,0,(M2934-(M2934/M2958)))))))","v":0},{"$f":"IF(O2958=\"n/a\",0,IF(AND(O2932=0,N2934=0),0,\nIF(AND(O2932<>0,N2934=0),(O2932/O$10),\nIF(AND(O2933<>0,N2934<>0),(N2934-(N2934/N2958))+(O2932/O$10),\nIF(N2958<1,0,(N2934-(N2934/N2958)))))))","v":0},{"$f":"IF(P2958=\"n/a\",0,IF(AND(P2932=0,O2934=0),0,\nIF(AND(P2932<>0,O2934=0),(P2932/P$10),\nIF(AND(P2933<>0,O2934<>0),(O2934-(O2934/O2958))+(P2932/P$10),\nIF(O2958<1,0,(O2934-(O2934/O2958)))))))","v":0},{"$f":"IF(Q2958=\"n/a\",0,IF(AND(Q2932=0,P2934=0),0,\nIF(AND(Q2932<>0,P2934=0),(Q2932/Q$10),\nIF(AND(Q2933<>0,P2934<>0),(P2934-(P2934/P2958))+(Q2932/Q$10),\nIF(P2958<1,0,(P2934-(P2934/P2958)))))))","v":0},{"$f":"IF(R2958=\"n/a\",0,IF(AND(R2932=0,Q2934=0),0,\nIF(AND(R2932<>0,Q2934=0),(R2932/R$10),\nIF(AND(R2933<>0,Q2934<>0),(Q2934-(Q2934/Q2958))+(R2932/R$10),\nIF(Q2958<1,0,(Q2934-(Q2934/Q2958)))))))","v":0},{"$f":"IF(S2958=\"n/a\",0,IF(AND(S2932=0,R2934=0),0,\nIF(AND(S2932<>0,R2934=0),(S2932/S$10),\nIF(AND(S2933<>0,R2934<>0),(R2934-(R2934/R2958))+(S2932/S$10),\nIF(R2958<1,0,(R2934-(R2934/R2958)))))))","v":0},{"$f":"IF(T2958=\"n/a\",0,IF(AND(T2932=0,S2934=0),0,\nIF(AND(T2932<>0,S2934=0),(T2932/T$10),\nIF(AND(T2933<>0,S2934<>0),(S2934-(S2934/S2958))+(T2932/T$10),\nIF(S2958<1,0,(S2934-(S2934/S2958)))))))","v":0},{"$f":"IF(U2958=\"n/a\",0,IF(AND(U2932=0,T2934=0),0,\nIF(AND(U2932<>0,T2934=0),(U2932/U$10),\nIF(AND(U2933<>0,T2934<>0),(T2934-(T2934/T2958))+(U2932/U$10),\nIF(T2958<1,0,(T2934-(T2934/T2958)))))))","v":0},{"$f":"IF(V2958=\"n/a\",0,IF(AND(V2932=0,U2934=0),0,\nIF(AND(V2932<>0,U2934=0),(V2932/V$10),\nIF(AND(V2933<>0,U2934<>0),(U2934-(U2934/U2958))+(V2932/V$10),\nIF(U2958<1,0,(U2934-(U2934/U2958)))))))","v":0},{"$f":"IF(W2958=\"n/a\",0,IF(AND(W2932=0,V2934=0),0,\nIF(AND(W2932<>0,V2934=0),(W2932/W$10),\nIF(AND(W2933<>0,V2934<>0),(V2934-(V2934/V2958))+(W2932/W$10),\nIF(V2958<1,0,(V2934-(V2934/V2958)))))))","v":0}]
[{"$f":"A2934+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C2930/C$10","v":0},{"$f":"IF(C2959=\"n/a\",C2935,IFERROR(IF((OFFSET($C2935,0,$A2935))<0,\nMIN(0,C2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935)))),\nMAX(0,C2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935))))),0))","v":0},{"$f":"IF(D2959=\"n/a\",D2935,IFERROR(IF((OFFSET($C2935,0,$A2935))<0,\nMIN(0,D2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935)))),\nMAX(0,D2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935))))),0))","v":0},{"$f":"IF(E2959=\"n/a\",E2935,IFERROR(IF((OFFSET($C2935,0,$A2935))<0,\nMIN(0,E2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935)))),\nMAX(0,E2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935))))),0))","v":0},{"$f":"IF(F2959=\"n/a\",F2935,IFERROR(IF((OFFSET($C2935,0,$A2935))<0,\nMIN(0,F2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935)))),\nMAX(0,F2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935))))),0))","v":0},{"$f":"IF(G2959=\"n/a\",G2935,IFERROR(IF((OFFSET($C2935,0,$A2935))<0,\nMIN(0,G2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935)))),\nMAX(0,G2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935))))),0))","v":0},{"$f":"IF(H2959=\"n/a\",H2935,IFERROR(IF((OFFSET($C2935,0,$A2935))<0,\nMIN(0,H2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935)))),\nMAX(0,H2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935))))),0))","v":0},{"$f":"IF(I2959=\"n/a\",I2935,IFERROR(IF((OFFSET($C2935,0,$A2935))<0,\nMIN(0,I2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935)))),\nMAX(0,I2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935))))),0))","v":0},{"$f":"IF(J2959=\"n/a\",J2935,IFERROR(IF((OFFSET($C2935,0,$A2935))<0,\nMIN(0,J2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935)))),\nMAX(0,J2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935))))),0))","v":0},{"$f":"IF(K2959=\"n/a\",K2935,IFERROR(IF((OFFSET($C2935,0,$A2935))<0,\nMIN(0,K2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935)))),\nMAX(0,K2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935))))),0))","v":0},{"$f":"IF(L2959=\"n/a\",L2935,IFERROR(IF((OFFSET($C2935,0,$A2935))<0,\nMIN(0,L2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935)))),\nMAX(0,L2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935))))),0))","v":0},{"$f":"IF(M2959=\"n/a\",M2935,IFERROR(IF((OFFSET($C2935,0,$A2935))<0,\nMIN(0,M2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935)))),\nMAX(0,M2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935))))),0))","v":0},{"$f":"IF(N2959=\"n/a\",N2935,IFERROR(IF((OFFSET($C2935,0,$A2935))<0,\nMIN(0,N2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935)))),\nMAX(0,N2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935))))),0))","v":0},{"$f":"IF(O2959=\"n/a\",O2935,IFERROR(IF((OFFSET($C2935,0,$A2935))<0,\nMIN(0,O2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935)))),\nMAX(0,O2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935))))),0))","v":0},{"$f":"IF(P2959=\"n/a\",P2935,IFERROR(IF((OFFSET($C2935,0,$A2935))<0,\nMIN(0,P2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935)))),\nMAX(0,P2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935))))),0))","v":0},{"$f":"IF(Q2959=\"n/a\",Q2935,IFERROR(IF((OFFSET($C2935,0,$A2935))<0,\nMIN(0,Q2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935)))),\nMAX(0,Q2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935))))),0))","v":0},{"$f":"IF(R2959=\"n/a\",R2935,IFERROR(IF((OFFSET($C2935,0,$A2935))<0,\nMIN(0,R2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935)))),\nMAX(0,R2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935))))),0))","v":0},{"$f":"IF(S2959=\"n/a\",S2935,IFERROR(IF((OFFSET($C2935,0,$A2935))<0,\nMIN(0,S2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935)))),\nMAX(0,S2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935))))),0))","v":0},{"$f":"IF(T2959=\"n/a\",T2935,IFERROR(IF((OFFSET($C2935,0,$A2935))<0,\nMIN(0,T2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935)))),\nMAX(0,T2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935))))),0))","v":0},{"$f":"IF(U2959=\"n/a\",U2935,IFERROR(IF((OFFSET($C2935,0,$A2935))<0,\nMIN(0,U2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935)))),\nMAX(0,U2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935))))),0))","v":0},{"$f":"IF(V2959=\"n/a\",V2935,IFERROR(IF((OFFSET($C2935,0,$A2935))<0,\nMIN(0,V2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935)))),\nMAX(0,V2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935))))),0))","v":0}]
[{"$f":"A2935+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2936)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D2936,-($A2936+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2960=\"n/a\",D2936,IFERROR(IF((OFFSET($C2936,0,$A2936))<0,\nMIN(0,D2936-(OFFSET($C2936,0,$A2936)/(OFFSET($C2931,-$A2935,$A2936)))),\nMAX(0,D2936-(OFFSET($C2936,0,$A2936)/(OFFSET($C2931,-$A2935,$A2936))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2937)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E2937,-($A2937+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2961=\"n/a\",E2937,IFERROR(IF((OFFSET($C2937,0,$A2937))<0,\nMIN(0,E2937-(OFFSET($C2937,0,$A2937)/(OFFSET($C2932,-$A2936,$A2937)))),\nMAX(0,E2937-(OFFSET($C2937,0,$A2937)/(OFFSET($C2932,-$A2936,$A2937))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F2938,-($A2938+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2962=\"n/a\",F2938,IFERROR(IF((OFFSET($C2938,0,$A2938))<0,\nMIN(0,F2938-(OFFSET($C2938,0,$A2938)/(OFFSET($C2933,-$A2937,$A2938)))),\nMAX(0,F2938-(OFFSET($C2938,0,$A2938)/(OFFSET($C2933,-$A2937,$A2938))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G2939,-($A2939+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2963=\"n/a\",G2939,IFERROR(IF((OFFSET($C2939,0,$A2939))<0,\nMIN(0,G2939-(OFFSET($C2939,0,$A2939)/(OFFSET($C2934,-$A2938,$A2939)))),\nMAX(0,G2939-(OFFSET($C2939,0,$A2939)/(OFFSET($C2934,-$A2938,$A2939))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H2940,-($A2940+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2964=\"n/a\",H2940,IFERROR(IF((OFFSET($C2940,0,$A2940))<0,\nMIN(0,H2940-(OFFSET($C2940,0,$A2940)/(OFFSET($C2935,-$A2939,$A2940)))),\nMAX(0,H2940-(OFFSET($C2940,0,$A2940)/(OFFSET($C2935,-$A2939,$A2940))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I2941,-($A2941+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2965=\"n/a\",I2941,IFERROR(IF((OFFSET($C2941,0,$A2941))<0,\nMIN(0,I2941-(OFFSET($C2941,0,$A2941)/(OFFSET($C2936,-$A2940,$A2941)))),\nMAX(0,I2941-(OFFSET($C2941,0,$A2941)/(OFFSET($C2936,-$A2940,$A2941))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J2942,-($A2942+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2966=\"n/a\",J2942,IFERROR(IF((OFFSET($C2942,0,$A2942))<0,\nMIN(0,J2942-(OFFSET($C2942,0,$A2942)/(OFFSET($C2937,-$A2941,$A2942)))),\nMAX(0,J2942-(OFFSET($C2942,0,$A2942)/(OFFSET($C2937,-$A2941,$A2942))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2943,-($A2943+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2967=\"n/a\",K2943,IFERROR(IF((OFFSET($C2943,0,$A2943))<0,\nMIN(0,K2943-(OFFSET($C2943,0,$A2943)/(OFFSET($C2938,-$A2942,$A2943)))),\nMAX(0,K2943-(OFFSET($C2943,0,$A2943)/(OFFSET($C2938,-$A2942,$A2943))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2944,-($A2944+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2968=\"n/a\",L2944,IFERROR(IF((OFFSET($C2944,0,$A2944))<0,\nMIN(0,L2944-(OFFSET($C2944,0,$A2944)/(OFFSET($C2939,-$A2943,$A2944)))),\nMAX(0,L2944-(OFFSET($C2944,0,$A2944)/(OFFSET($C2939,-$A2943,$A2944))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2945,-($A2945+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2969=\"n/a\",M2945,IFERROR(IF((OFFSET($C2945,0,$A2945))<0,\nMIN(0,M2945-(OFFSET($C2945,0,$A2945)/(OFFSET($C2940,-$A2944,$A2945)))),\nMAX(0,M2945-(OFFSET($C2945,0,$A2945)/(OFFSET($C2940,-$A2944,$A2945))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2946,-($A2946+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2970=\"n/a\",N2946,IFERROR(IF((OFFSET($C2946,0,$A2946))<0,\nMIN(0,N2946-(OFFSET($C2946,0,$A2946)/(OFFSET($C2941,-$A2945,$A2946)))),\nMAX(0,N2946-(OFFSET($C2946,0,$A2946)/(OFFSET($C2941,-$A2945,$A2946))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2947,-($A2947+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2971=\"n/a\",O2947,IFERROR(IF((OFFSET($C2947,0,$A2947))<0,\nMIN(0,O2947-(OFFSET($C2947,0,$A2947)/(OFFSET($C2942,-$A2946,$A2947)))),\nMAX(0,O2947-(OFFSET($C2947,0,$A2947)/(OFFSET($C2942,-$A2946,$A2947))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2948,-($A2948+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2972=\"n/a\",P2948,IFERROR(IF((OFFSET($C2948,0,$A2948))<0,\nMIN(0,P2948-(OFFSET($C2948,0,$A2948)/(OFFSET($C2943,-$A2947,$A2948)))),\nMAX(0,P2948-(OFFSET($C2948,0,$A2948)/(OFFSET($C2943,-$A2947,$A2948))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2949,-($A2949+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2973=\"n/a\",Q2949,IFERROR(IF((OFFSET($C2949,0,$A2949))<0,\nMIN(0,Q2949-(OFFSET($C2949,0,$A2949)/(OFFSET($C2944,-$A2948,$A2949)))),\nMAX(0,Q2949-(OFFSET($C2949,0,$A2949)/(OFFSET($C2944,-$A2948,$A2949))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2950,-($A2950+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2974=\"n/a\",R2950,IFERROR(IF((OFFSET($C2950,0,$A2950))<0,\nMIN(0,R2950-(OFFSET($C2950,0,$A2950)/(OFFSET($C2945,-$A2949,$A2950)))),\nMAX(0,R2950-(OFFSET($C2950,0,$A2950)/(OFFSET($C2945,-$A2949,$A2950))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2951,-($A2951+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2975=\"n/a\",S2951,IFERROR(IF((OFFSET($C2951,0,$A2951))<0,\nMIN(0,S2951-(OFFSET($C2951,0,$A2951)/(OFFSET($C2946,-$A2950,$A2951)))),\nMAX(0,S2951-(OFFSET($C2951,0,$A2951)/(OFFSET($C2946,-$A2950,$A2951))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2952,-($A2952+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2976=\"n/a\",T2952,IFERROR(IF((OFFSET($C2952,0,$A2952))<0,\nMIN(0,T2952-(OFFSET($C2952,0,$A2952)/(OFFSET($C2947,-$A2951,$A2952)))),\nMAX(0,T2952-(OFFSET($C2952,0,$A2952)/(OFFSET($C2947,-$A2951,$A2952))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2953,-($A2953+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2977=\"n/a\",U2953,IFERROR(IF((OFFSET($C2953,0,$A2953))<0,\nMIN(0,U2953-(OFFSET($C2953,0,$A2953)/(OFFSET($C2948,-$A2952,$A2953)))),\nMAX(0,U2953-(OFFSET($C2953,0,$A2953)/(OFFSET($C2948,-$A2952,$A2953))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2954,-($A2954+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2978=\"n/a\",V2954,IFERROR(IF((OFFSET($C2954,0,$A2954))<0,\nMIN(0,V2954-(OFFSET($C2954,0,$A2954)/(OFFSET($C2949,-$A2953,$A2954)))),\nMAX(0,V2954-(OFFSET($C2954,0,$A2954)/(OFFSET($C2949,-$A2953,$A2954))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2955,-($A2955+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2958=\"n/a\",\"n/a\",IF(AND(C2958<1,D2932=0),0,\nIF(D2932=0,C2958-1,\nIF(C2958<1,D2933,\n(((C2958-1)*(C2934-(C2934/(C2958))))+((D2932/D$10)*D2933))/(D2934)))))","v":0},{"$f":"IF(D2958=\"n/a\",\"n/a\",IF(AND(D2958<1,E2932=0),0,\nIF(E2932=0,D2958-1,\nIF(D2958<1,E2933,\n(((D2958-1)*(D2934-(D2934/(D2958))))+((E2932/E$10)*E2933))/(E2934)))))","v":0},{"$f":"IF(E2958=\"n/a\",\"n/a\",IF(AND(E2958<1,F2932=0),0,\nIF(F2932=0,E2958-1,\nIF(E2958<1,F2933,\n(((E2958-1)*(E2934-(E2934/(E2958))))+((F2932/F$10)*F2933))/(F2934)))))","v":0},{"$f":"IF(F2958=\"n/a\",\"n/a\",IF(AND(F2958<1,G2932=0),0,\nIF(G2932=0,F2958-1,\nIF(F2958<1,G2933,\n(((F2958-1)*(F2934-(F2934/(F2958))))+((G2932/G$10)*G2933))/(G2934)))))","v":0},{"$f":"IF(G2958=\"n/a\",\"n/a\",IF(AND(G2958<1,H2932=0),0,\nIF(H2932=0,G2958-1,\nIF(G2958<1,H2933,\n(((G2958-1)*(G2934-(G2934/(G2958))))+((H2932/H$10)*H2933))/(H2934)))))","v":0},{"$f":"IF(H2958=\"n/a\",\"n/a\",IF(AND(H2958<1,I2932=0),0,\nIF(I2932=0,H2958-1,\nIF(H2958<1,I2933,\n(((H2958-1)*(H2934-(H2934/(H2958))))+((I2932/I$10)*I2933))/(I2934)))))","v":0},{"$f":"IF(I2958=\"n/a\",\"n/a\",IF(AND(I2958<1,J2932=0),0,\nIF(J2932=0,I2958-1,\nIF(I2958<1,J2933,\n(((I2958-1)*(I2934-(I2934/(I2958))))+((J2932/J$10)*J2933))/(J2934)))))","v":0},{"$f":"IF(J2958=\"n/a\",\"n/a\",IF(AND(J2958<1,K2932=0),0,\nIF(K2932=0,J2958-1,\nIF(J2958<1,K2933,\n(((J2958-1)*(J2934-(J2934/(J2958))))+((K2932/K$10)*K2933))/(K2934)))))","v":0},{"$f":"IF(K2958=\"n/a\",\"n/a\",IF(AND(K2958<1,L2932=0),0,\nIF(L2932=0,K2958-1,\nIF(K2958<1,L2933,\n(((K2958-1)*(K2934-(K2934/(K2958))))+((L2932/L$10)*L2933))/(L2934)))))","v":0},{"$f":"IF(L2958=\"n/a\",\"n/a\",IF(AND(L2958<1,M2932=0),0,\nIF(M2932=0,L2958-1,\nIF(L2958<1,M2933,\n(((L2958-1)*(L2934-(L2934/(L2958))))+((M2932/M$10)*M2933))/(M2934)))))","v":0},{"$f":"IF(M2958=\"n/a\",\"n/a\",IF(AND(M2958<1,N2932=0),0,\nIF(N2932=0,M2958-1,\nIF(M2958<1,N2933,\n(((M2958-1)*(M2934-(M2934/(M2958))))+((N2932/N$10)*N2933))/(N2934)))))","v":0},{"$f":"IF(N2958=\"n/a\",\"n/a\",IF(AND(N2958<1,O2932=0),0,\nIF(O2932=0,N2958-1,\nIF(N2958<1,O2933,\n(((N2958-1)*(N2934-(N2934/(N2958))))+((O2932/O$10)*O2933))/(O2934)))))","v":0},{"$f":"IF(O2958=\"n/a\",\"n/a\",IF(AND(O2958<1,P2932=0),0,\nIF(P2932=0,O2958-1,\nIF(O2958<1,P2933,\n(((O2958-1)*(O2934-(O2934/(O2958))))+((P2932/P$10)*P2933))/(P2934)))))","v":0},{"$f":"IF(P2958=\"n/a\",\"n/a\",IF(AND(P2958<1,Q2932=0),0,\nIF(Q2932=0,P2958-1,\nIF(P2958<1,Q2933,\n(((P2958-1)*(P2934-(P2934/(P2958))))+((Q2932/Q$10)*Q2933))/(Q2934)))))","v":0},{"$f":"IF(Q2958=\"n/a\",\"n/a\",IF(AND(Q2958<1,R2932=0),0,\nIF(R2932=0,Q2958-1,\nIF(Q2958<1,R2933,\n(((Q2958-1)*(Q2934-(Q2934/(Q2958))))+((R2932/R$10)*R2933))/(R2934)))))","v":0},{"$f":"IF(R2958=\"n/a\",\"n/a\",IF(AND(R2958<1,S2932=0),0,\nIF(S2932=0,R2958-1,\nIF(R2958<1,S2933,\n(((R2958-1)*(R2934-(R2934/(R2958))))+((S2932/S$10)*S2933))/(S2934)))))","v":0},{"$f":"IF(S2958=\"n/a\",\"n/a\",IF(AND(S2958<1,T2932=0),0,\nIF(T2932=0,S2958-1,\nIF(S2958<1,T2933,\n(((S2958-1)*(S2934-(S2934/(S2958))))+((T2932/T$10)*T2933))/(T2934)))))","v":0},{"$f":"IF(T2958=\"n/a\",\"n/a\",IF(AND(T2958<1,U2932=0),0,\nIF(U2932=0,T2958-1,\nIF(T2958<1,U2933,\n(((T2958-1)*(T2934-(T2934/(T2958))))+((U2932/U$10)*U2933))/(U2934)))))","v":0},{"$f":"IF(U2958=\"n/a\",\"n/a\",IF(AND(U2958<1,V2932=0),0,\nIF(V2932=0,U2958-1,\nIF(U2958<1,V2933,\n(((U2958-1)*(U2934-(U2934/(U2958))))+((V2932/V$10)*V2933))/(V2934)))))","v":0},{"$f":"IF(V2958=\"n/a\",\"n/a\",IF(AND(V2958<1,W2932=0),0,\nIF(W2932=0,V2958-1,\nIF(V2958<1,W2933,\n(((V2958-1)*(V2934-(V2934/(V2958))))+((W2932/W$10)*W2933))/(W2934)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2959,(-$A2935-ROWS(C2931:C2958)),0)","v":"n/a"},{"$f":"IF(C2959=\"n/a\",\"n/a\",MAX(0,C2959-1))","v":"n/a"},{"$f":"IF(D2959=\"n/a\",\"n/a\",MAX(0,D2959-1))","v":"n/a"},{"$f":"IF(E2959=\"n/a\",\"n/a\",MAX(0,E2959-1))","v":"n/a"},{"$f":"IF(F2959=\"n/a\",\"n/a\",MAX(0,F2959-1))","v":"n/a"},{"$f":"IF(G2959=\"n/a\",\"n/a\",MAX(0,G2959-1))","v":"n/a"},{"$f":"IF(H2959=\"n/a\",\"n/a\",MAX(0,H2959-1))","v":"n/a"},{"$f":"IF(I2959=\"n/a\",\"n/a\",MAX(0,I2959-1))","v":"n/a"},{"$f":"IF(J2959=\"n/a\",\"n/a\",MAX(0,J2959-1))","v":"n/a"},{"$f":"IF(K2959=\"n/a\",\"n/a\",MAX(0,K2959-1))","v":"n/a"},{"$f":"IF(L2959=\"n/a\",\"n/a\",MAX(0,L2959-1))","v":"n/a"},{"$f":"IF(M2959=\"n/a\",\"n/a\",MAX(0,M2959-1))","v":"n/a"},{"$f":"IF(N2959=\"n/a\",\"n/a\",MAX(0,N2959-1))","v":"n/a"},{"$f":"IF(O2959=\"n/a\",\"n/a\",MAX(0,O2959-1))","v":"n/a"},{"$f":"IF(P2959=\"n/a\",\"n/a\",MAX(0,P2959-1))","v":"n/a"},{"$f":"IF(Q2959=\"n/a\",\"n/a\",MAX(0,Q2959-1))","v":"n/a"},{"$f":"IF(R2959=\"n/a\",\"n/a\",MAX(0,R2959-1))","v":"n/a"},{"$f":"IF(S2959=\"n/a\",\"n/a\",MAX(0,S2959-1))","v":"n/a"},{"$f":"IF(T2959=\"n/a\",\"n/a\",MAX(0,T2959-1))","v":"n/a"},{"$f":"IF(U2959=\"n/a\",\"n/a\",MAX(0,U2959-1))","v":"n/a"},{"$f":"IF(V2959=\"n/a\",\"n/a\",MAX(0,V2959-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2936)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2960,(-$A2936-ROWS(D2932:D2959)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2961,(-$A2937-ROWS(E2933:E2960)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2962,(-$A2938-ROWS(F2934:F2961)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2963,(-$A2939-ROWS(G2935:G2962)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2964,(-$A2940-ROWS(H2936:H2963)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2965,(-$A2941-ROWS(I2937:I2964)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2966,(-$A2942-ROWS(J2938:J2965)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2967,(-$A2943-ROWS(K2939:K2966)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2968,(-$A2944-ROWS(L2940:L2967)),0)","v":8},7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2969,(-$A2945-ROWS(M2941:M2968)),0)","v":8},7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2970,(-$A2946-ROWS(N2942:N2969)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2971,(-$A2947-ROWS(O2943:O2970)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2972,(-$A2948-ROWS(P2944:P2971)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2973,(-$A2949-ROWS(Q2945:Q2972)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2974,(-$A2950-ROWS(R2946:R2973)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2975,(-$A2951-ROWS(S2947:S2974)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2976,(-$A2952-ROWS(T2948:T2975)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2977,(-$A2953-ROWS(U2949:U2976)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2978,(-$A2954-ROWS(V2950:V2977)),0)","v":0},{"$f":"IF(V2978=\"n/a\",\"n/a\",MAX(0,V2978-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2979,(-$A2955-ROWS(W2951:W2978)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2931<>\"n/a\",C2931<>\"n/a\"),IF(SUM(C2934:C2956)=0,0,IF((SUMPRODUCT(C2934:C2956,C2958:C2980)/SUM(C2934:C2956))<0,1,(SUMPRODUCT(C2934:C2956,C2958:C2980)/SUM(C2934:C2956)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2931<>\"n/a\",D2931<>\"n/a\"),IF(SUM(D2934:D2956)=0,0,IF((SUMPRODUCT(D2934:D2956,D2958:D2980)/SUM(D2934:D2956))<0,1,(SUMPRODUCT(D2934:D2956,D2958:D2980)/SUM(D2934:D2956)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 56",{"$f":"VLOOKUP($A2983,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Buildings"}]
[{"$f":"VALUE(REPLACE(A2983,1,12,\"\"))","v":56},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A2984,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2984,0)-OFFSET('RFM input'!H$134,$A2984,0)-OFFSET('RFM input'!H$198,$A2984,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2984,0)-OFFSET('RFM input'!I$134,$A2984,0)-OFFSET('RFM input'!I$198,$A2984,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2984,0)-OFFSET('RFM input'!J$134,$A2984,0)-OFFSET('RFM input'!J$198,$A2984,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2984,0)-OFFSET('RFM input'!K$134,$A2984,0)-OFFSET('RFM input'!K$198,$A2984,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2984,0)-OFFSET('RFM input'!L$134,$A2984,0)-OFFSET('RFM input'!L$198,$A2984,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2984,0)-OFFSET('RFM input'!M$134,$A2984,0)-OFFSET('RFM input'!M$198,$A2984,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2984,0)-OFFSET('RFM input'!N$134,$A2984,0)-OFFSET('RFM input'!N$198,$A2984,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2984,0)-OFFSET('RFM input'!O$134,$A2984,0)-OFFSET('RFM input'!O$198,$A2984,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2984,0)-OFFSET('RFM input'!P$134,$A2984,0)-OFFSET('RFM input'!P$198,$A2984,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2984,0)-OFFSET('RFM input'!Q$134,$A2984,0)-OFFSET('RFM input'!Q$198,$A2984,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2984,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2984,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2984,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2984,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2984,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2984,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2984,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2984,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2984,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2984,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2984,0)","v":50}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2984,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2984,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2984,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2984,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2984,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2984,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2984,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2984,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2984,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A2984,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2984,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2984,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2984,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2984,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2984,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2984,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2984,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2984,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2984,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A2984,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D3012=\"n/a\",0,IF(AND(D2986=0,C2988=0),0,\nIF(AND(D2986<>0,C2988=0),(D2986/D$10),\nIF(AND(D2987<>0,C2988<>0),(C2988-(C2988/C3012))+(D2986/D$10),\nIF(C3012<1,0,(C2988-(C2988/C3012)))))))","v":0},{"$f":"IF(E3012=\"n/a\",0,IF(AND(E2986=0,D2988=0),0,\nIF(AND(E2986<>0,D2988=0),(E2986/E$10),\nIF(AND(E2987<>0,D2988<>0),(D2988-(D2988/D3012))+(E2986/E$10),\nIF(D3012<1,0,(D2988-(D2988/D3012)))))))","v":0},{"$f":"IF(F3012=\"n/a\",0,IF(AND(F2986=0,E2988=0),0,\nIF(AND(F2986<>0,E2988=0),(F2986/F$10),\nIF(AND(F2987<>0,E2988<>0),(E2988-(E2988/E3012))+(F2986/F$10),\nIF(E3012<1,0,(E2988-(E2988/E3012)))))))","v":0},{"$f":"IF(G3012=\"n/a\",0,IF(AND(G2986=0,F2988=0),0,\nIF(AND(G2986<>0,F2988=0),(G2986/G$10),\nIF(AND(G2987<>0,F2988<>0),(F2988-(F2988/F3012))+(G2986/G$10),\nIF(F3012<1,0,(F2988-(F2988/F3012)))))))","v":0},{"$f":"IF(H3012=\"n/a\",0,IF(AND(H2986=0,G2988=0),0,\nIF(AND(H2986<>0,G2988=0),(H2986/H$10),\nIF(AND(H2987<>0,G2988<>0),(G2988-(G2988/G3012))+(H2986/H$10),\nIF(G3012<1,0,(G2988-(G2988/G3012)))))))","v":0},{"$f":"IF(I3012=\"n/a\",0,IF(AND(I2986=0,H2988=0),0,\nIF(AND(I2986<>0,H2988=0),(I2986/I$10),\nIF(AND(I2987<>0,H2988<>0),(H2988-(H2988/H3012))+(I2986/I$10),\nIF(H3012<1,0,(H2988-(H2988/H3012)))))))","v":0},{"$f":"IF(J3012=\"n/a\",0,IF(AND(J2986=0,I2988=0),0,\nIF(AND(J2986<>0,I2988=0),(J2986/J$10),\nIF(AND(J2987<>0,I2988<>0),(I2988-(I2988/I3012))+(J2986/J$10),\nIF(I3012<1,0,(I2988-(I2988/I3012)))))))","v":0},{"$f":"IF(K3012=\"n/a\",0,IF(AND(K2986=0,J2988=0),0,\nIF(AND(K2986<>0,J2988=0),(K2986/K$10),\nIF(AND(K2987<>0,J2988<>0),(J2988-(J2988/J3012))+(K2986/K$10),\nIF(J3012<1,0,(J2988-(J2988/J3012)))))))","v":0},{"$f":"IF(L3012=\"n/a\",0,IF(AND(L2986=0,K2988=0),0,\nIF(AND(L2986<>0,K2988=0),(L2986/L$10),\nIF(AND(L2987<>0,K2988<>0),(K2988-(K2988/K3012))+(L2986/L$10),\nIF(K3012<1,0,(K2988-(K2988/K3012)))))))","v":0},{"$f":"IF(M3012=\"n/a\",0,IF(AND(M2986=0,L2988=0),0,\nIF(AND(M2986<>0,L2988=0),(M2986/M$10),\nIF(AND(M2987<>0,L2988<>0),(L2988-(L2988/L3012))+(M2986/M$10),\nIF(L3012<1,0,(L2988-(L2988/L3012)))))))","v":0},{"$f":"IF(N3012=\"n/a\",0,IF(AND(N2986=0,M2988=0),0,\nIF(AND(N2986<>0,M2988=0),(N2986/N$10),\nIF(AND(N2987<>0,M2988<>0),(M2988-(M2988/M3012))+(N2986/N$10),\nIF(M3012<1,0,(M2988-(M2988/M3012)))))))","v":0},{"$f":"IF(O3012=\"n/a\",0,IF(AND(O2986=0,N2988=0),0,\nIF(AND(O2986<>0,N2988=0),(O2986/O$10),\nIF(AND(O2987<>0,N2988<>0),(N2988-(N2988/N3012))+(O2986/O$10),\nIF(N3012<1,0,(N2988-(N2988/N3012)))))))","v":0},{"$f":"IF(P3012=\"n/a\",0,IF(AND(P2986=0,O2988=0),0,\nIF(AND(P2986<>0,O2988=0),(P2986/P$10),\nIF(AND(P2987<>0,O2988<>0),(O2988-(O2988/O3012))+(P2986/P$10),\nIF(O3012<1,0,(O2988-(O2988/O3012)))))))","v":0},{"$f":"IF(Q3012=\"n/a\",0,IF(AND(Q2986=0,P2988=0),0,\nIF(AND(Q2986<>0,P2988=0),(Q2986/Q$10),\nIF(AND(Q2987<>0,P2988<>0),(P2988-(P2988/P3012))+(Q2986/Q$10),\nIF(P3012<1,0,(P2988-(P2988/P3012)))))))","v":0},{"$f":"IF(R3012=\"n/a\",0,IF(AND(R2986=0,Q2988=0),0,\nIF(AND(R2986<>0,Q2988=0),(R2986/R$10),\nIF(AND(R2987<>0,Q2988<>0),(Q2988-(Q2988/Q3012))+(R2986/R$10),\nIF(Q3012<1,0,(Q2988-(Q2988/Q3012)))))))","v":0},{"$f":"IF(S3012=\"n/a\",0,IF(AND(S2986=0,R2988=0),0,\nIF(AND(S2986<>0,R2988=0),(S2986/S$10),\nIF(AND(S2987<>0,R2988<>0),(R2988-(R2988/R3012))+(S2986/S$10),\nIF(R3012<1,0,(R2988-(R2988/R3012)))))))","v":0},{"$f":"IF(T3012=\"n/a\",0,IF(AND(T2986=0,S2988=0),0,\nIF(AND(T2986<>0,S2988=0),(T2986/T$10),\nIF(AND(T2987<>0,S2988<>0),(S2988-(S2988/S3012))+(T2986/T$10),\nIF(S3012<1,0,(S2988-(S2988/S3012)))))))","v":0},{"$f":"IF(U3012=\"n/a\",0,IF(AND(U2986=0,T2988=0),0,\nIF(AND(U2986<>0,T2988=0),(U2986/U$10),\nIF(AND(U2987<>0,T2988<>0),(T2988-(T2988/T3012))+(U2986/U$10),\nIF(T3012<1,0,(T2988-(T2988/T3012)))))))","v":0},{"$f":"IF(V3012=\"n/a\",0,IF(AND(V2986=0,U2988=0),0,\nIF(AND(V2986<>0,U2988=0),(V2986/V$10),\nIF(AND(V2987<>0,U2988<>0),(U2988-(U2988/U3012))+(V2986/V$10),\nIF(U3012<1,0,(U2988-(U2988/U3012)))))))","v":0},{"$f":"IF(W3012=\"n/a\",0,IF(AND(W2986=0,V2988=0),0,\nIF(AND(W2986<>0,V2988=0),(W2986/W$10),\nIF(AND(W2987<>0,V2988<>0),(V2988-(V2988/V3012))+(W2986/W$10),\nIF(V3012<1,0,(V2988-(V2988/V3012)))))))","v":0}]
[{"$f":"A2988+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C2984/C$10","v":0},{"$f":"IF(C3013=\"n/a\",C2989,IFERROR(IF((OFFSET($C2989,0,$A2989))<0,\nMIN(0,C2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989)))),\nMAX(0,C2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989))))),0))","v":0},{"$f":"IF(D3013=\"n/a\",D2989,IFERROR(IF((OFFSET($C2989,0,$A2989))<0,\nMIN(0,D2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989)))),\nMAX(0,D2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989))))),0))","v":0},{"$f":"IF(E3013=\"n/a\",E2989,IFERROR(IF((OFFSET($C2989,0,$A2989))<0,\nMIN(0,E2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989)))),\nMAX(0,E2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989))))),0))","v":0},{"$f":"IF(F3013=\"n/a\",F2989,IFERROR(IF((OFFSET($C2989,0,$A2989))<0,\nMIN(0,F2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989)))),\nMAX(0,F2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989))))),0))","v":0},{"$f":"IF(G3013=\"n/a\",G2989,IFERROR(IF((OFFSET($C2989,0,$A2989))<0,\nMIN(0,G2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989)))),\nMAX(0,G2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989))))),0))","v":0},{"$f":"IF(H3013=\"n/a\",H2989,IFERROR(IF((OFFSET($C2989,0,$A2989))<0,\nMIN(0,H2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989)))),\nMAX(0,H2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989))))),0))","v":0},{"$f":"IF(I3013=\"n/a\",I2989,IFERROR(IF((OFFSET($C2989,0,$A2989))<0,\nMIN(0,I2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989)))),\nMAX(0,I2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989))))),0))","v":0},{"$f":"IF(J3013=\"n/a\",J2989,IFERROR(IF((OFFSET($C2989,0,$A2989))<0,\nMIN(0,J2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989)))),\nMAX(0,J2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989))))),0))","v":0},{"$f":"IF(K3013=\"n/a\",K2989,IFERROR(IF((OFFSET($C2989,0,$A2989))<0,\nMIN(0,K2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989)))),\nMAX(0,K2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989))))),0))","v":0},{"$f":"IF(L3013=\"n/a\",L2989,IFERROR(IF((OFFSET($C2989,0,$A2989))<0,\nMIN(0,L2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989)))),\nMAX(0,L2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989))))),0))","v":0},{"$f":"IF(M3013=\"n/a\",M2989,IFERROR(IF((OFFSET($C2989,0,$A2989))<0,\nMIN(0,M2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989)))),\nMAX(0,M2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989))))),0))","v":0},{"$f":"IF(N3013=\"n/a\",N2989,IFERROR(IF((OFFSET($C2989,0,$A2989))<0,\nMIN(0,N2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989)))),\nMAX(0,N2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989))))),0))","v":0},{"$f":"IF(O3013=\"n/a\",O2989,IFERROR(IF((OFFSET($C2989,0,$A2989))<0,\nMIN(0,O2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989)))),\nMAX(0,O2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989))))),0))","v":0},{"$f":"IF(P3013=\"n/a\",P2989,IFERROR(IF((OFFSET($C2989,0,$A2989))<0,\nMIN(0,P2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989)))),\nMAX(0,P2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989))))),0))","v":0},{"$f":"IF(Q3013=\"n/a\",Q2989,IFERROR(IF((OFFSET($C2989,0,$A2989))<0,\nMIN(0,Q2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989)))),\nMAX(0,Q2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989))))),0))","v":0},{"$f":"IF(R3013=\"n/a\",R2989,IFERROR(IF((OFFSET($C2989,0,$A2989))<0,\nMIN(0,R2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989)))),\nMAX(0,R2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989))))),0))","v":0},{"$f":"IF(S3013=\"n/a\",S2989,IFERROR(IF((OFFSET($C2989,0,$A2989))<0,\nMIN(0,S2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989)))),\nMAX(0,S2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989))))),0))","v":0},{"$f":"IF(T3013=\"n/a\",T2989,IFERROR(IF((OFFSET($C2989,0,$A2989))<0,\nMIN(0,T2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989)))),\nMAX(0,T2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989))))),0))","v":0},{"$f":"IF(U3013=\"n/a\",U2989,IFERROR(IF((OFFSET($C2989,0,$A2989))<0,\nMIN(0,U2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989)))),\nMAX(0,U2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989))))),0))","v":0},{"$f":"IF(V3013=\"n/a\",V2989,IFERROR(IF((OFFSET($C2989,0,$A2989))<0,\nMIN(0,V2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989)))),\nMAX(0,V2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989))))),0))","v":0}]
[{"$f":"A2989+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2990)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D2990,-($A2990+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D3014=\"n/a\",D2990,IFERROR(IF((OFFSET($C2990,0,$A2990))<0,\nMIN(0,D2990-(OFFSET($C2990,0,$A2990)/(OFFSET($C2985,-$A2989,$A2990)))),\nMAX(0,D2990-(OFFSET($C2990,0,$A2990)/(OFFSET($C2985,-$A2989,$A2990))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2991)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E2991,-($A2991+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E3015=\"n/a\",E2991,IFERROR(IF((OFFSET($C2991,0,$A2991))<0,\nMIN(0,E2991-(OFFSET($C2991,0,$A2991)/(OFFSET($C2986,-$A2990,$A2991)))),\nMAX(0,E2991-(OFFSET($C2991,0,$A2991)/(OFFSET($C2986,-$A2990,$A2991))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F2992,-($A2992+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F3016=\"n/a\",F2992,IFERROR(IF((OFFSET($C2992,0,$A2992))<0,\nMIN(0,F2992-(OFFSET($C2992,0,$A2992)/(OFFSET($C2987,-$A2991,$A2992)))),\nMAX(0,F2992-(OFFSET($C2992,0,$A2992)/(OFFSET($C2987,-$A2991,$A2992))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G2993,-($A2993+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G3017=\"n/a\",G2993,IFERROR(IF((OFFSET($C2993,0,$A2993))<0,\nMIN(0,G2993-(OFFSET($C2993,0,$A2993)/(OFFSET($C2988,-$A2992,$A2993)))),\nMAX(0,G2993-(OFFSET($C2993,0,$A2993)/(OFFSET($C2988,-$A2992,$A2993))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H2994,-($A2994+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H3018=\"n/a\",H2994,IFERROR(IF((OFFSET($C2994,0,$A2994))<0,\nMIN(0,H2994-(OFFSET($C2994,0,$A2994)/(OFFSET($C2989,-$A2993,$A2994)))),\nMAX(0,H2994-(OFFSET($C2994,0,$A2994)/(OFFSET($C2989,-$A2993,$A2994))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I2995,-($A2995+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I3019=\"n/a\",I2995,IFERROR(IF((OFFSET($C2995,0,$A2995))<0,\nMIN(0,I2995-(OFFSET($C2995,0,$A2995)/(OFFSET($C2990,-$A2994,$A2995)))),\nMAX(0,I2995-(OFFSET($C2995,0,$A2995)/(OFFSET($C2990,-$A2994,$A2995))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J2996,-($A2996+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J3020=\"n/a\",J2996,IFERROR(IF((OFFSET($C2996,0,$A2996))<0,\nMIN(0,J2996-(OFFSET($C2996,0,$A2996)/(OFFSET($C2991,-$A2995,$A2996)))),\nMAX(0,J2996-(OFFSET($C2996,0,$A2996)/(OFFSET($C2991,-$A2995,$A2996))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2997,-($A2997+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K3021=\"n/a\",K2997,IFERROR(IF((OFFSET($C2997,0,$A2997))<0,\nMIN(0,K2997-(OFFSET($C2997,0,$A2997)/(OFFSET($C2992,-$A2996,$A2997)))),\nMAX(0,K2997-(OFFSET($C2997,0,$A2997)/(OFFSET($C2992,-$A2996,$A2997))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2998,-($A2998+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L3022=\"n/a\",L2998,IFERROR(IF((OFFSET($C2998,0,$A2998))<0,\nMIN(0,L2998-(OFFSET($C2998,0,$A2998)/(OFFSET($C2993,-$A2997,$A2998)))),\nMAX(0,L2998-(OFFSET($C2998,0,$A2998)/(OFFSET($C2993,-$A2997,$A2998))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2999,-($A2999+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M3023=\"n/a\",M2999,IFERROR(IF((OFFSET($C2999,0,$A2999))<0,\nMIN(0,M2999-(OFFSET($C2999,0,$A2999)/(OFFSET($C2994,-$A2998,$A2999)))),\nMAX(0,M2999-(OFFSET($C2999,0,$A2999)/(OFFSET($C2994,-$A2998,$A2999))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N3000,-($A3000+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N3024=\"n/a\",N3000,IFERROR(IF((OFFSET($C3000,0,$A3000))<0,\nMIN(0,N3000-(OFFSET($C3000,0,$A3000)/(OFFSET($C2995,-$A2999,$A3000)))),\nMAX(0,N3000-(OFFSET($C3000,0,$A3000)/(OFFSET($C2995,-$A2999,$A3000))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O3001,-($A3001+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O3025=\"n/a\",O3001,IFERROR(IF((OFFSET($C3001,0,$A3001))<0,\nMIN(0,O3001-(OFFSET($C3001,0,$A3001)/(OFFSET($C2996,-$A3000,$A3001)))),\nMAX(0,O3001-(OFFSET($C3001,0,$A3001)/(OFFSET($C2996,-$A3000,$A3001))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P3002,-($A3002+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P3026=\"n/a\",P3002,IFERROR(IF((OFFSET($C3002,0,$A3002))<0,\nMIN(0,P3002-(OFFSET($C3002,0,$A3002)/(OFFSET($C2997,-$A3001,$A3002)))),\nMAX(0,P3002-(OFFSET($C3002,0,$A3002)/(OFFSET($C2997,-$A3001,$A3002))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q3003,-($A3003+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q3027=\"n/a\",Q3003,IFERROR(IF((OFFSET($C3003,0,$A3003))<0,\nMIN(0,Q3003-(OFFSET($C3003,0,$A3003)/(OFFSET($C2998,-$A3002,$A3003)))),\nMAX(0,Q3003-(OFFSET($C3003,0,$A3003)/(OFFSET($C2998,-$A3002,$A3003))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R3004,-($A3004+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R3028=\"n/a\",R3004,IFERROR(IF((OFFSET($C3004,0,$A3004))<0,\nMIN(0,R3004-(OFFSET($C3004,0,$A3004)/(OFFSET($C2999,-$A3003,$A3004)))),\nMAX(0,R3004-(OFFSET($C3004,0,$A3004)/(OFFSET($C2999,-$A3003,$A3004))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S3005,-($A3005+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S3029=\"n/a\",S3005,IFERROR(IF((OFFSET($C3005,0,$A3005))<0,\nMIN(0,S3005-(OFFSET($C3005,0,$A3005)/(OFFSET($C3000,-$A3004,$A3005)))),\nMAX(0,S3005-(OFFSET($C3005,0,$A3005)/(OFFSET($C3000,-$A3004,$A3005))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T3006,-($A3006+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T3030=\"n/a\",T3006,IFERROR(IF((OFFSET($C3006,0,$A3006))<0,\nMIN(0,T3006-(OFFSET($C3006,0,$A3006)/(OFFSET($C3001,-$A3005,$A3006)))),\nMAX(0,T3006-(OFFSET($C3006,0,$A3006)/(OFFSET($C3001,-$A3005,$A3006))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U3007,-($A3007+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U3031=\"n/a\",U3007,IFERROR(IF((OFFSET($C3007,0,$A3007))<0,\nMIN(0,U3007-(OFFSET($C3007,0,$A3007)/(OFFSET($C3002,-$A3006,$A3007)))),\nMAX(0,U3007-(OFFSET($C3007,0,$A3007)/(OFFSET($C3002,-$A3006,$A3007))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V3008,-($A3008+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V3032=\"n/a\",V3008,IFERROR(IF((OFFSET($C3008,0,$A3008))<0,\nMIN(0,V3008-(OFFSET($C3008,0,$A3008)/(OFFSET($C3003,-$A3007,$A3008)))),\nMAX(0,V3008-(OFFSET($C3008,0,$A3008)/(OFFSET($C3003,-$A3007,$A3008))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W3009,-($A3009+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C3012=\"n/a\",\"n/a\",IF(AND(C3012<1,D2986=0),0,\nIF(D2986=0,C3012-1,\nIF(C3012<1,D2987,\n(((C3012-1)*(C2988-(C2988/(C3012))))+((D2986/D$10)*D2987))/(D2988)))))","v":0},{"$f":"IF(D3012=\"n/a\",\"n/a\",IF(AND(D3012<1,E2986=0),0,\nIF(E2986=0,D3012-1,\nIF(D3012<1,E2987,\n(((D3012-1)*(D2988-(D2988/(D3012))))+((E2986/E$10)*E2987))/(E2988)))))","v":0},{"$f":"IF(E3012=\"n/a\",\"n/a\",IF(AND(E3012<1,F2986=0),0,\nIF(F2986=0,E3012-1,\nIF(E3012<1,F2987,\n(((E3012-1)*(E2988-(E2988/(E3012))))+((F2986/F$10)*F2987))/(F2988)))))","v":0},{"$f":"IF(F3012=\"n/a\",\"n/a\",IF(AND(F3012<1,G2986=0),0,\nIF(G2986=0,F3012-1,\nIF(F3012<1,G2987,\n(((F3012-1)*(F2988-(F2988/(F3012))))+((G2986/G$10)*G2987))/(G2988)))))","v":0},{"$f":"IF(G3012=\"n/a\",\"n/a\",IF(AND(G3012<1,H2986=0),0,\nIF(H2986=0,G3012-1,\nIF(G3012<1,H2987,\n(((G3012-1)*(G2988-(G2988/(G3012))))+((H2986/H$10)*H2987))/(H2988)))))","v":0},{"$f":"IF(H3012=\"n/a\",\"n/a\",IF(AND(H3012<1,I2986=0),0,\nIF(I2986=0,H3012-1,\nIF(H3012<1,I2987,\n(((H3012-1)*(H2988-(H2988/(H3012))))+((I2986/I$10)*I2987))/(I2988)))))","v":0},{"$f":"IF(I3012=\"n/a\",\"n/a\",IF(AND(I3012<1,J2986=0),0,\nIF(J2986=0,I3012-1,\nIF(I3012<1,J2987,\n(((I3012-1)*(I2988-(I2988/(I3012))))+((J2986/J$10)*J2987))/(J2988)))))","v":0},{"$f":"IF(J3012=\"n/a\",\"n/a\",IF(AND(J3012<1,K2986=0),0,\nIF(K2986=0,J3012-1,\nIF(J3012<1,K2987,\n(((J3012-1)*(J2988-(J2988/(J3012))))+((K2986/K$10)*K2987))/(K2988)))))","v":0},{"$f":"IF(K3012=\"n/a\",\"n/a\",IF(AND(K3012<1,L2986=0),0,\nIF(L2986=0,K3012-1,\nIF(K3012<1,L2987,\n(((K3012-1)*(K2988-(K2988/(K3012))))+((L2986/L$10)*L2987))/(L2988)))))","v":0},{"$f":"IF(L3012=\"n/a\",\"n/a\",IF(AND(L3012<1,M2986=0),0,\nIF(M2986=0,L3012-1,\nIF(L3012<1,M2987,\n(((L3012-1)*(L2988-(L2988/(L3012))))+((M2986/M$10)*M2987))/(M2988)))))","v":0},{"$f":"IF(M3012=\"n/a\",\"n/a\",IF(AND(M3012<1,N2986=0),0,\nIF(N2986=0,M3012-1,\nIF(M3012<1,N2987,\n(((M3012-1)*(M2988-(M2988/(M3012))))+((N2986/N$10)*N2987))/(N2988)))))","v":0},{"$f":"IF(N3012=\"n/a\",\"n/a\",IF(AND(N3012<1,O2986=0),0,\nIF(O2986=0,N3012-1,\nIF(N3012<1,O2987,\n(((N3012-1)*(N2988-(N2988/(N3012))))+((O2986/O$10)*O2987))/(O2988)))))","v":0},{"$f":"IF(O3012=\"n/a\",\"n/a\",IF(AND(O3012<1,P2986=0),0,\nIF(P2986=0,O3012-1,\nIF(O3012<1,P2987,\n(((O3012-1)*(O2988-(O2988/(O3012))))+((P2986/P$10)*P2987))/(P2988)))))","v":0},{"$f":"IF(P3012=\"n/a\",\"n/a\",IF(AND(P3012<1,Q2986=0),0,\nIF(Q2986=0,P3012-1,\nIF(P3012<1,Q2987,\n(((P3012-1)*(P2988-(P2988/(P3012))))+((Q2986/Q$10)*Q2987))/(Q2988)))))","v":0},{"$f":"IF(Q3012=\"n/a\",\"n/a\",IF(AND(Q3012<1,R2986=0),0,\nIF(R2986=0,Q3012-1,\nIF(Q3012<1,R2987,\n(((Q3012-1)*(Q2988-(Q2988/(Q3012))))+((R2986/R$10)*R2987))/(R2988)))))","v":0},{"$f":"IF(R3012=\"n/a\",\"n/a\",IF(AND(R3012<1,S2986=0),0,\nIF(S2986=0,R3012-1,\nIF(R3012<1,S2987,\n(((R3012-1)*(R2988-(R2988/(R3012))))+((S2986/S$10)*S2987))/(S2988)))))","v":0},{"$f":"IF(S3012=\"n/a\",\"n/a\",IF(AND(S3012<1,T2986=0),0,\nIF(T2986=0,S3012-1,\nIF(S3012<1,T2987,\n(((S3012-1)*(S2988-(S2988/(S3012))))+((T2986/T$10)*T2987))/(T2988)))))","v":0},{"$f":"IF(T3012=\"n/a\",\"n/a\",IF(AND(T3012<1,U2986=0),0,\nIF(U2986=0,T3012-1,\nIF(T3012<1,U2987,\n(((T3012-1)*(T2988-(T2988/(T3012))))+((U2986/U$10)*U2987))/(U2988)))))","v":0},{"$f":"IF(U3012=\"n/a\",\"n/a\",IF(AND(U3012<1,V2986=0),0,\nIF(V2986=0,U3012-1,\nIF(U3012<1,V2987,\n(((U3012-1)*(U2988-(U2988/(U3012))))+((V2986/V$10)*V2987))/(V2988)))))","v":0},{"$f":"IF(V3012=\"n/a\",\"n/a\",IF(AND(V3012<1,W2986=0),0,\nIF(W2986=0,V3012-1,\nIF(V3012<1,W2987,\n(((V3012-1)*(V2988-(V2988/(V3012))))+((W2986/W$10)*W2987))/(W2988)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C3013,(-$A2989-ROWS(C2985:C3012)),0)","v":"n/a"},{"$f":"IF(C3013=\"n/a\",\"n/a\",MAX(0,C3013-1))","v":"n/a"},{"$f":"IF(D3013=\"n/a\",\"n/a\",MAX(0,D3013-1))","v":"n/a"},{"$f":"IF(E3013=\"n/a\",\"n/a\",MAX(0,E3013-1))","v":"n/a"},{"$f":"IF(F3013=\"n/a\",\"n/a\",MAX(0,F3013-1))","v":"n/a"},{"$f":"IF(G3013=\"n/a\",\"n/a\",MAX(0,G3013-1))","v":"n/a"},{"$f":"IF(H3013=\"n/a\",\"n/a\",MAX(0,H3013-1))","v":"n/a"},{"$f":"IF(I3013=\"n/a\",\"n/a\",MAX(0,I3013-1))","v":"n/a"},{"$f":"IF(J3013=\"n/a\",\"n/a\",MAX(0,J3013-1))","v":"n/a"},{"$f":"IF(K3013=\"n/a\",\"n/a\",MAX(0,K3013-1))","v":"n/a"},{"$f":"IF(L3013=\"n/a\",\"n/a\",MAX(0,L3013-1))","v":"n/a"},{"$f":"IF(M3013=\"n/a\",\"n/a\",MAX(0,M3013-1))","v":"n/a"},{"$f":"IF(N3013=\"n/a\",\"n/a\",MAX(0,N3013-1))","v":"n/a"},{"$f":"IF(O3013=\"n/a\",\"n/a\",MAX(0,O3013-1))","v":"n/a"},{"$f":"IF(P3013=\"n/a\",\"n/a\",MAX(0,P3013-1))","v":"n/a"},{"$f":"IF(Q3013=\"n/a\",\"n/a\",MAX(0,Q3013-1))","v":"n/a"},{"$f":"IF(R3013=\"n/a\",\"n/a\",MAX(0,R3013-1))","v":"n/a"},{"$f":"IF(S3013=\"n/a\",\"n/a\",MAX(0,S3013-1))","v":"n/a"},{"$f":"IF(T3013=\"n/a\",\"n/a\",MAX(0,T3013-1))","v":"n/a"},{"$f":"IF(U3013=\"n/a\",\"n/a\",MAX(0,U3013-1))","v":"n/a"},{"$f":"IF(V3013=\"n/a\",\"n/a\",MAX(0,V3013-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2990)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D3014,(-$A2990-ROWS(D2986:D3013)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E3015,(-$A2991-ROWS(E2987:E3014)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F3016,(-$A2992-ROWS(F2988:F3015)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G3017,(-$A2993-ROWS(G2989:G3016)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H3018,(-$A2994-ROWS(H2990:H3017)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I3019,(-$A2995-ROWS(I2991:I3018)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J3020,(-$A2996-ROWS(J2992:J3019)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K3021,(-$A2997-ROWS(K2993:K3020)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L3022,(-$A2998-ROWS(L2994:L3021)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M3023,(-$A2999-ROWS(M2995:M3022)),0)","v":50},49,48,47,46,45,44,43,42,41,40]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N3024,(-$A3000-ROWS(N2996:N3023)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O3025,(-$A3001-ROWS(O2997:O3024)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P3026,(-$A3002-ROWS(P2998:P3025)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q3027,(-$A3003-ROWS(Q2999:Q3026)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R3028,(-$A3004-ROWS(R3000:R3027)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S3029,(-$A3005-ROWS(S3001:S3028)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T3030,(-$A3006-ROWS(T3002:T3029)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U3031,(-$A3007-ROWS(U3003:U3030)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V3032,(-$A3008-ROWS(V3004:V3031)),0)","v":0},{"$f":"IF(V3032=\"n/a\",\"n/a\",MAX(0,V3032-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W3033,(-$A3009-ROWS(W3005:W3032)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2985<>\"n/a\",C2985<>\"n/a\"),IF(SUM(C2988:C3010)=0,0,IF((SUMPRODUCT(C2988:C3010,C3012:C3034)/SUM(C2988:C3010))<0,1,(SUMPRODUCT(C2988:C3010,C3012:C3034)/SUM(C2988:C3010)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2985<>\"n/a\",D2985<>\"n/a\"),IF(SUM(D2988:D3010)=0,0,IF((SUMPRODUCT(D2988:D3010,D3012:D3034)/SUM(D2988:D3010))<0,1,(SUMPRODUCT(D2988:D3010,D3012:D3034)/SUM(D2988:D3010)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 57",{"$f":"VLOOKUP($A3037,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Land (non-system)"}]
[{"$f":"VALUE(REPLACE(A3037,1,12,\"\"))","v":57},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A3038,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A3038,0)-OFFSET('RFM input'!H$134,$A3038,0)-OFFSET('RFM input'!H$198,$A3038,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A3038,0)-OFFSET('RFM input'!I$134,$A3038,0)-OFFSET('RFM input'!I$198,$A3038,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A3038,0)-OFFSET('RFM input'!J$134,$A3038,0)-OFFSET('RFM input'!J$198,$A3038,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A3038,0)-OFFSET('RFM input'!K$134,$A3038,0)-OFFSET('RFM input'!K$198,$A3038,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A3038,0)-OFFSET('RFM input'!L$134,$A3038,0)-OFFSET('RFM input'!L$198,$A3038,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A3038,0)-OFFSET('RFM input'!M$134,$A3038,0)-OFFSET('RFM input'!M$198,$A3038,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A3038,0)-OFFSET('RFM input'!N$134,$A3038,0)-OFFSET('RFM input'!N$198,$A3038,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A3038,0)-OFFSET('RFM input'!O$134,$A3038,0)-OFFSET('RFM input'!O$198,$A3038,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A3038,0)-OFFSET('RFM input'!P$134,$A3038,0)-OFFSET('RFM input'!P$198,$A3038,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A3038,0)-OFFSET('RFM input'!Q$134,$A3038,0)-OFFSET('RFM input'!Q$198,$A3038,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A3038,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3038,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3038,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3038,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3038,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3038,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3038,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3038,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3038,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3038,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3038,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3038,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3038,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3038,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3038,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3038,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3038,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3038,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3038,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3038,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3038,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3038,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3038,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3038,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3038,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3038,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3038,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3038,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3038,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3038,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3038,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D3066=\"n/a\",0,IF(AND(D3040=0,C3042=0),0,\nIF(AND(D3040<>0,C3042=0),(D3040/D$10),\nIF(AND(D3041<>0,C3042<>0),(C3042-(C3042/C3066))+(D3040/D$10),\nIF(C3066<1,0,(C3042-(C3042/C3066)))))))","v":0},{"$f":"IF(E3066=\"n/a\",0,IF(AND(E3040=0,D3042=0),0,\nIF(AND(E3040<>0,D3042=0),(E3040/E$10),\nIF(AND(E3041<>0,D3042<>0),(D3042-(D3042/D3066))+(E3040/E$10),\nIF(D3066<1,0,(D3042-(D3042/D3066)))))))","v":0},{"$f":"IF(F3066=\"n/a\",0,IF(AND(F3040=0,E3042=0),0,\nIF(AND(F3040<>0,E3042=0),(F3040/F$10),\nIF(AND(F3041<>0,E3042<>0),(E3042-(E3042/E3066))+(F3040/F$10),\nIF(E3066<1,0,(E3042-(E3042/E3066)))))))","v":0},{"$f":"IF(G3066=\"n/a\",0,IF(AND(G3040=0,F3042=0),0,\nIF(AND(G3040<>0,F3042=0),(G3040/G$10),\nIF(AND(G3041<>0,F3042<>0),(F3042-(F3042/F3066))+(G3040/G$10),\nIF(F3066<1,0,(F3042-(F3042/F3066)))))))","v":0},{"$f":"IF(H3066=\"n/a\",0,IF(AND(H3040=0,G3042=0),0,\nIF(AND(H3040<>0,G3042=0),(H3040/H$10),\nIF(AND(H3041<>0,G3042<>0),(G3042-(G3042/G3066))+(H3040/H$10),\nIF(G3066<1,0,(G3042-(G3042/G3066)))))))","v":0},{"$f":"IF(I3066=\"n/a\",0,IF(AND(I3040=0,H3042=0),0,\nIF(AND(I3040<>0,H3042=0),(I3040/I$10),\nIF(AND(I3041<>0,H3042<>0),(H3042-(H3042/H3066))+(I3040/I$10),\nIF(H3066<1,0,(H3042-(H3042/H3066)))))))","v":0},{"$f":"IF(J3066=\"n/a\",0,IF(AND(J3040=0,I3042=0),0,\nIF(AND(J3040<>0,I3042=0),(J3040/J$10),\nIF(AND(J3041<>0,I3042<>0),(I3042-(I3042/I3066))+(J3040/J$10),\nIF(I3066<1,0,(I3042-(I3042/I3066)))))))","v":0},{"$f":"IF(K3066=\"n/a\",0,IF(AND(K3040=0,J3042=0),0,\nIF(AND(K3040<>0,J3042=0),(K3040/K$10),\nIF(AND(K3041<>0,J3042<>0),(J3042-(J3042/J3066))+(K3040/K$10),\nIF(J3066<1,0,(J3042-(J3042/J3066)))))))","v":0},{"$f":"IF(L3066=\"n/a\",0,IF(AND(L3040=0,K3042=0),0,\nIF(AND(L3040<>0,K3042=0),(L3040/L$10),\nIF(AND(L3041<>0,K3042<>0),(K3042-(K3042/K3066))+(L3040/L$10),\nIF(K3066<1,0,(K3042-(K3042/K3066)))))))","v":0},{"$f":"IF(M3066=\"n/a\",0,IF(AND(M3040=0,L3042=0),0,\nIF(AND(M3040<>0,L3042=0),(M3040/M$10),\nIF(AND(M3041<>0,L3042<>0),(L3042-(L3042/L3066))+(M3040/M$10),\nIF(L3066<1,0,(L3042-(L3042/L3066)))))))","v":0},{"$f":"IF(N3066=\"n/a\",0,IF(AND(N3040=0,M3042=0),0,\nIF(AND(N3040<>0,M3042=0),(N3040/N$10),\nIF(AND(N3041<>0,M3042<>0),(M3042-(M3042/M3066))+(N3040/N$10),\nIF(M3066<1,0,(M3042-(M3042/M3066)))))))","v":0},{"$f":"IF(O3066=\"n/a\",0,IF(AND(O3040=0,N3042=0),0,\nIF(AND(O3040<>0,N3042=0),(O3040/O$10),\nIF(AND(O3041<>0,N3042<>0),(N3042-(N3042/N3066))+(O3040/O$10),\nIF(N3066<1,0,(N3042-(N3042/N3066)))))))","v":0},{"$f":"IF(P3066=\"n/a\",0,IF(AND(P3040=0,O3042=0),0,\nIF(AND(P3040<>0,O3042=0),(P3040/P$10),\nIF(AND(P3041<>0,O3042<>0),(O3042-(O3042/O3066))+(P3040/P$10),\nIF(O3066<1,0,(O3042-(O3042/O3066)))))))","v":0},{"$f":"IF(Q3066=\"n/a\",0,IF(AND(Q3040=0,P3042=0),0,\nIF(AND(Q3040<>0,P3042=0),(Q3040/Q$10),\nIF(AND(Q3041<>0,P3042<>0),(P3042-(P3042/P3066))+(Q3040/Q$10),\nIF(P3066<1,0,(P3042-(P3042/P3066)))))))","v":0},{"$f":"IF(R3066=\"n/a\",0,IF(AND(R3040=0,Q3042=0),0,\nIF(AND(R3040<>0,Q3042=0),(R3040/R$10),\nIF(AND(R3041<>0,Q3042<>0),(Q3042-(Q3042/Q3066))+(R3040/R$10),\nIF(Q3066<1,0,(Q3042-(Q3042/Q3066)))))))","v":0},{"$f":"IF(S3066=\"n/a\",0,IF(AND(S3040=0,R3042=0),0,\nIF(AND(S3040<>0,R3042=0),(S3040/S$10),\nIF(AND(S3041<>0,R3042<>0),(R3042-(R3042/R3066))+(S3040/S$10),\nIF(R3066<1,0,(R3042-(R3042/R3066)))))))","v":0},{"$f":"IF(T3066=\"n/a\",0,IF(AND(T3040=0,S3042=0),0,\nIF(AND(T3040<>0,S3042=0),(T3040/T$10),\nIF(AND(T3041<>0,S3042<>0),(S3042-(S3042/S3066))+(T3040/T$10),\nIF(S3066<1,0,(S3042-(S3042/S3066)))))))","v":0},{"$f":"IF(U3066=\"n/a\",0,IF(AND(U3040=0,T3042=0),0,\nIF(AND(U3040<>0,T3042=0),(U3040/U$10),\nIF(AND(U3041<>0,T3042<>0),(T3042-(T3042/T3066))+(U3040/U$10),\nIF(T3066<1,0,(T3042-(T3042/T3066)))))))","v":0},{"$f":"IF(V3066=\"n/a\",0,IF(AND(V3040=0,U3042=0),0,\nIF(AND(V3040<>0,U3042=0),(V3040/V$10),\nIF(AND(V3041<>0,U3042<>0),(U3042-(U3042/U3066))+(V3040/V$10),\nIF(U3066<1,0,(U3042-(U3042/U3066)))))))","v":0},{"$f":"IF(W3066=\"n/a\",0,IF(AND(W3040=0,V3042=0),0,\nIF(AND(W3040<>0,V3042=0),(W3040/W$10),\nIF(AND(W3041<>0,V3042<>0),(V3042-(V3042/V3066))+(W3040/W$10),\nIF(V3066<1,0,(V3042-(V3042/V3066)))))))","v":0}]
[{"$f":"A3042+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C3038/C$10","v":0},{"$f":"IF(C3067=\"n/a\",C3043,IFERROR(IF((OFFSET($C3043,0,$A3043))<0,\nMIN(0,C3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043)))),\nMAX(0,C3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043))))),0))","v":0},{"$f":"IF(D3067=\"n/a\",D3043,IFERROR(IF((OFFSET($C3043,0,$A3043))<0,\nMIN(0,D3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043)))),\nMAX(0,D3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043))))),0))","v":0},{"$f":"IF(E3067=\"n/a\",E3043,IFERROR(IF((OFFSET($C3043,0,$A3043))<0,\nMIN(0,E3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043)))),\nMAX(0,E3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043))))),0))","v":0},{"$f":"IF(F3067=\"n/a\",F3043,IFERROR(IF((OFFSET($C3043,0,$A3043))<0,\nMIN(0,F3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043)))),\nMAX(0,F3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043))))),0))","v":0},{"$f":"IF(G3067=\"n/a\",G3043,IFERROR(IF((OFFSET($C3043,0,$A3043))<0,\nMIN(0,G3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043)))),\nMAX(0,G3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043))))),0))","v":0},{"$f":"IF(H3067=\"n/a\",H3043,IFERROR(IF((OFFSET($C3043,0,$A3043))<0,\nMIN(0,H3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043)))),\nMAX(0,H3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043))))),0))","v":0},{"$f":"IF(I3067=\"n/a\",I3043,IFERROR(IF((OFFSET($C3043,0,$A3043))<0,\nMIN(0,I3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043)))),\nMAX(0,I3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043))))),0))","v":0},{"$f":"IF(J3067=\"n/a\",J3043,IFERROR(IF((OFFSET($C3043,0,$A3043))<0,\nMIN(0,J3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043)))),\nMAX(0,J3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043))))),0))","v":0},{"$f":"IF(K3067=\"n/a\",K3043,IFERROR(IF((OFFSET($C3043,0,$A3043))<0,\nMIN(0,K3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043)))),\nMAX(0,K3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043))))),0))","v":0},{"$f":"IF(L3067=\"n/a\",L3043,IFERROR(IF((OFFSET($C3043,0,$A3043))<0,\nMIN(0,L3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043)))),\nMAX(0,L3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043))))),0))","v":0},{"$f":"IF(M3067=\"n/a\",M3043,IFERROR(IF((OFFSET($C3043,0,$A3043))<0,\nMIN(0,M3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043)))),\nMAX(0,M3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043))))),0))","v":0},{"$f":"IF(N3067=\"n/a\",N3043,IFERROR(IF((OFFSET($C3043,0,$A3043))<0,\nMIN(0,N3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043)))),\nMAX(0,N3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043))))),0))","v":0},{"$f":"IF(O3067=\"n/a\",O3043,IFERROR(IF((OFFSET($C3043,0,$A3043))<0,\nMIN(0,O3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043)))),\nMAX(0,O3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043))))),0))","v":0},{"$f":"IF(P3067=\"n/a\",P3043,IFERROR(IF((OFFSET($C3043,0,$A3043))<0,\nMIN(0,P3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043)))),\nMAX(0,P3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043))))),0))","v":0},{"$f":"IF(Q3067=\"n/a\",Q3043,IFERROR(IF((OFFSET($C3043,0,$A3043))<0,\nMIN(0,Q3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043)))),\nMAX(0,Q3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043))))),0))","v":0},{"$f":"IF(R3067=\"n/a\",R3043,IFERROR(IF((OFFSET($C3043,0,$A3043))<0,\nMIN(0,R3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043)))),\nMAX(0,R3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043))))),0))","v":0},{"$f":"IF(S3067=\"n/a\",S3043,IFERROR(IF((OFFSET($C3043,0,$A3043))<0,\nMIN(0,S3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043)))),\nMAX(0,S3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043))))),0))","v":0},{"$f":"IF(T3067=\"n/a\",T3043,IFERROR(IF((OFFSET($C3043,0,$A3043))<0,\nMIN(0,T3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043)))),\nMAX(0,T3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043))))),0))","v":0},{"$f":"IF(U3067=\"n/a\",U3043,IFERROR(IF((OFFSET($C3043,0,$A3043))<0,\nMIN(0,U3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043)))),\nMAX(0,U3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043))))),0))","v":0},{"$f":"IF(V3067=\"n/a\",V3043,IFERROR(IF((OFFSET($C3043,0,$A3043))<0,\nMIN(0,V3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043)))),\nMAX(0,V3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043))))),0))","v":0}]
[{"$f":"A3043+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A3044)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D3044,-($A3044+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D3068=\"n/a\",D3044,IFERROR(IF((OFFSET($C3044,0,$A3044))<0,\nMIN(0,D3044-(OFFSET($C3044,0,$A3044)/(OFFSET($C3039,-$A3043,$A3044)))),\nMAX(0,D3044-(OFFSET($C3044,0,$A3044)/(OFFSET($C3039,-$A3043,$A3044))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A3045)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E3045,-($A3045+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E3069=\"n/a\",E3045,IFERROR(IF((OFFSET($C3045,0,$A3045))<0,\nMIN(0,E3045-(OFFSET($C3045,0,$A3045)/(OFFSET($C3040,-$A3044,$A3045)))),\nMAX(0,E3045-(OFFSET($C3045,0,$A3045)/(OFFSET($C3040,-$A3044,$A3045))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F3046,-($A3046+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F3070=\"n/a\",F3046,IFERROR(IF((OFFSET($C3046,0,$A3046))<0,\nMIN(0,F3046-(OFFSET($C3046,0,$A3046)/(OFFSET($C3041,-$A3045,$A3046)))),\nMAX(0,F3046-(OFFSET($C3046,0,$A3046)/(OFFSET($C3041,-$A3045,$A3046))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G3047,-($A3047+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G3071=\"n/a\",G3047,IFERROR(IF((OFFSET($C3047,0,$A3047))<0,\nMIN(0,G3047-(OFFSET($C3047,0,$A3047)/(OFFSET($C3042,-$A3046,$A3047)))),\nMAX(0,G3047-(OFFSET($C3047,0,$A3047)/(OFFSET($C3042,-$A3046,$A3047))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H3048,-($A3048+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H3072=\"n/a\",H3048,IFERROR(IF((OFFSET($C3048,0,$A3048))<0,\nMIN(0,H3048-(OFFSET($C3048,0,$A3048)/(OFFSET($C3043,-$A3047,$A3048)))),\nMAX(0,H3048-(OFFSET($C3048,0,$A3048)/(OFFSET($C3043,-$A3047,$A3048))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I3049,-($A3049+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I3073=\"n/a\",I3049,IFERROR(IF((OFFSET($C3049,0,$A3049))<0,\nMIN(0,I3049-(OFFSET($C3049,0,$A3049)/(OFFSET($C3044,-$A3048,$A3049)))),\nMAX(0,I3049-(OFFSET($C3049,0,$A3049)/(OFFSET($C3044,-$A3048,$A3049))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J3050,-($A3050+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J3074=\"n/a\",J3050,IFERROR(IF((OFFSET($C3050,0,$A3050))<0,\nMIN(0,J3050-(OFFSET($C3050,0,$A3050)/(OFFSET($C3045,-$A3049,$A3050)))),\nMAX(0,J3050-(OFFSET($C3050,0,$A3050)/(OFFSET($C3045,-$A3049,$A3050))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K3051,-($A3051+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K3075=\"n/a\",K3051,IFERROR(IF((OFFSET($C3051,0,$A3051))<0,\nMIN(0,K3051-(OFFSET($C3051,0,$A3051)/(OFFSET($C3046,-$A3050,$A3051)))),\nMAX(0,K3051-(OFFSET($C3051,0,$A3051)/(OFFSET($C3046,-$A3050,$A3051))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L3052,-($A3052+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L3076=\"n/a\",L3052,IFERROR(IF((OFFSET($C3052,0,$A3052))<0,\nMIN(0,L3052-(OFFSET($C3052,0,$A3052)/(OFFSET($C3047,-$A3051,$A3052)))),\nMAX(0,L3052-(OFFSET($C3052,0,$A3052)/(OFFSET($C3047,-$A3051,$A3052))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M3053,-($A3053+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M3077=\"n/a\",M3053,IFERROR(IF((OFFSET($C3053,0,$A3053))<0,\nMIN(0,M3053-(OFFSET($C3053,0,$A3053)/(OFFSET($C3048,-$A3052,$A3053)))),\nMAX(0,M3053-(OFFSET($C3053,0,$A3053)/(OFFSET($C3048,-$A3052,$A3053))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N3054,-($A3054+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N3078=\"n/a\",N3054,IFERROR(IF((OFFSET($C3054,0,$A3054))<0,\nMIN(0,N3054-(OFFSET($C3054,0,$A3054)/(OFFSET($C3049,-$A3053,$A3054)))),\nMAX(0,N3054-(OFFSET($C3054,0,$A3054)/(OFFSET($C3049,-$A3053,$A3054))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O3055,-($A3055+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O3079=\"n/a\",O3055,IFERROR(IF((OFFSET($C3055,0,$A3055))<0,\nMIN(0,O3055-(OFFSET($C3055,0,$A3055)/(OFFSET($C3050,-$A3054,$A3055)))),\nMAX(0,O3055-(OFFSET($C3055,0,$A3055)/(OFFSET($C3050,-$A3054,$A3055))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P3056,-($A3056+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P3080=\"n/a\",P3056,IFERROR(IF((OFFSET($C3056,0,$A3056))<0,\nMIN(0,P3056-(OFFSET($C3056,0,$A3056)/(OFFSET($C3051,-$A3055,$A3056)))),\nMAX(0,P3056-(OFFSET($C3056,0,$A3056)/(OFFSET($C3051,-$A3055,$A3056))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q3057,-($A3057+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q3081=\"n/a\",Q3057,IFERROR(IF((OFFSET($C3057,0,$A3057))<0,\nMIN(0,Q3057-(OFFSET($C3057,0,$A3057)/(OFFSET($C3052,-$A3056,$A3057)))),\nMAX(0,Q3057-(OFFSET($C3057,0,$A3057)/(OFFSET($C3052,-$A3056,$A3057))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R3058,-($A3058+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R3082=\"n/a\",R3058,IFERROR(IF((OFFSET($C3058,0,$A3058))<0,\nMIN(0,R3058-(OFFSET($C3058,0,$A3058)/(OFFSET($C3053,-$A3057,$A3058)))),\nMAX(0,R3058-(OFFSET($C3058,0,$A3058)/(OFFSET($C3053,-$A3057,$A3058))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S3059,-($A3059+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S3083=\"n/a\",S3059,IFERROR(IF((OFFSET($C3059,0,$A3059))<0,\nMIN(0,S3059-(OFFSET($C3059,0,$A3059)/(OFFSET($C3054,-$A3058,$A3059)))),\nMAX(0,S3059-(OFFSET($C3059,0,$A3059)/(OFFSET($C3054,-$A3058,$A3059))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T3060,-($A3060+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T3084=\"n/a\",T3060,IFERROR(IF((OFFSET($C3060,0,$A3060))<0,\nMIN(0,T3060-(OFFSET($C3060,0,$A3060)/(OFFSET($C3055,-$A3059,$A3060)))),\nMAX(0,T3060-(OFFSET($C3060,0,$A3060)/(OFFSET($C3055,-$A3059,$A3060))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U3061,-($A3061+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U3085=\"n/a\",U3061,IFERROR(IF((OFFSET($C3061,0,$A3061))<0,\nMIN(0,U3061-(OFFSET($C3061,0,$A3061)/(OFFSET($C3056,-$A3060,$A3061)))),\nMAX(0,U3061-(OFFSET($C3061,0,$A3061)/(OFFSET($C3056,-$A3060,$A3061))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V3062,-($A3062+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V3086=\"n/a\",V3062,IFERROR(IF((OFFSET($C3062,0,$A3062))<0,\nMIN(0,V3062-(OFFSET($C3062,0,$A3062)/(OFFSET($C3057,-$A3061,$A3062)))),\nMAX(0,V3062-(OFFSET($C3062,0,$A3062)/(OFFSET($C3057,-$A3061,$A3062))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W3063,-($A3063+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C3066=\"n/a\",\"n/a\",IF(AND(C3066<1,D3040=0),0,\nIF(D3040=0,C3066-1,\nIF(C3066<1,D3041,\n(((C3066-1)*(C3042-(C3042/(C3066))))+((D3040/D$10)*D3041))/(D3042)))))","v":0},{"$f":"IF(D3066=\"n/a\",\"n/a\",IF(AND(D3066<1,E3040=0),0,\nIF(E3040=0,D3066-1,\nIF(D3066<1,E3041,\n(((D3066-1)*(D3042-(D3042/(D3066))))+((E3040/E$10)*E3041))/(E3042)))))","v":0},{"$f":"IF(E3066=\"n/a\",\"n/a\",IF(AND(E3066<1,F3040=0),0,\nIF(F3040=0,E3066-1,\nIF(E3066<1,F3041,\n(((E3066-1)*(E3042-(E3042/(E3066))))+((F3040/F$10)*F3041))/(F3042)))))","v":0},{"$f":"IF(F3066=\"n/a\",\"n/a\",IF(AND(F3066<1,G3040=0),0,\nIF(G3040=0,F3066-1,\nIF(F3066<1,G3041,\n(((F3066-1)*(F3042-(F3042/(F3066))))+((G3040/G$10)*G3041))/(G3042)))))","v":0},{"$f":"IF(G3066=\"n/a\",\"n/a\",IF(AND(G3066<1,H3040=0),0,\nIF(H3040=0,G3066-1,\nIF(G3066<1,H3041,\n(((G3066-1)*(G3042-(G3042/(G3066))))+((H3040/H$10)*H3041))/(H3042)))))","v":0},{"$f":"IF(H3066=\"n/a\",\"n/a\",IF(AND(H3066<1,I3040=0),0,\nIF(I3040=0,H3066-1,\nIF(H3066<1,I3041,\n(((H3066-1)*(H3042-(H3042/(H3066))))+((I3040/I$10)*I3041))/(I3042)))))","v":0},{"$f":"IF(I3066=\"n/a\",\"n/a\",IF(AND(I3066<1,J3040=0),0,\nIF(J3040=0,I3066-1,\nIF(I3066<1,J3041,\n(((I3066-1)*(I3042-(I3042/(I3066))))+((J3040/J$10)*J3041))/(J3042)))))","v":0},{"$f":"IF(J3066=\"n/a\",\"n/a\",IF(AND(J3066<1,K3040=0),0,\nIF(K3040=0,J3066-1,\nIF(J3066<1,K3041,\n(((J3066-1)*(J3042-(J3042/(J3066))))+((K3040/K$10)*K3041))/(K3042)))))","v":0},{"$f":"IF(K3066=\"n/a\",\"n/a\",IF(AND(K3066<1,L3040=0),0,\nIF(L3040=0,K3066-1,\nIF(K3066<1,L3041,\n(((K3066-1)*(K3042-(K3042/(K3066))))+((L3040/L$10)*L3041))/(L3042)))))","v":0},{"$f":"IF(L3066=\"n/a\",\"n/a\",IF(AND(L3066<1,M3040=0),0,\nIF(M3040=0,L3066-1,\nIF(L3066<1,M3041,\n(((L3066-1)*(L3042-(L3042/(L3066))))+((M3040/M$10)*M3041))/(M3042)))))","v":0},{"$f":"IF(M3066=\"n/a\",\"n/a\",IF(AND(M3066<1,N3040=0),0,\nIF(N3040=0,M3066-1,\nIF(M3066<1,N3041,\n(((M3066-1)*(M3042-(M3042/(M3066))))+((N3040/N$10)*N3041))/(N3042)))))","v":0},{"$f":"IF(N3066=\"n/a\",\"n/a\",IF(AND(N3066<1,O3040=0),0,\nIF(O3040=0,N3066-1,\nIF(N3066<1,O3041,\n(((N3066-1)*(N3042-(N3042/(N3066))))+((O3040/O$10)*O3041))/(O3042)))))","v":0},{"$f":"IF(O3066=\"n/a\",\"n/a\",IF(AND(O3066<1,P3040=0),0,\nIF(P3040=0,O3066-1,\nIF(O3066<1,P3041,\n(((O3066-1)*(O3042-(O3042/(O3066))))+((P3040/P$10)*P3041))/(P3042)))))","v":0},{"$f":"IF(P3066=\"n/a\",\"n/a\",IF(AND(P3066<1,Q3040=0),0,\nIF(Q3040=0,P3066-1,\nIF(P3066<1,Q3041,\n(((P3066-1)*(P3042-(P3042/(P3066))))+((Q3040/Q$10)*Q3041))/(Q3042)))))","v":0},{"$f":"IF(Q3066=\"n/a\",\"n/a\",IF(AND(Q3066<1,R3040=0),0,\nIF(R3040=0,Q3066-1,\nIF(Q3066<1,R3041,\n(((Q3066-1)*(Q3042-(Q3042/(Q3066))))+((R3040/R$10)*R3041))/(R3042)))))","v":0},{"$f":"IF(R3066=\"n/a\",\"n/a\",IF(AND(R3066<1,S3040=0),0,\nIF(S3040=0,R3066-1,\nIF(R3066<1,S3041,\n(((R3066-1)*(R3042-(R3042/(R3066))))+((S3040/S$10)*S3041))/(S3042)))))","v":0},{"$f":"IF(S3066=\"n/a\",\"n/a\",IF(AND(S3066<1,T3040=0),0,\nIF(T3040=0,S3066-1,\nIF(S3066<1,T3041,\n(((S3066-1)*(S3042-(S3042/(S3066))))+((T3040/T$10)*T3041))/(T3042)))))","v":0},{"$f":"IF(T3066=\"n/a\",\"n/a\",IF(AND(T3066<1,U3040=0),0,\nIF(U3040=0,T3066-1,\nIF(T3066<1,U3041,\n(((T3066-1)*(T3042-(T3042/(T3066))))+((U3040/U$10)*U3041))/(U3042)))))","v":0},{"$f":"IF(U3066=\"n/a\",\"n/a\",IF(AND(U3066<1,V3040=0),0,\nIF(V3040=0,U3066-1,\nIF(U3066<1,V3041,\n(((U3066-1)*(U3042-(U3042/(U3066))))+((V3040/V$10)*V3041))/(V3042)))))","v":0},{"$f":"IF(V3066=\"n/a\",\"n/a\",IF(AND(V3066<1,W3040=0),0,\nIF(W3040=0,V3066-1,\nIF(V3066<1,W3041,\n(((V3066-1)*(V3042-(V3042/(V3066))))+((W3040/W$10)*W3041))/(W3042)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C3067,(-$A3043-ROWS(C3039:C3066)),0)","v":"n/a"},{"$f":"IF(C3067=\"n/a\",\"n/a\",MAX(0,C3067-1))","v":"n/a"},{"$f":"IF(D3067=\"n/a\",\"n/a\",MAX(0,D3067-1))","v":"n/a"},{"$f":"IF(E3067=\"n/a\",\"n/a\",MAX(0,E3067-1))","v":"n/a"},{"$f":"IF(F3067=\"n/a\",\"n/a\",MAX(0,F3067-1))","v":"n/a"},{"$f":"IF(G3067=\"n/a\",\"n/a\",MAX(0,G3067-1))","v":"n/a"},{"$f":"IF(H3067=\"n/a\",\"n/a\",MAX(0,H3067-1))","v":"n/a"},{"$f":"IF(I3067=\"n/a\",\"n/a\",MAX(0,I3067-1))","v":"n/a"},{"$f":"IF(J3067=\"n/a\",\"n/a\",MAX(0,J3067-1))","v":"n/a"},{"$f":"IF(K3067=\"n/a\",\"n/a\",MAX(0,K3067-1))","v":"n/a"},{"$f":"IF(L3067=\"n/a\",\"n/a\",MAX(0,L3067-1))","v":"n/a"},{"$f":"IF(M3067=\"n/a\",\"n/a\",MAX(0,M3067-1))","v":"n/a"},{"$f":"IF(N3067=\"n/a\",\"n/a\",MAX(0,N3067-1))","v":"n/a"},{"$f":"IF(O3067=\"n/a\",\"n/a\",MAX(0,O3067-1))","v":"n/a"},{"$f":"IF(P3067=\"n/a\",\"n/a\",MAX(0,P3067-1))","v":"n/a"},{"$f":"IF(Q3067=\"n/a\",\"n/a\",MAX(0,Q3067-1))","v":"n/a"},{"$f":"IF(R3067=\"n/a\",\"n/a\",MAX(0,R3067-1))","v":"n/a"},{"$f":"IF(S3067=\"n/a\",\"n/a\",MAX(0,S3067-1))","v":"n/a"},{"$f":"IF(T3067=\"n/a\",\"n/a\",MAX(0,T3067-1))","v":"n/a"},{"$f":"IF(U3067=\"n/a\",\"n/a\",MAX(0,U3067-1))","v":"n/a"},{"$f":"IF(V3067=\"n/a\",\"n/a\",MAX(0,V3067-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A3044)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D3068,(-$A3044-ROWS(D3040:D3067)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E3069,(-$A3045-ROWS(E3041:E3068)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F3070,(-$A3046-ROWS(F3042:F3069)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G3071,(-$A3047-ROWS(G3043:G3070)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H3072,(-$A3048-ROWS(H3044:H3071)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I3073,(-$A3049-ROWS(I3045:I3072)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J3074,(-$A3050-ROWS(J3046:J3073)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K3075,(-$A3051-ROWS(K3047:K3074)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L3076,(-$A3052-ROWS(L3048:L3075)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M3077,(-$A3053-ROWS(M3049:M3076)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N3078,(-$A3054-ROWS(N3050:N3077)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O3079,(-$A3055-ROWS(O3051:O3078)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P3080,(-$A3056-ROWS(P3052:P3079)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q3081,(-$A3057-ROWS(Q3053:Q3080)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R3082,(-$A3058-ROWS(R3054:R3081)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S3083,(-$A3059-ROWS(S3055:S3082)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T3084,(-$A3060-ROWS(T3056:T3083)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U3085,(-$A3061-ROWS(U3057:U3084)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V3086,(-$A3062-ROWS(V3058:V3085)),0)","v":0},{"$f":"IF(V3086=\"n/a\",\"n/a\",MAX(0,V3086-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W3087,(-$A3063-ROWS(W3059:W3086)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C3039<>\"n/a\",C3039<>\"n/a\"),IF(SUM(C3042:C3064)=0,0,IF((SUMPRODUCT(C3042:C3064,C3066:C3088)/SUM(C3042:C3064))<0,1,(SUMPRODUCT(C3042:C3064,C3066:C3088)/SUM(C3042:C3064)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C3039<>\"n/a\",D3039<>\"n/a\"),IF(SUM(D3042:D3064)=0,0,IF((SUMPRODUCT(D3042:D3064,D3066:D3088)/SUM(D3042:D3064))<0,1,(SUMPRODUCT(D3042:D3064,D3066:D3088)/SUM(D3042:D3064)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 58",{"$f":"VLOOKUP($A3091,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Other non system assets"}]
[{"$f":"VALUE(REPLACE(A3091,1,12,\"\"))","v":58},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A3092,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A3092,0)-OFFSET('RFM input'!H$134,$A3092,0)-OFFSET('RFM input'!H$198,$A3092,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A3092,0)-OFFSET('RFM input'!I$134,$A3092,0)-OFFSET('RFM input'!I$198,$A3092,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A3092,0)-OFFSET('RFM input'!J$134,$A3092,0)-OFFSET('RFM input'!J$198,$A3092,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A3092,0)-OFFSET('RFM input'!K$134,$A3092,0)-OFFSET('RFM input'!K$198,$A3092,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A3092,0)-OFFSET('RFM input'!L$134,$A3092,0)-OFFSET('RFM input'!L$198,$A3092,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A3092,0)-OFFSET('RFM input'!M$134,$A3092,0)-OFFSET('RFM input'!M$198,$A3092,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A3092,0)-OFFSET('RFM input'!N$134,$A3092,0)-OFFSET('RFM input'!N$198,$A3092,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A3092,0)-OFFSET('RFM input'!O$134,$A3092,0)-OFFSET('RFM input'!O$198,$A3092,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A3092,0)-OFFSET('RFM input'!P$134,$A3092,0)-OFFSET('RFM input'!P$198,$A3092,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A3092,0)-OFFSET('RFM input'!Q$134,$A3092,0)-OFFSET('RFM input'!Q$198,$A3092,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A3092,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3092,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3092,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3092,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3092,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3092,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3092,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3092,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3092,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3092,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3092,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3092,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3092,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3092,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3092,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3092,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3092,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3092,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3092,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3092,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3092,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3092,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3092,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3092,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3092,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3092,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3092,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3092,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3092,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3092,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3092,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D3120=\"n/a\",0,IF(AND(D3094=0,C3096=0),0,\nIF(AND(D3094<>0,C3096=0),(D3094/D$10),\nIF(AND(D3095<>0,C3096<>0),(C3096-(C3096/C3120))+(D3094/D$10),\nIF(C3120<1,0,(C3096-(C3096/C3120)))))))","v":0},{"$f":"IF(E3120=\"n/a\",0,IF(AND(E3094=0,D3096=0),0,\nIF(AND(E3094<>0,D3096=0),(E3094/E$10),\nIF(AND(E3095<>0,D3096<>0),(D3096-(D3096/D3120))+(E3094/E$10),\nIF(D3120<1,0,(D3096-(D3096/D3120)))))))","v":0},{"$f":"IF(F3120=\"n/a\",0,IF(AND(F3094=0,E3096=0),0,\nIF(AND(F3094<>0,E3096=0),(F3094/F$10),\nIF(AND(F3095<>0,E3096<>0),(E3096-(E3096/E3120))+(F3094/F$10),\nIF(E3120<1,0,(E3096-(E3096/E3120)))))))","v":0},{"$f":"IF(G3120=\"n/a\",0,IF(AND(G3094=0,F3096=0),0,\nIF(AND(G3094<>0,F3096=0),(G3094/G$10),\nIF(AND(G3095<>0,F3096<>0),(F3096-(F3096/F3120))+(G3094/G$10),\nIF(F3120<1,0,(F3096-(F3096/F3120)))))))","v":0},{"$f":"IF(H3120=\"n/a\",0,IF(AND(H3094=0,G3096=0),0,\nIF(AND(H3094<>0,G3096=0),(H3094/H$10),\nIF(AND(H3095<>0,G3096<>0),(G3096-(G3096/G3120))+(H3094/H$10),\nIF(G3120<1,0,(G3096-(G3096/G3120)))))))","v":0},{"$f":"IF(I3120=\"n/a\",0,IF(AND(I3094=0,H3096=0),0,\nIF(AND(I3094<>0,H3096=0),(I3094/I$10),\nIF(AND(I3095<>0,H3096<>0),(H3096-(H3096/H3120))+(I3094/I$10),\nIF(H3120<1,0,(H3096-(H3096/H3120)))))))","v":0},{"$f":"IF(J3120=\"n/a\",0,IF(AND(J3094=0,I3096=0),0,\nIF(AND(J3094<>0,I3096=0),(J3094/J$10),\nIF(AND(J3095<>0,I3096<>0),(I3096-(I3096/I3120))+(J3094/J$10),\nIF(I3120<1,0,(I3096-(I3096/I3120)))))))","v":0},{"$f":"IF(K3120=\"n/a\",0,IF(AND(K3094=0,J3096=0),0,\nIF(AND(K3094<>0,J3096=0),(K3094/K$10),\nIF(AND(K3095<>0,J3096<>0),(J3096-(J3096/J3120))+(K3094/K$10),\nIF(J3120<1,0,(J3096-(J3096/J3120)))))))","v":0},{"$f":"IF(L3120=\"n/a\",0,IF(AND(L3094=0,K3096=0),0,\nIF(AND(L3094<>0,K3096=0),(L3094/L$10),\nIF(AND(L3095<>0,K3096<>0),(K3096-(K3096/K3120))+(L3094/L$10),\nIF(K3120<1,0,(K3096-(K3096/K3120)))))))","v":0},{"$f":"IF(M3120=\"n/a\",0,IF(AND(M3094=0,L3096=0),0,\nIF(AND(M3094<>0,L3096=0),(M3094/M$10),\nIF(AND(M3095<>0,L3096<>0),(L3096-(L3096/L3120))+(M3094/M$10),\nIF(L3120<1,0,(L3096-(L3096/L3120)))))))","v":0},{"$f":"IF(N3120=\"n/a\",0,IF(AND(N3094=0,M3096=0),0,\nIF(AND(N3094<>0,M3096=0),(N3094/N$10),\nIF(AND(N3095<>0,M3096<>0),(M3096-(M3096/M3120))+(N3094/N$10),\nIF(M3120<1,0,(M3096-(M3096/M3120)))))))","v":0},{"$f":"IF(O3120=\"n/a\",0,IF(AND(O3094=0,N3096=0),0,\nIF(AND(O3094<>0,N3096=0),(O3094/O$10),\nIF(AND(O3095<>0,N3096<>0),(N3096-(N3096/N3120))+(O3094/O$10),\nIF(N3120<1,0,(N3096-(N3096/N3120)))))))","v":0},{"$f":"IF(P3120=\"n/a\",0,IF(AND(P3094=0,O3096=0),0,\nIF(AND(P3094<>0,O3096=0),(P3094/P$10),\nIF(AND(P3095<>0,O3096<>0),(O3096-(O3096/O3120))+(P3094/P$10),\nIF(O3120<1,0,(O3096-(O3096/O3120)))))))","v":0},{"$f":"IF(Q3120=\"n/a\",0,IF(AND(Q3094=0,P3096=0),0,\nIF(AND(Q3094<>0,P3096=0),(Q3094/Q$10),\nIF(AND(Q3095<>0,P3096<>0),(P3096-(P3096/P3120))+(Q3094/Q$10),\nIF(P3120<1,0,(P3096-(P3096/P3120)))))))","v":0},{"$f":"IF(R3120=\"n/a\",0,IF(AND(R3094=0,Q3096=0),0,\nIF(AND(R3094<>0,Q3096=0),(R3094/R$10),\nIF(AND(R3095<>0,Q3096<>0),(Q3096-(Q3096/Q3120))+(R3094/R$10),\nIF(Q3120<1,0,(Q3096-(Q3096/Q3120)))))))","v":0},{"$f":"IF(S3120=\"n/a\",0,IF(AND(S3094=0,R3096=0),0,\nIF(AND(S3094<>0,R3096=0),(S3094/S$10),\nIF(AND(S3095<>0,R3096<>0),(R3096-(R3096/R3120))+(S3094/S$10),\nIF(R3120<1,0,(R3096-(R3096/R3120)))))))","v":0},{"$f":"IF(T3120=\"n/a\",0,IF(AND(T3094=0,S3096=0),0,\nIF(AND(T3094<>0,S3096=0),(T3094/T$10),\nIF(AND(T3095<>0,S3096<>0),(S3096-(S3096/S3120))+(T3094/T$10),\nIF(S3120<1,0,(S3096-(S3096/S3120)))))))","v":0},{"$f":"IF(U3120=\"n/a\",0,IF(AND(U3094=0,T3096=0),0,\nIF(AND(U3094<>0,T3096=0),(U3094/U$10),\nIF(AND(U3095<>0,T3096<>0),(T3096-(T3096/T3120))+(U3094/U$10),\nIF(T3120<1,0,(T3096-(T3096/T3120)))))))","v":0},{"$f":"IF(V3120=\"n/a\",0,IF(AND(V3094=0,U3096=0),0,\nIF(AND(V3094<>0,U3096=0),(V3094/V$10),\nIF(AND(V3095<>0,U3096<>0),(U3096-(U3096/U3120))+(V3094/V$10),\nIF(U3120<1,0,(U3096-(U3096/U3120)))))))","v":0},{"$f":"IF(W3120=\"n/a\",0,IF(AND(W3094=0,V3096=0),0,\nIF(AND(W3094<>0,V3096=0),(W3094/W$10),\nIF(AND(W3095<>0,V3096<>0),(V3096-(V3096/V3120))+(W3094/W$10),\nIF(V3120<1,0,(V3096-(V3096/V3120)))))))","v":0}]
[{"$f":"A3096+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C3092/C$10","v":0},{"$f":"IF(C3121=\"n/a\",C3097,IFERROR(IF((OFFSET($C3097,0,$A3097))<0,\nMIN(0,C3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097)))),\nMAX(0,C3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097))))),0))","v":0},{"$f":"IF(D3121=\"n/a\",D3097,IFERROR(IF((OFFSET($C3097,0,$A3097))<0,\nMIN(0,D3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097)))),\nMAX(0,D3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097))))),0))","v":0},{"$f":"IF(E3121=\"n/a\",E3097,IFERROR(IF((OFFSET($C3097,0,$A3097))<0,\nMIN(0,E3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097)))),\nMAX(0,E3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097))))),0))","v":0},{"$f":"IF(F3121=\"n/a\",F3097,IFERROR(IF((OFFSET($C3097,0,$A3097))<0,\nMIN(0,F3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097)))),\nMAX(0,F3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097))))),0))","v":0},{"$f":"IF(G3121=\"n/a\",G3097,IFERROR(IF((OFFSET($C3097,0,$A3097))<0,\nMIN(0,G3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097)))),\nMAX(0,G3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097))))),0))","v":0},{"$f":"IF(H3121=\"n/a\",H3097,IFERROR(IF((OFFSET($C3097,0,$A3097))<0,\nMIN(0,H3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097)))),\nMAX(0,H3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097))))),0))","v":0},{"$f":"IF(I3121=\"n/a\",I3097,IFERROR(IF((OFFSET($C3097,0,$A3097))<0,\nMIN(0,I3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097)))),\nMAX(0,I3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097))))),0))","v":0},{"$f":"IF(J3121=\"n/a\",J3097,IFERROR(IF((OFFSET($C3097,0,$A3097))<0,\nMIN(0,J3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097)))),\nMAX(0,J3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097))))),0))","v":0},{"$f":"IF(K3121=\"n/a\",K3097,IFERROR(IF((OFFSET($C3097,0,$A3097))<0,\nMIN(0,K3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097)))),\nMAX(0,K3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097))))),0))","v":0},{"$f":"IF(L3121=\"n/a\",L3097,IFERROR(IF((OFFSET($C3097,0,$A3097))<0,\nMIN(0,L3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097)))),\nMAX(0,L3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097))))),0))","v":0},{"$f":"IF(M3121=\"n/a\",M3097,IFERROR(IF((OFFSET($C3097,0,$A3097))<0,\nMIN(0,M3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097)))),\nMAX(0,M3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097))))),0))","v":0},{"$f":"IF(N3121=\"n/a\",N3097,IFERROR(IF((OFFSET($C3097,0,$A3097))<0,\nMIN(0,N3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097)))),\nMAX(0,N3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097))))),0))","v":0},{"$f":"IF(O3121=\"n/a\",O3097,IFERROR(IF((OFFSET($C3097,0,$A3097))<0,\nMIN(0,O3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097)))),\nMAX(0,O3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097))))),0))","v":0},{"$f":"IF(P3121=\"n/a\",P3097,IFERROR(IF((OFFSET($C3097,0,$A3097))<0,\nMIN(0,P3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097)))),\nMAX(0,P3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097))))),0))","v":0},{"$f":"IF(Q3121=\"n/a\",Q3097,IFERROR(IF((OFFSET($C3097,0,$A3097))<0,\nMIN(0,Q3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097)))),\nMAX(0,Q3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097))))),0))","v":0},{"$f":"IF(R3121=\"n/a\",R3097,IFERROR(IF((OFFSET($C3097,0,$A3097))<0,\nMIN(0,R3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097)))),\nMAX(0,R3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097))))),0))","v":0},{"$f":"IF(S3121=\"n/a\",S3097,IFERROR(IF((OFFSET($C3097,0,$A3097))<0,\nMIN(0,S3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097)))),\nMAX(0,S3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097))))),0))","v":0},{"$f":"IF(T3121=\"n/a\",T3097,IFERROR(IF((OFFSET($C3097,0,$A3097))<0,\nMIN(0,T3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097)))),\nMAX(0,T3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097))))),0))","v":0},{"$f":"IF(U3121=\"n/a\",U3097,IFERROR(IF((OFFSET($C3097,0,$A3097))<0,\nMIN(0,U3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097)))),\nMAX(0,U3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097))))),0))","v":0},{"$f":"IF(V3121=\"n/a\",V3097,IFERROR(IF((OFFSET($C3097,0,$A3097))<0,\nMIN(0,V3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097)))),\nMAX(0,V3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097))))),0))","v":0}]
[{"$f":"A3097+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A3098)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D3098,-($A3098+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D3122=\"n/a\",D3098,IFERROR(IF((OFFSET($C3098,0,$A3098))<0,\nMIN(0,D3098-(OFFSET($C3098,0,$A3098)/(OFFSET($C3093,-$A3097,$A3098)))),\nMAX(0,D3098-(OFFSET($C3098,0,$A3098)/(OFFSET($C3093,-$A3097,$A3098))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A3099)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E3099,-($A3099+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E3123=\"n/a\",E3099,IFERROR(IF((OFFSET($C3099,0,$A3099))<0,\nMIN(0,E3099-(OFFSET($C3099,0,$A3099)/(OFFSET($C3094,-$A3098,$A3099)))),\nMAX(0,E3099-(OFFSET($C3099,0,$A3099)/(OFFSET($C3094,-$A3098,$A3099))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F3100,-($A3100+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F3124=\"n/a\",F3100,IFERROR(IF((OFFSET($C3100,0,$A3100))<0,\nMIN(0,F3100-(OFFSET($C3100,0,$A3100)/(OFFSET($C3095,-$A3099,$A3100)))),\nMAX(0,F3100-(OFFSET($C3100,0,$A3100)/(OFFSET($C3095,-$A3099,$A3100))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G3101,-($A3101+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G3125=\"n/a\",G3101,IFERROR(IF((OFFSET($C3101,0,$A3101))<0,\nMIN(0,G3101-(OFFSET($C3101,0,$A3101)/(OFFSET($C3096,-$A3100,$A3101)))),\nMAX(0,G3101-(OFFSET($C3101,0,$A3101)/(OFFSET($C3096,-$A3100,$A3101))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H3102,-($A3102+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H3126=\"n/a\",H3102,IFERROR(IF((OFFSET($C3102,0,$A3102))<0,\nMIN(0,H3102-(OFFSET($C3102,0,$A3102)/(OFFSET($C3097,-$A3101,$A3102)))),\nMAX(0,H3102-(OFFSET($C3102,0,$A3102)/(OFFSET($C3097,-$A3101,$A3102))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I3103,-($A3103+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I3127=\"n/a\",I3103,IFERROR(IF((OFFSET($C3103,0,$A3103))<0,\nMIN(0,I3103-(OFFSET($C3103,0,$A3103)/(OFFSET($C3098,-$A3102,$A3103)))),\nMAX(0,I3103-(OFFSET($C3103,0,$A3103)/(OFFSET($C3098,-$A3102,$A3103))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J3104,-($A3104+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J3128=\"n/a\",J3104,IFERROR(IF((OFFSET($C3104,0,$A3104))<0,\nMIN(0,J3104-(OFFSET($C3104,0,$A3104)/(OFFSET($C3099,-$A3103,$A3104)))),\nMAX(0,J3104-(OFFSET($C3104,0,$A3104)/(OFFSET($C3099,-$A3103,$A3104))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K3105,-($A3105+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K3129=\"n/a\",K3105,IFERROR(IF((OFFSET($C3105,0,$A3105))<0,\nMIN(0,K3105-(OFFSET($C3105,0,$A3105)/(OFFSET($C3100,-$A3104,$A3105)))),\nMAX(0,K3105-(OFFSET($C3105,0,$A3105)/(OFFSET($C3100,-$A3104,$A3105))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L3106,-($A3106+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L3130=\"n/a\",L3106,IFERROR(IF((OFFSET($C3106,0,$A3106))<0,\nMIN(0,L3106-(OFFSET($C3106,0,$A3106)/(OFFSET($C3101,-$A3105,$A3106)))),\nMAX(0,L3106-(OFFSET($C3106,0,$A3106)/(OFFSET($C3101,-$A3105,$A3106))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M3107,-($A3107+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M3131=\"n/a\",M3107,IFERROR(IF((OFFSET($C3107,0,$A3107))<0,\nMIN(0,M3107-(OFFSET($C3107,0,$A3107)/(OFFSET($C3102,-$A3106,$A3107)))),\nMAX(0,M3107-(OFFSET($C3107,0,$A3107)/(OFFSET($C3102,-$A3106,$A3107))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N3108,-($A3108+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N3132=\"n/a\",N3108,IFERROR(IF((OFFSET($C3108,0,$A3108))<0,\nMIN(0,N3108-(OFFSET($C3108,0,$A3108)/(OFFSET($C3103,-$A3107,$A3108)))),\nMAX(0,N3108-(OFFSET($C3108,0,$A3108)/(OFFSET($C3103,-$A3107,$A3108))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O3109,-($A3109+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O3133=\"n/a\",O3109,IFERROR(IF((OFFSET($C3109,0,$A3109))<0,\nMIN(0,O3109-(OFFSET($C3109,0,$A3109)/(OFFSET($C3104,-$A3108,$A3109)))),\nMAX(0,O3109-(OFFSET($C3109,0,$A3109)/(OFFSET($C3104,-$A3108,$A3109))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P3110,-($A3110+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P3134=\"n/a\",P3110,IFERROR(IF((OFFSET($C3110,0,$A3110))<0,\nMIN(0,P3110-(OFFSET($C3110,0,$A3110)/(OFFSET($C3105,-$A3109,$A3110)))),\nMAX(0,P3110-(OFFSET($C3110,0,$A3110)/(OFFSET($C3105,-$A3109,$A3110))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q3111,-($A3111+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q3135=\"n/a\",Q3111,IFERROR(IF((OFFSET($C3111,0,$A3111))<0,\nMIN(0,Q3111-(OFFSET($C3111,0,$A3111)/(OFFSET($C3106,-$A3110,$A3111)))),\nMAX(0,Q3111-(OFFSET($C3111,0,$A3111)/(OFFSET($C3106,-$A3110,$A3111))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R3112,-($A3112+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R3136=\"n/a\",R3112,IFERROR(IF((OFFSET($C3112,0,$A3112))<0,\nMIN(0,R3112-(OFFSET($C3112,0,$A3112)/(OFFSET($C3107,-$A3111,$A3112)))),\nMAX(0,R3112-(OFFSET($C3112,0,$A3112)/(OFFSET($C3107,-$A3111,$A3112))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S3113,-($A3113+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S3137=\"n/a\",S3113,IFERROR(IF((OFFSET($C3113,0,$A3113))<0,\nMIN(0,S3113-(OFFSET($C3113,0,$A3113)/(OFFSET($C3108,-$A3112,$A3113)))),\nMAX(0,S3113-(OFFSET($C3113,0,$A3113)/(OFFSET($C3108,-$A3112,$A3113))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T3114,-($A3114+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T3138=\"n/a\",T3114,IFERROR(IF((OFFSET($C3114,0,$A3114))<0,\nMIN(0,T3114-(OFFSET($C3114,0,$A3114)/(OFFSET($C3109,-$A3113,$A3114)))),\nMAX(0,T3114-(OFFSET($C3114,0,$A3114)/(OFFSET($C3109,-$A3113,$A3114))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U3115,-($A3115+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U3139=\"n/a\",U3115,IFERROR(IF((OFFSET($C3115,0,$A3115))<0,\nMIN(0,U3115-(OFFSET($C3115,0,$A3115)/(OFFSET($C3110,-$A3114,$A3115)))),\nMAX(0,U3115-(OFFSET($C3115,0,$A3115)/(OFFSET($C3110,-$A3114,$A3115))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V3116,-($A3116+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V3140=\"n/a\",V3116,IFERROR(IF((OFFSET($C3116,0,$A3116))<0,\nMIN(0,V3116-(OFFSET($C3116,0,$A3116)/(OFFSET($C3111,-$A3115,$A3116)))),\nMAX(0,V3116-(OFFSET($C3116,0,$A3116)/(OFFSET($C3111,-$A3115,$A3116))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W3117,-($A3117+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C3120=\"n/a\",\"n/a\",IF(AND(C3120<1,D3094=0),0,\nIF(D3094=0,C3120-1,\nIF(C3120<1,D3095,\n(((C3120-1)*(C3096-(C3096/(C3120))))+((D3094/D$10)*D3095))/(D3096)))))","v":0},{"$f":"IF(D3120=\"n/a\",\"n/a\",IF(AND(D3120<1,E3094=0),0,\nIF(E3094=0,D3120-1,\nIF(D3120<1,E3095,\n(((D3120-1)*(D3096-(D3096/(D3120))))+((E3094/E$10)*E3095))/(E3096)))))","v":0},{"$f":"IF(E3120=\"n/a\",\"n/a\",IF(AND(E3120<1,F3094=0),0,\nIF(F3094=0,E3120-1,\nIF(E3120<1,F3095,\n(((E3120-1)*(E3096-(E3096/(E3120))))+((F3094/F$10)*F3095))/(F3096)))))","v":0},{"$f":"IF(F3120=\"n/a\",\"n/a\",IF(AND(F3120<1,G3094=0),0,\nIF(G3094=0,F3120-1,\nIF(F3120<1,G3095,\n(((F3120-1)*(F3096-(F3096/(F3120))))+((G3094/G$10)*G3095))/(G3096)))))","v":0},{"$f":"IF(G3120=\"n/a\",\"n/a\",IF(AND(G3120<1,H3094=0),0,\nIF(H3094=0,G3120-1,\nIF(G3120<1,H3095,\n(((G3120-1)*(G3096-(G3096/(G3120))))+((H3094/H$10)*H3095))/(H3096)))))","v":0},{"$f":"IF(H3120=\"n/a\",\"n/a\",IF(AND(H3120<1,I3094=0),0,\nIF(I3094=0,H3120-1,\nIF(H3120<1,I3095,\n(((H3120-1)*(H3096-(H3096/(H3120))))+((I3094/I$10)*I3095))/(I3096)))))","v":0},{"$f":"IF(I3120=\"n/a\",\"n/a\",IF(AND(I3120<1,J3094=0),0,\nIF(J3094=0,I3120-1,\nIF(I3120<1,J3095,\n(((I3120-1)*(I3096-(I3096/(I3120))))+((J3094/J$10)*J3095))/(J3096)))))","v":0},{"$f":"IF(J3120=\"n/a\",\"n/a\",IF(AND(J3120<1,K3094=0),0,\nIF(K3094=0,J3120-1,\nIF(J3120<1,K3095,\n(((J3120-1)*(J3096-(J3096/(J3120))))+((K3094/K$10)*K3095))/(K3096)))))","v":0},{"$f":"IF(K3120=\"n/a\",\"n/a\",IF(AND(K3120<1,L3094=0),0,\nIF(L3094=0,K3120-1,\nIF(K3120<1,L3095,\n(((K3120-1)*(K3096-(K3096/(K3120))))+((L3094/L$10)*L3095))/(L3096)))))","v":0},{"$f":"IF(L3120=\"n/a\",\"n/a\",IF(AND(L3120<1,M3094=0),0,\nIF(M3094=0,L3120-1,\nIF(L3120<1,M3095,\n(((L3120-1)*(L3096-(L3096/(L3120))))+((M3094/M$10)*M3095))/(M3096)))))","v":0},{"$f":"IF(M3120=\"n/a\",\"n/a\",IF(AND(M3120<1,N3094=0),0,\nIF(N3094=0,M3120-1,\nIF(M3120<1,N3095,\n(((M3120-1)*(M3096-(M3096/(M3120))))+((N3094/N$10)*N3095))/(N3096)))))","v":0},{"$f":"IF(N3120=\"n/a\",\"n/a\",IF(AND(N3120<1,O3094=0),0,\nIF(O3094=0,N3120-1,\nIF(N3120<1,O3095,\n(((N3120-1)*(N3096-(N3096/(N3120))))+((O3094/O$10)*O3095))/(O3096)))))","v":0},{"$f":"IF(O3120=\"n/a\",\"n/a\",IF(AND(O3120<1,P3094=0),0,\nIF(P3094=0,O3120-1,\nIF(O3120<1,P3095,\n(((O3120-1)*(O3096-(O3096/(O3120))))+((P3094/P$10)*P3095))/(P3096)))))","v":0},{"$f":"IF(P3120=\"n/a\",\"n/a\",IF(AND(P3120<1,Q3094=0),0,\nIF(Q3094=0,P3120-1,\nIF(P3120<1,Q3095,\n(((P3120-1)*(P3096-(P3096/(P3120))))+((Q3094/Q$10)*Q3095))/(Q3096)))))","v":0},{"$f":"IF(Q3120=\"n/a\",\"n/a\",IF(AND(Q3120<1,R3094=0),0,\nIF(R3094=0,Q3120-1,\nIF(Q3120<1,R3095,\n(((Q3120-1)*(Q3096-(Q3096/(Q3120))))+((R3094/R$10)*R3095))/(R3096)))))","v":0},{"$f":"IF(R3120=\"n/a\",\"n/a\",IF(AND(R3120<1,S3094=0),0,\nIF(S3094=0,R3120-1,\nIF(R3120<1,S3095,\n(((R3120-1)*(R3096-(R3096/(R3120))))+((S3094/S$10)*S3095))/(S3096)))))","v":0},{"$f":"IF(S3120=\"n/a\",\"n/a\",IF(AND(S3120<1,T3094=0),0,\nIF(T3094=0,S3120-1,\nIF(S3120<1,T3095,\n(((S3120-1)*(S3096-(S3096/(S3120))))+((T3094/T$10)*T3095))/(T3096)))))","v":0},{"$f":"IF(T3120=\"n/a\",\"n/a\",IF(AND(T3120<1,U3094=0),0,\nIF(U3094=0,T3120-1,\nIF(T3120<1,U3095,\n(((T3120-1)*(T3096-(T3096/(T3120))))+((U3094/U$10)*U3095))/(U3096)))))","v":0},{"$f":"IF(U3120=\"n/a\",\"n/a\",IF(AND(U3120<1,V3094=0),0,\nIF(V3094=0,U3120-1,\nIF(U3120<1,V3095,\n(((U3120-1)*(U3096-(U3096/(U3120))))+((V3094/V$10)*V3095))/(V3096)))))","v":0},{"$f":"IF(V3120=\"n/a\",\"n/a\",IF(AND(V3120<1,W3094=0),0,\nIF(W3094=0,V3120-1,\nIF(V3120<1,W3095,\n(((V3120-1)*(V3096-(V3096/(V3120))))+((W3094/W$10)*W3095))/(W3096)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C3121,(-$A3097-ROWS(C3093:C3120)),0)","v":"n/a"},{"$f":"IF(C3121=\"n/a\",\"n/a\",MAX(0,C3121-1))","v":"n/a"},{"$f":"IF(D3121=\"n/a\",\"n/a\",MAX(0,D3121-1))","v":"n/a"},{"$f":"IF(E3121=\"n/a\",\"n/a\",MAX(0,E3121-1))","v":"n/a"},{"$f":"IF(F3121=\"n/a\",\"n/a\",MAX(0,F3121-1))","v":"n/a"},{"$f":"IF(G3121=\"n/a\",\"n/a\",MAX(0,G3121-1))","v":"n/a"},{"$f":"IF(H3121=\"n/a\",\"n/a\",MAX(0,H3121-1))","v":"n/a"},{"$f":"IF(I3121=\"n/a\",\"n/a\",MAX(0,I3121-1))","v":"n/a"},{"$f":"IF(J3121=\"n/a\",\"n/a\",MAX(0,J3121-1))","v":"n/a"},{"$f":"IF(K3121=\"n/a\",\"n/a\",MAX(0,K3121-1))","v":"n/a"},{"$f":"IF(L3121=\"n/a\",\"n/a\",MAX(0,L3121-1))","v":"n/a"},{"$f":"IF(M3121=\"n/a\",\"n/a\",MAX(0,M3121-1))","v":"n/a"},{"$f":"IF(N3121=\"n/a\",\"n/a\",MAX(0,N3121-1))","v":"n/a"},{"$f":"IF(O3121=\"n/a\",\"n/a\",MAX(0,O3121-1))","v":"n/a"},{"$f":"IF(P3121=\"n/a\",\"n/a\",MAX(0,P3121-1))","v":"n/a"},{"$f":"IF(Q3121=\"n/a\",\"n/a\",MAX(0,Q3121-1))","v":"n/a"},{"$f":"IF(R3121=\"n/a\",\"n/a\",MAX(0,R3121-1))","v":"n/a"},{"$f":"IF(S3121=\"n/a\",\"n/a\",MAX(0,S3121-1))","v":"n/a"},{"$f":"IF(T3121=\"n/a\",\"n/a\",MAX(0,T3121-1))","v":"n/a"},{"$f":"IF(U3121=\"n/a\",\"n/a\",MAX(0,U3121-1))","v":"n/a"},{"$f":"IF(V3121=\"n/a\",\"n/a\",MAX(0,V3121-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A3098)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D3122,(-$A3098-ROWS(D3094:D3121)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E3123,(-$A3099-ROWS(E3095:E3122)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F3124,(-$A3100-ROWS(F3096:F3123)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G3125,(-$A3101-ROWS(G3097:G3124)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H3126,(-$A3102-ROWS(H3098:H3125)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I3127,(-$A3103-ROWS(I3099:I3126)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J3128,(-$A3104-ROWS(J3100:J3127)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K3129,(-$A3105-ROWS(K3101:K3128)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L3130,(-$A3106-ROWS(L3102:L3129)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M3131,(-$A3107-ROWS(M3103:M3130)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N3132,(-$A3108-ROWS(N3104:N3131)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O3133,(-$A3109-ROWS(O3105:O3132)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P3134,(-$A3110-ROWS(P3106:P3133)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q3135,(-$A3111-ROWS(Q3107:Q3134)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R3136,(-$A3112-ROWS(R3108:R3135)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S3137,(-$A3113-ROWS(S3109:S3136)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T3138,(-$A3114-ROWS(T3110:T3137)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U3139,(-$A3115-ROWS(U3111:U3138)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V3140,(-$A3116-ROWS(V3112:V3139)),0)","v":0},{"$f":"IF(V3140=\"n/a\",\"n/a\",MAX(0,V3140-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W3141,(-$A3117-ROWS(W3113:W3140)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C3093<>\"n/a\",C3093<>\"n/a\"),IF(SUM(C3096:C3118)=0,0,IF((SUMPRODUCT(C3096:C3118,C3120:C3142)/SUM(C3096:C3118))<0,1,(SUMPRODUCT(C3096:C3118,C3120:C3142)/SUM(C3096:C3118)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C3093<>\"n/a\",D3093<>\"n/a\"),IF(SUM(D3096:D3118)=0,0,IF((SUMPRODUCT(D3096:D3118,D3120:D3142)/SUM(D3096:D3118))<0,1,(SUMPRODUCT(D3096:D3118,D3120:D3142)/SUM(D3096:D3118)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 59",{"$f":"VLOOKUP($A3145,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Blank 1"}]
[{"$f":"VALUE(REPLACE(A3145,1,12,\"\"))","v":59},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A3146,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A3146,0)-OFFSET('RFM input'!H$134,$A3146,0)-OFFSET('RFM input'!H$198,$A3146,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A3146,0)-OFFSET('RFM input'!I$134,$A3146,0)-OFFSET('RFM input'!I$198,$A3146,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A3146,0)-OFFSET('RFM input'!J$134,$A3146,0)-OFFSET('RFM input'!J$198,$A3146,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A3146,0)-OFFSET('RFM input'!K$134,$A3146,0)-OFFSET('RFM input'!K$198,$A3146,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A3146,0)-OFFSET('RFM input'!L$134,$A3146,0)-OFFSET('RFM input'!L$198,$A3146,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A3146,0)-OFFSET('RFM input'!M$134,$A3146,0)-OFFSET('RFM input'!M$198,$A3146,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A3146,0)-OFFSET('RFM input'!N$134,$A3146,0)-OFFSET('RFM input'!N$198,$A3146,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A3146,0)-OFFSET('RFM input'!O$134,$A3146,0)-OFFSET('RFM input'!O$198,$A3146,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A3146,0)-OFFSET('RFM input'!P$134,$A3146,0)-OFFSET('RFM input'!P$198,$A3146,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A3146,0)-OFFSET('RFM input'!Q$134,$A3146,0)-OFFSET('RFM input'!Q$198,$A3146,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A3146,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3146,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3146,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3146,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3146,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3146,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3146,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3146,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3146,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3146,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3146,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3146,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3146,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3146,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3146,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3146,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3146,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3146,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3146,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3146,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3146,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3146,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3146,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3146,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3146,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3146,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3146,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3146,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3146,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3146,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3146,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D3174=\"n/a\",0,IF(AND(D3148=0,C3150=0),0,\nIF(AND(D3148<>0,C3150=0),(D3148/D$10),\nIF(AND(D3149<>0,C3150<>0),(C3150-(C3150/C3174))+(D3148/D$10),\nIF(C3174<1,0,(C3150-(C3150/C3174)))))))","v":0},{"$f":"IF(E3174=\"n/a\",0,IF(AND(E3148=0,D3150=0),0,\nIF(AND(E3148<>0,D3150=0),(E3148/E$10),\nIF(AND(E3149<>0,D3150<>0),(D3150-(D3150/D3174))+(E3148/E$10),\nIF(D3174<1,0,(D3150-(D3150/D3174)))))))","v":0},{"$f":"IF(F3174=\"n/a\",0,IF(AND(F3148=0,E3150=0),0,\nIF(AND(F3148<>0,E3150=0),(F3148/F$10),\nIF(AND(F3149<>0,E3150<>0),(E3150-(E3150/E3174))+(F3148/F$10),\nIF(E3174<1,0,(E3150-(E3150/E3174)))))))","v":0},{"$f":"IF(G3174=\"n/a\",0,IF(AND(G3148=0,F3150=0),0,\nIF(AND(G3148<>0,F3150=0),(G3148/G$10),\nIF(AND(G3149<>0,F3150<>0),(F3150-(F3150/F3174))+(G3148/G$10),\nIF(F3174<1,0,(F3150-(F3150/F3174)))))))","v":0},{"$f":"IF(H3174=\"n/a\",0,IF(AND(H3148=0,G3150=0),0,\nIF(AND(H3148<>0,G3150=0),(H3148/H$10),\nIF(AND(H3149<>0,G3150<>0),(G3150-(G3150/G3174))+(H3148/H$10),\nIF(G3174<1,0,(G3150-(G3150/G3174)))))))","v":0},{"$f":"IF(I3174=\"n/a\",0,IF(AND(I3148=0,H3150=0),0,\nIF(AND(I3148<>0,H3150=0),(I3148/I$10),\nIF(AND(I3149<>0,H3150<>0),(H3150-(H3150/H3174))+(I3148/I$10),\nIF(H3174<1,0,(H3150-(H3150/H3174)))))))","v":0},{"$f":"IF(J3174=\"n/a\",0,IF(AND(J3148=0,I3150=0),0,\nIF(AND(J3148<>0,I3150=0),(J3148/J$10),\nIF(AND(J3149<>0,I3150<>0),(I3150-(I3150/I3174))+(J3148/J$10),\nIF(I3174<1,0,(I3150-(I3150/I3174)))))))","v":0},{"$f":"IF(K3174=\"n/a\",0,IF(AND(K3148=0,J3150=0),0,\nIF(AND(K3148<>0,J3150=0),(K3148/K$10),\nIF(AND(K3149<>0,J3150<>0),(J3150-(J3150/J3174))+(K3148/K$10),\nIF(J3174<1,0,(J3150-(J3150/J3174)))))))","v":0},{"$f":"IF(L3174=\"n/a\",0,IF(AND(L3148=0,K3150=0),0,\nIF(AND(L3148<>0,K3150=0),(L3148/L$10),\nIF(AND(L3149<>0,K3150<>0),(K3150-(K3150/K3174))+(L3148/L$10),\nIF(K3174<1,0,(K3150-(K3150/K3174)))))))","v":0},{"$f":"IF(M3174=\"n/a\",0,IF(AND(M3148=0,L3150=0),0,\nIF(AND(M3148<>0,L3150=0),(M3148/M$10),\nIF(AND(M3149<>0,L3150<>0),(L3150-(L3150/L3174))+(M3148/M$10),\nIF(L3174<1,0,(L3150-(L3150/L3174)))))))","v":0},{"$f":"IF(N3174=\"n/a\",0,IF(AND(N3148=0,M3150=0),0,\nIF(AND(N3148<>0,M3150=0),(N3148/N$10),\nIF(AND(N3149<>0,M3150<>0),(M3150-(M3150/M3174))+(N3148/N$10),\nIF(M3174<1,0,(M3150-(M3150/M3174)))))))","v":0},{"$f":"IF(O3174=\"n/a\",0,IF(AND(O3148=0,N3150=0),0,\nIF(AND(O3148<>0,N3150=0),(O3148/O$10),\nIF(AND(O3149<>0,N3150<>0),(N3150-(N3150/N3174))+(O3148/O$10),\nIF(N3174<1,0,(N3150-(N3150/N3174)))))))","v":0},{"$f":"IF(P3174=\"n/a\",0,IF(AND(P3148=0,O3150=0),0,\nIF(AND(P3148<>0,O3150=0),(P3148/P$10),\nIF(AND(P3149<>0,O3150<>0),(O3150-(O3150/O3174))+(P3148/P$10),\nIF(O3174<1,0,(O3150-(O3150/O3174)))))))","v":0},{"$f":"IF(Q3174=\"n/a\",0,IF(AND(Q3148=0,P3150=0),0,\nIF(AND(Q3148<>0,P3150=0),(Q3148/Q$10),\nIF(AND(Q3149<>0,P3150<>0),(P3150-(P3150/P3174))+(Q3148/Q$10),\nIF(P3174<1,0,(P3150-(P3150/P3174)))))))","v":0},{"$f":"IF(R3174=\"n/a\",0,IF(AND(R3148=0,Q3150=0),0,\nIF(AND(R3148<>0,Q3150=0),(R3148/R$10),\nIF(AND(R3149<>0,Q3150<>0),(Q3150-(Q3150/Q3174))+(R3148/R$10),\nIF(Q3174<1,0,(Q3150-(Q3150/Q3174)))))))","v":0},{"$f":"IF(S3174=\"n/a\",0,IF(AND(S3148=0,R3150=0),0,\nIF(AND(S3148<>0,R3150=0),(S3148/S$10),\nIF(AND(S3149<>0,R3150<>0),(R3150-(R3150/R3174))+(S3148/S$10),\nIF(R3174<1,0,(R3150-(R3150/R3174)))))))","v":0},{"$f":"IF(T3174=\"n/a\",0,IF(AND(T3148=0,S3150=0),0,\nIF(AND(T3148<>0,S3150=0),(T3148/T$10),\nIF(AND(T3149<>0,S3150<>0),(S3150-(S3150/S3174))+(T3148/T$10),\nIF(S3174<1,0,(S3150-(S3150/S3174)))))))","v":0},{"$f":"IF(U3174=\"n/a\",0,IF(AND(U3148=0,T3150=0),0,\nIF(AND(U3148<>0,T3150=0),(U3148/U$10),\nIF(AND(U3149<>0,T3150<>0),(T3150-(T3150/T3174))+(U3148/U$10),\nIF(T3174<1,0,(T3150-(T3150/T3174)))))))","v":0},{"$f":"IF(V3174=\"n/a\",0,IF(AND(V3148=0,U3150=0),0,\nIF(AND(V3148<>0,U3150=0),(V3148/V$10),\nIF(AND(V3149<>0,U3150<>0),(U3150-(U3150/U3174))+(V3148/V$10),\nIF(U3174<1,0,(U3150-(U3150/U3174)))))))","v":0},{"$f":"IF(W3174=\"n/a\",0,IF(AND(W3148=0,V3150=0),0,\nIF(AND(W3148<>0,V3150=0),(W3148/W$10),\nIF(AND(W3149<>0,V3150<>0),(V3150-(V3150/V3174))+(W3148/W$10),\nIF(V3174<1,0,(V3150-(V3150/V3174)))))))","v":0}]
[{"$f":"A3150+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C3146/C$10","v":0},{"$f":"IF(C3175=\"n/a\",C3151,IFERROR(IF((OFFSET($C3151,0,$A3151))<0,\nMIN(0,C3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151)))),\nMAX(0,C3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151))))),0))","v":0},{"$f":"IF(D3175=\"n/a\",D3151,IFERROR(IF((OFFSET($C3151,0,$A3151))<0,\nMIN(0,D3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151)))),\nMAX(0,D3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151))))),0))","v":0},{"$f":"IF(E3175=\"n/a\",E3151,IFERROR(IF((OFFSET($C3151,0,$A3151))<0,\nMIN(0,E3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151)))),\nMAX(0,E3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151))))),0))","v":0},{"$f":"IF(F3175=\"n/a\",F3151,IFERROR(IF((OFFSET($C3151,0,$A3151))<0,\nMIN(0,F3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151)))),\nMAX(0,F3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151))))),0))","v":0},{"$f":"IF(G3175=\"n/a\",G3151,IFERROR(IF((OFFSET($C3151,0,$A3151))<0,\nMIN(0,G3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151)))),\nMAX(0,G3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151))))),0))","v":0},{"$f":"IF(H3175=\"n/a\",H3151,IFERROR(IF((OFFSET($C3151,0,$A3151))<0,\nMIN(0,H3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151)))),\nMAX(0,H3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151))))),0))","v":0},{"$f":"IF(I3175=\"n/a\",I3151,IFERROR(IF((OFFSET($C3151,0,$A3151))<0,\nMIN(0,I3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151)))),\nMAX(0,I3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151))))),0))","v":0},{"$f":"IF(J3175=\"n/a\",J3151,IFERROR(IF((OFFSET($C3151,0,$A3151))<0,\nMIN(0,J3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151)))),\nMAX(0,J3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151))))),0))","v":0},{"$f":"IF(K3175=\"n/a\",K3151,IFERROR(IF((OFFSET($C3151,0,$A3151))<0,\nMIN(0,K3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151)))),\nMAX(0,K3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151))))),0))","v":0},{"$f":"IF(L3175=\"n/a\",L3151,IFERROR(IF((OFFSET($C3151,0,$A3151))<0,\nMIN(0,L3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151)))),\nMAX(0,L3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151))))),0))","v":0},{"$f":"IF(M3175=\"n/a\",M3151,IFERROR(IF((OFFSET($C3151,0,$A3151))<0,\nMIN(0,M3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151)))),\nMAX(0,M3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151))))),0))","v":0},{"$f":"IF(N3175=\"n/a\",N3151,IFERROR(IF((OFFSET($C3151,0,$A3151))<0,\nMIN(0,N3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151)))),\nMAX(0,N3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151))))),0))","v":0},{"$f":"IF(O3175=\"n/a\",O3151,IFERROR(IF((OFFSET($C3151,0,$A3151))<0,\nMIN(0,O3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151)))),\nMAX(0,O3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151))))),0))","v":0},{"$f":"IF(P3175=\"n/a\",P3151,IFERROR(IF((OFFSET($C3151,0,$A3151))<0,\nMIN(0,P3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151)))),\nMAX(0,P3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151))))),0))","v":0},{"$f":"IF(Q3175=\"n/a\",Q3151,IFERROR(IF((OFFSET($C3151,0,$A3151))<0,\nMIN(0,Q3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151)))),\nMAX(0,Q3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151))))),0))","v":0},{"$f":"IF(R3175=\"n/a\",R3151,IFERROR(IF((OFFSET($C3151,0,$A3151))<0,\nMIN(0,R3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151)))),\nMAX(0,R3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151))))),0))","v":0},{"$f":"IF(S3175=\"n/a\",S3151,IFERROR(IF((OFFSET($C3151,0,$A3151))<0,\nMIN(0,S3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151)))),\nMAX(0,S3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151))))),0))","v":0},{"$f":"IF(T3175=\"n/a\",T3151,IFERROR(IF((OFFSET($C3151,0,$A3151))<0,\nMIN(0,T3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151)))),\nMAX(0,T3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151))))),0))","v":0},{"$f":"IF(U3175=\"n/a\",U3151,IFERROR(IF((OFFSET($C3151,0,$A3151))<0,\nMIN(0,U3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151)))),\nMAX(0,U3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151))))),0))","v":0},{"$f":"IF(V3175=\"n/a\",V3151,IFERROR(IF((OFFSET($C3151,0,$A3151))<0,\nMIN(0,V3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151)))),\nMAX(0,V3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151))))),0))","v":0}]
[{"$f":"A3151+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A3152)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D3152,-($A3152+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D3176=\"n/a\",D3152,IFERROR(IF((OFFSET($C3152,0,$A3152))<0,\nMIN(0,D3152-(OFFSET($C3152,0,$A3152)/(OFFSET($C3147,-$A3151,$A3152)))),\nMAX(0,D3152-(OFFSET($C3152,0,$A3152)/(OFFSET($C3147,-$A3151,$A3152))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A3153)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E3153,-($A3153+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E3177=\"n/a\",E3153,IFERROR(IF((OFFSET($C3153,0,$A3153))<0,\nMIN(0,E3153-(OFFSET($C3153,0,$A3153)/(OFFSET($C3148,-$A3152,$A3153)))),\nMAX(0,E3153-(OFFSET($C3153,0,$A3153)/(OFFSET($C3148,-$A3152,$A3153))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F3154,-($A3154+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F3178=\"n/a\",F3154,IFERROR(IF((OFFSET($C3154,0,$A3154))<0,\nMIN(0,F3154-(OFFSET($C3154,0,$A3154)/(OFFSET($C3149,-$A3153,$A3154)))),\nMAX(0,F3154-(OFFSET($C3154,0,$A3154)/(OFFSET($C3149,-$A3153,$A3154))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G3155,-($A3155+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G3179=\"n/a\",G3155,IFERROR(IF((OFFSET($C3155,0,$A3155))<0,\nMIN(0,G3155-(OFFSET($C3155,0,$A3155)/(OFFSET($C3150,-$A3154,$A3155)))),\nMAX(0,G3155-(OFFSET($C3155,0,$A3155)/(OFFSET($C3150,-$A3154,$A3155))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H3156,-($A3156+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H3180=\"n/a\",H3156,IFERROR(IF((OFFSET($C3156,0,$A3156))<0,\nMIN(0,H3156-(OFFSET($C3156,0,$A3156)/(OFFSET($C3151,-$A3155,$A3156)))),\nMAX(0,H3156-(OFFSET($C3156,0,$A3156)/(OFFSET($C3151,-$A3155,$A3156))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I3157,-($A3157+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I3181=\"n/a\",I3157,IFERROR(IF((OFFSET($C3157,0,$A3157))<0,\nMIN(0,I3157-(OFFSET($C3157,0,$A3157)/(OFFSET($C3152,-$A3156,$A3157)))),\nMAX(0,I3157-(OFFSET($C3157,0,$A3157)/(OFFSET($C3152,-$A3156,$A3157))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J3158,-($A3158+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J3182=\"n/a\",J3158,IFERROR(IF((OFFSET($C3158,0,$A3158))<0,\nMIN(0,J3158-(OFFSET($C3158,0,$A3158)/(OFFSET($C3153,-$A3157,$A3158)))),\nMAX(0,J3158-(OFFSET($C3158,0,$A3158)/(OFFSET($C3153,-$A3157,$A3158))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K3159,-($A3159+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K3183=\"n/a\",K3159,IFERROR(IF((OFFSET($C3159,0,$A3159))<0,\nMIN(0,K3159-(OFFSET($C3159,0,$A3159)/(OFFSET($C3154,-$A3158,$A3159)))),\nMAX(0,K3159-(OFFSET($C3159,0,$A3159)/(OFFSET($C3154,-$A3158,$A3159))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L3160,-($A3160+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L3184=\"n/a\",L3160,IFERROR(IF((OFFSET($C3160,0,$A3160))<0,\nMIN(0,L3160-(OFFSET($C3160,0,$A3160)/(OFFSET($C3155,-$A3159,$A3160)))),\nMAX(0,L3160-(OFFSET($C3160,0,$A3160)/(OFFSET($C3155,-$A3159,$A3160))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M3161,-($A3161+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M3185=\"n/a\",M3161,IFERROR(IF((OFFSET($C3161,0,$A3161))<0,\nMIN(0,M3161-(OFFSET($C3161,0,$A3161)/(OFFSET($C3156,-$A3160,$A3161)))),\nMAX(0,M3161-(OFFSET($C3161,0,$A3161)/(OFFSET($C3156,-$A3160,$A3161))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N3162,-($A3162+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N3186=\"n/a\",N3162,IFERROR(IF((OFFSET($C3162,0,$A3162))<0,\nMIN(0,N3162-(OFFSET($C3162,0,$A3162)/(OFFSET($C3157,-$A3161,$A3162)))),\nMAX(0,N3162-(OFFSET($C3162,0,$A3162)/(OFFSET($C3157,-$A3161,$A3162))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O3163,-($A3163+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O3187=\"n/a\",O3163,IFERROR(IF((OFFSET($C3163,0,$A3163))<0,\nMIN(0,O3163-(OFFSET($C3163,0,$A3163)/(OFFSET($C3158,-$A3162,$A3163)))),\nMAX(0,O3163-(OFFSET($C3163,0,$A3163)/(OFFSET($C3158,-$A3162,$A3163))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P3164,-($A3164+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P3188=\"n/a\",P3164,IFERROR(IF((OFFSET($C3164,0,$A3164))<0,\nMIN(0,P3164-(OFFSET($C3164,0,$A3164)/(OFFSET($C3159,-$A3163,$A3164)))),\nMAX(0,P3164-(OFFSET($C3164,0,$A3164)/(OFFSET($C3159,-$A3163,$A3164))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q3165,-($A3165+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q3189=\"n/a\",Q3165,IFERROR(IF((OFFSET($C3165,0,$A3165))<0,\nMIN(0,Q3165-(OFFSET($C3165,0,$A3165)/(OFFSET($C3160,-$A3164,$A3165)))),\nMAX(0,Q3165-(OFFSET($C3165,0,$A3165)/(OFFSET($C3160,-$A3164,$A3165))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R3166,-($A3166+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R3190=\"n/a\",R3166,IFERROR(IF((OFFSET($C3166,0,$A3166))<0,\nMIN(0,R3166-(OFFSET($C3166,0,$A3166)/(OFFSET($C3161,-$A3165,$A3166)))),\nMAX(0,R3166-(OFFSET($C3166,0,$A3166)/(OFFSET($C3161,-$A3165,$A3166))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S3167,-($A3167+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S3191=\"n/a\",S3167,IFERROR(IF((OFFSET($C3167,0,$A3167))<0,\nMIN(0,S3167-(OFFSET($C3167,0,$A3167)/(OFFSET($C3162,-$A3166,$A3167)))),\nMAX(0,S3167-(OFFSET($C3167,0,$A3167)/(OFFSET($C3162,-$A3166,$A3167))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T3168,-($A3168+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T3192=\"n/a\",T3168,IFERROR(IF((OFFSET($C3168,0,$A3168))<0,\nMIN(0,T3168-(OFFSET($C3168,0,$A3168)/(OFFSET($C3163,-$A3167,$A3168)))),\nMAX(0,T3168-(OFFSET($C3168,0,$A3168)/(OFFSET($C3163,-$A3167,$A3168))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U3169,-($A3169+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U3193=\"n/a\",U3169,IFERROR(IF((OFFSET($C3169,0,$A3169))<0,\nMIN(0,U3169-(OFFSET($C3169,0,$A3169)/(OFFSET($C3164,-$A3168,$A3169)))),\nMAX(0,U3169-(OFFSET($C3169,0,$A3169)/(OFFSET($C3164,-$A3168,$A3169))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V3170,-($A3170+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V3194=\"n/a\",V3170,IFERROR(IF((OFFSET($C3170,0,$A3170))<0,\nMIN(0,V3170-(OFFSET($C3170,0,$A3170)/(OFFSET($C3165,-$A3169,$A3170)))),\nMAX(0,V3170-(OFFSET($C3170,0,$A3170)/(OFFSET($C3165,-$A3169,$A3170))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W3171,-($A3171+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C3174=\"n/a\",\"n/a\",IF(AND(C3174<1,D3148=0),0,\nIF(D3148=0,C3174-1,\nIF(C3174<1,D3149,\n(((C3174-1)*(C3150-(C3150/(C3174))))+((D3148/D$10)*D3149))/(D3150)))))","v":0},{"$f":"IF(D3174=\"n/a\",\"n/a\",IF(AND(D3174<1,E3148=0),0,\nIF(E3148=0,D3174-1,\nIF(D3174<1,E3149,\n(((D3174-1)*(D3150-(D3150/(D3174))))+((E3148/E$10)*E3149))/(E3150)))))","v":0},{"$f":"IF(E3174=\"n/a\",\"n/a\",IF(AND(E3174<1,F3148=0),0,\nIF(F3148=0,E3174-1,\nIF(E3174<1,F3149,\n(((E3174-1)*(E3150-(E3150/(E3174))))+((F3148/F$10)*F3149))/(F3150)))))","v":0},{"$f":"IF(F3174=\"n/a\",\"n/a\",IF(AND(F3174<1,G3148=0),0,\nIF(G3148=0,F3174-1,\nIF(F3174<1,G3149,\n(((F3174-1)*(F3150-(F3150/(F3174))))+((G3148/G$10)*G3149))/(G3150)))))","v":0},{"$f":"IF(G3174=\"n/a\",\"n/a\",IF(AND(G3174<1,H3148=0),0,\nIF(H3148=0,G3174-1,\nIF(G3174<1,H3149,\n(((G3174-1)*(G3150-(G3150/(G3174))))+((H3148/H$10)*H3149))/(H3150)))))","v":0},{"$f":"IF(H3174=\"n/a\",\"n/a\",IF(AND(H3174<1,I3148=0),0,\nIF(I3148=0,H3174-1,\nIF(H3174<1,I3149,\n(((H3174-1)*(H3150-(H3150/(H3174))))+((I3148/I$10)*I3149))/(I3150)))))","v":0},{"$f":"IF(I3174=\"n/a\",\"n/a\",IF(AND(I3174<1,J3148=0),0,\nIF(J3148=0,I3174-1,\nIF(I3174<1,J3149,\n(((I3174-1)*(I3150-(I3150/(I3174))))+((J3148/J$10)*J3149))/(J3150)))))","v":0},{"$f":"IF(J3174=\"n/a\",\"n/a\",IF(AND(J3174<1,K3148=0),0,\nIF(K3148=0,J3174-1,\nIF(J3174<1,K3149,\n(((J3174-1)*(J3150-(J3150/(J3174))))+((K3148/K$10)*K3149))/(K3150)))))","v":0},{"$f":"IF(K3174=\"n/a\",\"n/a\",IF(AND(K3174<1,L3148=0),0,\nIF(L3148=0,K3174-1,\nIF(K3174<1,L3149,\n(((K3174-1)*(K3150-(K3150/(K3174))))+((L3148/L$10)*L3149))/(L3150)))))","v":0},{"$f":"IF(L3174=\"n/a\",\"n/a\",IF(AND(L3174<1,M3148=0),0,\nIF(M3148=0,L3174-1,\nIF(L3174<1,M3149,\n(((L3174-1)*(L3150-(L3150/(L3174))))+((M3148/M$10)*M3149))/(M3150)))))","v":0},{"$f":"IF(M3174=\"n/a\",\"n/a\",IF(AND(M3174<1,N3148=0),0,\nIF(N3148=0,M3174-1,\nIF(M3174<1,N3149,\n(((M3174-1)*(M3150-(M3150/(M3174))))+((N3148/N$10)*N3149))/(N3150)))))","v":0},{"$f":"IF(N3174=\"n/a\",\"n/a\",IF(AND(N3174<1,O3148=0),0,\nIF(O3148=0,N3174-1,\nIF(N3174<1,O3149,\n(((N3174-1)*(N3150-(N3150/(N3174))))+((O3148/O$10)*O3149))/(O3150)))))","v":0},{"$f":"IF(O3174=\"n/a\",\"n/a\",IF(AND(O3174<1,P3148=0),0,\nIF(P3148=0,O3174-1,\nIF(O3174<1,P3149,\n(((O3174-1)*(O3150-(O3150/(O3174))))+((P3148/P$10)*P3149))/(P3150)))))","v":0},{"$f":"IF(P3174=\"n/a\",\"n/a\",IF(AND(P3174<1,Q3148=0),0,\nIF(Q3148=0,P3174-1,\nIF(P3174<1,Q3149,\n(((P3174-1)*(P3150-(P3150/(P3174))))+((Q3148/Q$10)*Q3149))/(Q3150)))))","v":0},{"$f":"IF(Q3174=\"n/a\",\"n/a\",IF(AND(Q3174<1,R3148=0),0,\nIF(R3148=0,Q3174-1,\nIF(Q3174<1,R3149,\n(((Q3174-1)*(Q3150-(Q3150/(Q3174))))+((R3148/R$10)*R3149))/(R3150)))))","v":0},{"$f":"IF(R3174=\"n/a\",\"n/a\",IF(AND(R3174<1,S3148=0),0,\nIF(S3148=0,R3174-1,\nIF(R3174<1,S3149,\n(((R3174-1)*(R3150-(R3150/(R3174))))+((S3148/S$10)*S3149))/(S3150)))))","v":0},{"$f":"IF(S3174=\"n/a\",\"n/a\",IF(AND(S3174<1,T3148=0),0,\nIF(T3148=0,S3174-1,\nIF(S3174<1,T3149,\n(((S3174-1)*(S3150-(S3150/(S3174))))+((T3148/T$10)*T3149))/(T3150)))))","v":0},{"$f":"IF(T3174=\"n/a\",\"n/a\",IF(AND(T3174<1,U3148=0),0,\nIF(U3148=0,T3174-1,\nIF(T3174<1,U3149,\n(((T3174-1)*(T3150-(T3150/(T3174))))+((U3148/U$10)*U3149))/(U3150)))))","v":0},{"$f":"IF(U3174=\"n/a\",\"n/a\",IF(AND(U3174<1,V3148=0),0,\nIF(V3148=0,U3174-1,\nIF(U3174<1,V3149,\n(((U3174-1)*(U3150-(U3150/(U3174))))+((V3148/V$10)*V3149))/(V3150)))))","v":0},{"$f":"IF(V3174=\"n/a\",\"n/a\",IF(AND(V3174<1,W3148=0),0,\nIF(W3148=0,V3174-1,\nIF(V3174<1,W3149,\n(((V3174-1)*(V3150-(V3150/(V3174))))+((W3148/W$10)*W3149))/(W3150)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C3175,(-$A3151-ROWS(C3147:C3174)),0)","v":"n/a"},{"$f":"IF(C3175=\"n/a\",\"n/a\",MAX(0,C3175-1))","v":"n/a"},{"$f":"IF(D3175=\"n/a\",\"n/a\",MAX(0,D3175-1))","v":"n/a"},{"$f":"IF(E3175=\"n/a\",\"n/a\",MAX(0,E3175-1))","v":"n/a"},{"$f":"IF(F3175=\"n/a\",\"n/a\",MAX(0,F3175-1))","v":"n/a"},{"$f":"IF(G3175=\"n/a\",\"n/a\",MAX(0,G3175-1))","v":"n/a"},{"$f":"IF(H3175=\"n/a\",\"n/a\",MAX(0,H3175-1))","v":"n/a"},{"$f":"IF(I3175=\"n/a\",\"n/a\",MAX(0,I3175-1))","v":"n/a"},{"$f":"IF(J3175=\"n/a\",\"n/a\",MAX(0,J3175-1))","v":"n/a"},{"$f":"IF(K3175=\"n/a\",\"n/a\",MAX(0,K3175-1))","v":"n/a"},{"$f":"IF(L3175=\"n/a\",\"n/a\",MAX(0,L3175-1))","v":"n/a"},{"$f":"IF(M3175=\"n/a\",\"n/a\",MAX(0,M3175-1))","v":"n/a"},{"$f":"IF(N3175=\"n/a\",\"n/a\",MAX(0,N3175-1))","v":"n/a"},{"$f":"IF(O3175=\"n/a\",\"n/a\",MAX(0,O3175-1))","v":"n/a"},{"$f":"IF(P3175=\"n/a\",\"n/a\",MAX(0,P3175-1))","v":"n/a"},{"$f":"IF(Q3175=\"n/a\",\"n/a\",MAX(0,Q3175-1))","v":"n/a"},{"$f":"IF(R3175=\"n/a\",\"n/a\",MAX(0,R3175-1))","v":"n/a"},{"$f":"IF(S3175=\"n/a\",\"n/a\",MAX(0,S3175-1))","v":"n/a"},{"$f":"IF(T3175=\"n/a\",\"n/a\",MAX(0,T3175-1))","v":"n/a"},{"$f":"IF(U3175=\"n/a\",\"n/a\",MAX(0,U3175-1))","v":"n/a"},{"$f":"IF(V3175=\"n/a\",\"n/a\",MAX(0,V3175-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A3152)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D3176,(-$A3152-ROWS(D3148:D3175)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E3177,(-$A3153-ROWS(E3149:E3176)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F3178,(-$A3154-ROWS(F3150:F3177)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G3179,(-$A3155-ROWS(G3151:G3178)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H3180,(-$A3156-ROWS(H3152:H3179)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I3181,(-$A3157-ROWS(I3153:I3180)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J3182,(-$A3158-ROWS(J3154:J3181)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K3183,(-$A3159-ROWS(K3155:K3182)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L3184,(-$A3160-ROWS(L3156:L3183)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M3185,(-$A3161-ROWS(M3157:M3184)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N3186,(-$A3162-ROWS(N3158:N3185)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O3187,(-$A3163-ROWS(O3159:O3186)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P3188,(-$A3164-ROWS(P3160:P3187)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q3189,(-$A3165-ROWS(Q3161:Q3188)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R3190,(-$A3166-ROWS(R3162:R3189)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S3191,(-$A3167-ROWS(S3163:S3190)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T3192,(-$A3168-ROWS(T3164:T3191)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U3193,(-$A3169-ROWS(U3165:U3192)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V3194,(-$A3170-ROWS(V3166:V3193)),0)","v":0},{"$f":"IF(V3194=\"n/a\",\"n/a\",MAX(0,V3194-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W3195,(-$A3171-ROWS(W3167:W3194)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C3147<>\"n/a\",C3147<>\"n/a\"),IF(SUM(C3150:C3172)=0,0,IF((SUMPRODUCT(C3150:C3172,C3174:C3196)/SUM(C3150:C3172))<0,1,(SUMPRODUCT(C3150:C3172,C3174:C3196)/SUM(C3150:C3172)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C3147<>\"n/a\",D3147<>\"n/a\"),IF(SUM(D3150:D3172)=0,0,IF((SUMPRODUCT(D3150:D3172,D3174:D3196)/SUM(D3150:D3172))<0,1,(SUMPRODUCT(D3150:D3172,D3174:D3196)/SUM(D3150:D3172)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 60",{"$f":"VLOOKUP($A3199,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Blank 2"}]
[{"$f":"VALUE(REPLACE(A3199,1,12,\"\"))","v":60},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$857,'RAB remaining lives'!A3200,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A3200,0)-OFFSET('RFM input'!H$134,$A3200,0)-OFFSET('RFM input'!H$198,$A3200,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A3200,0)-OFFSET('RFM input'!I$134,$A3200,0)-OFFSET('RFM input'!I$198,$A3200,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A3200,0)-OFFSET('RFM input'!J$134,$A3200,0)-OFFSET('RFM input'!J$198,$A3200,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A3200,0)-OFFSET('RFM input'!K$134,$A3200,0)-OFFSET('RFM input'!K$198,$A3200,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A3200,0)-OFFSET('RFM input'!L$134,$A3200,0)-OFFSET('RFM input'!L$198,$A3200,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A3200,0)-OFFSET('RFM input'!M$134,$A3200,0)-OFFSET('RFM input'!M$198,$A3200,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A3200,0)-OFFSET('RFM input'!N$134,$A3200,0)-OFFSET('RFM input'!N$198,$A3200,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A3200,0)-OFFSET('RFM input'!O$134,$A3200,0)-OFFSET('RFM input'!O$198,$A3200,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A3200,0)-OFFSET('RFM input'!P$134,$A3200,0)-OFFSET('RFM input'!P$198,$A3200,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A3200,0)-OFFSET('RFM input'!Q$134,$A3200,0)-OFFSET('RFM input'!Q$198,$A3200,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A3200,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3200,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3200,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3200,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3200,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3200,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3200,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3200,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3200,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3200,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A3200,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3200,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3200,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3200,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3200,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3200,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3200,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3200,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3200,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3200,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$411,$A3200,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3200,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3200,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3200,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3200,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3200,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3200,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3200,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3200,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3200,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$411,$A3200,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"IF(D3228=\"n/a\",0,IF(AND(D3202=0,C3204=0),0,\nIF(AND(D3202<>0,C3204=0),(D3202/D$10),\nIF(AND(D3203<>0,C3204<>0),(C3204-(C3204/C3228))+(D3202/D$10),\nIF(C3228<1,0,(C3204-(C3204/C3228)))))))","v":0},{"$f":"IF(E3228=\"n/a\",0,IF(AND(E3202=0,D3204=0),0,\nIF(AND(E3202<>0,D3204=0),(E3202/E$10),\nIF(AND(E3203<>0,D3204<>0),(D3204-(D3204/D3228))+(E3202/E$10),\nIF(D3228<1,0,(D3204-(D3204/D3228)))))))","v":0},{"$f":"IF(F3228=\"n/a\",0,IF(AND(F3202=0,E3204=0),0,\nIF(AND(F3202<>0,E3204=0),(F3202/F$10),\nIF(AND(F3203<>0,E3204<>0),(E3204-(E3204/E3228))+(F3202/F$10),\nIF(E3228<1,0,(E3204-(E3204/E3228)))))))","v":0},{"$f":"IF(G3228=\"n/a\",0,IF(AND(G3202=0,F3204=0),0,\nIF(AND(G3202<>0,F3204=0),(G3202/G$10),\nIF(AND(G3203<>0,F3204<>0),(F3204-(F3204/F3228))+(G3202/G$10),\nIF(F3228<1,0,(F3204-(F3204/F3228)))))))","v":0},{"$f":"IF(H3228=\"n/a\",0,IF(AND(H3202=0,G3204=0),0,\nIF(AND(H3202<>0,G3204=0),(H3202/H$10),\nIF(AND(H3203<>0,G3204<>0),(G3204-(G3204/G3228))+(H3202/H$10),\nIF(G3228<1,0,(G3204-(G3204/G3228)))))))","v":0},{"$f":"IF(I3228=\"n/a\",0,IF(AND(I3202=0,H3204=0),0,\nIF(AND(I3202<>0,H3204=0),(I3202/I$10),\nIF(AND(I3203<>0,H3204<>0),(H3204-(H3204/H3228))+(I3202/I$10),\nIF(H3228<1,0,(H3204-(H3204/H3228)))))))","v":0},{"$f":"IF(J3228=\"n/a\",0,IF(AND(J3202=0,I3204=0),0,\nIF(AND(J3202<>0,I3204=0),(J3202/J$10),\nIF(AND(J3203<>0,I3204<>0),(I3204-(I3204/I3228))+(J3202/J$10),\nIF(I3228<1,0,(I3204-(I3204/I3228)))))))","v":0},{"$f":"IF(K3228=\"n/a\",0,IF(AND(K3202=0,J3204=0),0,\nIF(AND(K3202<>0,J3204=0),(K3202/K$10),\nIF(AND(K3203<>0,J3204<>0),(J3204-(J3204/J3228))+(K3202/K$10),\nIF(J3228<1,0,(J3204-(J3204/J3228)))))))","v":0},{"$f":"IF(L3228=\"n/a\",0,IF(AND(L3202=0,K3204=0),0,\nIF(AND(L3202<>0,K3204=0),(L3202/L$10),\nIF(AND(L3203<>0,K3204<>0),(K3204-(K3204/K3228))+(L3202/L$10),\nIF(K3228<1,0,(K3204-(K3204/K3228)))))))","v":0},{"$f":"IF(M3228=\"n/a\",0,IF(AND(M3202=0,L3204=0),0,\nIF(AND(M3202<>0,L3204=0),(M3202/M$10),\nIF(AND(M3203<>0,L3204<>0),(L3204-(L3204/L3228))+(M3202/M$10),\nIF(L3228<1,0,(L3204-(L3204/L3228)))))))","v":0},{"$f":"IF(N3228=\"n/a\",0,IF(AND(N3202=0,M3204=0),0,\nIF(AND(N3202<>0,M3204=0),(N3202/N$10),\nIF(AND(N3203<>0,M3204<>0),(M3204-(M3204/M3228))+(N3202/N$10),\nIF(M3228<1,0,(M3204-(M3204/M3228)))))))","v":0},{"$f":"IF(O3228=\"n/a\",0,IF(AND(O3202=0,N3204=0),0,\nIF(AND(O3202<>0,N3204=0),(O3202/O$10),\nIF(AND(O3203<>0,N3204<>0),(N3204-(N3204/N3228))+(O3202/O$10),\nIF(N3228<1,0,(N3204-(N3204/N3228)))))))","v":0},{"$f":"IF(P3228=\"n/a\",0,IF(AND(P3202=0,O3204=0),0,\nIF(AND(P3202<>0,O3204=0),(P3202/P$10),\nIF(AND(P3203<>0,O3204<>0),(O3204-(O3204/O3228))+(P3202/P$10),\nIF(O3228<1,0,(O3204-(O3204/O3228)))))))","v":0},{"$f":"IF(Q3228=\"n/a\",0,IF(AND(Q3202=0,P3204=0),0,\nIF(AND(Q3202<>0,P3204=0),(Q3202/Q$10),\nIF(AND(Q3203<>0,P3204<>0),(P3204-(P3204/P3228))+(Q3202/Q$10),\nIF(P3228<1,0,(P3204-(P3204/P3228)))))))","v":0},{"$f":"IF(R3228=\"n/a\",0,IF(AND(R3202=0,Q3204=0),0,\nIF(AND(R3202<>0,Q3204=0),(R3202/R$10),\nIF(AND(R3203<>0,Q3204<>0),(Q3204-(Q3204/Q3228))+(R3202/R$10),\nIF(Q3228<1,0,(Q3204-(Q3204/Q3228)))))))","v":0},{"$f":"IF(S3228=\"n/a\",0,IF(AND(S3202=0,R3204=0),0,\nIF(AND(S3202<>0,R3204=0),(S3202/S$10),\nIF(AND(S3203<>0,R3204<>0),(R3204-(R3204/R3228))+(S3202/S$10),\nIF(R3228<1,0,(R3204-(R3204/R3228)))))))","v":0},{"$f":"IF(T3228=\"n/a\",0,IF(AND(T3202=0,S3204=0),0,\nIF(AND(T3202<>0,S3204=0),(T3202/T$10),\nIF(AND(T3203<>0,S3204<>0),(S3204-(S3204/S3228))+(T3202/T$10),\nIF(S3228<1,0,(S3204-(S3204/S3228)))))))","v":0},{"$f":"IF(U3228=\"n/a\",0,IF(AND(U3202=0,T3204=0),0,\nIF(AND(U3202<>0,T3204=0),(U3202/U$10),\nIF(AND(U3203<>0,T3204<>0),(T3204-(T3204/T3228))+(U3202/U$10),\nIF(T3228<1,0,(T3204-(T3204/T3228)))))))","v":0},{"$f":"IF(V3228=\"n/a\",0,IF(AND(V3202=0,U3204=0),0,\nIF(AND(V3202<>0,U3204=0),(V3202/V$10),\nIF(AND(V3203<>0,U3204<>0),(U3204-(U3204/U3228))+(V3202/V$10),\nIF(U3228<1,0,(U3204-(U3204/U3228)))))))","v":0},{"$f":"IF(W3228=\"n/a\",0,IF(AND(W3202=0,V3204=0),0,\nIF(AND(W3202<>0,V3204=0),(W3202/W$10),\nIF(AND(W3203<>0,V3204<>0),(V3204-(V3204/V3228))+(W3202/W$10),\nIF(V3228<1,0,(V3204-(V3204/V3228)))))))","v":0}]
[{"$f":"A3204+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},{"$f":"C3200/C$10","v":0},{"$f":"IF(C3229=\"n/a\",C3205,IFERROR(IF((OFFSET($C3205,0,$A3205))<0,\nMIN(0,C3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205)))),\nMAX(0,C3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205))))),0))","v":0},{"$f":"IF(D3229=\"n/a\",D3205,IFERROR(IF((OFFSET($C3205,0,$A3205))<0,\nMIN(0,D3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205)))),\nMAX(0,D3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205))))),0))","v":0},{"$f":"IF(E3229=\"n/a\",E3205,IFERROR(IF((OFFSET($C3205,0,$A3205))<0,\nMIN(0,E3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205)))),\nMAX(0,E3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205))))),0))","v":0},{"$f":"IF(F3229=\"n/a\",F3205,IFERROR(IF((OFFSET($C3205,0,$A3205))<0,\nMIN(0,F3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205)))),\nMAX(0,F3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205))))),0))","v":0},{"$f":"IF(G3229=\"n/a\",G3205,IFERROR(IF((OFFSET($C3205,0,$A3205))<0,\nMIN(0,G3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205)))),\nMAX(0,G3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205))))),0))","v":0},{"$f":"IF(H3229=\"n/a\",H3205,IFERROR(IF((OFFSET($C3205,0,$A3205))<0,\nMIN(0,H3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205)))),\nMAX(0,H3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205))))),0))","v":0},{"$f":"IF(I3229=\"n/a\",I3205,IFERROR(IF((OFFSET($C3205,0,$A3205))<0,\nMIN(0,I3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205)))),\nMAX(0,I3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205))))),0))","v":0},{"$f":"IF(J3229=\"n/a\",J3205,IFERROR(IF((OFFSET($C3205,0,$A3205))<0,\nMIN(0,J3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205)))),\nMAX(0,J3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205))))),0))","v":0},{"$f":"IF(K3229=\"n/a\",K3205,IFERROR(IF((OFFSET($C3205,0,$A3205))<0,\nMIN(0,K3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205)))),\nMAX(0,K3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205))))),0))","v":0},{"$f":"IF(L3229=\"n/a\",L3205,IFERROR(IF((OFFSET($C3205,0,$A3205))<0,\nMIN(0,L3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205)))),\nMAX(0,L3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205))))),0))","v":0},{"$f":"IF(M3229=\"n/a\",M3205,IFERROR(IF((OFFSET($C3205,0,$A3205))<0,\nMIN(0,M3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205)))),\nMAX(0,M3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205))))),0))","v":0},{"$f":"IF(N3229=\"n/a\",N3205,IFERROR(IF((OFFSET($C3205,0,$A3205))<0,\nMIN(0,N3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205)))),\nMAX(0,N3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205))))),0))","v":0},{"$f":"IF(O3229=\"n/a\",O3205,IFERROR(IF((OFFSET($C3205,0,$A3205))<0,\nMIN(0,O3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205)))),\nMAX(0,O3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205))))),0))","v":0},{"$f":"IF(P3229=\"n/a\",P3205,IFERROR(IF((OFFSET($C3205,0,$A3205))<0,\nMIN(0,P3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205)))),\nMAX(0,P3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205))))),0))","v":0},{"$f":"IF(Q3229=\"n/a\",Q3205,IFERROR(IF((OFFSET($C3205,0,$A3205))<0,\nMIN(0,Q3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205)))),\nMAX(0,Q3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205))))),0))","v":0},{"$f":"IF(R3229=\"n/a\",R3205,IFERROR(IF((OFFSET($C3205,0,$A3205))<0,\nMIN(0,R3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205)))),\nMAX(0,R3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205))))),0))","v":0},{"$f":"IF(S3229=\"n/a\",S3205,IFERROR(IF((OFFSET($C3205,0,$A3205))<0,\nMIN(0,S3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205)))),\nMAX(0,S3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205))))),0))","v":0},{"$f":"IF(T3229=\"n/a\",T3205,IFERROR(IF((OFFSET($C3205,0,$A3205))<0,\nMIN(0,T3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205)))),\nMAX(0,T3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205))))),0))","v":0},{"$f":"IF(U3229=\"n/a\",U3205,IFERROR(IF((OFFSET($C3205,0,$A3205))<0,\nMIN(0,U3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205)))),\nMAX(0,U3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205))))),0))","v":0},{"$f":"IF(V3229=\"n/a\",V3205,IFERROR(IF((OFFSET($C3205,0,$A3205))<0,\nMIN(0,V3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205)))),\nMAX(0,V3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205))))),0))","v":0}]
[{"$f":"A3205+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A3206)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,{"$f":"(OFFSET(D3206,-($A3206+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D3230=\"n/a\",D3206,IFERROR(IF((OFFSET($C3206,0,$A3206))<0,\nMIN(0,D3206-(OFFSET($C3206,0,$A3206)/(OFFSET($C3201,-$A3205,$A3206)))),\nMAX(0,D3206-(OFFSET($C3206,0,$A3206)/(OFFSET($C3201,-$A3205,$A3206))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A3207)&\" ($\"&$C$8-1&\")\"","v":{"$error":"#VALUE!"}},null,null,{"$f":"(OFFSET(E3207,-($A3207+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E3231=\"n/a\",E3207,IFERROR(IF((OFFSET($C3207,0,$A3207))<0,\nMIN(0,E3207-(OFFSET($C3207,0,$A3207)/(OFFSET($C3202,-$A3206,$A3207)))),\nMAX(0,E3207-(OFFSET($C3207,0,$A3207)/(OFFSET($C3202,-$A3206,$A3207))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$error":"#VALUE!"},null,null,null,{"$f":"(OFFSET(F3208,-($A3208+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F3232=\"n/a\",F3208,IFERROR(IF((OFFSET($C3208,0,$A3208))<0,\nMIN(0,F3208-(OFFSET($C3208,0,$A3208)/(OFFSET($C3203,-$A3207,$A3208)))),\nMAX(0,F3208-(OFFSET($C3208,0,$A3208)/(OFFSET($C3203,-$A3207,$A3208))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$error":"#VALUE!"},null,null,null,null,{"$f":"(OFFSET(G3209,-($A3209+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G3233=\"n/a\",G3209,IFERROR(IF((OFFSET($C3209,0,$A3209))<0,\nMIN(0,G3209-(OFFSET($C3209,0,$A3209)/(OFFSET($C3204,-$A3208,$A3209)))),\nMAX(0,G3209-(OFFSET($C3209,0,$A3209)/(OFFSET($C3204,-$A3208,$A3209))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"(OFFSET(H3210,-($A3210+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H3234=\"n/a\",H3210,IFERROR(IF((OFFSET($C3210,0,$A3210))<0,\nMIN(0,H3210-(OFFSET($C3210,0,$A3210)/(OFFSET($C3205,-$A3209,$A3210)))),\nMAX(0,H3210-(OFFSET($C3210,0,$A3210)/(OFFSET($C3205,-$A3209,$A3210))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(OFFSET(I3211,-($A3211+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I3235=\"n/a\",I3211,IFERROR(IF((OFFSET($C3211,0,$A3211))<0,\nMIN(0,I3211-(OFFSET($C3211,0,$A3211)/(OFFSET($C3206,-$A3210,$A3211)))),\nMAX(0,I3211-(OFFSET($C3211,0,$A3211)/(OFFSET($C3206,-$A3210,$A3211))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$error":"#VALUE!"},null,null,null,null,null,null,null,{"$f":"(OFFSET(J3212,-($A3212+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J3236=\"n/a\",J3212,IFERROR(IF((OFFSET($C3212,0,$A3212))<0,\nMIN(0,J3212-(OFFSET($C3212,0,$A3212)/(OFFSET($C3207,-$A3211,$A3212)))),\nMAX(0,J3212-(OFFSET($C3212,0,$A3212)/(OFFSET($C3207,-$A3211,$A3212))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K3213,-($A3213+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K3237=\"n/a\",K3213,IFERROR(IF((OFFSET($C3213,0,$A3213))<0,\nMIN(0,K3213-(OFFSET($C3213,0,$A3213)/(OFFSET($C3208,-$A3212,$A3213)))),\nMAX(0,K3213-(OFFSET($C3213,0,$A3213)/(OFFSET($C3208,-$A3212,$A3213))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L3214,-($A3214+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L3238=\"n/a\",L3214,IFERROR(IF((OFFSET($C3214,0,$A3214))<0,\nMIN(0,L3214-(OFFSET($C3214,0,$A3214)/(OFFSET($C3209,-$A3213,$A3214)))),\nMAX(0,L3214-(OFFSET($C3214,0,$A3214)/(OFFSET($C3209,-$A3213,$A3214))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M3215,-($A3215+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M3239=\"n/a\",M3215,IFERROR(IF((OFFSET($C3215,0,$A3215))<0,\nMIN(0,M3215-(OFFSET($C3215,0,$A3215)/(OFFSET($C3210,-$A3214,$A3215)))),\nMAX(0,M3215-(OFFSET($C3215,0,$A3215)/(OFFSET($C3210,-$A3214,$A3215))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N3216,-($A3216+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N3240=\"n/a\",N3216,IFERROR(IF((OFFSET($C3216,0,$A3216))<0,\nMIN(0,N3216-(OFFSET($C3216,0,$A3216)/(OFFSET($C3211,-$A3215,$A3216)))),\nMAX(0,N3216-(OFFSET($C3216,0,$A3216)/(OFFSET($C3211,-$A3215,$A3216))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O3217,-($A3217+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O3241=\"n/a\",O3217,IFERROR(IF((OFFSET($C3217,0,$A3217))<0,\nMIN(0,O3217-(OFFSET($C3217,0,$A3217)/(OFFSET($C3212,-$A3216,$A3217)))),\nMAX(0,O3217-(OFFSET($C3217,0,$A3217)/(OFFSET($C3212,-$A3216,$A3217))))),0))","v":0},0,0,0,0,0,0,0]
[13,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P3218,-($A3218+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P3242=\"n/a\",P3218,IFERROR(IF((OFFSET($C3218,0,$A3218))<0,\nMIN(0,P3218-(OFFSET($C3218,0,$A3218)/(OFFSET($C3213,-$A3217,$A3218)))),\nMAX(0,P3218-(OFFSET($C3218,0,$A3218)/(OFFSET($C3213,-$A3217,$A3218))))),0))","v":0},0,0,0,0,0,0]
[14,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q3219,-($A3219+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q3243=\"n/a\",Q3219,IFERROR(IF((OFFSET($C3219,0,$A3219))<0,\nMIN(0,Q3219-(OFFSET($C3219,0,$A3219)/(OFFSET($C3214,-$A3218,$A3219)))),\nMAX(0,Q3219-(OFFSET($C3219,0,$A3219)/(OFFSET($C3214,-$A3218,$A3219))))),0))","v":0},0,0,0,0,0]
[15,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R3220,-($A3220+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R3244=\"n/a\",R3220,IFERROR(IF((OFFSET($C3220,0,$A3220))<0,\nMIN(0,R3220-(OFFSET($C3220,0,$A3220)/(OFFSET($C3215,-$A3219,$A3220)))),\nMAX(0,R3220-(OFFSET($C3220,0,$A3220)/(OFFSET($C3215,-$A3219,$A3220))))),0))","v":0},0,0,0,0]
[16,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S3221,-($A3221+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S3245=\"n/a\",S3221,IFERROR(IF((OFFSET($C3221,0,$A3221))<0,\nMIN(0,S3221-(OFFSET($C3221,0,$A3221)/(OFFSET($C3216,-$A3220,$A3221)))),\nMAX(0,S3221-(OFFSET($C3221,0,$A3221)/(OFFSET($C3216,-$A3220,$A3221))))),0))","v":0},0,0,0]
[17,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T3222,-($A3222+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T3246=\"n/a\",T3222,IFERROR(IF((OFFSET($C3222,0,$A3222))<0,\nMIN(0,T3222-(OFFSET($C3222,0,$A3222)/(OFFSET($C3217,-$A3221,$A3222)))),\nMAX(0,T3222-(OFFSET($C3222,0,$A3222)/(OFFSET($C3217,-$A3221,$A3222))))),0))","v":0},0,0]
[18,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U3223,-($A3223+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U3247=\"n/a\",U3223,IFERROR(IF((OFFSET($C3223,0,$A3223))<0,\nMIN(0,U3223-(OFFSET($C3223,0,$A3223)/(OFFSET($C3218,-$A3222,$A3223)))),\nMAX(0,U3223-(OFFSET($C3223,0,$A3223)/(OFFSET($C3218,-$A3222,$A3223))))),0))","v":0},0]
[19,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V3224,-($A3224+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V3248=\"n/a\",V3224,IFERROR(IF((OFFSET($C3224,0,$A3224))<0,\nMIN(0,V3224-(OFFSET($C3224,0,$A3224)/(OFFSET($C3219,-$A3223,$A3224)))),\nMAX(0,V3224-(OFFSET($C3224,0,$A3224)/(OFFSET($C3219,-$A3223,$A3224))))),0))","v":0}]
[20,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W3225,-($A3225+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C3228=\"n/a\",\"n/a\",IF(AND(C3228<1,D3202=0),0,\nIF(D3202=0,C3228-1,\nIF(C3228<1,D3203,\n(((C3228-1)*(C3204-(C3204/(C3228))))+((D3202/D$10)*D3203))/(D3204)))))","v":0},{"$f":"IF(D3228=\"n/a\",\"n/a\",IF(AND(D3228<1,E3202=0),0,\nIF(E3202=0,D3228-1,\nIF(D3228<1,E3203,\n(((D3228-1)*(D3204-(D3204/(D3228))))+((E3202/E$10)*E3203))/(E3204)))))","v":0},{"$f":"IF(E3228=\"n/a\",\"n/a\",IF(AND(E3228<1,F3202=0),0,\nIF(F3202=0,E3228-1,\nIF(E3228<1,F3203,\n(((E3228-1)*(E3204-(E3204/(E3228))))+((F3202/F$10)*F3203))/(F3204)))))","v":0},{"$f":"IF(F3228=\"n/a\",\"n/a\",IF(AND(F3228<1,G3202=0),0,\nIF(G3202=0,F3228-1,\nIF(F3228<1,G3203,\n(((F3228-1)*(F3204-(F3204/(F3228))))+((G3202/G$10)*G3203))/(G3204)))))","v":0},{"$f":"IF(G3228=\"n/a\",\"n/a\",IF(AND(G3228<1,H3202=0),0,\nIF(H3202=0,G3228-1,\nIF(G3228<1,H3203,\n(((G3228-1)*(G3204-(G3204/(G3228))))+((H3202/H$10)*H3203))/(H3204)))))","v":0},{"$f":"IF(H3228=\"n/a\",\"n/a\",IF(AND(H3228<1,I3202=0),0,\nIF(I3202=0,H3228-1,\nIF(H3228<1,I3203,\n(((H3228-1)*(H3204-(H3204/(H3228))))+((I3202/I$10)*I3203))/(I3204)))))","v":0},{"$f":"IF(I3228=\"n/a\",\"n/a\",IF(AND(I3228<1,J3202=0),0,\nIF(J3202=0,I3228-1,\nIF(I3228<1,J3203,\n(((I3228-1)*(I3204-(I3204/(I3228))))+((J3202/J$10)*J3203))/(J3204)))))","v":0},{"$f":"IF(J3228=\"n/a\",\"n/a\",IF(AND(J3228<1,K3202=0),0,\nIF(K3202=0,J3228-1,\nIF(J3228<1,K3203,\n(((J3228-1)*(J3204-(J3204/(J3228))))+((K3202/K$10)*K3203))/(K3204)))))","v":0},{"$f":"IF(K3228=\"n/a\",\"n/a\",IF(AND(K3228<1,L3202=0),0,\nIF(L3202=0,K3228-1,\nIF(K3228<1,L3203,\n(((K3228-1)*(K3204-(K3204/(K3228))))+((L3202/L$10)*L3203))/(L3204)))))","v":0},{"$f":"IF(L3228=\"n/a\",\"n/a\",IF(AND(L3228<1,M3202=0),0,\nIF(M3202=0,L3228-1,\nIF(L3228<1,M3203,\n(((L3228-1)*(L3204-(L3204/(L3228))))+((M3202/M$10)*M3203))/(M3204)))))","v":0},{"$f":"IF(M3228=\"n/a\",\"n/a\",IF(AND(M3228<1,N3202=0),0,\nIF(N3202=0,M3228-1,\nIF(M3228<1,N3203,\n(((M3228-1)*(M3204-(M3204/(M3228))))+((N3202/N$10)*N3203))/(N3204)))))","v":0},{"$f":"IF(N3228=\"n/a\",\"n/a\",IF(AND(N3228<1,O3202=0),0,\nIF(O3202=0,N3228-1,\nIF(N3228<1,O3203,\n(((N3228-1)*(N3204-(N3204/(N3228))))+((O3202/O$10)*O3203))/(O3204)))))","v":0},{"$f":"IF(O3228=\"n/a\",\"n/a\",IF(AND(O3228<1,P3202=0),0,\nIF(P3202=0,O3228-1,\nIF(O3228<1,P3203,\n(((O3228-1)*(O3204-(O3204/(O3228))))+((P3202/P$10)*P3203))/(P3204)))))","v":0},{"$f":"IF(P3228=\"n/a\",\"n/a\",IF(AND(P3228<1,Q3202=0),0,\nIF(Q3202=0,P3228-1,\nIF(P3228<1,Q3203,\n(((P3228-1)*(P3204-(P3204/(P3228))))+((Q3202/Q$10)*Q3203))/(Q3204)))))","v":0},{"$f":"IF(Q3228=\"n/a\",\"n/a\",IF(AND(Q3228<1,R3202=0),0,\nIF(R3202=0,Q3228-1,\nIF(Q3228<1,R3203,\n(((Q3228-1)*(Q3204-(Q3204/(Q3228))))+((R3202/R$10)*R3203))/(R3204)))))","v":0},{"$f":"IF(R3228=\"n/a\",\"n/a\",IF(AND(R3228<1,S3202=0),0,\nIF(S3202=0,R3228-1,\nIF(R3228<1,S3203,\n(((R3228-1)*(R3204-(R3204/(R3228))))+((S3202/S$10)*S3203))/(S3204)))))","v":0},{"$f":"IF(S3228=\"n/a\",\"n/a\",IF(AND(S3228<1,T3202=0),0,\nIF(T3202=0,S3228-1,\nIF(S3228<1,T3203,\n(((S3228-1)*(S3204-(S3204/(S3228))))+((T3202/T$10)*T3203))/(T3204)))))","v":0},{"$f":"IF(T3228=\"n/a\",\"n/a\",IF(AND(T3228<1,U3202=0),0,\nIF(U3202=0,T3228-1,\nIF(T3228<1,U3203,\n(((T3228-1)*(T3204-(T3204/(T3228))))+((U3202/U$10)*U3203))/(U3204)))))","v":0},{"$f":"IF(U3228=\"n/a\",\"n/a\",IF(AND(U3228<1,V3202=0),0,\nIF(V3202=0,U3228-1,\nIF(U3228<1,V3203,\n(((U3228-1)*(U3204-(U3204/(U3228))))+((V3202/V$10)*V3203))/(V3204)))))","v":0},{"$f":"IF(V3228=\"n/a\",\"n/a\",IF(AND(V3228<1,W3202=0),0,\nIF(W3202=0,V3228-1,\nIF(V3228<1,W3203,\n(((V3228-1)*(V3204-(V3204/(V3228))))+((W3202/W$10)*W3203))/(W3204)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C3229,(-$A3205-ROWS(C3201:C3228)),0)","v":"n/a"},{"$f":"IF(C3229=\"n/a\",\"n/a\",MAX(0,C3229-1))","v":"n/a"},{"$f":"IF(D3229=\"n/a\",\"n/a\",MAX(0,D3229-1))","v":"n/a"},{"$f":"IF(E3229=\"n/a\",\"n/a\",MAX(0,E3229-1))","v":"n/a"},{"$f":"IF(F3229=\"n/a\",\"n/a\",MAX(0,F3229-1))","v":"n/a"},{"$f":"IF(G3229=\"n/a\",\"n/a\",MAX(0,G3229-1))","v":"n/a"},{"$f":"IF(H3229=\"n/a\",\"n/a\",MAX(0,H3229-1))","v":"n/a"},{"$f":"IF(I3229=\"n/a\",\"n/a\",MAX(0,I3229-1))","v":"n/a"},{"$f":"IF(J3229=\"n/a\",\"n/a\",MAX(0,J3229-1))","v":"n/a"},{"$f":"IF(K3229=\"n/a\",\"n/a\",MAX(0,K3229-1))","v":"n/a"},{"$f":"IF(L3229=\"n/a\",\"n/a\",MAX(0,L3229-1))","v":"n/a"},{"$f":"IF(M3229=\"n/a\",\"n/a\",MAX(0,M3229-1))","v":"n/a"},{"$f":"IF(N3229=\"n/a\",\"n/a\",MAX(0,N3229-1))","v":"n/a"},{"$f":"IF(O3229=\"n/a\",\"n/a\",MAX(0,O3229-1))","v":"n/a"},{"$f":"IF(P3229=\"n/a\",\"n/a\",MAX(0,P3229-1))","v":"n/a"},{"$f":"IF(Q3229=\"n/a\",\"n/a\",MAX(0,Q3229-1))","v":"n/a"},{"$f":"IF(R3229=\"n/a\",\"n/a\",MAX(0,R3229-1))","v":"n/a"},{"$f":"IF(S3229=\"n/a\",\"n/a\",MAX(0,S3229-1))","v":"n/a"},{"$f":"IF(T3229=\"n/a\",\"n/a\",MAX(0,T3229-1))","v":"n/a"},{"$f":"IF(U3229=\"n/a\",\"n/a\",MAX(0,U3229-1))","v":"n/a"},{"$f":"IF(V3229=\"n/a\",\"n/a\",MAX(0,V3229-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A3206)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D3230,(-$A3206-ROWS(D3202:D3229)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E3231,(-$A3207-ROWS(E3203:E3230)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F3232,(-$A3208-ROWS(F3204:F3231)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G3233,(-$A3209-ROWS(G3205:G3232)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H3234,(-$A3210-ROWS(H3206:H3233)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I3235,(-$A3211-ROWS(I3207:I3234)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J3236,(-$A3212-ROWS(J3208:J3235)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K3237,(-$A3213-ROWS(K3209:K3236)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L3238,(-$A3214-ROWS(L3210:L3237)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M3239,(-$A3215-ROWS(M3211:M3238)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N3240,(-$A3216-ROWS(N3212:N3239)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O3241,(-$A3217-ROWS(O3213:O3240)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P3242,(-$A3218-ROWS(P3214:P3241)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q3243,(-$A3219-ROWS(Q3215:Q3242)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R3244,(-$A3220-ROWS(R3216:R3243)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S3245,(-$A3221-ROWS(S3217:S3244)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T3246,(-$A3222-ROWS(T3218:T3245)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U3247,(-$A3223-ROWS(U3219:U3246)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V3248,(-$A3224-ROWS(V3220:V3247)),0)","v":0},{"$f":"IF(V3248=\"n/a\",\"n/a\",MAX(0,V3248-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W3249,(-$A3225-ROWS(W3221:W3248)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C3201<>\"n/a\",C3201<>\"n/a\"),IF(SUM(C3204:C3226)=0,0,IF((SUMPRODUCT(C3204:C3226,C3228:C3250)/SUM(C3204:C3226))<0,1,(SUMPRODUCT(C3204:C3226,C3228:C3250)/SUM(C3204:C3226)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C3201<>\"n/a\",D3201<>\"n/a\"),IF(SUM(D3204:D3226)=0,0,IF((SUMPRODUCT(D3204:D3226,D3228:D3250)/SUM(D3204:D3226))<0,1,(SUMPRODUCT(D3204:D3226,D3228:D3250)/SUM(D3204:D3226)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"TAB remaining lives","index":11,"n_rows":3246,"n_cols":23,"rows_kept":3246,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Tax Asset Lives Roll Forward\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"Endeavour - Tax Asset Lives Roll Forward - DNSP RFM - version 2"}]
[]
[]
[null,"Weighted Average Remaining Tax Asset Life - based on year-by-year tracked capex"]
[null,null,"Start value",{"$f":"'RAB remaining lives'!D6","v":"2014-15"},{"$f":"'RAB remaining lives'!E6","v":"2015-16"},{"$f":"'RAB remaining lives'!F6","v":"2016-17"},{"$f":"'RAB remaining lives'!G6","v":"2017-18"},{"$f":"'RAB remaining lives'!H6","v":"2018-19"},{"$f":"'RAB remaining lives'!I6","v":"2019-20"},{"$f":"'RAB remaining lives'!J6","v":"2020-21"},{"$f":"'RAB remaining lives'!K6","v":"2021-22"},{"$f":"'RAB remaining lives'!L6","v":"2022-23"},{"$f":"'RAB remaining lives'!M6","v":"2023-24"},{"$f":"'RAB remaining lives'!N6","v":"2024-25"},{"$f":"'RAB remaining lives'!O6","v":"2025-26"},{"$f":"'RAB remaining lives'!P6","v":"2026-27"},{"$f":"'RAB remaining lives'!Q6","v":"2027-28"},{"$f":"'RAB remaining lives'!R6","v":"2028-29"},{"$f":"'RAB remaining lives'!S6","v":"2029-30"},{"$f":"'RAB remaining lives'!T6","v":"2030-31"},{"$f":"'RAB remaining lives'!U6","v":"2031-32"},{"$f":"'RAB remaining lives'!V6","v":"2032-33"},{"$f":"'RAB remaining lives'!W6","v":"2033-34"}]
[]
["Asset Class 1",{"$f":"VLOOKUP($A8,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Sub-transmission lines and cables"}]
[{"$f":"VALUE(REPLACE(A8,1,12,\"\"))","v":1},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A9,0)","v":428.89443064169609},{"$f":"OFFSET('RFM input'!H$70,$A9,0)-OFFSET('RFM input'!H$134,$A9,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A9,0)-OFFSET('RFM input'!I$134,$A9,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A9,0)-OFFSET('RFM input'!J$134,$A9,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A9,0)-OFFSET('RFM input'!K$134,$A9,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A9,0)-OFFSET('RFM input'!L$134,$A9,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A9,0)-OFFSET('RFM input'!M$134,$A9,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A9,0)-OFFSET('RFM input'!N$134,$A9,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A9,0)-OFFSET('RFM input'!O$134,$A9,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A9,0)-OFFSET('RFM input'!P$134,$A9,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A9,0)-OFFSET('RFM input'!Q$134,$A9,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A9,0)","v":37.994165705448168},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":46.770201284292213}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A9,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A9,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A9,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A9,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A9,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A9,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A9,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A9,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A9,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A9,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A9,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A9,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A9,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A9,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A9,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A9,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A9,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A9,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A9,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A9,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D37=\"n/a\",0,IF(AND(D11=0,C13=0),0,\nIF(AND(D11<>0,C13=0),D11,\nIF(AND(D12<>0,C13<>0),(C13-(C13/C37))+D11,\nIF(C37<1,0,(C13-(C13/C37)))))))","v":0},{"$f":"IF(E37=\"n/a\",0,IF(AND(E11=0,D13=0),0,\nIF(AND(E11<>0,D13=0),E11,\nIF(AND(E12<>0,D13<>0),(D13-(D13/D37))+E11,\nIF(D37<1,0,(D13-(D13/D37)))))))","v":0},{"$f":"IF(F37=\"n/a\",0,IF(AND(F11=0,E13=0),0,\nIF(AND(F11<>0,E13=0),F11,\nIF(AND(F12<>0,E13<>0),(E13-(E13/E37))+F11,\nIF(E37<1,0,(E13-(E13/E37)))))))","v":0},{"$f":"IF(G37=\"n/a\",0,IF(AND(G11=0,F13=0),0,\nIF(AND(G11<>0,F13=0),G11,\nIF(AND(G12<>0,F13<>0),(F13-(F13/F37))+G11,\nIF(F37<1,0,(F13-(F13/F37)))))))","v":0},{"$f":"IF(H37=\"n/a\",0,IF(AND(H11=0,G13=0),0,\nIF(AND(H11<>0,G13=0),H11,\nIF(AND(H12<>0,G13<>0),(G13-(G13/G37))+H11,\nIF(G37<1,0,(G13-(G13/G37)))))))","v":0},{"$f":"IF(I37=\"n/a\",0,IF(AND(I11=0,H13=0),0,\nIF(AND(I11<>0,H13=0),I11,\nIF(AND(I12<>0,H13<>0),(H13-(H13/H37))+I11,\nIF(H37<1,0,(H13-(H13/H37)))))))","v":0},{"$f":"IF(J37=\"n/a\",0,IF(AND(J11=0,I13=0),0,\nIF(AND(J11<>0,I13=0),J11,\nIF(AND(J12<>0,I13<>0),(I13-(I13/I37))+J11,\nIF(I37<1,0,(I13-(I13/I37)))))))","v":0},{"$f":"IF(K37=\"n/a\",0,IF(AND(K11=0,J13=0),0,\nIF(AND(K11<>0,J13=0),K11,\nIF(AND(K12<>0,J13<>0),(J13-(J13/J37))+K11,\nIF(J37<1,0,(J13-(J13/J37)))))))","v":0},{"$f":"IF(L37=\"n/a\",0,IF(AND(L11=0,K13=0),0,\nIF(AND(L11<>0,K13=0),L11,\nIF(AND(L12<>0,K13<>0),(K13-(K13/K37))+L11,\nIF(K37<1,0,(K13-(K13/K37)))))))","v":0},{"$f":"IF(M37=\"n/a\",0,IF(AND(M11=0,L13=0),0,\nIF(AND(M11<>0,L13=0),M11,\nIF(AND(M12<>0,L13<>0),(L13-(L13/L37))+M11,\nIF(L37<1,0,(L13-(L13/L37)))))))","v":0},{"$f":"IF(N37=\"n/a\",0,IF(AND(N11=0,M13=0),0,\nIF(AND(N11<>0,M13=0),N11,\nIF(AND(N12<>0,M13<>0),(M13-(M13/M37))+N11,\nIF(M37<1,0,(M13-(M13/M37)))))))","v":0},{"$f":"IF(O37=\"n/a\",0,IF(AND(O11=0,N13=0),0,\nIF(AND(O11<>0,N13=0),O11,\nIF(AND(O12<>0,N13<>0),(N13-(N13/N37))+O11,\nIF(N37<1,0,(N13-(N13/N37)))))))","v":0},{"$f":"IF(P37=\"n/a\",0,IF(AND(P11=0,O13=0),0,\nIF(AND(P11<>0,O13=0),P11,\nIF(AND(P12<>0,O13<>0),(O13-(O13/O37))+P11,\nIF(O37<1,0,(O13-(O13/O37)))))))","v":0},{"$f":"IF(Q37=\"n/a\",0,IF(AND(Q11=0,P13=0),0,\nIF(AND(Q11<>0,P13=0),Q11,\nIF(AND(Q12<>0,P13<>0),(P13-(P13/P37))+Q11,\nIF(P37<1,0,(P13-(P13/P37)))))))","v":0},{"$f":"IF(R37=\"n/a\",0,IF(AND(R11=0,Q13=0),0,\nIF(AND(R11<>0,Q13=0),R11,\nIF(AND(R12<>0,Q13<>0),(Q13-(Q13/Q37))+R11,\nIF(Q37<1,0,(Q13-(Q13/Q37)))))))","v":0},{"$f":"IF(S37=\"n/a\",0,IF(AND(S11=0,R13=0),0,\nIF(AND(S11<>0,R13=0),S11,\nIF(AND(S12<>0,R13<>0),(R13-(R13/R37))+S11,\nIF(R37<1,0,(R13-(R13/R37)))))))","v":0},{"$f":"IF(T37=\"n/a\",0,IF(AND(T11=0,S13=0),0,\nIF(AND(T11<>0,S13=0),T11,\nIF(AND(T12<>0,S13<>0),(S13-(S13/S37))+T11,\nIF(S37<1,0,(S13-(S13/S37)))))))","v":0},{"$f":"IF(U37=\"n/a\",0,IF(AND(U11=0,T13=0),0,\nIF(AND(U11<>0,T13=0),U11,\nIF(AND(U12<>0,T13<>0),(T13-(T13/T37))+U11,\nIF(T37<1,0,(T13-(T13/T37)))))))","v":0},{"$f":"IF(V37=\"n/a\",0,IF(AND(V11=0,U13=0),0,\nIF(AND(V11<>0,U13=0),V11,\nIF(AND(V12<>0,U13<>0),(U13-(U13/U37))+V11,\nIF(U37<1,0,(U13-(U13/U37)))))))","v":0},{"$f":"IF(W37=\"n/a\",0,IF(AND(W11=0,V13=0),0,\nIF(AND(W11<>0,V13=0),W11,\nIF(AND(W12<>0,V13<>0),(V13-(V13/V37))+W11,\nIF(V37<1,0,(V13-(V13/V37)))))))","v":0}]
[{"$f":"A13+1","v":0},"Depreciated starting RAB",{"$f":"C9","v":428.89443064169609},{"$f":"IF(C38=\"n/a\",C14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,C14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,C14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":417.60600194012324},{"$f":"IF(D38=\"n/a\",D14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,D14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,D14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":406.31757323855038},{"$f":"IF(E38=\"n/a\",E14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,E14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,E14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":395.02914453697753},{"$f":"IF(F38=\"n/a\",F14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,F14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,F14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":383.74071583540467},{"$f":"IF(G38=\"n/a\",G14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,G14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,G14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":372.45228713383182},{"$f":"IF(H38=\"n/a\",H14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,H14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,H14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":361.16385843225896},{"$f":"IF(I38=\"n/a\",I14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,I14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,I14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":349.87542973068611},{"$f":"IF(J38=\"n/a\",J14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,J14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,J14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":338.58700102911325},{"$f":"IF(K38=\"n/a\",K14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,K14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,K14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":327.2985723275404},{"$f":"IF(L38=\"n/a\",L14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,L14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,L14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":316.01014362596754},{"$f":"IF(M38=\"n/a\",M14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,M14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,M14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":304.72171492439469},{"$f":"IF(N38=\"n/a\",N14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,N14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,N14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":293.43328622282183},{"$f":"IF(O38=\"n/a\",O14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,O14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,O14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":282.14485752124898},{"$f":"IF(P38=\"n/a\",P14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,P14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,P14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":270.85642881967613},{"$f":"IF(Q38=\"n/a\",Q14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,Q14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,Q14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":259.56800011810327},{"$f":"IF(R38=\"n/a\",R14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,R14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,R14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":248.27957141653042},{"$f":"IF(S38=\"n/a\",S14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,S14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,S14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":236.99114271495756},{"$f":"IF(T38=\"n/a\",T14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,T14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,T14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":225.70271401338471},{"$f":"IF(U38=\"n/a\",U14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,U14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,U14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":214.41428531181185},{"$f":"IF(V38=\"n/a\",V14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,V14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,V14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":203.125856610239}]
[{"$f":"A14+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A15)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"OFFSET(D15,-($A15+5),0)","v":0},{"$f":"IF(D39=\"n/a\",D15,IFERROR(IF((OFFSET($C15,0,$A15))<0,\nMIN(0,D15-(OFFSET($C15,0,$A15)/(OFFSET($C10,-$A14,$A15)))),\nMAX(0,D15-(OFFSET($C15,0,$A15)/(OFFSET($C10,-$A14,$A15))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E16,-($A16+5),0)","v":0},{"$f":"IF(E40=\"n/a\",E16,IFERROR(IF((OFFSET($C16,0,$A16))<0,\nMIN(0,E16-(OFFSET($C16,0,$A16)/(OFFSET($C11,-$A15,$A16)))),\nMAX(0,E16-(OFFSET($C16,0,$A16)/(OFFSET($C11,-$A15,$A16))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F17,-($A17+5),0)","v":0},{"$f":"IF(F41=\"n/a\",F17,IFERROR(IF((OFFSET($C17,0,$A17))<0,\nMIN(0,F17-(OFFSET($C17,0,$A17)/(OFFSET($C12,-$A16,$A17)))),\nMAX(0,F17-(OFFSET($C17,0,$A17)/(OFFSET($C12,-$A16,$A17))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G18,-($A18+5),0)","v":0},{"$f":"IF(G42=\"n/a\",G18,IFERROR(IF((OFFSET($C18,0,$A18))<0,\nMIN(0,G18-(OFFSET($C18,0,$A18)/(OFFSET($C13,-$A17,$A18)))),\nMAX(0,G18-(OFFSET($C18,0,$A18)/(OFFSET($C13,-$A17,$A18))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H19,-($A19+5),0)","v":0},{"$f":"IF(H43=\"n/a\",H19,IFERROR(IF((OFFSET($C19,0,$A19))<0,\nMIN(0,H19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19)))),\nMAX(0,H19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I20,-($A20+5),0)","v":0},{"$f":"IF(I44=\"n/a\",I20,IFERROR(IF((OFFSET($C20,0,$A20))<0,\nMIN(0,I20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20)))),\nMAX(0,I20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J21,-($A21+5),0)","v":0},{"$f":"IF(J45=\"n/a\",J21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,J21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,J21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K22,-($A22+5),0)","v":0},{"$f":"IF(K46=\"n/a\",K22,IFERROR(IF((OFFSET($C22,0,$A22))<0,\nMIN(0,K22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22)))),\nMAX(0,K22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L23,-($A23+5),0)","v":0},{"$f":"IF(L47=\"n/a\",L23,IFERROR(IF((OFFSET($C23,0,$A23))<0,\nMIN(0,L23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23)))),\nMAX(0,L23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M24,-($A24+5),0)","v":0},{"$f":"IF(M48=\"n/a\",M24,IFERROR(IF((OFFSET($C24,0,$A24))<0,\nMIN(0,M24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24)))),\nMAX(0,M24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N25,-($A25+5),0)","v":0},{"$f":"IF(N49=\"n/a\",N25,IFERROR(IF((OFFSET($C25,0,$A25))<0,\nMIN(0,N25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25)))),\nMAX(0,N25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O26,-($A26+5),0)","v":0},{"$f":"IF(O50=\"n/a\",O26,IFERROR(IF((OFFSET($C26,0,$A26))<0,\nMIN(0,O26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26)))),\nMAX(0,O26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P27,-($A27+5),0)","v":0},{"$f":"IF(P51=\"n/a\",P27,IFERROR(IF((OFFSET($C27,0,$A27))<0,\nMIN(0,P27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27)))),\nMAX(0,P27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q28,-($A28+5),0)","v":0},{"$f":"IF(Q52=\"n/a\",Q28,IFERROR(IF((OFFSET($C28,0,$A28))<0,\nMIN(0,Q28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28)))),\nMAX(0,Q28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R29,-($A29+5),0)","v":0},{"$f":"IF(R53=\"n/a\",R29,IFERROR(IF((OFFSET($C29,0,$A29))<0,\nMIN(0,R29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29)))),\nMAX(0,R29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S30,-($A30+5),0)","v":0},{"$f":"IF(S54=\"n/a\",S30,IFERROR(IF((OFFSET($C30,0,$A30))<0,\nMIN(0,S30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30)))),\nMAX(0,S30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T31,-($A31+5),0)","v":0},{"$f":"IF(T55=\"n/a\",T31,IFERROR(IF((OFFSET($C31,0,$A31))<0,\nMIN(0,T31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31)))),\nMAX(0,T31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U32,-($A32+5),0)","v":0},{"$f":"IF(U56=\"n/a\",U32,IFERROR(IF((OFFSET($C32,0,$A32))<0,\nMIN(0,U32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32)))),\nMAX(0,U32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V33,-($A33+5),0)","v":0},{"$f":"IF(V57=\"n/a\",V33,IFERROR(IF((OFFSET($C33,0,$A33))<0,\nMIN(0,V33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33)))),\nMAX(0,V33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A34)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W34,-($A34+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C37=\"n/a\",\"n/a\",IF(AND(C37<1,D11=0),0,\nIF(D11=0,C37-1,\nIF(C37<1,D12,\n(((C37-1)*(C13-(C13/(C37))))+(D11*D12))/(D13)))))","v":0},0,0,0,0,{"$f":"IF(H37=\"n/a\",\"n/a\",IF(AND(H37<1,I11=0),0,\nIF(I11=0,H37-1,\nIF(H37<1,I12,\n(((H37-1)*(H13-(H13/(H37))))+(I11*I12))/(I13)))))","v":0},{"$f":"IF(I37=\"n/a\",\"n/a\",IF(AND(I37<1,J11=0),0,\nIF(J11=0,I37-1,\nIF(I37<1,J12,\n(((I37-1)*(I13-(I13/(I37))))+(J11*J12))/(J13)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C38,(-$A14-ROWS(C10:C37)),0)","v":37.994165705448168},{"$f":"IF(C38=\"n/a\",\"n/a\",MAX(0,C38-1))","v":36.994165705448168},35.994165705448168,34.994165705448168,33.994165705448168,32.994165705448168,31.994165705448168,30.994165705448168,29.994165705448168,28.994165705448168,27.994165705448168,26.994165705448168,25.994165705448168,24.994165705448168,23.994165705448168,22.994165705448168,21.994165705448168,20.994165705448168,19.994165705448168,18.994165705448168,17.994165705448168]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A15)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D39,(-$A15-ROWS(D11:D38)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213,33.770201284292213,32.770201284292213,31.770201284292213,30.770201284292213,29.770201284292213,28.770201284292213,27.770201284292213]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E40,(-$A16-ROWS(E12:E39)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213,33.770201284292213,32.770201284292213,31.770201284292213,30.770201284292213,29.770201284292213,28.770201284292213]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F41,(-$A17-ROWS(F13:F40)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213,33.770201284292213,32.770201284292213,31.770201284292213,30.770201284292213,29.770201284292213]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G42,(-$A18-ROWS(G14:G41)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213,33.770201284292213,32.770201284292213,31.770201284292213,30.770201284292213]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H43,(-$A19-ROWS(H15:H42)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213,33.770201284292213,32.770201284292213,31.770201284292213]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I44,(-$A20-ROWS(I16:I43)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213,33.770201284292213,32.770201284292213]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J45,(-$A21-ROWS(J17:J44)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213,33.770201284292213]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K46,(-$A22-ROWS(K18:K45)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L47,(-$A23-ROWS(L19:L46)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M48,(-$A24-ROWS(M20:M47)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N49,(-$A25-ROWS(N21:N48)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O50,(-$A26-ROWS(O22:O49)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P51,(-$A27-ROWS(P23:P50)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q52,(-$A28-ROWS(Q24:Q51)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R53,(-$A29-ROWS(R25:R52)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S54,(-$A30-ROWS(S26:S53)),0)","v":0},{"$f":"IF(S54=\"n/a\",\"n/a\",MAX(0,S54-1))","v":0},0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T55,(-$A31-ROWS(T27:T54)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U56,(-$A32-ROWS(U28:U55)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V57,(-$A33-ROWS(V29:V56)),0)","v":0},{"$f":"IF(V57=\"n/a\",\"n/a\",MAX(0,V57-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W58,(-$A34-ROWS(W30:W57)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C10<>\"n/a\",C10<>\"n/a\"),IF(SUM(C13:C35)=0,0,IF((SUMPRODUCT(C13:C35,C37:C59)/SUM(C13:C35))<0,1,(SUMPRODUCT(C13:C35,C37:C59)/SUM(C13:C35)))),\"n/a\"))","v":37.994165705448168},{"$f":"(IF(OR($C10<>\"n/a\",D10<>\"n/a\"),IF(SUM(D13:D35)=0,0,IF((SUMPRODUCT(D13:D35,D37:D59)/SUM(D13:D35))<0,1,(SUMPRODUCT(D13:D35,D37:D59)/SUM(D13:D35)))),\"n/a\"))","v":36.994165705448168},{"$f":"(IF(OR($C10<>\"n/a\",E10<>\"n/a\"),IF(SUM(E13:E35)=0,0,IF((SUMPRODUCT(E13:E35,E37:E59)/SUM(E13:E35))<0,1,(SUMPRODUCT(E13:E35,E37:E59)/SUM(E13:E35)))),\"n/a\"))","v":35.994165705448168},{"$f":"(IF(OR($C10<>\"n/a\",F10<>\"n/a\"),IF(SUM(F13:F35)=0,0,IF((SUMPRODUCT(F13:F35,F37:F59)/SUM(F13:F35))<0,1,(SUMPRODUCT(F13:F35,F37:F59)/SUM(F13:F35)))),\"n/a\"))","v":34.994165705448168},{"$f":"(IF(OR($C10<>\"n/a\",G10<>\"n/a\"),IF(SUM(G13:G35)=0,0,IF((SUMPRODUCT(G13:G35,G37:G59)/SUM(G13:G35))<0,1,(SUMPRODUCT(G13:G35,G37:G59)/SUM(G13:G35)))),\"n/a\"))","v":33.994165705448168},{"$f":"(IF(OR($C10<>\"n/a\",H10<>\"n/a\"),IF(SUM(H13:H35)=0,0,IF((SUMPRODUCT(H13:H35,H37:H59)/SUM(H13:H35))<0,1,(SUMPRODUCT(H13:H35,H37:H59)/SUM(H13:H35)))),\"n/a\"))","v":32.994165705448168},{"$f":"(IF(OR($C10<>\"n/a\",I10<>\"n/a\"),IF(SUM(I13:I35)=0,0,IF((SUMPRODUCT(I13:I35,I37:I59)/SUM(I13:I35))<0,1,(SUMPRODUCT(I13:I35,I37:I59)/SUM(I13:I35)))),\"n/a\"))","v":31.994165705448168},{"$f":"(IF(OR($C10<>\"n/a\",J10<>\"n/a\"),IF(SUM(J13:J35)=0,0,IF((SUMPRODUCT(J13:J35,J37:J59)/SUM(J13:J35))<0,1,(SUMPRODUCT(J13:J35,J37:J59)/SUM(J13:J35)))),\"n/a\"))","v":30.994165705448168},{"$f":"(IF(OR($C10<>\"n/a\",K10<>\"n/a\"),IF(SUM(K13:K35)=0,0,IF((SUMPRODUCT(K13:K35,K37:K59)/SUM(K13:K35))<0,1,(SUMPRODUCT(K13:K35,K37:K59)/SUM(K13:K35)))),\"n/a\"))","v":29.994165705448165},{"$f":"(IF(OR($C10<>\"n/a\",L10<>\"n/a\"),IF(SUM(L13:L35)=0,0,IF((SUMPRODUCT(L13:L35,L37:L59)/SUM(L13:L35))<0,1,(SUMPRODUCT(L13:L35,L37:L59)/SUM(L13:L35)))),\"n/a\"))","v":28.994165705448172},{"$f":"(IF(OR($C10<>\"n/a\",M10<>\"n/a\"),IF(SUM(M13:M35)=0,0,IF((SUMPRODUCT(M13:M35,M37:M59)/SUM(M13:M35))<0,1,(SUMPRODUCT(M13:M35,M37:M59)/SUM(M13:M35)))),\"n/a\"))","v":27.994165705448172},{"$f":"(IF(OR($C10<>\"n/a\",N10<>\"n/a\"),IF(SUM(N13:N35)=0,0,IF((SUMPRODUCT(N13:N35,N37:N59)/SUM(N13:N35))<0,1,(SUMPRODUCT(N13:N35,N37:N59)/SUM(N13:N35)))),\"n/a\"))","v":26.994165705448165},{"$f":"(IF(OR($C10<>\"n/a\",O10<>\"n/a\"),IF(SUM(O13:O35)=0,0,IF((SUMPRODUCT(O13:O35,O37:O59)/SUM(O13:O35))<0,1,(SUMPRODUCT(O13:O35,O37:O59)/SUM(O13:O35)))),\"n/a\"))","v":25.994165705448168},{"$f":"(IF(OR($C10<>\"n/a\",P10<>\"n/a\"),IF(SUM(P13:P35)=0,0,IF((SUMPRODUCT(P13:P35,P37:P59)/SUM(P13:P35))<0,1,(SUMPRODUCT(P13:P35,P37:P59)/SUM(P13:P35)))),\"n/a\"))","v":24.994165705448168},{"$f":"(IF(OR($C10<>\"n/a\",Q10<>\"n/a\"),IF(SUM(Q13:Q35)=0,0,IF((SUMPRODUCT(Q13:Q35,Q37:Q59)/SUM(Q13:Q35))<0,1,(SUMPRODUCT(Q13:Q35,Q37:Q59)/SUM(Q13:Q35)))),\"n/a\"))","v":23.994165705448168},{"$f":"(IF(OR($C10<>\"n/a\",R10<>\"n/a\"),IF(SUM(R13:R35)=0,0,IF((SUMPRODUCT(R13:R35,R37:R59)/SUM(R13:R35))<0,1,(SUMPRODUCT(R13:R35,R37:R59)/SUM(R13:R35)))),\"n/a\"))","v":22.994165705448168},{"$f":"(IF(OR($C10<>\"n/a\",S10<>\"n/a\"),IF(SUM(S13:S35)=0,0,IF((SUMPRODUCT(S13:S35,S37:S59)/SUM(S13:S35))<0,1,(SUMPRODUCT(S13:S35,S37:S59)/SUM(S13:S35)))),\"n/a\"))","v":21.994165705448168},{"$f":"(IF(OR($C10<>\"n/a\",T10<>\"n/a\"),IF(SUM(T13:T35)=0,0,IF((SUMPRODUCT(T13:T35,T37:T59)/SUM(T13:T35))<0,1,(SUMPRODUCT(T13:T35,T37:T59)/SUM(T13:T35)))),\"n/a\"))","v":20.994165705448168},{"$f":"(IF(OR($C10<>\"n/a\",U10<>\"n/a\"),IF(SUM(U13:U35)=0,0,IF((SUMPRODUCT(U13:U35,U37:U59)/SUM(U13:U35))<0,1,(SUMPRODUCT(U13:U35,U37:U59)/SUM(U13:U35)))),\"n/a\"))","v":19.994165705448168},{"$f":"(IF(OR($C10<>\"n/a\",V10<>\"n/a\"),IF(SUM(V13:V35)=0,0,IF((SUMPRODUCT(V13:V35,V37:V59)/SUM(V13:V35))<0,1,(SUMPRODUCT(V13:V35,V37:V59)/SUM(V13:V35)))),\"n/a\"))","v":18.994165705448168},{"$f":"(IF(OR($C10<>\"n/a\",W10<>\"n/a\"),IF(SUM(W13:W35)=0,0,IF((SUMPRODUCT(W13:W35,W37:W59)/SUM(W13:W35))<0,1,(SUMPRODUCT(W13:W35,W37:W59)/SUM(W13:W35)))),\"n/a\"))","v":17.994165705448168}]
[]
["Asset Class 2",{"$f":"VLOOKUP($A62,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Distribution lines and cables"}]
[{"$f":"VALUE(REPLACE(A62,1,12,\"\"))","v":2},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A63,0)","v":991.45171171292964},{"$f":"OFFSET('RFM input'!H$70,$A63,0)-OFFSET('RFM input'!H$134,$A63,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A63,0)-OFFSET('RFM input'!I$134,$A63,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A63,0)-OFFSET('RFM input'!J$134,$A63,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A63,0)-OFFSET('RFM input'!K$134,$A63,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A63,0)-OFFSET('RFM input'!L$134,$A63,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A63,0)-OFFSET('RFM input'!M$134,$A63,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A63,0)-OFFSET('RFM input'!N$134,$A63,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A63,0)-OFFSET('RFM input'!O$134,$A63,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A63,0)-OFFSET('RFM input'!P$134,$A63,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A63,0)-OFFSET('RFM input'!Q$134,$A63,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A63,0)","v":38.962296227829306},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":47.854905175422061}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A63,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A63,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A63,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A63,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A63,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A63,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A63,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A63,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A63,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A63,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A63,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A63,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A63,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A63,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A63,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A63,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A63,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A63,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A63,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A63,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D91=\"n/a\",0,IF(AND(D65=0,C67=0),0,\nIF(AND(D65<>0,C67=0),D65,\nIF(AND(D66<>0,C67<>0),(C67-(C67/C91))+D65,\nIF(C91<1,0,(C67-(C67/C91)))))))","v":0},{"$f":"IF(E91=\"n/a\",0,IF(AND(E65=0,D67=0),0,\nIF(AND(E65<>0,D67=0),E65,\nIF(AND(E66<>0,D67<>0),(D67-(D67/D91))+E65,\nIF(D91<1,0,(D67-(D67/D91)))))))","v":0},{"$f":"IF(F91=\"n/a\",0,IF(AND(F65=0,E67=0),0,\nIF(AND(F65<>0,E67=0),F65,\nIF(AND(F66<>0,E67<>0),(E67-(E67/E91))+F65,\nIF(E91<1,0,(E67-(E67/E91)))))))","v":0},{"$f":"IF(G91=\"n/a\",0,IF(AND(G65=0,F67=0),0,\nIF(AND(G65<>0,F67=0),G65,\nIF(AND(G66<>0,F67<>0),(F67-(F67/F91))+G65,\nIF(F91<1,0,(F67-(F67/F91)))))))","v":0},{"$f":"IF(H91=\"n/a\",0,IF(AND(H65=0,G67=0),0,\nIF(AND(H65<>0,G67=0),H65,\nIF(AND(H66<>0,G67<>0),(G67-(G67/G91))+H65,\nIF(G91<1,0,(G67-(G67/G91)))))))","v":0},{"$f":"IF(I91=\"n/a\",0,IF(AND(I65=0,H67=0),0,\nIF(AND(I65<>0,H67=0),I65,\nIF(AND(I66<>0,H67<>0),(H67-(H67/H91))+I65,\nIF(H91<1,0,(H67-(H67/H91)))))))","v":0},{"$f":"IF(J91=\"n/a\",0,IF(AND(J65=0,I67=0),0,\nIF(AND(J65<>0,I67=0),J65,\nIF(AND(J66<>0,I67<>0),(I67-(I67/I91))+J65,\nIF(I91<1,0,(I67-(I67/I91)))))))","v":0},{"$f":"IF(K91=\"n/a\",0,IF(AND(K65=0,J67=0),0,\nIF(AND(K65<>0,J67=0),K65,\nIF(AND(K66<>0,J67<>0),(J67-(J67/J91))+K65,\nIF(J91<1,0,(J67-(J67/J91)))))))","v":0},{"$f":"IF(L91=\"n/a\",0,IF(AND(L65=0,K67=0),0,\nIF(AND(L65<>0,K67=0),L65,\nIF(AND(L66<>0,K67<>0),(K67-(K67/K91))+L65,\nIF(K91<1,0,(K67-(K67/K91)))))))","v":0},{"$f":"IF(M91=\"n/a\",0,IF(AND(M65=0,L67=0),0,\nIF(AND(M65<>0,L67=0),M65,\nIF(AND(M66<>0,L67<>0),(L67-(L67/L91))+M65,\nIF(L91<1,0,(L67-(L67/L91)))))))","v":0},{"$f":"IF(N91=\"n/a\",0,IF(AND(N65=0,M67=0),0,\nIF(AND(N65<>0,M67=0),N65,\nIF(AND(N66<>0,M67<>0),(M67-(M67/M91))+N65,\nIF(M91<1,0,(M67-(M67/M91)))))))","v":0},{"$f":"IF(O91=\"n/a\",0,IF(AND(O65=0,N67=0),0,\nIF(AND(O65<>0,N67=0),O65,\nIF(AND(O66<>0,N67<>0),(N67-(N67/N91))+O65,\nIF(N91<1,0,(N67-(N67/N91)))))))","v":0},{"$f":"IF(P91=\"n/a\",0,IF(AND(P65=0,O67=0),0,\nIF(AND(P65<>0,O67=0),P65,\nIF(AND(P66<>0,O67<>0),(O67-(O67/O91))+P65,\nIF(O91<1,0,(O67-(O67/O91)))))))","v":0},{"$f":"IF(Q91=\"n/a\",0,IF(AND(Q65=0,P67=0),0,\nIF(AND(Q65<>0,P67=0),Q65,\nIF(AND(Q66<>0,P67<>0),(P67-(P67/P91))+Q65,\nIF(P91<1,0,(P67-(P67/P91)))))))","v":0},{"$f":"IF(R91=\"n/a\",0,IF(AND(R65=0,Q67=0),0,\nIF(AND(R65<>0,Q67=0),R65,\nIF(AND(R66<>0,Q67<>0),(Q67-(Q67/Q91))+R65,\nIF(Q91<1,0,(Q67-(Q67/Q91)))))))","v":0},{"$f":"IF(S91=\"n/a\",0,IF(AND(S65=0,R67=0),0,\nIF(AND(S65<>0,R67=0),S65,\nIF(AND(S66<>0,R67<>0),(R67-(R67/R91))+S65,\nIF(R91<1,0,(R67-(R67/R91)))))))","v":0},{"$f":"IF(T91=\"n/a\",0,IF(AND(T65=0,S67=0),0,\nIF(AND(T65<>0,S67=0),T65,\nIF(AND(T66<>0,S67<>0),(S67-(S67/S91))+T65,\nIF(S91<1,0,(S67-(S67/S91)))))))","v":0},{"$f":"IF(U91=\"n/a\",0,IF(AND(U65=0,T67=0),0,\nIF(AND(U65<>0,T67=0),U65,\nIF(AND(U66<>0,T67<>0),(T67-(T67/T91))+U65,\nIF(T91<1,0,(T67-(T67/T91)))))))","v":0},{"$f":"IF(V91=\"n/a\",0,IF(AND(V65=0,U67=0),0,\nIF(AND(V65<>0,U67=0),V65,\nIF(AND(V66<>0,U67<>0),(U67-(U67/U91))+V65,\nIF(U91<1,0,(U67-(U67/U91)))))))","v":0},{"$f":"IF(W91=\"n/a\",0,IF(AND(W65=0,V67=0),0,\nIF(AND(W65<>0,V67=0),W65,\nIF(AND(W66<>0,V67<>0),(V67-(V67/V91))+W65,\nIF(V91<1,0,(V67-(V67/V91)))))))","v":0}]
[{"$f":"A67+1","v":0},"Depreciated starting RAB",{"$f":"C63","v":991.45171171292964},{"$f":"IF(C92=\"n/a\",C68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,C68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,C68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":966.00527226502118},{"$f":"IF(D92=\"n/a\",D68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,D68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,D68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":940.55883281711272},{"$f":"IF(E92=\"n/a\",E68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,E68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,E68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":915.11239336920426},{"$f":"IF(F92=\"n/a\",F68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,F68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,F68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":889.6659539212958},{"$f":"IF(G92=\"n/a\",G68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,G68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,G68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":864.21951447338733},{"$f":"IF(H92=\"n/a\",H68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,H68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,H68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":838.77307502547887},{"$f":"IF(I92=\"n/a\",I68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,I68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,I68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":813.32663557757041},{"$f":"IF(J92=\"n/a\",J68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,J68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,J68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":787.88019612966195},{"$f":"IF(K92=\"n/a\",K68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,K68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,K68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":762.43375668175349},{"$f":"IF(L92=\"n/a\",L68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,L68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,L68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":736.98731723384503},{"$f":"IF(M92=\"n/a\",M68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,M68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,M68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":711.54087778593657},{"$f":"IF(N92=\"n/a\",N68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,N68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,N68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":686.09443833802811},{"$f":"IF(O92=\"n/a\",O68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,O68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,O68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":660.64799889011965},{"$f":"IF(P92=\"n/a\",P68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,P68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,P68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":635.20155944221119},{"$f":"IF(Q92=\"n/a\",Q68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,Q68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,Q68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":609.75511999430273},{"$f":"IF(R92=\"n/a\",R68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,R68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,R68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":584.30868054639427},{"$f":"IF(S92=\"n/a\",S68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,S68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,S68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":558.86224109848581},{"$f":"IF(T92=\"n/a\",T68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,T68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,T68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":533.41580165057735},{"$f":"IF(U92=\"n/a\",U68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,U68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,U68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":507.96936220266889},{"$f":"IF(V92=\"n/a\",V68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,V68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,V68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":482.52292275476043}]
[{"$f":"A68+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A69)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"OFFSET(D69,-($A69+5),0)","v":0},{"$f":"IF(D93=\"n/a\",D69,IFERROR(IF((OFFSET($C69,0,$A69))<0,\nMIN(0,D69-(OFFSET($C69,0,$A69)/(OFFSET($C64,-$A68,$A69)))),\nMAX(0,D69-(OFFSET($C69,0,$A69)/(OFFSET($C64,-$A68,$A69))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E70,-($A70+5),0)","v":0},{"$f":"IF(E94=\"n/a\",E70,IFERROR(IF((OFFSET($C70,0,$A70))<0,\nMIN(0,E70-(OFFSET($C70,0,$A70)/(OFFSET($C65,-$A69,$A70)))),\nMAX(0,E70-(OFFSET($C70,0,$A70)/(OFFSET($C65,-$A69,$A70))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F71,-($A71+5),0)","v":0},{"$f":"IF(F95=\"n/a\",F71,IFERROR(IF((OFFSET($C71,0,$A71))<0,\nMIN(0,F71-(OFFSET($C71,0,$A71)/(OFFSET($C66,-$A70,$A71)))),\nMAX(0,F71-(OFFSET($C71,0,$A71)/(OFFSET($C66,-$A70,$A71))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G72,-($A72+5),0)","v":0},{"$f":"IF(G96=\"n/a\",G72,IFERROR(IF((OFFSET($C72,0,$A72))<0,\nMIN(0,G72-(OFFSET($C72,0,$A72)/(OFFSET($C67,-$A71,$A72)))),\nMAX(0,G72-(OFFSET($C72,0,$A72)/(OFFSET($C67,-$A71,$A72))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H73,-($A73+5),0)","v":0},{"$f":"IF(H97=\"n/a\",H73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,H73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,H73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I74,-($A74+5),0)","v":0},{"$f":"IF(I98=\"n/a\",I74,IFERROR(IF((OFFSET($C74,0,$A74))<0,\nMIN(0,I74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74)))),\nMAX(0,I74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J75,-($A75+5),0)","v":0},{"$f":"IF(J99=\"n/a\",J75,IFERROR(IF((OFFSET($C75,0,$A75))<0,\nMIN(0,J75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75)))),\nMAX(0,J75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K76,-($A76+5),0)","v":0},{"$f":"IF(K100=\"n/a\",K76,IFERROR(IF((OFFSET($C76,0,$A76))<0,\nMIN(0,K76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76)))),\nMAX(0,K76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L77,-($A77+5),0)","v":0},{"$f":"IF(L101=\"n/a\",L77,IFERROR(IF((OFFSET($C77,0,$A77))<0,\nMIN(0,L77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77)))),\nMAX(0,L77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M78,-($A78+5),0)","v":0},{"$f":"IF(M102=\"n/a\",M78,IFERROR(IF((OFFSET($C78,0,$A78))<0,\nMIN(0,M78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78)))),\nMAX(0,M78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N79,-($A79+5),0)","v":0},{"$f":"IF(N103=\"n/a\",N79,IFERROR(IF((OFFSET($C79,0,$A79))<0,\nMIN(0,N79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79)))),\nMAX(0,N79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O80,-($A80+5),0)","v":0},{"$f":"IF(O104=\"n/a\",O80,IFERROR(IF((OFFSET($C80,0,$A80))<0,\nMIN(0,O80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80)))),\nMAX(0,O80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P81,-($A81+5),0)","v":0},{"$f":"IF(P105=\"n/a\",P81,IFERROR(IF((OFFSET($C81,0,$A81))<0,\nMIN(0,P81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81)))),\nMAX(0,P81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q82,-($A82+5),0)","v":0},{"$f":"IF(Q106=\"n/a\",Q82,IFERROR(IF((OFFSET($C82,0,$A82))<0,\nMIN(0,Q82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82)))),\nMAX(0,Q82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R83,-($A83+5),0)","v":0},{"$f":"IF(R107=\"n/a\",R83,IFERROR(IF((OFFSET($C83,0,$A83))<0,\nMIN(0,R83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83)))),\nMAX(0,R83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S84,-($A84+5),0)","v":0},{"$f":"IF(S108=\"n/a\",S84,IFERROR(IF((OFFSET($C84,0,$A84))<0,\nMIN(0,S84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84)))),\nMAX(0,S84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T85,-($A85+5),0)","v":0},{"$f":"IF(T109=\"n/a\",T85,IFERROR(IF((OFFSET($C85,0,$A85))<0,\nMIN(0,T85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85)))),\nMAX(0,T85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U86,-($A86+5),0)","v":0},{"$f":"IF(U110=\"n/a\",U86,IFERROR(IF((OFFSET($C86,0,$A86))<0,\nMIN(0,U86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86)))),\nMAX(0,U86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V87,-($A87+5),0)","v":0},{"$f":"IF(V111=\"n/a\",V87,IFERROR(IF((OFFSET($C87,0,$A87))<0,\nMIN(0,V87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87)))),\nMAX(0,V87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W88,-($A88+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C91=\"n/a\",\"n/a\",IF(AND(C91<1,D65=0),0,\nIF(D65=0,C91-1,\nIF(C91<1,D66,\n(((C91-1)*(C67-(C67/(C91))))+(D65*D66))/(D67)))))","v":0},0,0,0,0,{"$f":"IF(H91=\"n/a\",\"n/a\",IF(AND(H91<1,I65=0),0,\nIF(I65=0,H91-1,\nIF(H91<1,I66,\n(((H91-1)*(H67-(H67/(H91))))+(I65*I66))/(I67)))))","v":0},{"$f":"IF(I91=\"n/a\",\"n/a\",IF(AND(I91<1,J65=0),0,\nIF(J65=0,I91-1,\nIF(I91<1,J66,\n(((I91-1)*(I67-(I67/(I91))))+(J65*J66))/(J67)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C92,(-$A68-ROWS(C64:C91)),0)","v":38.962296227829306},{"$f":"IF(C92=\"n/a\",\"n/a\",MAX(0,C92-1))","v":37.962296227829306},{"$f":"IF(D92=\"n/a\",\"n/a\",MAX(0,D92-1))","v":36.962296227829306},{"$f":"IF(E92=\"n/a\",\"n/a\",MAX(0,E92-1))","v":35.962296227829306},{"$f":"IF(F92=\"n/a\",\"n/a\",MAX(0,F92-1))","v":34.962296227829306},{"$f":"IF(G92=\"n/a\",\"n/a\",MAX(0,G92-1))","v":33.962296227829306},{"$f":"IF(H92=\"n/a\",\"n/a\",MAX(0,H92-1))","v":32.962296227829306},{"$f":"IF(I92=\"n/a\",\"n/a\",MAX(0,I92-1))","v":31.962296227829306},{"$f":"IF(J92=\"n/a\",\"n/a\",MAX(0,J92-1))","v":30.962296227829306},{"$f":"IF(K92=\"n/a\",\"n/a\",MAX(0,K92-1))","v":29.962296227829306},{"$f":"IF(L92=\"n/a\",\"n/a\",MAX(0,L92-1))","v":28.962296227829306},{"$f":"IF(M92=\"n/a\",\"n/a\",MAX(0,M92-1))","v":27.962296227829306},{"$f":"IF(N92=\"n/a\",\"n/a\",MAX(0,N92-1))","v":26.962296227829306},{"$f":"IF(O92=\"n/a\",\"n/a\",MAX(0,O92-1))","v":25.962296227829306},{"$f":"IF(P92=\"n/a\",\"n/a\",MAX(0,P92-1))","v":24.962296227829306},{"$f":"IF(Q92=\"n/a\",\"n/a\",MAX(0,Q92-1))","v":23.962296227829306},{"$f":"IF(R92=\"n/a\",\"n/a\",MAX(0,R92-1))","v":22.962296227829306},{"$f":"IF(S92=\"n/a\",\"n/a\",MAX(0,S92-1))","v":21.962296227829306},{"$f":"IF(T92=\"n/a\",\"n/a\",MAX(0,T92-1))","v":20.962296227829306},{"$f":"IF(U92=\"n/a\",\"n/a\",MAX(0,U92-1))","v":19.962296227829306},{"$f":"IF(V92=\"n/a\",\"n/a\",MAX(0,V92-1))","v":18.962296227829306}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A69)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D93,(-$A69-ROWS(D65:D92)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061,34.854905175422061,33.854905175422061,32.854905175422061,31.854905175422061,30.854905175422061,29.854905175422061,28.854905175422061]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E94,(-$A70-ROWS(E66:E93)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061,34.854905175422061,33.854905175422061,32.854905175422061,31.854905175422061,30.854905175422061,29.854905175422061]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F95,(-$A71-ROWS(F67:F94)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061,34.854905175422061,33.854905175422061,32.854905175422061,31.854905175422061,30.854905175422061]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G96,(-$A72-ROWS(G68:G95)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061,34.854905175422061,33.854905175422061,32.854905175422061,31.854905175422061]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H97,(-$A73-ROWS(H69:H96)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061,34.854905175422061,33.854905175422061,32.854905175422061]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I98,(-$A74-ROWS(I70:I97)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061,34.854905175422061,33.854905175422061]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J99,(-$A75-ROWS(J71:J98)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061,34.854905175422061]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K100,(-$A76-ROWS(K72:K99)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L101,(-$A77-ROWS(L73:L100)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M102,(-$A78-ROWS(M74:M101)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N103,(-$A79-ROWS(N75:N102)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O104,(-$A80-ROWS(O76:O103)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P105,(-$A81-ROWS(P77:P104)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q106,(-$A82-ROWS(Q78:Q105)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R107,(-$A83-ROWS(R79:R106)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S108,(-$A84-ROWS(S80:S107)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T109,(-$A85-ROWS(T81:T108)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U110,(-$A86-ROWS(U82:U109)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V111,(-$A87-ROWS(V83:V110)),0)","v":0},{"$f":"IF(V111=\"n/a\",\"n/a\",MAX(0,V111-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W112,(-$A88-ROWS(W84:W111)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C64<>\"n/a\",C64<>\"n/a\"),IF(SUM(C67:C89)=0,0,IF((SUMPRODUCT(C67:C89,C91:C113)/SUM(C67:C89))<0,1,(SUMPRODUCT(C67:C89,C91:C113)/SUM(C67:C89)))),\"n/a\"))","v":38.962296227829306},{"$f":"(IF(OR($C64<>\"n/a\",D64<>\"n/a\"),IF(SUM(D67:D89)=0,0,IF((SUMPRODUCT(D67:D89,D91:D113)/SUM(D67:D89))<0,1,(SUMPRODUCT(D67:D89,D91:D113)/SUM(D67:D89)))),\"n/a\"))","v":37.962296227829306},36.962296227829313,35.962296227829306,34.962296227829306,33.962296227829306,32.962296227829306,31.962296227829306,30.962296227829306,29.962296227829309,28.962296227829306,27.962296227829306,26.962296227829306,25.962296227829302,24.962296227829306,23.962296227829306,22.962296227829306,21.962296227829306,20.962296227829306,19.962296227829306,18.962296227829306]
[]
["Asset Class 3",{"$f":"VLOOKUP($A116,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Substations"}]
[{"$f":"VALUE(REPLACE(A116,1,12,\"\"))","v":3},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A117,0)","v":1957.3127896092324},{"$f":"OFFSET('RFM input'!H$70,$A117,0)-OFFSET('RFM input'!H$134,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A117,0)-OFFSET('RFM input'!I$134,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A117,0)-OFFSET('RFM input'!J$134,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A117,0)-OFFSET('RFM input'!K$134,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A117,0)-OFFSET('RFM input'!L$134,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A117,0)-OFFSET('RFM input'!M$134,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A117,0)-OFFSET('RFM input'!N$134,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A117,0)-OFFSET('RFM input'!O$134,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A117,0)-OFFSET('RFM input'!P$134,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A117,0)-OFFSET('RFM input'!Q$134,$A117,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A117,0)","v":33.811718534604317},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":40}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A117,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A117,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A117,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A117,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A117,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A117,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A117,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A117,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A117,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A117,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A117,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A117,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A117,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A117,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A117,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A117,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A117,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A117,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A117,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A117,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D145=\"n/a\",0,IF(AND(D119=0,C121=0),0,\nIF(AND(D119<>0,C121=0),D119,\nIF(AND(D120<>0,C121<>0),(C121-(C121/C145))+D119,\nIF(C145<1,0,(C121-(C121/C145)))))))","v":0},{"$f":"IF(E145=\"n/a\",0,IF(AND(E119=0,D121=0),0,\nIF(AND(E119<>0,D121=0),E119,\nIF(AND(E120<>0,D121<>0),(D121-(D121/D145))+E119,\nIF(D145<1,0,(D121-(D121/D145)))))))","v":0},{"$f":"IF(F145=\"n/a\",0,IF(AND(F119=0,E121=0),0,\nIF(AND(F119<>0,E121=0),F119,\nIF(AND(F120<>0,E121<>0),(E121-(E121/E145))+F119,\nIF(E145<1,0,(E121-(E121/E145)))))))","v":0},{"$f":"IF(G145=\"n/a\",0,IF(AND(G119=0,F121=0),0,\nIF(AND(G119<>0,F121=0),G119,\nIF(AND(G120<>0,F121<>0),(F121-(F121/F145))+G119,\nIF(F145<1,0,(F121-(F121/F145)))))))","v":0},{"$f":"IF(H145=\"n/a\",0,IF(AND(H119=0,G121=0),0,\nIF(AND(H119<>0,G121=0),H119,\nIF(AND(H120<>0,G121<>0),(G121-(G121/G145))+H119,\nIF(G145<1,0,(G121-(G121/G145)))))))","v":0},{"$f":"IF(I145=\"n/a\",0,IF(AND(I119=0,H121=0),0,\nIF(AND(I119<>0,H121=0),I119,\nIF(AND(I120<>0,H121<>0),(H121-(H121/H145))+I119,\nIF(H145<1,0,(H121-(H121/H145)))))))","v":0},{"$f":"IF(J145=\"n/a\",0,IF(AND(J119=0,I121=0),0,\nIF(AND(J119<>0,I121=0),J119,\nIF(AND(J120<>0,I121<>0),(I121-(I121/I145))+J119,\nIF(I145<1,0,(I121-(I121/I145)))))))","v":0},{"$f":"IF(K145=\"n/a\",0,IF(AND(K119=0,J121=0),0,\nIF(AND(K119<>0,J121=0),K119,\nIF(AND(K120<>0,J121<>0),(J121-(J121/J145))+K119,\nIF(J145<1,0,(J121-(J121/J145)))))))","v":0},{"$f":"IF(L145=\"n/a\",0,IF(AND(L119=0,K121=0),0,\nIF(AND(L119<>0,K121=0),L119,\nIF(AND(L120<>0,K121<>0),(K121-(K121/K145))+L119,\nIF(K145<1,0,(K121-(K121/K145)))))))","v":0},{"$f":"IF(M145=\"n/a\",0,IF(AND(M119=0,L121=0),0,\nIF(AND(M119<>0,L121=0),M119,\nIF(AND(M120<>0,L121<>0),(L121-(L121/L145))+M119,\nIF(L145<1,0,(L121-(L121/L145)))))))","v":0},{"$f":"IF(N145=\"n/a\",0,IF(AND(N119=0,M121=0),0,\nIF(AND(N119<>0,M121=0),N119,\nIF(AND(N120<>0,M121<>0),(M121-(M121/M145))+N119,\nIF(M145<1,0,(M121-(M121/M145)))))))","v":0},{"$f":"IF(O145=\"n/a\",0,IF(AND(O119=0,N121=0),0,\nIF(AND(O119<>0,N121=0),O119,\nIF(AND(O120<>0,N121<>0),(N121-(N121/N145))+O119,\nIF(N145<1,0,(N121-(N121/N145)))))))","v":0},{"$f":"IF(P145=\"n/a\",0,IF(AND(P119=0,O121=0),0,\nIF(AND(P119<>0,O121=0),P119,\nIF(AND(P120<>0,O121<>0),(O121-(O121/O145))+P119,\nIF(O145<1,0,(O121-(O121/O145)))))))","v":0},{"$f":"IF(Q145=\"n/a\",0,IF(AND(Q119=0,P121=0),0,\nIF(AND(Q119<>0,P121=0),Q119,\nIF(AND(Q120<>0,P121<>0),(P121-(P121/P145))+Q119,\nIF(P145<1,0,(P121-(P121/P145)))))))","v":0},{"$f":"IF(R145=\"n/a\",0,IF(AND(R119=0,Q121=0),0,\nIF(AND(R119<>0,Q121=0),R119,\nIF(AND(R120<>0,Q121<>0),(Q121-(Q121/Q145))+R119,\nIF(Q145<1,0,(Q121-(Q121/Q145)))))))","v":0},{"$f":"IF(S145=\"n/a\",0,IF(AND(S119=0,R121=0),0,\nIF(AND(S119<>0,R121=0),S119,\nIF(AND(S120<>0,R121<>0),(R121-(R121/R145))+S119,\nIF(R145<1,0,(R121-(R121/R145)))))))","v":0},{"$f":"IF(T145=\"n/a\",0,IF(AND(T119=0,S121=0),0,\nIF(AND(T119<>0,S121=0),T119,\nIF(AND(T120<>0,S121<>0),(S121-(S121/S145))+T119,\nIF(S145<1,0,(S121-(S121/S145)))))))","v":0},{"$f":"IF(U145=\"n/a\",0,IF(AND(U119=0,T121=0),0,\nIF(AND(U119<>0,T121=0),U119,\nIF(AND(U120<>0,T121<>0),(T121-(T121/T145))+U119,\nIF(T145<1,0,(T121-(T121/T145)))))))","v":0},{"$f":"IF(V145=\"n/a\",0,IF(AND(V119=0,U121=0),0,\nIF(AND(V119<>0,U121=0),V119,\nIF(AND(V120<>0,U121<>0),(U121-(U121/U145))+V119,\nIF(U145<1,0,(U121-(U121/U145)))))))","v":0},{"$f":"IF(W145=\"n/a\",0,IF(AND(W119=0,V121=0),0,\nIF(AND(W119<>0,V121=0),W119,\nIF(AND(W120<>0,V121<>0),(V121-(V121/V145))+W119,\nIF(V145<1,0,(V121-(V121/V145)))))))","v":0}]
[{"$f":"A121+1","v":0},"Depreciated starting RAB",{"$f":"C117","v":1957.3127896092324},{"$f":"IF(C146=\"n/a\",C122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,C122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,C122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":1899.4241972974858},{"$f":"IF(D146=\"n/a\",D122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,D122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,D122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":1841.5356049857392},{"$f":"IF(E146=\"n/a\",E122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,E122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,E122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":1783.6470126739925},{"$f":"IF(F146=\"n/a\",F122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,F122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,F122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":1725.7584203622459},{"$f":"IF(G146=\"n/a\",G122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,G122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,G122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":1667.8698280504993},{"$f":"IF(H146=\"n/a\",H122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,H122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,H122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":1609.9812357387527},{"$f":"IF(I146=\"n/a\",I122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,I122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,I122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":1552.0926434270061},{"$f":"IF(J146=\"n/a\",J122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,J122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,J122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":1494.2040511152595},{"$f":"IF(K146=\"n/a\",K122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,K122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,K122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":1436.3154588035129},{"$f":"IF(L146=\"n/a\",L122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,L122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,L122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":1378.4268664917663},{"$f":"IF(M146=\"n/a\",M122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,M122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,M122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":1320.5382741800197},{"$f":"IF(N146=\"n/a\",N122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,N122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,N122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":1262.6496818682731},{"$f":"IF(O146=\"n/a\",O122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,O122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,O122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":1204.7610895565265},{"$f":"IF(P146=\"n/a\",P122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,P122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,P122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":1146.8724972447799},{"$f":"IF(Q146=\"n/a\",Q122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,Q122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,Q122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":1088.9839049330333},{"$f":"IF(R146=\"n/a\",R122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,R122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,R122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":1031.0953126212867},{"$f":"IF(S146=\"n/a\",S122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,S122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,S122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":973.20672030954017},{"$f":"IF(T146=\"n/a\",T122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,T122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,T122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":915.31812799779368},{"$f":"IF(U146=\"n/a\",U122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,U122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,U122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":857.42953568604719},{"$f":"IF(V146=\"n/a\",V122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,V122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,V122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":799.5409433743007}]
[{"$f":"A122+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D123,-($A123+5),0)","v":0},{"$f":"IF(D147=\"n/a\",D123,IFERROR(IF((OFFSET($C123,0,$A123))<0,\nMIN(0,D123-(OFFSET($C123,0,$A123)/(OFFSET($C118,-$A122,$A123)))),\nMAX(0,D123-(OFFSET($C123,0,$A123)/(OFFSET($C118,-$A122,$A123))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E124,-($A124+5),0)","v":0},{"$f":"IF(E148=\"n/a\",E124,IFERROR(IF((OFFSET($C124,0,$A124))<0,\nMIN(0,E124-(OFFSET($C124,0,$A124)/(OFFSET($C119,-$A123,$A124)))),\nMAX(0,E124-(OFFSET($C124,0,$A124)/(OFFSET($C119,-$A123,$A124))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F125,-($A125+5),0)","v":0},{"$f":"IF(F149=\"n/a\",F125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,F125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,F125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G126,-($A126+5),0)","v":0},{"$f":"IF(G150=\"n/a\",G126,IFERROR(IF((OFFSET($C126,0,$A126))<0,\nMIN(0,G126-(OFFSET($C126,0,$A126)/(OFFSET($C121,-$A125,$A126)))),\nMAX(0,G126-(OFFSET($C126,0,$A126)/(OFFSET($C121,-$A125,$A126))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H127,-($A127+5),0)","v":0},{"$f":"IF(H151=\"n/a\",H127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,H127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,H127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I128,-($A128+5),0)","v":0},{"$f":"IF(I152=\"n/a\",I128,IFERROR(IF((OFFSET($C128,0,$A128))<0,\nMIN(0,I128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128)))),\nMAX(0,I128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J129,-($A129+5),0)","v":0},{"$f":"IF(J153=\"n/a\",J129,IFERROR(IF((OFFSET($C129,0,$A129))<0,\nMIN(0,J129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129)))),\nMAX(0,J129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K130,-($A130+5),0)","v":0},{"$f":"IF(K154=\"n/a\",K130,IFERROR(IF((OFFSET($C130,0,$A130))<0,\nMIN(0,K130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130)))),\nMAX(0,K130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L131,-($A131+5),0)","v":0},{"$f":"IF(L155=\"n/a\",L131,IFERROR(IF((OFFSET($C131,0,$A131))<0,\nMIN(0,L131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131)))),\nMAX(0,L131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M132,-($A132+5),0)","v":0},{"$f":"IF(M156=\"n/a\",M132,IFERROR(IF((OFFSET($C132,0,$A132))<0,\nMIN(0,M132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132)))),\nMAX(0,M132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A133)","v":"Depreciated Net Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N133,-($A133+5),0)","v":0},{"$f":"IF(N157=\"n/a\",N133,IFERROR(IF((OFFSET($C133,0,$A133))<0,\nMIN(0,N133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133)))),\nMAX(0,N133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O134,-($A134+5),0)","v":0},{"$f":"IF(O158=\"n/a\",O134,IFERROR(IF((OFFSET($C134,0,$A134))<0,\nMIN(0,O134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134)))),\nMAX(0,O134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P135,-($A135+5),0)","v":0},{"$f":"IF(P159=\"n/a\",P135,IFERROR(IF((OFFSET($C135,0,$A135))<0,\nMIN(0,P135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135)))),\nMAX(0,P135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q136,-($A136+5),0)","v":0},{"$f":"IF(Q160=\"n/a\",Q136,IFERROR(IF((OFFSET($C136,0,$A136))<0,\nMIN(0,Q136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136)))),\nMAX(0,Q136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R137,-($A137+5),0)","v":0},{"$f":"IF(R161=\"n/a\",R137,IFERROR(IF((OFFSET($C137,0,$A137))<0,\nMIN(0,R137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137)))),\nMAX(0,R137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S138,-($A138+5),0)","v":0},{"$f":"IF(S162=\"n/a\",S138,IFERROR(IF((OFFSET($C138,0,$A138))<0,\nMIN(0,S138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138)))),\nMAX(0,S138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T139,-($A139+5),0)","v":0},{"$f":"IF(T163=\"n/a\",T139,IFERROR(IF((OFFSET($C139,0,$A139))<0,\nMIN(0,T139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139)))),\nMAX(0,T139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U140,-($A140+5),0)","v":0},{"$f":"IF(U164=\"n/a\",U140,IFERROR(IF((OFFSET($C140,0,$A140))<0,\nMIN(0,U140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140)))),\nMAX(0,U140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V141,-($A141+5),0)","v":0},{"$f":"IF(V165=\"n/a\",V141,IFERROR(IF((OFFSET($C141,0,$A141))<0,\nMIN(0,V141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141)))),\nMAX(0,V141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W142,-($A142+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C145=\"n/a\",\"n/a\",IF(AND(C145<1,D119=0),0,\nIF(D119=0,C145-1,\nIF(C145<1,D120,\n(((C145-1)*(C121-(C121/(C145))))+(D119*D120))/(D121)))))","v":0},0,0,0,0,{"$f":"IF(H145=\"n/a\",\"n/a\",IF(AND(H145<1,I119=0),0,\nIF(I119=0,H145-1,\nIF(H145<1,I120,\n(((H145-1)*(H121-(H121/(H145))))+(I119*I120))/(I121)))))","v":0},{"$f":"IF(I145=\"n/a\",\"n/a\",IF(AND(I145<1,J119=0),0,\nIF(J119=0,I145-1,\nIF(I145<1,J120,\n(((I145-1)*(I121-(I121/(I145))))+(J119*J120))/(J121)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C146,(-$A122-ROWS(C118:C145)),0)","v":33.811718534604317},{"$f":"IF(C146=\"n/a\",\"n/a\",MAX(0,C146-1))","v":32.811718534604317},{"$f":"IF(D146=\"n/a\",\"n/a\",MAX(0,D146-1))","v":31.811718534604317},{"$f":"IF(E146=\"n/a\",\"n/a\",MAX(0,E146-1))","v":30.811718534604317},{"$f":"IF(F146=\"n/a\",\"n/a\",MAX(0,F146-1))","v":29.811718534604317},{"$f":"IF(G146=\"n/a\",\"n/a\",MAX(0,G146-1))","v":28.811718534604317},{"$f":"IF(H146=\"n/a\",\"n/a\",MAX(0,H146-1))","v":27.811718534604317},{"$f":"IF(I146=\"n/a\",\"n/a\",MAX(0,I146-1))","v":26.811718534604317},{"$f":"IF(J146=\"n/a\",\"n/a\",MAX(0,J146-1))","v":25.811718534604317},{"$f":"IF(K146=\"n/a\",\"n/a\",MAX(0,K146-1))","v":24.811718534604317},{"$f":"IF(L146=\"n/a\",\"n/a\",MAX(0,L146-1))","v":23.811718534604317},{"$f":"IF(M146=\"n/a\",\"n/a\",MAX(0,M146-1))","v":22.811718534604317},{"$f":"IF(N146=\"n/a\",\"n/a\",MAX(0,N146-1))","v":21.811718534604317},{"$f":"IF(O146=\"n/a\",\"n/a\",MAX(0,O146-1))","v":20.811718534604317},{"$f":"IF(P146=\"n/a\",\"n/a\",MAX(0,P146-1))","v":19.811718534604317},{"$f":"IF(Q146=\"n/a\",\"n/a\",MAX(0,Q146-1))","v":18.811718534604317},{"$f":"IF(R146=\"n/a\",\"n/a\",MAX(0,R146-1))","v":17.811718534604317},{"$f":"IF(S146=\"n/a\",\"n/a\",MAX(0,S146-1))","v":16.811718534604317},{"$f":"IF(T146=\"n/a\",\"n/a\",MAX(0,T146-1))","v":15.811718534604317},{"$f":"IF(U146=\"n/a\",\"n/a\",MAX(0,U146-1))","v":14.811718534604317},{"$f":"IF(V146=\"n/a\",\"n/a\",MAX(0,V146-1))","v":13.811718534604317}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D147,(-$A123-ROWS(D119:D146)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E148,(-$A124-ROWS(E120:E147)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F149,(-$A125-ROWS(F121:F148)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G150,(-$A126-ROWS(G122:G149)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H151,(-$A127-ROWS(H123:H150)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I152,(-$A128-ROWS(I124:I151)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J153,(-$A129-ROWS(J125:J152)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K154,(-$A130-ROWS(K126:K153)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L155,(-$A131-ROWS(L127:L154)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M156,(-$A132-ROWS(M128:M155)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A133)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N157,(-$A133-ROWS(N129:N156)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O158,(-$A134-ROWS(O130:O157)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P159,(-$A135-ROWS(P131:P158)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q160,(-$A136-ROWS(Q132:Q159)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R161,(-$A137-ROWS(R133:R160)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S162,(-$A138-ROWS(S134:S161)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T163,(-$A139-ROWS(T135:T162)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U164,(-$A140-ROWS(U136:U163)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V165,(-$A141-ROWS(V137:V164)),0)","v":0},{"$f":"IF(V165=\"n/a\",\"n/a\",MAX(0,V165-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W166,(-$A142-ROWS(W138:W165)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C118<>\"n/a\",C118<>\"n/a\"),IF(SUM(C121:C143)=0,0,IF((SUMPRODUCT(C121:C143,C145:C167)/SUM(C121:C143))<0,1,(SUMPRODUCT(C121:C143,C145:C167)/SUM(C121:C143)))),\"n/a\"))","v":33.811718534604317},{"$f":"(IF(OR($C118<>\"n/a\",D118<>\"n/a\"),IF(SUM(D121:D143)=0,0,IF((SUMPRODUCT(D121:D143,D145:D167)/SUM(D121:D143))<0,1,(SUMPRODUCT(D121:D143,D145:D167)/SUM(D121:D143)))),\"n/a\"))","v":32.811718534604317},{"$f":"(IF(OR($C118<>\"n/a\",E118<>\"n/a\"),IF(SUM(E121:E143)=0,0,IF((SUMPRODUCT(E121:E143,E145:E167)/SUM(E121:E143))<0,1,(SUMPRODUCT(E121:E143,E145:E167)/SUM(E121:E143)))),\"n/a\"))","v":31.811718534604317},{"$f":"(IF(OR($C118<>\"n/a\",F118<>\"n/a\"),IF(SUM(F121:F143)=0,0,IF((SUMPRODUCT(F121:F143,F145:F167)/SUM(F121:F143))<0,1,(SUMPRODUCT(F121:F143,F145:F167)/SUM(F121:F143)))),\"n/a\"))","v":30.811718534604317},{"$f":"(IF(OR($C118<>\"n/a\",G118<>\"n/a\"),IF(SUM(G121:G143)=0,0,IF((SUMPRODUCT(G121:G143,G145:G167)/SUM(G121:G143))<0,1,(SUMPRODUCT(G121:G143,G145:G167)/SUM(G121:G143)))),\"n/a\"))","v":29.811718534604317},{"$f":"(IF(OR($C118<>\"n/a\",H118<>\"n/a\"),IF(SUM(H121:H143)=0,0,IF((SUMPRODUCT(H121:H143,H145:H167)/SUM(H121:H143))<0,1,(SUMPRODUCT(H121:H143,H145:H167)/SUM(H121:H143)))),\"n/a\"))","v":28.811718534604317},{"$f":"(IF(OR($C118<>\"n/a\",I118<>\"n/a\"),IF(SUM(I121:I143)=0,0,IF((SUMPRODUCT(I121:I143,I145:I167)/SUM(I121:I143))<0,1,(SUMPRODUCT(I121:I143,I145:I167)/SUM(I121:I143)))),\"n/a\"))","v":27.811718534604317},{"$f":"(IF(OR($C118<>\"n/a\",J118<>\"n/a\"),IF(SUM(J121:J143)=0,0,IF((SUMPRODUCT(J121:J143,J145:J167)/SUM(J121:J143))<0,1,(SUMPRODUCT(J121:J143,J145:J167)/SUM(J121:J143)))),\"n/a\"))","v":26.811718534604317},{"$f":"(IF(OR($C118<>\"n/a\",K118<>\"n/a\"),IF(SUM(K121:K143)=0,0,IF((SUMPRODUCT(K121:K143,K145:K167)/SUM(K121:K143))<0,1,(SUMPRODUCT(K121:K143,K145:K167)/SUM(K121:K143)))),\"n/a\"))","v":25.811718534604317},{"$f":"(IF(OR($C118<>\"n/a\",L118<>\"n/a\"),IF(SUM(L121:L143)=0,0,IF((SUMPRODUCT(L121:L143,L145:L167)/SUM(L121:L143))<0,1,(SUMPRODUCT(L121:L143,L145:L167)/SUM(L121:L143)))),\"n/a\"))","v":24.811718534604317},{"$f":"(IF(OR($C118<>\"n/a\",M118<>\"n/a\"),IF(SUM(M121:M143)=0,0,IF((SUMPRODUCT(M121:M143,M145:M167)/SUM(M121:M143))<0,1,(SUMPRODUCT(M121:M143,M145:M167)/SUM(M121:M143)))),\"n/a\"))","v":23.811718534604321},{"$f":"(IF(OR($C118<>\"n/a\",N118<>\"n/a\"),IF(SUM(N121:N143)=0,0,IF((SUMPRODUCT(N121:N143,N145:N167)/SUM(N121:N143))<0,1,(SUMPRODUCT(N121:N143,N145:N167)/SUM(N121:N143)))),\"n/a\"))","v":22.811718534604317},{"$f":"(IF(OR($C118<>\"n/a\",O118<>\"n/a\"),IF(SUM(O121:O143)=0,0,IF((SUMPRODUCT(O121:O143,O145:O167)/SUM(O121:O143))<0,1,(SUMPRODUCT(O121:O143,O145:O167)/SUM(O121:O143)))),\"n/a\"))","v":21.811718534604317},{"$f":"(IF(OR($C118<>\"n/a\",P118<>\"n/a\"),IF(SUM(P121:P143)=0,0,IF((SUMPRODUCT(P121:P143,P145:P167)/SUM(P121:P143))<0,1,(SUMPRODUCT(P121:P143,P145:P167)/SUM(P121:P143)))),\"n/a\"))","v":20.811718534604317},{"$f":"(IF(OR($C118<>\"n/a\",Q118<>\"n/a\"),IF(SUM(Q121:Q143)=0,0,IF((SUMPRODUCT(Q121:Q143,Q145:Q167)/SUM(Q121:Q143))<0,1,(SUMPRODUCT(Q121:Q143,Q145:Q167)/SUM(Q121:Q143)))),\"n/a\"))","v":19.811718534604317},{"$f":"(IF(OR($C118<>\"n/a\",R118<>\"n/a\"),IF(SUM(R121:R143)=0,0,IF((SUMPRODUCT(R121:R143,R145:R167)/SUM(R121:R143))<0,1,(SUMPRODUCT(R121:R143,R145:R167)/SUM(R121:R143)))),\"n/a\"))","v":18.811718534604317},{"$f":"(IF(OR($C118<>\"n/a\",S118<>\"n/a\"),IF(SUM(S121:S143)=0,0,IF((SUMPRODUCT(S121:S143,S145:S167)/SUM(S121:S143))<0,1,(SUMPRODUCT(S121:S143,S145:S167)/SUM(S121:S143)))),\"n/a\"))","v":17.811718534604317},{"$f":"(IF(OR($C118<>\"n/a\",T118<>\"n/a\"),IF(SUM(T121:T143)=0,0,IF((SUMPRODUCT(T121:T143,T145:T167)/SUM(T121:T143))<0,1,(SUMPRODUCT(T121:T143,T145:T167)/SUM(T121:T143)))),\"n/a\"))","v":16.811718534604317},{"$f":"(IF(OR($C118<>\"n/a\",U118<>\"n/a\"),IF(SUM(U121:U143)=0,0,IF((SUMPRODUCT(U121:U143,U145:U167)/SUM(U121:U143))<0,1,(SUMPRODUCT(U121:U143,U145:U167)/SUM(U121:U143)))),\"n/a\"))","v":15.811718534604317},{"$f":"(IF(OR($C118<>\"n/a\",V118<>\"n/a\"),IF(SUM(V121:V143)=0,0,IF((SUMPRODUCT(V121:V143,V145:V167)/SUM(V121:V143))<0,1,(SUMPRODUCT(V121:V143,V145:V167)/SUM(V121:V143)))),\"n/a\"))","v":14.811718534604315},{"$f":"(IF(OR($C118<>\"n/a\",W118<>\"n/a\"),IF(SUM(W121:W143)=0,0,IF((SUMPRODUCT(W121:W143,W145:W167)/SUM(W121:W143))<0,1,(SUMPRODUCT(W121:W143,W145:W167)/SUM(W121:W143)))),\"n/a\"))","v":13.811718534604317}]
[]
["Asset Class 4",{"$f":"VLOOKUP($A170,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Transformers"}]
[{"$f":"VALUE(REPLACE(A170,1,12,\"\"))","v":4},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A171,0)","v":315.65569846574567},{"$f":"OFFSET('RFM input'!H$70,$A171,0)-OFFSET('RFM input'!H$134,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A171,0)-OFFSET('RFM input'!I$134,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A171,0)-OFFSET('RFM input'!J$134,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A171,0)-OFFSET('RFM input'!K$134,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A171,0)-OFFSET('RFM input'!L$134,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A171,0)-OFFSET('RFM input'!M$134,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A171,0)-OFFSET('RFM input'!N$134,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A171,0)-OFFSET('RFM input'!O$134,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A171,0)-OFFSET('RFM input'!P$134,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A171,0)-OFFSET('RFM input'!Q$134,$A171,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A171,0)","v":27.529533637234799},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":40}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A171,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A171,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A171,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A171,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A171,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A171,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A171,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A171,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A171,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A171,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A171,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A171,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A171,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A171,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A171,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A171,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A171,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A171,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A171,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A171,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D199=\"n/a\",0,IF(AND(D173=0,C175=0),0,\nIF(AND(D173<>0,C175=0),D173,\nIF(AND(D174<>0,C175<>0),(C175-(C175/C199))+D173,\nIF(C199<1,0,(C175-(C175/C199)))))))","v":0},{"$f":"IF(E199=\"n/a\",0,IF(AND(E173=0,D175=0),0,\nIF(AND(E173<>0,D175=0),E173,\nIF(AND(E174<>0,D175<>0),(D175-(D175/D199))+E173,\nIF(D199<1,0,(D175-(D175/D199)))))))","v":0},{"$f":"IF(F199=\"n/a\",0,IF(AND(F173=0,E175=0),0,\nIF(AND(F173<>0,E175=0),F173,\nIF(AND(F174<>0,E175<>0),(E175-(E175/E199))+F173,\nIF(E199<1,0,(E175-(E175/E199)))))))","v":0},{"$f":"IF(G199=\"n/a\",0,IF(AND(G173=0,F175=0),0,\nIF(AND(G173<>0,F175=0),G173,\nIF(AND(G174<>0,F175<>0),(F175-(F175/F199))+G173,\nIF(F199<1,0,(F175-(F175/F199)))))))","v":0},{"$f":"IF(H199=\"n/a\",0,IF(AND(H173=0,G175=0),0,\nIF(AND(H173<>0,G175=0),H173,\nIF(AND(H174<>0,G175<>0),(G175-(G175/G199))+H173,\nIF(G199<1,0,(G175-(G175/G199)))))))","v":0},{"$f":"IF(I199=\"n/a\",0,IF(AND(I173=0,H175=0),0,\nIF(AND(I173<>0,H175=0),I173,\nIF(AND(I174<>0,H175<>0),(H175-(H175/H199))+I173,\nIF(H199<1,0,(H175-(H175/H199)))))))","v":0},{"$f":"IF(J199=\"n/a\",0,IF(AND(J173=0,I175=0),0,\nIF(AND(J173<>0,I175=0),J173,\nIF(AND(J174<>0,I175<>0),(I175-(I175/I199))+J173,\nIF(I199<1,0,(I175-(I175/I199)))))))","v":0},{"$f":"IF(K199=\"n/a\",0,IF(AND(K173=0,J175=0),0,\nIF(AND(K173<>0,J175=0),K173,\nIF(AND(K174<>0,J175<>0),(J175-(J175/J199))+K173,\nIF(J199<1,0,(J175-(J175/J199)))))))","v":0},{"$f":"IF(L199=\"n/a\",0,IF(AND(L173=0,K175=0),0,\nIF(AND(L173<>0,K175=0),L173,\nIF(AND(L174<>0,K175<>0),(K175-(K175/K199))+L173,\nIF(K199<1,0,(K175-(K175/K199)))))))","v":0},{"$f":"IF(M199=\"n/a\",0,IF(AND(M173=0,L175=0),0,\nIF(AND(M173<>0,L175=0),M173,\nIF(AND(M174<>0,L175<>0),(L175-(L175/L199))+M173,\nIF(L199<1,0,(L175-(L175/L199)))))))","v":0},{"$f":"IF(N199=\"n/a\",0,IF(AND(N173=0,M175=0),0,\nIF(AND(N173<>0,M175=0),N173,\nIF(AND(N174<>0,M175<>0),(M175-(M175/M199))+N173,\nIF(M199<1,0,(M175-(M175/M199)))))))","v":0},{"$f":"IF(O199=\"n/a\",0,IF(AND(O173=0,N175=0),0,\nIF(AND(O173<>0,N175=0),O173,\nIF(AND(O174<>0,N175<>0),(N175-(N175/N199))+O173,\nIF(N199<1,0,(N175-(N175/N199)))))))","v":0},{"$f":"IF(P199=\"n/a\",0,IF(AND(P173=0,O175=0),0,\nIF(AND(P173<>0,O175=0),P173,\nIF(AND(P174<>0,O175<>0),(O175-(O175/O199))+P173,\nIF(O199<1,0,(O175-(O175/O199)))))))","v":0},{"$f":"IF(Q199=\"n/a\",0,IF(AND(Q173=0,P175=0),0,\nIF(AND(Q173<>0,P175=0),Q173,\nIF(AND(Q174<>0,P175<>0),(P175-(P175/P199))+Q173,\nIF(P199<1,0,(P175-(P175/P199)))))))","v":0},{"$f":"IF(R199=\"n/a\",0,IF(AND(R173=0,Q175=0),0,\nIF(AND(R173<>0,Q175=0),R173,\nIF(AND(R174<>0,Q175<>0),(Q175-(Q175/Q199))+R173,\nIF(Q199<1,0,(Q175-(Q175/Q199)))))))","v":0},{"$f":"IF(S199=\"n/a\",0,IF(AND(S173=0,R175=0),0,\nIF(AND(S173<>0,R175=0),S173,\nIF(AND(S174<>0,R175<>0),(R175-(R175/R199))+S173,\nIF(R199<1,0,(R175-(R175/R199)))))))","v":0},{"$f":"IF(T199=\"n/a\",0,IF(AND(T173=0,S175=0),0,\nIF(AND(T173<>0,S175=0),T173,\nIF(AND(T174<>0,S175<>0),(S175-(S175/S199))+T173,\nIF(S199<1,0,(S175-(S175/S199)))))))","v":0},{"$f":"IF(U199=\"n/a\",0,IF(AND(U173=0,T175=0),0,\nIF(AND(U173<>0,T175=0),U173,\nIF(AND(U174<>0,T175<>0),(T175-(T175/T199))+U173,\nIF(T199<1,0,(T175-(T175/T199)))))))","v":0},{"$f":"IF(V199=\"n/a\",0,IF(AND(V173=0,U175=0),0,\nIF(AND(V173<>0,U175=0),V173,\nIF(AND(V174<>0,U175<>0),(U175-(U175/U199))+V173,\nIF(U199<1,0,(U175-(U175/U199)))))))","v":0},{"$f":"IF(W199=\"n/a\",0,IF(AND(W173=0,V175=0),0,\nIF(AND(W173<>0,V175=0),W173,\nIF(AND(W174<>0,V175<>0),(V175-(V175/V199))+W173,\nIF(V199<1,0,(V175-(V175/V199)))))))","v":0}]
[{"$f":"A175+1","v":0},"Depreciated starting RAB",{"$f":"C171","v":315.65569846574567},{"$f":"IF(C200=\"n/a\",C176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,C176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,C176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":304.18962342701678},{"$f":"IF(D200=\"n/a\",D176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,D176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,D176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":292.7235483882879},{"$f":"IF(E200=\"n/a\",E176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,E176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,E176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":281.25747334955901},{"$f":"IF(F200=\"n/a\",F176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,F176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,F176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":269.79139831083012},{"$f":"IF(G200=\"n/a\",G176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,G176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,G176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":258.32532327210123},{"$f":"IF(H200=\"n/a\",H176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,H176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,H176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":246.85924823337231},{"$f":"IF(I200=\"n/a\",I176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,I176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,I176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":235.3931731946434},{"$f":"IF(J200=\"n/a\",J176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,J176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,J176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":223.92709815591448},{"$f":"IF(K200=\"n/a\",K176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,K176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,K176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":212.46102311718556},{"$f":"IF(L200=\"n/a\",L176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,L176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,L176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":200.99494807845664},{"$f":"IF(M200=\"n/a\",M176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,M176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,M176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":189.52887303972773},{"$f":"IF(N200=\"n/a\",N176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,N176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,N176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":178.06279800099881},{"$f":"IF(O200=\"n/a\",O176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,O176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,O176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":166.59672296226989},{"$f":"IF(P200=\"n/a\",P176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,P176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,P176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":155.13064792354098},{"$f":"IF(Q200=\"n/a\",Q176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,Q176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,Q176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":143.66457288481206},{"$f":"IF(R200=\"n/a\",R176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,R176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,R176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":132.19849784608314},{"$f":"IF(S200=\"n/a\",S176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,S176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,S176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":120.73242280735424},{"$f":"IF(T200=\"n/a\",T176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,T176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,T176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":109.26634776862534},{"$f":"IF(U200=\"n/a\",U176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,U176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,U176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":97.800272729896434},{"$f":"IF(V200=\"n/a\",V176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,V176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,V176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":86.334197691167532}]
[{"$f":"A176+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D177,-($A177+5),0)","v":0},{"$f":"IF(D201=\"n/a\",D177,IFERROR(IF((OFFSET($C177,0,$A177))<0,\nMIN(0,D177-(OFFSET($C177,0,$A177)/(OFFSET($C172,-$A176,$A177)))),\nMAX(0,D177-(OFFSET($C177,0,$A177)/(OFFSET($C172,-$A176,$A177))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E178,-($A178+5),0)","v":0},{"$f":"IF(E202=\"n/a\",E178,IFERROR(IF((OFFSET($C178,0,$A178))<0,\nMIN(0,E178-(OFFSET($C178,0,$A178)/(OFFSET($C173,-$A177,$A178)))),\nMAX(0,E178-(OFFSET($C178,0,$A178)/(OFFSET($C173,-$A177,$A178))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F179,-($A179+5),0)","v":0},{"$f":"IF(F203=\"n/a\",F179,IFERROR(IF((OFFSET($C179,0,$A179))<0,\nMIN(0,F179-(OFFSET($C179,0,$A179)/(OFFSET($C174,-$A178,$A179)))),\nMAX(0,F179-(OFFSET($C179,0,$A179)/(OFFSET($C174,-$A178,$A179))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G180,-($A180+5),0)","v":0},{"$f":"IF(G204=\"n/a\",G180,IFERROR(IF((OFFSET($C180,0,$A180))<0,\nMIN(0,G180-(OFFSET($C180,0,$A180)/(OFFSET($C175,-$A179,$A180)))),\nMAX(0,G180-(OFFSET($C180,0,$A180)/(OFFSET($C175,-$A179,$A180))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H181,-($A181+5),0)","v":0},{"$f":"IF(H205=\"n/a\",H181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,H181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,H181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I182,-($A182+5),0)","v":0},{"$f":"IF(I206=\"n/a\",I182,IFERROR(IF((OFFSET($C182,0,$A182))<0,\nMIN(0,I182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182)))),\nMAX(0,I182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J183,-($A183+5),0)","v":0},{"$f":"IF(J207=\"n/a\",J183,IFERROR(IF((OFFSET($C183,0,$A183))<0,\nMIN(0,J183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183)))),\nMAX(0,J183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K184,-($A184+5),0)","v":0},{"$f":"IF(K208=\"n/a\",K184,IFERROR(IF((OFFSET($C184,0,$A184))<0,\nMIN(0,K184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184)))),\nMAX(0,K184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L185,-($A185+5),0)","v":0},{"$f":"IF(L209=\"n/a\",L185,IFERROR(IF((OFFSET($C185,0,$A185))<0,\nMIN(0,L185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185)))),\nMAX(0,L185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M186,-($A186+5),0)","v":0},{"$f":"IF(M210=\"n/a\",M186,IFERROR(IF((OFFSET($C186,0,$A186))<0,\nMIN(0,M186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186)))),\nMAX(0,M186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N187,-($A187+5),0)","v":0},{"$f":"IF(N211=\"n/a\",N187,IFERROR(IF((OFFSET($C187,0,$A187))<0,\nMIN(0,N187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187)))),\nMAX(0,N187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O188,-($A188+5),0)","v":0},{"$f":"IF(O212=\"n/a\",O188,IFERROR(IF((OFFSET($C188,0,$A188))<0,\nMIN(0,O188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188)))),\nMAX(0,O188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P189,-($A189+5),0)","v":0},{"$f":"IF(P213=\"n/a\",P189,IFERROR(IF((OFFSET($C189,0,$A189))<0,\nMIN(0,P189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189)))),\nMAX(0,P189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q190,-($A190+5),0)","v":0},{"$f":"IF(Q214=\"n/a\",Q190,IFERROR(IF((OFFSET($C190,0,$A190))<0,\nMIN(0,Q190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190)))),\nMAX(0,Q190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R191,-($A191+5),0)","v":0},{"$f":"IF(R215=\"n/a\",R191,IFERROR(IF((OFFSET($C191,0,$A191))<0,\nMIN(0,R191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191)))),\nMAX(0,R191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S192,-($A192+5),0)","v":0},{"$f":"IF(S216=\"n/a\",S192,IFERROR(IF((OFFSET($C192,0,$A192))<0,\nMIN(0,S192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192)))),\nMAX(0,S192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T193,-($A193+5),0)","v":0},{"$f":"IF(T217=\"n/a\",T193,IFERROR(IF((OFFSET($C193,0,$A193))<0,\nMIN(0,T193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193)))),\nMAX(0,T193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U194,-($A194+5),0)","v":0},{"$f":"IF(U218=\"n/a\",U194,IFERROR(IF((OFFSET($C194,0,$A194))<0,\nMIN(0,U194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194)))),\nMAX(0,U194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V195,-($A195+5),0)","v":0},{"$f":"IF(V219=\"n/a\",V195,IFERROR(IF((OFFSET($C195,0,$A195))<0,\nMIN(0,V195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195)))),\nMAX(0,V195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W196,-($A196+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C199=\"n/a\",\"n/a\",IF(AND(C199<1,D173=0),0,\nIF(D173=0,C199-1,\nIF(C199<1,D174,\n(((C199-1)*(C175-(C175/(C199))))+(D173*D174))/(D175)))))","v":0},0,0,0,0,{"$f":"IF(H199=\"n/a\",\"n/a\",IF(AND(H199<1,I173=0),0,\nIF(I173=0,H199-1,\nIF(H199<1,I174,\n(((H199-1)*(H175-(H175/(H199))))+(I173*I174))/(I175)))))","v":0},{"$f":"IF(I199=\"n/a\",\"n/a\",IF(AND(I199<1,J173=0),0,\nIF(J173=0,I199-1,\nIF(I199<1,J174,\n(((I199-1)*(I175-(I175/(I199))))+(J173*J174))/(J175)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C200,(-$A176-ROWS(C172:C199)),0)","v":27.529533637234799},{"$f":"IF(C200=\"n/a\",\"n/a\",MAX(0,C200-1))","v":26.529533637234799},{"$f":"IF(D200=\"n/a\",\"n/a\",MAX(0,D200-1))","v":25.529533637234799},{"$f":"IF(E200=\"n/a\",\"n/a\",MAX(0,E200-1))","v":24.529533637234799},{"$f":"IF(F200=\"n/a\",\"n/a\",MAX(0,F200-1))","v":23.529533637234799},{"$f":"IF(G200=\"n/a\",\"n/a\",MAX(0,G200-1))","v":22.529533637234799},{"$f":"IF(H200=\"n/a\",\"n/a\",MAX(0,H200-1))","v":21.529533637234799},{"$f":"IF(I200=\"n/a\",\"n/a\",MAX(0,I200-1))","v":20.529533637234799},{"$f":"IF(J200=\"n/a\",\"n/a\",MAX(0,J200-1))","v":19.529533637234799},{"$f":"IF(K200=\"n/a\",\"n/a\",MAX(0,K200-1))","v":18.529533637234799},{"$f":"IF(L200=\"n/a\",\"n/a\",MAX(0,L200-1))","v":17.529533637234799},{"$f":"IF(M200=\"n/a\",\"n/a\",MAX(0,M200-1))","v":16.529533637234799},{"$f":"IF(N200=\"n/a\",\"n/a\",MAX(0,N200-1))","v":15.529533637234799},{"$f":"IF(O200=\"n/a\",\"n/a\",MAX(0,O200-1))","v":14.529533637234799},{"$f":"IF(P200=\"n/a\",\"n/a\",MAX(0,P200-1))","v":13.529533637234799},{"$f":"IF(Q200=\"n/a\",\"n/a\",MAX(0,Q200-1))","v":12.529533637234799},{"$f":"IF(R200=\"n/a\",\"n/a\",MAX(0,R200-1))","v":11.529533637234799},{"$f":"IF(S200=\"n/a\",\"n/a\",MAX(0,S200-1))","v":10.529533637234799},{"$f":"IF(T200=\"n/a\",\"n/a\",MAX(0,T200-1))","v":9.529533637234799},{"$f":"IF(U200=\"n/a\",\"n/a\",MAX(0,U200-1))","v":8.529533637234799},{"$f":"IF(V200=\"n/a\",\"n/a\",MAX(0,V200-1))","v":7.529533637234799}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D201,(-$A177-ROWS(D173:D200)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E202,(-$A178-ROWS(E174:E201)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F203,(-$A179-ROWS(F175:F202)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G204,(-$A180-ROWS(G176:G203)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H205,(-$A181-ROWS(H177:H204)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I206,(-$A182-ROWS(I178:I205)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J207,(-$A183-ROWS(J179:J206)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K208,(-$A184-ROWS(K180:K207)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L209,(-$A185-ROWS(L181:L208)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M210,(-$A186-ROWS(M182:M209)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N211,(-$A187-ROWS(N183:N210)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O212,(-$A188-ROWS(O184:O211)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P213,(-$A189-ROWS(P185:P212)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q214,(-$A190-ROWS(Q186:Q213)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R215,(-$A191-ROWS(R187:R214)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S216,(-$A192-ROWS(S188:S215)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T217,(-$A193-ROWS(T189:T216)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U218,(-$A194-ROWS(U190:U217)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V219,(-$A195-ROWS(V191:V218)),0)","v":0},{"$f":"IF(V219=\"n/a\",\"n/a\",MAX(0,V219-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W220,(-$A196-ROWS(W192:W219)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C172<>\"n/a\",C172<>\"n/a\"),IF(SUM(C175:C197)=0,0,IF((SUMPRODUCT(C175:C197,C199:C221)/SUM(C175:C197))<0,1,(SUMPRODUCT(C175:C197,C199:C221)/SUM(C175:C197)))),\"n/a\"))","v":27.529533637234795},{"$f":"(IF(OR($C172<>\"n/a\",D172<>\"n/a\"),IF(SUM(D175:D197)=0,0,IF((SUMPRODUCT(D175:D197,D199:D221)/SUM(D175:D197))<0,1,(SUMPRODUCT(D175:D197,D199:D221)/SUM(D175:D197)))),\"n/a\"))","v":26.529533637234799},{"$f":"(IF(OR($C172<>\"n/a\",E172<>\"n/a\"),IF(SUM(E175:E197)=0,0,IF((SUMPRODUCT(E175:E197,E199:E221)/SUM(E175:E197))<0,1,(SUMPRODUCT(E175:E197,E199:E221)/SUM(E175:E197)))),\"n/a\"))","v":25.529533637234799},{"$f":"(IF(OR($C172<>\"n/a\",F172<>\"n/a\"),IF(SUM(F175:F197)=0,0,IF((SUMPRODUCT(F175:F197,F199:F221)/SUM(F175:F197))<0,1,(SUMPRODUCT(F175:F197,F199:F221)/SUM(F175:F197)))),\"n/a\"))","v":24.529533637234799},{"$f":"(IF(OR($C172<>\"n/a\",G172<>\"n/a\"),IF(SUM(G175:G197)=0,0,IF((SUMPRODUCT(G175:G197,G199:G221)/SUM(G175:G197))<0,1,(SUMPRODUCT(G175:G197,G199:G221)/SUM(G175:G197)))),\"n/a\"))","v":23.529533637234799},{"$f":"(IF(OR($C172<>\"n/a\",H172<>\"n/a\"),IF(SUM(H175:H197)=0,0,IF((SUMPRODUCT(H175:H197,H199:H221)/SUM(H175:H197))<0,1,(SUMPRODUCT(H175:H197,H199:H221)/SUM(H175:H197)))),\"n/a\"))","v":22.529533637234799},{"$f":"(IF(OR($C172<>\"n/a\",I172<>\"n/a\"),IF(SUM(I175:I197)=0,0,IF((SUMPRODUCT(I175:I197,I199:I221)/SUM(I175:I197))<0,1,(SUMPRODUCT(I175:I197,I199:I221)/SUM(I175:I197)))),\"n/a\"))","v":21.529533637234799},{"$f":"(IF(OR($C172<>\"n/a\",J172<>\"n/a\"),IF(SUM(J175:J197)=0,0,IF((SUMPRODUCT(J175:J197,J199:J221)/SUM(J175:J197))<0,1,(SUMPRODUCT(J175:J197,J199:J221)/SUM(J175:J197)))),\"n/a\"))","v":20.529533637234799},{"$f":"(IF(OR($C172<>\"n/a\",K172<>\"n/a\"),IF(SUM(K175:K197)=0,0,IF((SUMPRODUCT(K175:K197,K199:K221)/SUM(K175:K197))<0,1,(SUMPRODUCT(K175:K197,K199:K221)/SUM(K175:K197)))),\"n/a\"))","v":19.529533637234799},{"$f":"(IF(OR($C172<>\"n/a\",L172<>\"n/a\"),IF(SUM(L175:L197)=0,0,IF((SUMPRODUCT(L175:L197,L199:L221)/SUM(L175:L197))<0,1,(SUMPRODUCT(L175:L197,L199:L221)/SUM(L175:L197)))),\"n/a\"))","v":18.529533637234799},{"$f":"(IF(OR($C172<>\"n/a\",M172<>\"n/a\"),IF(SUM(M175:M197)=0,0,IF((SUMPRODUCT(M175:M197,M199:M221)/SUM(M175:M197))<0,1,(SUMPRODUCT(M175:M197,M199:M221)/SUM(M175:M197)))),\"n/a\"))","v":17.529533637234799},{"$f":"(IF(OR($C172<>\"n/a\",N172<>\"n/a\"),IF(SUM(N175:N197)=0,0,IF((SUMPRODUCT(N175:N197,N199:N221)/SUM(N175:N197))<0,1,(SUMPRODUCT(N175:N197,N199:N221)/SUM(N175:N197)))),\"n/a\"))","v":16.529533637234799},{"$f":"(IF(OR($C172<>\"n/a\",O172<>\"n/a\"),IF(SUM(O175:O197)=0,0,IF((SUMPRODUCT(O175:O197,O199:O221)/SUM(O175:O197))<0,1,(SUMPRODUCT(O175:O197,O199:O221)/SUM(O175:O197)))),\"n/a\"))","v":15.529533637234801},{"$f":"(IF(OR($C172<>\"n/a\",P172<>\"n/a\"),IF(SUM(P175:P197)=0,0,IF((SUMPRODUCT(P175:P197,P199:P221)/SUM(P175:P197))<0,1,(SUMPRODUCT(P175:P197,P199:P221)/SUM(P175:P197)))),\"n/a\"))","v":14.529533637234799},{"$f":"(IF(OR($C172<>\"n/a\",Q172<>\"n/a\"),IF(SUM(Q175:Q197)=0,0,IF((SUMPRODUCT(Q175:Q197,Q199:Q221)/SUM(Q175:Q197))<0,1,(SUMPRODUCT(Q175:Q197,Q199:Q221)/SUM(Q175:Q197)))),\"n/a\"))","v":13.529533637234799},{"$f":"(IF(OR($C172<>\"n/a\",R172<>\"n/a\"),IF(SUM(R175:R197)=0,0,IF((SUMPRODUCT(R175:R197,R199:R221)/SUM(R175:R197))<0,1,(SUMPRODUCT(R175:R197,R199:R221)/SUM(R175:R197)))),\"n/a\"))","v":12.529533637234799},{"$f":"(IF(OR($C172<>\"n/a\",S172<>\"n/a\"),IF(SUM(S175:S197)=0,0,IF((SUMPRODUCT(S175:S197,S199:S221)/SUM(S175:S197))<0,1,(SUMPRODUCT(S175:S197,S199:S221)/SUM(S175:S197)))),\"n/a\"))","v":11.529533637234799},{"$f":"(IF(OR($C172<>\"n/a\",T172<>\"n/a\"),IF(SUM(T175:T197)=0,0,IF((SUMPRODUCT(T175:T197,T199:T221)/SUM(T175:T197))<0,1,(SUMPRODUCT(T175:T197,T199:T221)/SUM(T175:T197)))),\"n/a\"))","v":10.529533637234799},{"$f":"(IF(OR($C172<>\"n/a\",U172<>\"n/a\"),IF(SUM(U175:U197)=0,0,IF((SUMPRODUCT(U175:U197,U199:U221)/SUM(U175:U197))<0,1,(SUMPRODUCT(U175:U197,U199:U221)/SUM(U175:U197)))),\"n/a\"))","v":9.529533637234799},{"$f":"(IF(OR($C172<>\"n/a\",V172<>\"n/a\"),IF(SUM(V175:V197)=0,0,IF((SUMPRODUCT(V175:V197,V199:V221)/SUM(V175:V197))<0,1,(SUMPRODUCT(V175:V197,V199:V221)/SUM(V175:V197)))),\"n/a\"))","v":8.529533637234799},{"$f":"(IF(OR($C172<>\"n/a\",W172<>\"n/a\"),IF(SUM(W175:W197)=0,0,IF((SUMPRODUCT(W175:W197,W199:W221)/SUM(W175:W197))<0,1,(SUMPRODUCT(W175:W197,W199:W221)/SUM(W175:W197)))),\"n/a\"))","v":7.5295336372347981}]
[]
["Asset Class 5",{"$f":"VLOOKUP($A224,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Low Voltage lines and cables"}]
[{"$f":"VALUE(REPLACE(A224,1,12,\"\"))","v":5},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A225,0)","v":372.3107011023622},{"$f":"OFFSET('RFM input'!H$70,$A225,0)-OFFSET('RFM input'!H$134,$A225,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A225,0)-OFFSET('RFM input'!I$134,$A225,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A225,0)-OFFSET('RFM input'!J$134,$A225,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A225,0)-OFFSET('RFM input'!K$134,$A225,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A225,0)-OFFSET('RFM input'!L$134,$A225,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A225,0)-OFFSET('RFM input'!M$134,$A225,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A225,0)-OFFSET('RFM input'!N$134,$A225,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A225,0)-OFFSET('RFM input'!O$134,$A225,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A225,0)-OFFSET('RFM input'!P$134,$A225,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A225,0)-OFFSET('RFM input'!Q$134,$A225,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A225,0)","v":34.464835403174284},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":47.766963999134632}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A225,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A225,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A225,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A225,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A225,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A225,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A225,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A225,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A225,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A225,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A225,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A225,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A225,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A225,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A225,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A225,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A225,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A225,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A225,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A225,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D253=\"n/a\",0,IF(AND(D227=0,C229=0),0,\nIF(AND(D227<>0,C229=0),D227,\nIF(AND(D228<>0,C229<>0),(C229-(C229/C253))+D227,\nIF(C253<1,0,(C229-(C229/C253)))))))","v":0},{"$f":"IF(E253=\"n/a\",0,IF(AND(E227=0,D229=0),0,\nIF(AND(E227<>0,D229=0),E227,\nIF(AND(E228<>0,D229<>0),(D229-(D229/D253))+E227,\nIF(D253<1,0,(D229-(D229/D253)))))))","v":0},{"$f":"IF(F253=\"n/a\",0,IF(AND(F227=0,E229=0),0,\nIF(AND(F227<>0,E229=0),F227,\nIF(AND(F228<>0,E229<>0),(E229-(E229/E253))+F227,\nIF(E253<1,0,(E229-(E229/E253)))))))","v":0},{"$f":"IF(G253=\"n/a\",0,IF(AND(G227=0,F229=0),0,\nIF(AND(G227<>0,F229=0),G227,\nIF(AND(G228<>0,F229<>0),(F229-(F229/F253))+G227,\nIF(F253<1,0,(F229-(F229/F253)))))))","v":0},{"$f":"IF(H253=\"n/a\",0,IF(AND(H227=0,G229=0),0,\nIF(AND(H227<>0,G229=0),H227,\nIF(AND(H228<>0,G229<>0),(G229-(G229/G253))+H227,\nIF(G253<1,0,(G229-(G229/G253)))))))","v":0},{"$f":"IF(I253=\"n/a\",0,IF(AND(I227=0,H229=0),0,\nIF(AND(I227<>0,H229=0),I227,\nIF(AND(I228<>0,H229<>0),(H229-(H229/H253))+I227,\nIF(H253<1,0,(H229-(H229/H253)))))))","v":0},{"$f":"IF(J253=\"n/a\",0,IF(AND(J227=0,I229=0),0,\nIF(AND(J227<>0,I229=0),J227,\nIF(AND(J228<>0,I229<>0),(I229-(I229/I253))+J227,\nIF(I253<1,0,(I229-(I229/I253)))))))","v":0},{"$f":"IF(K253=\"n/a\",0,IF(AND(K227=0,J229=0),0,\nIF(AND(K227<>0,J229=0),K227,\nIF(AND(K228<>0,J229<>0),(J229-(J229/J253))+K227,\nIF(J253<1,0,(J229-(J229/J253)))))))","v":0},{"$f":"IF(L253=\"n/a\",0,IF(AND(L227=0,K229=0),0,\nIF(AND(L227<>0,K229=0),L227,\nIF(AND(L228<>0,K229<>0),(K229-(K229/K253))+L227,\nIF(K253<1,0,(K229-(K229/K253)))))))","v":0},{"$f":"IF(M253=\"n/a\",0,IF(AND(M227=0,L229=0),0,\nIF(AND(M227<>0,L229=0),M227,\nIF(AND(M228<>0,L229<>0),(L229-(L229/L253))+M227,\nIF(L253<1,0,(L229-(L229/L253)))))))","v":0},{"$f":"IF(N253=\"n/a\",0,IF(AND(N227=0,M229=0),0,\nIF(AND(N227<>0,M229=0),N227,\nIF(AND(N228<>0,M229<>0),(M229-(M229/M253))+N227,\nIF(M253<1,0,(M229-(M229/M253)))))))","v":0},{"$f":"IF(O253=\"n/a\",0,IF(AND(O227=0,N229=0),0,\nIF(AND(O227<>0,N229=0),O227,\nIF(AND(O228<>0,N229<>0),(N229-(N229/N253))+O227,\nIF(N253<1,0,(N229-(N229/N253)))))))","v":0},{"$f":"IF(P253=\"n/a\",0,IF(AND(P227=0,O229=0),0,\nIF(AND(P227<>0,O229=0),P227,\nIF(AND(P228<>0,O229<>0),(O229-(O229/O253))+P227,\nIF(O253<1,0,(O229-(O229/O253)))))))","v":0},{"$f":"IF(Q253=\"n/a\",0,IF(AND(Q227=0,P229=0),0,\nIF(AND(Q227<>0,P229=0),Q227,\nIF(AND(Q228<>0,P229<>0),(P229-(P229/P253))+Q227,\nIF(P253<1,0,(P229-(P229/P253)))))))","v":0},{"$f":"IF(R253=\"n/a\",0,IF(AND(R227=0,Q229=0),0,\nIF(AND(R227<>0,Q229=0),R227,\nIF(AND(R228<>0,Q229<>0),(Q229-(Q229/Q253))+R227,\nIF(Q253<1,0,(Q229-(Q229/Q253)))))))","v":0},{"$f":"IF(S253=\"n/a\",0,IF(AND(S227=0,R229=0),0,\nIF(AND(S227<>0,R229=0),S227,\nIF(AND(S228<>0,R229<>0),(R229-(R229/R253))+S227,\nIF(R253<1,0,(R229-(R229/R253)))))))","v":0},{"$f":"IF(T253=\"n/a\",0,IF(AND(T227=0,S229=0),0,\nIF(AND(T227<>0,S229=0),T227,\nIF(AND(T228<>0,S229<>0),(S229-(S229/S253))+T227,\nIF(S253<1,0,(S229-(S229/S253)))))))","v":0},{"$f":"IF(U253=\"n/a\",0,IF(AND(U227=0,T229=0),0,\nIF(AND(U227<>0,T229=0),U227,\nIF(AND(U228<>0,T229<>0),(T229-(T229/T253))+U227,\nIF(T253<1,0,(T229-(T229/T253)))))))","v":0},{"$f":"IF(V253=\"n/a\",0,IF(AND(V227=0,U229=0),0,\nIF(AND(V227<>0,U229=0),V227,\nIF(AND(V228<>0,U229<>0),(U229-(U229/U253))+V227,\nIF(U253<1,0,(U229-(U229/U253)))))))","v":0},{"$f":"IF(W253=\"n/a\",0,IF(AND(W227=0,V229=0),0,\nIF(AND(W227<>0,V229=0),W227,\nIF(AND(W228<>0,V229<>0),(V229-(V229/V253))+W227,\nIF(V253<1,0,(V229-(V229/V253)))))))","v":0}]
[{"$f":"A229+1","v":0},"Depreciated starting RAB",{"$f":"C225","v":372.3107011023622},{"$f":"IF(C254=\"n/a\",C230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,C230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,C230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":361.50807585413395},{"$f":"IF(D254=\"n/a\",D230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,D230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,D230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":350.7054506059057},{"$f":"IF(E254=\"n/a\",E230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,E230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,E230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":339.90282535767744},{"$f":"IF(F254=\"n/a\",F230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,F230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,F230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":329.10020010944919},{"$f":"IF(G254=\"n/a\",G230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,G230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,G230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":318.29757486122094},{"$f":"IF(H254=\"n/a\",H230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,H230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,H230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":307.49494961299268},{"$f":"IF(I254=\"n/a\",I230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,I230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,I230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":296.69232436476443},{"$f":"IF(J254=\"n/a\",J230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,J230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,J230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":285.88969911653618},{"$f":"IF(K254=\"n/a\",K230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,K230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,K230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":275.08707386830793},{"$f":"IF(L254=\"n/a\",L230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,L230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,L230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":264.28444862007967},{"$f":"IF(M254=\"n/a\",M230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,M230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,M230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":253.48182337185139},{"$f":"IF(N254=\"n/a\",N230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,N230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,N230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":242.67919812362311},{"$f":"IF(O254=\"n/a\",O230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,O230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,O230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":231.87657287539483},{"$f":"IF(P254=\"n/a\",P230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,P230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,P230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":221.07394762716655},{"$f":"IF(Q254=\"n/a\",Q230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,Q230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,Q230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":210.27132237893827},{"$f":"IF(R254=\"n/a\",R230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,R230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,R230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":199.46869713070998},{"$f":"IF(S254=\"n/a\",S230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,S230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,S230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":188.6660718824817},{"$f":"IF(T254=\"n/a\",T230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,T230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,T230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":177.86344663425342},{"$f":"IF(U254=\"n/a\",U230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,U230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,U230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":167.06082138602514},{"$f":"IF(V254=\"n/a\",V230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,V230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,V230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":156.25819613779686}]
[{"$f":"A230+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A231)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"OFFSET(D231,-($A231+5),0)","v":0},{"$f":"IF(D255=\"n/a\",D231,IFERROR(IF((OFFSET($C231,0,$A231))<0,\nMIN(0,D231-(OFFSET($C231,0,$A231)/(OFFSET($C226,-$A230,$A231)))),\nMAX(0,D231-(OFFSET($C231,0,$A231)/(OFFSET($C226,-$A230,$A231))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E232,-($A232+5),0)","v":0},{"$f":"IF(E256=\"n/a\",E232,IFERROR(IF((OFFSET($C232,0,$A232))<0,\nMIN(0,E232-(OFFSET($C232,0,$A232)/(OFFSET($C227,-$A231,$A232)))),\nMAX(0,E232-(OFFSET($C232,0,$A232)/(OFFSET($C227,-$A231,$A232))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F233,-($A233+5),0)","v":0},{"$f":"IF(F257=\"n/a\",F233,IFERROR(IF((OFFSET($C233,0,$A233))<0,\nMIN(0,F233-(OFFSET($C233,0,$A233)/(OFFSET($C228,-$A232,$A233)))),\nMAX(0,F233-(OFFSET($C233,0,$A233)/(OFFSET($C228,-$A232,$A233))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G234,-($A234+5),0)","v":0},{"$f":"IF(G258=\"n/a\",G234,IFERROR(IF((OFFSET($C234,0,$A234))<0,\nMIN(0,G234-(OFFSET($C234,0,$A234)/(OFFSET($C229,-$A233,$A234)))),\nMAX(0,G234-(OFFSET($C234,0,$A234)/(OFFSET($C229,-$A233,$A234))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H235,-($A235+5),0)","v":0},{"$f":"IF(H259=\"n/a\",H235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,H235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,H235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I236,-($A236+5),0)","v":0},{"$f":"IF(I260=\"n/a\",I236,IFERROR(IF((OFFSET($C236,0,$A236))<0,\nMIN(0,I236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236)))),\nMAX(0,I236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J237,-($A237+5),0)","v":0},{"$f":"IF(J261=\"n/a\",J237,IFERROR(IF((OFFSET($C237,0,$A237))<0,\nMIN(0,J237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237)))),\nMAX(0,J237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K238,-($A238+5),0)","v":0},{"$f":"IF(K262=\"n/a\",K238,IFERROR(IF((OFFSET($C238,0,$A238))<0,\nMIN(0,K238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238)))),\nMAX(0,K238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L239,-($A239+5),0)","v":0},{"$f":"IF(L263=\"n/a\",L239,IFERROR(IF((OFFSET($C239,0,$A239))<0,\nMIN(0,L239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239)))),\nMAX(0,L239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M240,-($A240+5),0)","v":0},{"$f":"IF(M264=\"n/a\",M240,IFERROR(IF((OFFSET($C240,0,$A240))<0,\nMIN(0,M240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240)))),\nMAX(0,M240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N241,-($A241+5),0)","v":0},{"$f":"IF(N265=\"n/a\",N241,IFERROR(IF((OFFSET($C241,0,$A241))<0,\nMIN(0,N241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241)))),\nMAX(0,N241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O242,-($A242+5),0)","v":0},{"$f":"IF(O266=\"n/a\",O242,IFERROR(IF((OFFSET($C242,0,$A242))<0,\nMIN(0,O242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242)))),\nMAX(0,O242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P243,-($A243+5),0)","v":0},{"$f":"IF(P267=\"n/a\",P243,IFERROR(IF((OFFSET($C243,0,$A243))<0,\nMIN(0,P243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243)))),\nMAX(0,P243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q244,-($A244+5),0)","v":0},{"$f":"IF(Q268=\"n/a\",Q244,IFERROR(IF((OFFSET($C244,0,$A244))<0,\nMIN(0,Q244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244)))),\nMAX(0,Q244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R245,-($A245+5),0)","v":0},{"$f":"IF(R269=\"n/a\",R245,IFERROR(IF((OFFSET($C245,0,$A245))<0,\nMIN(0,R245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245)))),\nMAX(0,R245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S246,-($A246+5),0)","v":0},{"$f":"IF(S270=\"n/a\",S246,IFERROR(IF((OFFSET($C246,0,$A246))<0,\nMIN(0,S246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246)))),\nMAX(0,S246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T247,-($A247+5),0)","v":0},{"$f":"IF(T271=\"n/a\",T247,IFERROR(IF((OFFSET($C247,0,$A247))<0,\nMIN(0,T247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247)))),\nMAX(0,T247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U248,-($A248+5),0)","v":0},{"$f":"IF(U272=\"n/a\",U248,IFERROR(IF((OFFSET($C248,0,$A248))<0,\nMIN(0,U248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248)))),\nMAX(0,U248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V249,-($A249+5),0)","v":0},{"$f":"IF(V273=\"n/a\",V249,IFERROR(IF((OFFSET($C249,0,$A249))<0,\nMIN(0,V249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249)))),\nMAX(0,V249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W250,-($A250+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C253=\"n/a\",\"n/a\",IF(AND(C253<1,D227=0),0,\nIF(D227=0,C253-1,\nIF(C253<1,D228,\n(((C253-1)*(C229-(C229/(C253))))+(D227*D228))/(D229)))))","v":0},0,0,0,0,{"$f":"IF(H253=\"n/a\",\"n/a\",IF(AND(H253<1,I227=0),0,\nIF(I227=0,H253-1,\nIF(H253<1,I228,\n(((H253-1)*(H229-(H229/(H253))))+(I227*I228))/(I229)))))","v":0},{"$f":"IF(I253=\"n/a\",\"n/a\",IF(AND(I253<1,J227=0),0,\nIF(J227=0,I253-1,\nIF(I253<1,J228,\n(((I253-1)*(I229-(I229/(I253))))+(J227*J228))/(J229)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C254,(-$A230-ROWS(C226:C253)),0)","v":34.464835403174284},{"$f":"IF(C254=\"n/a\",\"n/a\",MAX(0,C254-1))","v":33.464835403174284},{"$f":"IF(D254=\"n/a\",\"n/a\",MAX(0,D254-1))","v":32.464835403174284},{"$f":"IF(E254=\"n/a\",\"n/a\",MAX(0,E254-1))","v":31.464835403174284},{"$f":"IF(F254=\"n/a\",\"n/a\",MAX(0,F254-1))","v":30.464835403174284},{"$f":"IF(G254=\"n/a\",\"n/a\",MAX(0,G254-1))","v":29.464835403174284},{"$f":"IF(H254=\"n/a\",\"n/a\",MAX(0,H254-1))","v":28.464835403174284},{"$f":"IF(I254=\"n/a\",\"n/a\",MAX(0,I254-1))","v":27.464835403174284},{"$f":"IF(J254=\"n/a\",\"n/a\",MAX(0,J254-1))","v":26.464835403174284},{"$f":"IF(K254=\"n/a\",\"n/a\",MAX(0,K254-1))","v":25.464835403174284},{"$f":"IF(L254=\"n/a\",\"n/a\",MAX(0,L254-1))","v":24.464835403174284},{"$f":"IF(M254=\"n/a\",\"n/a\",MAX(0,M254-1))","v":23.464835403174284},{"$f":"IF(N254=\"n/a\",\"n/a\",MAX(0,N254-1))","v":22.464835403174284},{"$f":"IF(O254=\"n/a\",\"n/a\",MAX(0,O254-1))","v":21.464835403174284},{"$f":"IF(P254=\"n/a\",\"n/a\",MAX(0,P254-1))","v":20.464835403174284},{"$f":"IF(Q254=\"n/a\",\"n/a\",MAX(0,Q254-1))","v":19.464835403174284},{"$f":"IF(R254=\"n/a\",\"n/a\",MAX(0,R254-1))","v":18.464835403174284},{"$f":"IF(S254=\"n/a\",\"n/a\",MAX(0,S254-1))","v":17.464835403174284},{"$f":"IF(T254=\"n/a\",\"n/a\",MAX(0,T254-1))","v":16.464835403174284},{"$f":"IF(U254=\"n/a\",\"n/a\",MAX(0,U254-1))","v":15.464835403174284},{"$f":"IF(V254=\"n/a\",\"n/a\",MAX(0,V254-1))","v":14.464835403174284}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A231)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D255,(-$A231-ROWS(D227:D254)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632,34.766963999134632,33.766963999134632,32.766963999134632,31.766963999134632,30.766963999134632,29.766963999134632,28.766963999134632]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E256,(-$A232-ROWS(E228:E255)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632,34.766963999134632,33.766963999134632,32.766963999134632,31.766963999134632,30.766963999134632,29.766963999134632]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F257,(-$A233-ROWS(F229:F256)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632,34.766963999134632,33.766963999134632,32.766963999134632,31.766963999134632,30.766963999134632]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G258,(-$A234-ROWS(G230:G257)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632,34.766963999134632,33.766963999134632,32.766963999134632,31.766963999134632]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H259,(-$A235-ROWS(H231:H258)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632,34.766963999134632,33.766963999134632,32.766963999134632]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I260,(-$A236-ROWS(I232:I259)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632,34.766963999134632,33.766963999134632]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J261,(-$A237-ROWS(J233:J260)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632,34.766963999134632]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K262,(-$A238-ROWS(K234:K261)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L263,(-$A239-ROWS(L235:L262)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M264,(-$A240-ROWS(M236:M263)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N265,(-$A241-ROWS(N237:N264)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O266,(-$A242-ROWS(O238:O265)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P267,(-$A243-ROWS(P239:P266)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q268,(-$A244-ROWS(Q240:Q267)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R269,(-$A245-ROWS(R241:R268)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S270,(-$A246-ROWS(S242:S269)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T271,(-$A247-ROWS(T243:T270)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U272,(-$A248-ROWS(U244:U271)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V273,(-$A249-ROWS(V245:V272)),0)","v":0},{"$f":"IF(V273=\"n/a\",\"n/a\",MAX(0,V273-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W274,(-$A250-ROWS(W246:W273)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C226<>\"n/a\",C226<>\"n/a\"),IF(SUM(C229:C251)=0,0,IF((SUMPRODUCT(C229:C251,C253:C275)/SUM(C229:C251))<0,1,(SUMPRODUCT(C229:C251,C253:C275)/SUM(C229:C251)))),\"n/a\"))","v":34.464835403174284},{"$f":"(IF(OR($C226<>\"n/a\",D226<>\"n/a\"),IF(SUM(D229:D251)=0,0,IF((SUMPRODUCT(D229:D251,D253:D275)/SUM(D229:D251))<0,1,(SUMPRODUCT(D229:D251,D253:D275)/SUM(D229:D251)))),\"n/a\"))","v":33.464835403174284},{"$f":"(IF(OR($C226<>\"n/a\",E226<>\"n/a\"),IF(SUM(E229:E251)=0,0,IF((SUMPRODUCT(E229:E251,E253:E275)/SUM(E229:E251))<0,1,(SUMPRODUCT(E229:E251,E253:E275)/SUM(E229:E251)))),\"n/a\"))","v":32.464835403174284},{"$f":"(IF(OR($C226<>\"n/a\",F226<>\"n/a\"),IF(SUM(F229:F251)=0,0,IF((SUMPRODUCT(F229:F251,F253:F275)/SUM(F229:F251))<0,1,(SUMPRODUCT(F229:F251,F253:F275)/SUM(F229:F251)))),\"n/a\"))","v":31.464835403174284},{"$f":"(IF(OR($C226<>\"n/a\",G226<>\"n/a\"),IF(SUM(G229:G251)=0,0,IF((SUMPRODUCT(G229:G251,G253:G275)/SUM(G229:G251))<0,1,(SUMPRODUCT(G229:G251,G253:G275)/SUM(G229:G251)))),\"n/a\"))","v":30.464835403174284},{"$f":"(IF(OR($C226<>\"n/a\",H226<>\"n/a\"),IF(SUM(H229:H251)=0,0,IF((SUMPRODUCT(H229:H251,H253:H275)/SUM(H229:H251))<0,1,(SUMPRODUCT(H229:H251,H253:H275)/SUM(H229:H251)))),\"n/a\"))","v":29.464835403174284},{"$f":"(IF(OR($C226<>\"n/a\",I226<>\"n/a\"),IF(SUM(I229:I251)=0,0,IF((SUMPRODUCT(I229:I251,I253:I275)/SUM(I229:I251))<0,1,(SUMPRODUCT(I229:I251,I253:I275)/SUM(I229:I251)))),\"n/a\"))","v":28.464835403174284},{"$f":"(IF(OR($C226<>\"n/a\",J226<>\"n/a\"),IF(SUM(J229:J251)=0,0,IF((SUMPRODUCT(J229:J251,J253:J275)/SUM(J229:J251))<0,1,(SUMPRODUCT(J229:J251,J253:J275)/SUM(J229:J251)))),\"n/a\"))","v":27.464835403174284},{"$f":"(IF(OR($C226<>\"n/a\",K226<>\"n/a\"),IF(SUM(K229:K251)=0,0,IF((SUMPRODUCT(K229:K251,K253:K275)/SUM(K229:K251))<0,1,(SUMPRODUCT(K229:K251,K253:K275)/SUM(K229:K251)))),\"n/a\"))","v":26.464835403174284},{"$f":"(IF(OR($C226<>\"n/a\",L226<>\"n/a\"),IF(SUM(L229:L251)=0,0,IF((SUMPRODUCT(L229:L251,L253:L275)/SUM(L229:L251))<0,1,(SUMPRODUCT(L229:L251,L253:L275)/SUM(L229:L251)))),\"n/a\"))","v":25.464835403174284},{"$f":"(IF(OR($C226<>\"n/a\",M226<>\"n/a\"),IF(SUM(M229:M251)=0,0,IF((SUMPRODUCT(M229:M251,M253:M275)/SUM(M229:M251))<0,1,(SUMPRODUCT(M229:M251,M253:M275)/SUM(M229:M251)))),\"n/a\"))","v":24.464835403174284},{"$f":"(IF(OR($C226<>\"n/a\",N226<>\"n/a\"),IF(SUM(N229:N251)=0,0,IF((SUMPRODUCT(N229:N251,N253:N275)/SUM(N229:N251))<0,1,(SUMPRODUCT(N229:N251,N253:N275)/SUM(N229:N251)))),\"n/a\"))","v":23.464835403174284},{"$f":"(IF(OR($C226<>\"n/a\",O226<>\"n/a\"),IF(SUM(O229:O251)=0,0,IF((SUMPRODUCT(O229:O251,O253:O275)/SUM(O229:O251))<0,1,(SUMPRODUCT(O229:O251,O253:O275)/SUM(O229:O251)))),\"n/a\"))","v":22.464835403174284},{"$f":"(IF(OR($C226<>\"n/a\",P226<>\"n/a\"),IF(SUM(P229:P251)=0,0,IF((SUMPRODUCT(P229:P251,P253:P275)/SUM(P229:P251))<0,1,(SUMPRODUCT(P229:P251,P253:P275)/SUM(P229:P251)))),\"n/a\"))","v":21.464835403174288},{"$f":"(IF(OR($C226<>\"n/a\",Q226<>\"n/a\"),IF(SUM(Q229:Q251)=0,0,IF((SUMPRODUCT(Q229:Q251,Q253:Q275)/SUM(Q229:Q251))<0,1,(SUMPRODUCT(Q229:Q251,Q253:Q275)/SUM(Q229:Q251)))),\"n/a\"))","v":20.464835403174284},{"$f":"(IF(OR($C226<>\"n/a\",R226<>\"n/a\"),IF(SUM(R229:R251)=0,0,IF((SUMPRODUCT(R229:R251,R253:R275)/SUM(R229:R251))<0,1,(SUMPRODUCT(R229:R251,R253:R275)/SUM(R229:R251)))),\"n/a\"))","v":19.464835403174284},{"$f":"(IF(OR($C226<>\"n/a\",S226<>\"n/a\"),IF(SUM(S229:S251)=0,0,IF((SUMPRODUCT(S229:S251,S253:S275)/SUM(S229:S251))<0,1,(SUMPRODUCT(S229:S251,S253:S275)/SUM(S229:S251)))),\"n/a\"))","v":18.464835403174284},{"$f":"(IF(OR($C226<>\"n/a\",T226<>\"n/a\"),IF(SUM(T229:T251)=0,0,IF((SUMPRODUCT(T229:T251,T253:T275)/SUM(T229:T251))<0,1,(SUMPRODUCT(T229:T251,T253:T275)/SUM(T229:T251)))),\"n/a\"))","v":17.464835403174284},{"$f":"(IF(OR($C226<>\"n/a\",U226<>\"n/a\"),IF(SUM(U229:U251)=0,0,IF((SUMPRODUCT(U229:U251,U253:U275)/SUM(U229:U251))<0,1,(SUMPRODUCT(U229:U251,U253:U275)/SUM(U229:U251)))),\"n/a\"))","v":16.464835403174284},{"$f":"(IF(OR($C226<>\"n/a\",V226<>\"n/a\"),IF(SUM(V229:V251)=0,0,IF((SUMPRODUCT(V229:V251,V253:V275)/SUM(V229:V251))<0,1,(SUMPRODUCT(V229:V251,V253:V275)/SUM(V229:V251)))),\"n/a\"))","v":15.464835403174282},{"$f":"(IF(OR($C226<>\"n/a\",W226<>\"n/a\"),IF(SUM(W229:W251)=0,0,IF((SUMPRODUCT(W229:W251,W253:W275)/SUM(W229:W251))<0,1,(SUMPRODUCT(W229:W251,W253:W275)/SUM(W229:W251)))),\"n/a\"))","v":14.464835403174284}]
[]
["Asset Class 6",{"$f":"VLOOKUP($A278,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Customer metering and Load control"}]
[{"$f":"VALUE(REPLACE(A278,1,12,\"\"))","v":6},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A279,0)","v":11.030200088744035},{"$f":"OFFSET('RFM input'!H$70,$A279,0)-OFFSET('RFM input'!H$134,$A279,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A279,0)-OFFSET('RFM input'!I$134,$A279,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A279,0)-OFFSET('RFM input'!J$134,$A279,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A279,0)-OFFSET('RFM input'!K$134,$A279,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A279,0)-OFFSET('RFM input'!L$134,$A279,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A279,0)-OFFSET('RFM input'!M$134,$A279,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A279,0)-OFFSET('RFM input'!N$134,$A279,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A279,0)-OFFSET('RFM input'!O$134,$A279,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A279,0)-OFFSET('RFM input'!P$134,$A279,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A279,0)-OFFSET('RFM input'!Q$134,$A279,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A279,0)","v":17.999272158408981},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":25}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A279,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A279,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A279,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A279,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A279,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A279,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A279,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A279,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A279,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A279,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A279,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A279,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A279,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A279,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A279,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A279,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A279,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A279,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A279,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A279,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D307=\"n/a\",0,IF(AND(D281=0,C283=0),0,\nIF(AND(D281<>0,C283=0),D281,\nIF(AND(D282<>0,C283<>0),(C283-(C283/C307))+D281,\nIF(C307<1,0,(C283-(C283/C307)))))))","v":0},{"$f":"IF(E307=\"n/a\",0,IF(AND(E281=0,D283=0),0,\nIF(AND(E281<>0,D283=0),E281,\nIF(AND(E282<>0,D283<>0),(D283-(D283/D307))+E281,\nIF(D307<1,0,(D283-(D283/D307)))))))","v":0},{"$f":"IF(F307=\"n/a\",0,IF(AND(F281=0,E283=0),0,\nIF(AND(F281<>0,E283=0),F281,\nIF(AND(F282<>0,E283<>0),(E283-(E283/E307))+F281,\nIF(E307<1,0,(E283-(E283/E307)))))))","v":0},{"$f":"IF(G307=\"n/a\",0,IF(AND(G281=0,F283=0),0,\nIF(AND(G281<>0,F283=0),G281,\nIF(AND(G282<>0,F283<>0),(F283-(F283/F307))+G281,\nIF(F307<1,0,(F283-(F283/F307)))))))","v":0},{"$f":"IF(H307=\"n/a\",0,IF(AND(H281=0,G283=0),0,\nIF(AND(H281<>0,G283=0),H281,\nIF(AND(H282<>0,G283<>0),(G283-(G283/G307))+H281,\nIF(G307<1,0,(G283-(G283/G307)))))))","v":0},{"$f":"IF(I307=\"n/a\",0,IF(AND(I281=0,H283=0),0,\nIF(AND(I281<>0,H283=0),I281,\nIF(AND(I282<>0,H283<>0),(H283-(H283/H307))+I281,\nIF(H307<1,0,(H283-(H283/H307)))))))","v":0},{"$f":"IF(J307=\"n/a\",0,IF(AND(J281=0,I283=0),0,\nIF(AND(J281<>0,I283=0),J281,\nIF(AND(J282<>0,I283<>0),(I283-(I283/I307))+J281,\nIF(I307<1,0,(I283-(I283/I307)))))))","v":0},{"$f":"IF(K307=\"n/a\",0,IF(AND(K281=0,J283=0),0,\nIF(AND(K281<>0,J283=0),K281,\nIF(AND(K282<>0,J283<>0),(J283-(J283/J307))+K281,\nIF(J307<1,0,(J283-(J283/J307)))))))","v":0},{"$f":"IF(L307=\"n/a\",0,IF(AND(L281=0,K283=0),0,\nIF(AND(L281<>0,K283=0),L281,\nIF(AND(L282<>0,K283<>0),(K283-(K283/K307))+L281,\nIF(K307<1,0,(K283-(K283/K307)))))))","v":0},{"$f":"IF(M307=\"n/a\",0,IF(AND(M281=0,L283=0),0,\nIF(AND(M281<>0,L283=0),M281,\nIF(AND(M282<>0,L283<>0),(L283-(L283/L307))+M281,\nIF(L307<1,0,(L283-(L283/L307)))))))","v":0},{"$f":"IF(N307=\"n/a\",0,IF(AND(N281=0,M283=0),0,\nIF(AND(N281<>0,M283=0),N281,\nIF(AND(N282<>0,M283<>0),(M283-(M283/M307))+N281,\nIF(M307<1,0,(M283-(M283/M307)))))))","v":0},{"$f":"IF(O307=\"n/a\",0,IF(AND(O281=0,N283=0),0,\nIF(AND(O281<>0,N283=0),O281,\nIF(AND(O282<>0,N283<>0),(N283-(N283/N307))+O281,\nIF(N307<1,0,(N283-(N283/N307)))))))","v":0},{"$f":"IF(P307=\"n/a\",0,IF(AND(P281=0,O283=0),0,\nIF(AND(P281<>0,O283=0),P281,\nIF(AND(P282<>0,O283<>0),(O283-(O283/O307))+P281,\nIF(O307<1,0,(O283-(O283/O307)))))))","v":0},{"$f":"IF(Q307=\"n/a\",0,IF(AND(Q281=0,P283=0),0,\nIF(AND(Q281<>0,P283=0),Q281,\nIF(AND(Q282<>0,P283<>0),(P283-(P283/P307))+Q281,\nIF(P307<1,0,(P283-(P283/P307)))))))","v":0},{"$f":"IF(R307=\"n/a\",0,IF(AND(R281=0,Q283=0),0,\nIF(AND(R281<>0,Q283=0),R281,\nIF(AND(R282<>0,Q283<>0),(Q283-(Q283/Q307))+R281,\nIF(Q307<1,0,(Q283-(Q283/Q307)))))))","v":0},{"$f":"IF(S307=\"n/a\",0,IF(AND(S281=0,R283=0),0,\nIF(AND(S281<>0,R283=0),S281,\nIF(AND(S282<>0,R283<>0),(R283-(R283/R307))+S281,\nIF(R307<1,0,(R283-(R283/R307)))))))","v":0},{"$f":"IF(T307=\"n/a\",0,IF(AND(T281=0,S283=0),0,\nIF(AND(T281<>0,S283=0),T281,\nIF(AND(T282<>0,S283<>0),(S283-(S283/S307))+T281,\nIF(S307<1,0,(S283-(S283/S307)))))))","v":0},{"$f":"IF(U307=\"n/a\",0,IF(AND(U281=0,T283=0),0,\nIF(AND(U281<>0,T283=0),U281,\nIF(AND(U282<>0,T283<>0),(T283-(T283/T307))+U281,\nIF(T307<1,0,(T283-(T283/T307)))))))","v":0},{"$f":"IF(V307=\"n/a\",0,IF(AND(V281=0,U283=0),0,\nIF(AND(V281<>0,U283=0),V281,\nIF(AND(V282<>0,U283<>0),(U283-(U283/U307))+V281,\nIF(U307<1,0,(U283-(U283/U307)))))))","v":0},{"$f":"IF(W307=\"n/a\",0,IF(AND(W281=0,V283=0),0,\nIF(AND(W281<>0,V283=0),W281,\nIF(AND(W282<>0,V283<>0),(V283-(V283/V307))+W281,\nIF(V307<1,0,(V283-(V283/V307)))))))","v":0}]
[{"$f":"A283+1","v":0},"Depreciated starting RAB",{"$f":"C279","v":11.030200088744035},{"$f":"IF(C308=\"n/a\",C284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,C284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,C284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":10.417386415409423},{"$f":"IF(D308=\"n/a\",D284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,D284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,D284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":9.8045727420748108},{"$f":"IF(E308=\"n/a\",E284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,E284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,E284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":9.1917590687401987},{"$f":"IF(F308=\"n/a\",F284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,F284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,F284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":8.5789453954055865},{"$f":"IF(G308=\"n/a\",G284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,G284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,G284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":7.9661317220709735},{"$f":"IF(H308=\"n/a\",H284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,H284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,H284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":7.3533180487363605},{"$f":"IF(I308=\"n/a\",I284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,I284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,I284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":6.7405043754017475},{"$f":"IF(J308=\"n/a\",J284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,J284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,J284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":6.1276907020671345},{"$f":"IF(K308=\"n/a\",K284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,K284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,K284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":5.5148770287325215},{"$f":"IF(L308=\"n/a\",L284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,L284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,L284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":4.9020633553979085},{"$f":"IF(M308=\"n/a\",M284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,M284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,M284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":4.2892496820632955},{"$f":"IF(N308=\"n/a\",N284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,N284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,N284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":3.6764360087286825},{"$f":"IF(O308=\"n/a\",O284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,O284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,O284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":3.0636223353940695},{"$f":"IF(P308=\"n/a\",P284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,P284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,P284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":2.4508086620594565},{"$f":"IF(Q308=\"n/a\",Q284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,Q284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,Q284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":1.8379949887248435},{"$f":"IF(R308=\"n/a\",R284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,R284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,R284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":1.2251813153902305},{"$f":"IF(S308=\"n/a\",S284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,S284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,S284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":0.61236764205561756},{"$f":"IF(T308=\"n/a\",T284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,T284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,T284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":0},{"$f":"IF(U308=\"n/a\",U284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,U284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,U284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":0},{"$f":"IF(V308=\"n/a\",V284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,V284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,V284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":0}]
[{"$f":"A284+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D285,-($A285+5),0)","v":0},{"$f":"IF(D309=\"n/a\",D285,IFERROR(IF((OFFSET($C285,0,$A285))<0,\nMIN(0,D285-(OFFSET($C285,0,$A285)/(OFFSET($C280,-$A284,$A285)))),\nMAX(0,D285-(OFFSET($C285,0,$A285)/(OFFSET($C280,-$A284,$A285))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E286,-($A286+5),0)","v":0},{"$f":"IF(E310=\"n/a\",E286,IFERROR(IF((OFFSET($C286,0,$A286))<0,\nMIN(0,E286-(OFFSET($C286,0,$A286)/(OFFSET($C281,-$A285,$A286)))),\nMAX(0,E286-(OFFSET($C286,0,$A286)/(OFFSET($C281,-$A285,$A286))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F287,-($A287+5),0)","v":0},{"$f":"IF(F311=\"n/a\",F287,IFERROR(IF((OFFSET($C287,0,$A287))<0,\nMIN(0,F287-(OFFSET($C287,0,$A287)/(OFFSET($C282,-$A286,$A287)))),\nMAX(0,F287-(OFFSET($C287,0,$A287)/(OFFSET($C282,-$A286,$A287))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G288,-($A288+5),0)","v":0},{"$f":"IF(G312=\"n/a\",G288,IFERROR(IF((OFFSET($C288,0,$A288))<0,\nMIN(0,G288-(OFFSET($C288,0,$A288)/(OFFSET($C283,-$A287,$A288)))),\nMAX(0,G288-(OFFSET($C288,0,$A288)/(OFFSET($C283,-$A287,$A288))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H289,-($A289+5),0)","v":0},{"$f":"IF(H313=\"n/a\",H289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,H289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,H289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I290,-($A290+5),0)","v":0},{"$f":"IF(I314=\"n/a\",I290,IFERROR(IF((OFFSET($C290,0,$A290))<0,\nMIN(0,I290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290)))),\nMAX(0,I290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J291,-($A291+5),0)","v":0},{"$f":"IF(J315=\"n/a\",J291,IFERROR(IF((OFFSET($C291,0,$A291))<0,\nMIN(0,J291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291)))),\nMAX(0,J291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K292,-($A292+5),0)","v":0},{"$f":"IF(K316=\"n/a\",K292,IFERROR(IF((OFFSET($C292,0,$A292))<0,\nMIN(0,K292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292)))),\nMAX(0,K292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L293,-($A293+5),0)","v":0},{"$f":"IF(L317=\"n/a\",L293,IFERROR(IF((OFFSET($C293,0,$A293))<0,\nMIN(0,L293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293)))),\nMAX(0,L293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M294,-($A294+5),0)","v":0},{"$f":"IF(M318=\"n/a\",M294,IFERROR(IF((OFFSET($C294,0,$A294))<0,\nMIN(0,M294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294)))),\nMAX(0,M294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A295)","v":"Depreciated Net Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N295,-($A295+5),0)","v":0},{"$f":"IF(N319=\"n/a\",N295,IFERROR(IF((OFFSET($C295,0,$A295))<0,\nMIN(0,N295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295)))),\nMAX(0,N295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O296,-($A296+5),0)","v":0},{"$f":"IF(O320=\"n/a\",O296,IFERROR(IF((OFFSET($C296,0,$A296))<0,\nMIN(0,O296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296)))),\nMAX(0,O296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P297,-($A297+5),0)","v":0},{"$f":"IF(P321=\"n/a\",P297,IFERROR(IF((OFFSET($C297,0,$A297))<0,\nMIN(0,P297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297)))),\nMAX(0,P297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q298,-($A298+5),0)","v":0},{"$f":"IF(Q322=\"n/a\",Q298,IFERROR(IF((OFFSET($C298,0,$A298))<0,\nMIN(0,Q298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298)))),\nMAX(0,Q298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R299,-($A299+5),0)","v":0},{"$f":"IF(R323=\"n/a\",R299,IFERROR(IF((OFFSET($C299,0,$A299))<0,\nMIN(0,R299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299)))),\nMAX(0,R299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S300,-($A300+5),0)","v":0},{"$f":"IF(S324=\"n/a\",S300,IFERROR(IF((OFFSET($C300,0,$A300))<0,\nMIN(0,S300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300)))),\nMAX(0,S300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T301,-($A301+5),0)","v":0},{"$f":"IF(T325=\"n/a\",T301,IFERROR(IF((OFFSET($C301,0,$A301))<0,\nMIN(0,T301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301)))),\nMAX(0,T301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U302,-($A302+5),0)","v":0},{"$f":"IF(U326=\"n/a\",U302,IFERROR(IF((OFFSET($C302,0,$A302))<0,\nMIN(0,U302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302)))),\nMAX(0,U302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V303,-($A303+5),0)","v":0},{"$f":"IF(V327=\"n/a\",V303,IFERROR(IF((OFFSET($C303,0,$A303))<0,\nMIN(0,V303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303)))),\nMAX(0,V303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W304,-($A304+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C307=\"n/a\",\"n/a\",IF(AND(C307<1,D281=0),0,\nIF(D281=0,C307-1,\nIF(C307<1,D282,\n(((C307-1)*(C283-(C283/(C307))))+(D281*D282))/(D283)))))","v":0},0,0,0,0,{"$f":"IF(H307=\"n/a\",\"n/a\",IF(AND(H307<1,I281=0),0,\nIF(I281=0,H307-1,\nIF(H307<1,I282,\n(((H307-1)*(H283-(H283/(H307))))+(I281*I282))/(I283)))))","v":0},{"$f":"IF(I307=\"n/a\",\"n/a\",IF(AND(I307<1,J281=0),0,\nIF(J281=0,I307-1,\nIF(I307<1,J282,\n(((I307-1)*(I283-(I283/(I307))))+(J281*J282))/(J283)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C308,(-$A284-ROWS(C280:C307)),0)","v":17.999272158408981},{"$f":"IF(C308=\"n/a\",\"n/a\",MAX(0,C308-1))","v":16.999272158408981},{"$f":"IF(D308=\"n/a\",\"n/a\",MAX(0,D308-1))","v":15.999272158408981},{"$f":"IF(E308=\"n/a\",\"n/a\",MAX(0,E308-1))","v":14.999272158408981},{"$f":"IF(F308=\"n/a\",\"n/a\",MAX(0,F308-1))","v":13.999272158408981},{"$f":"IF(G308=\"n/a\",\"n/a\",MAX(0,G308-1))","v":12.999272158408981},{"$f":"IF(H308=\"n/a\",\"n/a\",MAX(0,H308-1))","v":11.999272158408981},{"$f":"IF(I308=\"n/a\",\"n/a\",MAX(0,I308-1))","v":10.999272158408981},{"$f":"IF(J308=\"n/a\",\"n/a\",MAX(0,J308-1))","v":9.9992721584089814},{"$f":"IF(K308=\"n/a\",\"n/a\",MAX(0,K308-1))","v":8.9992721584089814},{"$f":"IF(L308=\"n/a\",\"n/a\",MAX(0,L308-1))","v":7.9992721584089814},{"$f":"IF(M308=\"n/a\",\"n/a\",MAX(0,M308-1))","v":6.9992721584089814},{"$f":"IF(N308=\"n/a\",\"n/a\",MAX(0,N308-1))","v":5.9992721584089814},{"$f":"IF(O308=\"n/a\",\"n/a\",MAX(0,O308-1))","v":4.9992721584089814},{"$f":"IF(P308=\"n/a\",\"n/a\",MAX(0,P308-1))","v":3.9992721584089814},{"$f":"IF(Q308=\"n/a\",\"n/a\",MAX(0,Q308-1))","v":2.9992721584089814},{"$f":"IF(R308=\"n/a\",\"n/a\",MAX(0,R308-1))","v":1.9992721584089814},{"$f":"IF(S308=\"n/a\",\"n/a\",MAX(0,S308-1))","v":0.99927215840898143},{"$f":"IF(T308=\"n/a\",\"n/a\",MAX(0,T308-1))","v":0},{"$f":"IF(U308=\"n/a\",\"n/a\",MAX(0,U308-1))","v":0},{"$f":"IF(V308=\"n/a\",\"n/a\",MAX(0,V308-1))","v":0}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D309,(-$A285-ROWS(D281:D308)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E310,(-$A286-ROWS(E282:E309)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F311,(-$A287-ROWS(F283:F310)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G312,(-$A288-ROWS(G284:G311)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H313,(-$A289-ROWS(H285:H312)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I314,(-$A290-ROWS(I286:I313)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J315,(-$A291-ROWS(J287:J314)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K316,(-$A292-ROWS(K288:K315)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L317,(-$A293-ROWS(L289:L316)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M318,(-$A294-ROWS(M290:M317)),0)","v":25},24,23,22,21,20,19,18,17,16,15]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A295)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N319,(-$A295-ROWS(N291:N318)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O320,(-$A296-ROWS(O292:O319)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P321,(-$A297-ROWS(P293:P320)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q322,(-$A298-ROWS(Q294:Q321)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R323,(-$A299-ROWS(R295:R322)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S324,(-$A300-ROWS(S296:S323)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T325,(-$A301-ROWS(T297:T324)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U326,(-$A302-ROWS(U298:U325)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V327,(-$A303-ROWS(V299:V326)),0)","v":0},{"$f":"IF(V327=\"n/a\",\"n/a\",MAX(0,V327-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W328,(-$A304-ROWS(W300:W327)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C280<>\"n/a\",C280<>\"n/a\"),IF(SUM(C283:C305)=0,0,IF((SUMPRODUCT(C283:C305,C307:C329)/SUM(C283:C305))<0,1,(SUMPRODUCT(C283:C305,C307:C329)/SUM(C283:C305)))),\"n/a\"))","v":17.999272158408981},{"$f":"(IF(OR($C280<>\"n/a\",D280<>\"n/a\"),IF(SUM(D283:D305)=0,0,IF((SUMPRODUCT(D283:D305,D307:D329)/SUM(D283:D305))<0,1,(SUMPRODUCT(D283:D305,D307:D329)/SUM(D283:D305)))),\"n/a\"))","v":16.999272158408981},{"$f":"(IF(OR($C280<>\"n/a\",E280<>\"n/a\"),IF(SUM(E283:E305)=0,0,IF((SUMPRODUCT(E283:E305,E307:E329)/SUM(E283:E305))<0,1,(SUMPRODUCT(E283:E305,E307:E329)/SUM(E283:E305)))),\"n/a\"))","v":15.99927215840898},{"$f":"(IF(OR($C280<>\"n/a\",F280<>\"n/a\"),IF(SUM(F283:F305)=0,0,IF((SUMPRODUCT(F283:F305,F307:F329)/SUM(F283:F305))<0,1,(SUMPRODUCT(F283:F305,F307:F329)/SUM(F283:F305)))),\"n/a\"))","v":14.999272158408981},{"$f":"(IF(OR($C280<>\"n/a\",G280<>\"n/a\"),IF(SUM(G283:G305)=0,0,IF((SUMPRODUCT(G283:G305,G307:G329)/SUM(G283:G305))<0,1,(SUMPRODUCT(G283:G305,G307:G329)/SUM(G283:G305)))),\"n/a\"))","v":13.999272158408981},{"$f":"(IF(OR($C280<>\"n/a\",H280<>\"n/a\"),IF(SUM(H283:H305)=0,0,IF((SUMPRODUCT(H283:H305,H307:H329)/SUM(H283:H305))<0,1,(SUMPRODUCT(H283:H305,H307:H329)/SUM(H283:H305)))),\"n/a\"))","v":12.999272158408981},{"$f":"(IF(OR($C280<>\"n/a\",I280<>\"n/a\"),IF(SUM(I283:I305)=0,0,IF((SUMPRODUCT(I283:I305,I307:I329)/SUM(I283:I305))<0,1,(SUMPRODUCT(I283:I305,I307:I329)/SUM(I283:I305)))),\"n/a\"))","v":11.999272158408981},{"$f":"(IF(OR($C280<>\"n/a\",J280<>\"n/a\"),IF(SUM(J283:J305)=0,0,IF((SUMPRODUCT(J283:J305,J307:J329)/SUM(J283:J305))<0,1,(SUMPRODUCT(J283:J305,J307:J329)/SUM(J283:J305)))),\"n/a\"))","v":10.999272158408981},{"$f":"(IF(OR($C280<>\"n/a\",K280<>\"n/a\"),IF(SUM(K283:K305)=0,0,IF((SUMPRODUCT(K283:K305,K307:K329)/SUM(K283:K305))<0,1,(SUMPRODUCT(K283:K305,K307:K329)/SUM(K283:K305)))),\"n/a\"))","v":9.9992721584089814},{"$f":"(IF(OR($C280<>\"n/a\",L280<>\"n/a\"),IF(SUM(L283:L305)=0,0,IF((SUMPRODUCT(L283:L305,L307:L329)/SUM(L283:L305))<0,1,(SUMPRODUCT(L283:L305,L307:L329)/SUM(L283:L305)))),\"n/a\"))","v":8.9992721584089814},{"$f":"(IF(OR($C280<>\"n/a\",M280<>\"n/a\"),IF(SUM(M283:M305)=0,0,IF((SUMPRODUCT(M283:M305,M307:M329)/SUM(M283:M305))<0,1,(SUMPRODUCT(M283:M305,M307:M329)/SUM(M283:M305)))),\"n/a\"))","v":7.9992721584089814},{"$f":"(IF(OR($C280<>\"n/a\",N280<>\"n/a\"),IF(SUM(N283:N305)=0,0,IF((SUMPRODUCT(N283:N305,N307:N329)/SUM(N283:N305))<0,1,(SUMPRODUCT(N283:N305,N307:N329)/SUM(N283:N305)))),\"n/a\"))","v":6.9992721584089814},{"$f":"(IF(OR($C280<>\"n/a\",O280<>\"n/a\"),IF(SUM(O283:O305)=0,0,IF((SUMPRODUCT(O283:O305,O307:O329)/SUM(O283:O305))<0,1,(SUMPRODUCT(O283:O305,O307:O329)/SUM(O283:O305)))),\"n/a\"))","v":5.9992721584089814},{"$f":"(IF(OR($C280<>\"n/a\",P280<>\"n/a\"),IF(SUM(P283:P305)=0,0,IF((SUMPRODUCT(P283:P305,P307:P329)/SUM(P283:P305))<0,1,(SUMPRODUCT(P283:P305,P307:P329)/SUM(P283:P305)))),\"n/a\"))","v":4.9992721584089814},{"$f":"(IF(OR($C280<>\"n/a\",Q280<>\"n/a\"),IF(SUM(Q283:Q305)=0,0,IF((SUMPRODUCT(Q283:Q305,Q307:Q329)/SUM(Q283:Q305))<0,1,(SUMPRODUCT(Q283:Q305,Q307:Q329)/SUM(Q283:Q305)))),\"n/a\"))","v":3.9992721584089814},{"$f":"(IF(OR($C280<>\"n/a\",R280<>\"n/a\"),IF(SUM(R283:R305)=0,0,IF((SUMPRODUCT(R283:R305,R307:R329)/SUM(R283:R305))<0,1,(SUMPRODUCT(R283:R305,R307:R329)/SUM(R283:R305)))),\"n/a\"))","v":2.9992721584089819},{"$f":"(IF(OR($C280<>\"n/a\",S280<>\"n/a\"),IF(SUM(S283:S305)=0,0,IF((SUMPRODUCT(S283:S305,S307:S329)/SUM(S283:S305))<0,1,(SUMPRODUCT(S283:S305,S307:S329)/SUM(S283:S305)))),\"n/a\"))","v":1.9992721584089814},{"$f":"(IF(OR($C280<>\"n/a\",T280<>\"n/a\"),IF(SUM(T283:T305)=0,0,IF((SUMPRODUCT(T283:T305,T307:T329)/SUM(T283:T305))<0,1,(SUMPRODUCT(T283:T305,T307:T329)/SUM(T283:T305)))),\"n/a\"))","v":0.99927215840898131},{"$f":"(IF(OR($C280<>\"n/a\",U280<>\"n/a\"),IF(SUM(U283:U305)=0,0,IF((SUMPRODUCT(U283:U305,U307:U329)/SUM(U283:U305))<0,1,(SUMPRODUCT(U283:U305,U307:U329)/SUM(U283:U305)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C280<>\"n/a\",V280<>\"n/a\"),IF(SUM(V283:V305)=0,0,IF((SUMPRODUCT(V283:V305,V307:V329)/SUM(V283:V305))<0,1,(SUMPRODUCT(V283:V305,V307:V329)/SUM(V283:V305)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C280<>\"n/a\",W280<>\"n/a\"),IF(SUM(W283:W305)=0,0,IF((SUMPRODUCT(W283:W305,W307:W329)/SUM(W283:W305))<0,1,(SUMPRODUCT(W283:W305,W307:W329)/SUM(W283:W305)))),\"n/a\"))","v":0}]
[]
["Asset Class 7",{"$f":"VLOOKUP($A332,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Communication"}]
[{"$f":"VALUE(REPLACE(A332,1,12,\"\"))","v":7},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A333,0)","v":20.669491550777884},{"$f":"OFFSET('RFM input'!H$70,$A333,0)-OFFSET('RFM input'!H$134,$A333,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A333,0)-OFFSET('RFM input'!I$134,$A333,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A333,0)-OFFSET('RFM input'!J$134,$A333,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A333,0)-OFFSET('RFM input'!K$134,$A333,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A333,0)-OFFSET('RFM input'!L$134,$A333,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A333,0)-OFFSET('RFM input'!M$134,$A333,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A333,0)-OFFSET('RFM input'!N$134,$A333,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A333,0)-OFFSET('RFM input'!O$134,$A333,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A333,0)-OFFSET('RFM input'!P$134,$A333,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A333,0)-OFFSET('RFM input'!Q$134,$A333,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A333,0)","v":8.297430719849709},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":10}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A333,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A333,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A333,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A333,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A333,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A333,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A333,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A333,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A333,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A333,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A333,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A333,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A333,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A333,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A333,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A333,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A333,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A333,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A333,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A333,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D361=\"n/a\",0,IF(AND(D335=0,C337=0),0,\nIF(AND(D335<>0,C337=0),D335,\nIF(AND(D336<>0,C337<>0),(C337-(C337/C361))+D335,\nIF(C361<1,0,(C337-(C337/C361)))))))","v":0},{"$f":"IF(E361=\"n/a\",0,IF(AND(E335=0,D337=0),0,\nIF(AND(E335<>0,D337=0),E335,\nIF(AND(E336<>0,D337<>0),(D337-(D337/D361))+E335,\nIF(D361<1,0,(D337-(D337/D361)))))))","v":0},{"$f":"IF(F361=\"n/a\",0,IF(AND(F335=0,E337=0),0,\nIF(AND(F335<>0,E337=0),F335,\nIF(AND(F336<>0,E337<>0),(E337-(E337/E361))+F335,\nIF(E361<1,0,(E337-(E337/E361)))))))","v":0},{"$f":"IF(G361=\"n/a\",0,IF(AND(G335=0,F337=0),0,\nIF(AND(G335<>0,F337=0),G335,\nIF(AND(G336<>0,F337<>0),(F337-(F337/F361))+G335,\nIF(F361<1,0,(F337-(F337/F361)))))))","v":0},{"$f":"IF(H361=\"n/a\",0,IF(AND(H335=0,G337=0),0,\nIF(AND(H335<>0,G337=0),H335,\nIF(AND(H336<>0,G337<>0),(G337-(G337/G361))+H335,\nIF(G361<1,0,(G337-(G337/G361)))))))","v":0},{"$f":"IF(I361=\"n/a\",0,IF(AND(I335=0,H337=0),0,\nIF(AND(I335<>0,H337=0),I335,\nIF(AND(I336<>0,H337<>0),(H337-(H337/H361))+I335,\nIF(H361<1,0,(H337-(H337/H361)))))))","v":0},{"$f":"IF(J361=\"n/a\",0,IF(AND(J335=0,I337=0),0,\nIF(AND(J335<>0,I337=0),J335,\nIF(AND(J336<>0,I337<>0),(I337-(I337/I361))+J335,\nIF(I361<1,0,(I337-(I337/I361)))))))","v":0},{"$f":"IF(K361=\"n/a\",0,IF(AND(K335=0,J337=0),0,\nIF(AND(K335<>0,J337=0),K335,\nIF(AND(K336<>0,J337<>0),(J337-(J337/J361))+K335,\nIF(J361<1,0,(J337-(J337/J361)))))))","v":0},{"$f":"IF(L361=\"n/a\",0,IF(AND(L335=0,K337=0),0,\nIF(AND(L335<>0,K337=0),L335,\nIF(AND(L336<>0,K337<>0),(K337-(K337/K361))+L335,\nIF(K361<1,0,(K337-(K337/K361)))))))","v":0},{"$f":"IF(M361=\"n/a\",0,IF(AND(M335=0,L337=0),0,\nIF(AND(M335<>0,L337=0),M335,\nIF(AND(M336<>0,L337<>0),(L337-(L337/L361))+M335,\nIF(L361<1,0,(L337-(L337/L361)))))))","v":0},{"$f":"IF(N361=\"n/a\",0,IF(AND(N335=0,M337=0),0,\nIF(AND(N335<>0,M337=0),N335,\nIF(AND(N336<>0,M337<>0),(M337-(M337/M361))+N335,\nIF(M361<1,0,(M337-(M337/M361)))))))","v":0},{"$f":"IF(O361=\"n/a\",0,IF(AND(O335=0,N337=0),0,\nIF(AND(O335<>0,N337=0),O335,\nIF(AND(O336<>0,N337<>0),(N337-(N337/N361))+O335,\nIF(N361<1,0,(N337-(N337/N361)))))))","v":0},{"$f":"IF(P361=\"n/a\",0,IF(AND(P335=0,O337=0),0,\nIF(AND(P335<>0,O337=0),P335,\nIF(AND(P336<>0,O337<>0),(O337-(O337/O361))+P335,\nIF(O361<1,0,(O337-(O337/O361)))))))","v":0},{"$f":"IF(Q361=\"n/a\",0,IF(AND(Q335=0,P337=0),0,\nIF(AND(Q335<>0,P337=0),Q335,\nIF(AND(Q336<>0,P337<>0),(P337-(P337/P361))+Q335,\nIF(P361<1,0,(P337-(P337/P361)))))))","v":0},{"$f":"IF(R361=\"n/a\",0,IF(AND(R335=0,Q337=0),0,\nIF(AND(R335<>0,Q337=0),R335,\nIF(AND(R336<>0,Q337<>0),(Q337-(Q337/Q361))+R335,\nIF(Q361<1,0,(Q337-(Q337/Q361)))))))","v":0},{"$f":"IF(S361=\"n/a\",0,IF(AND(S335=0,R337=0),0,\nIF(AND(S335<>0,R337=0),S335,\nIF(AND(S336<>0,R337<>0),(R337-(R337/R361))+S335,\nIF(R361<1,0,(R337-(R337/R361)))))))","v":0},{"$f":"IF(T361=\"n/a\",0,IF(AND(T335=0,S337=0),0,\nIF(AND(T335<>0,S337=0),T335,\nIF(AND(T336<>0,S337<>0),(S337-(S337/S361))+T335,\nIF(S361<1,0,(S337-(S337/S361)))))))","v":0},{"$f":"IF(U361=\"n/a\",0,IF(AND(U335=0,T337=0),0,\nIF(AND(U335<>0,T337=0),U335,\nIF(AND(U336<>0,T337<>0),(T337-(T337/T361))+U335,\nIF(T361<1,0,(T337-(T337/T361)))))))","v":0},{"$f":"IF(V361=\"n/a\",0,IF(AND(V335=0,U337=0),0,\nIF(AND(V335<>0,U337=0),V335,\nIF(AND(V336<>0,U337<>0),(U337-(U337/U361))+V335,\nIF(U361<1,0,(U337-(U337/U361)))))))","v":0},{"$f":"IF(W361=\"n/a\",0,IF(AND(W335=0,V337=0),0,\nIF(AND(W335<>0,V337=0),W335,\nIF(AND(W336<>0,V337<>0),(V337-(V337/V361))+W335,\nIF(V361<1,0,(V337-(V337/V361)))))))","v":0}]
[{"$f":"A337+1","v":0},"Depreciated starting RAB",{"$f":"C333","v":20.669491550777884},{"$f":"IF(C362=\"n/a\",C338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,C338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,C338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":18.178420248268441},{"$f":"IF(D362=\"n/a\",D338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,D338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,D338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":15.687348945758998},{"$f":"IF(E362=\"n/a\",E338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,E338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,E338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":13.196277643249555},{"$f":"IF(F362=\"n/a\",F338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,F338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,F338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":10.705206340740112},{"$f":"IF(G362=\"n/a\",G338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,G338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,G338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":8.214135038230669},{"$f":"IF(H362=\"n/a\",H338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,H338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,H338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":5.723063735721226},{"$f":"IF(I362=\"n/a\",I338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,I338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,I338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":3.2319924332117824},{"$f":"IF(J362=\"n/a\",J338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,J338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,J338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0.74092113070233889},{"$f":"IF(K362=\"n/a\",K338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,K338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,K338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(L362=\"n/a\",L338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,L338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,L338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(M362=\"n/a\",M338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,M338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,M338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(N362=\"n/a\",N338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,N338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,N338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(O362=\"n/a\",O338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,O338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,O338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(P362=\"n/a\",P338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,P338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,P338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(Q362=\"n/a\",Q338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,Q338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,Q338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(R362=\"n/a\",R338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,R338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,R338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(S362=\"n/a\",S338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,S338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,S338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(T362=\"n/a\",T338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,T338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,T338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(U362=\"n/a\",U338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,U338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,U338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(V362=\"n/a\",V338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,V338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,V338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0}]
[{"$f":"A338+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D339,-($A339+5),0)","v":0},{"$f":"IF(D363=\"n/a\",D339,IFERROR(IF((OFFSET($C339,0,$A339))<0,\nMIN(0,D339-(OFFSET($C339,0,$A339)/(OFFSET($C334,-$A338,$A339)))),\nMAX(0,D339-(OFFSET($C339,0,$A339)/(OFFSET($C334,-$A338,$A339))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E340,-($A340+5),0)","v":0},{"$f":"IF(E364=\"n/a\",E340,IFERROR(IF((OFFSET($C340,0,$A340))<0,\nMIN(0,E340-(OFFSET($C340,0,$A340)/(OFFSET($C335,-$A339,$A340)))),\nMAX(0,E340-(OFFSET($C340,0,$A340)/(OFFSET($C335,-$A339,$A340))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F341,-($A341+5),0)","v":0},{"$f":"IF(F365=\"n/a\",F341,IFERROR(IF((OFFSET($C341,0,$A341))<0,\nMIN(0,F341-(OFFSET($C341,0,$A341)/(OFFSET($C336,-$A340,$A341)))),\nMAX(0,F341-(OFFSET($C341,0,$A341)/(OFFSET($C336,-$A340,$A341))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G342,-($A342+5),0)","v":0},{"$f":"IF(G366=\"n/a\",G342,IFERROR(IF((OFFSET($C342,0,$A342))<0,\nMIN(0,G342-(OFFSET($C342,0,$A342)/(OFFSET($C337,-$A341,$A342)))),\nMAX(0,G342-(OFFSET($C342,0,$A342)/(OFFSET($C337,-$A341,$A342))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H343,-($A343+5),0)","v":0},{"$f":"IF(H367=\"n/a\",H343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,H343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,H343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I344,-($A344+5),0)","v":0},{"$f":"IF(I368=\"n/a\",I344,IFERROR(IF((OFFSET($C344,0,$A344))<0,\nMIN(0,I344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344)))),\nMAX(0,I344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J345,-($A345+5),0)","v":0},{"$f":"IF(J369=\"n/a\",J345,IFERROR(IF((OFFSET($C345,0,$A345))<0,\nMIN(0,J345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345)))),\nMAX(0,J345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K346,-($A346+5),0)","v":0},{"$f":"IF(K370=\"n/a\",K346,IFERROR(IF((OFFSET($C346,0,$A346))<0,\nMIN(0,K346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346)))),\nMAX(0,K346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L347,-($A347+5),0)","v":0},{"$f":"IF(L371=\"n/a\",L347,IFERROR(IF((OFFSET($C347,0,$A347))<0,\nMIN(0,L347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347)))),\nMAX(0,L347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M348,-($A348+5),0)","v":0},{"$f":"IF(M372=\"n/a\",M348,IFERROR(IF((OFFSET($C348,0,$A348))<0,\nMIN(0,M348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348)))),\nMAX(0,M348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N349,-($A349+5),0)","v":0},{"$f":"IF(N373=\"n/a\",N349,IFERROR(IF((OFFSET($C349,0,$A349))<0,\nMIN(0,N349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349)))),\nMAX(0,N349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O350,-($A350+5),0)","v":0},{"$f":"IF(O374=\"n/a\",O350,IFERROR(IF((OFFSET($C350,0,$A350))<0,\nMIN(0,O350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350)))),\nMAX(0,O350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P351,-($A351+5),0)","v":0},{"$f":"IF(P375=\"n/a\",P351,IFERROR(IF((OFFSET($C351,0,$A351))<0,\nMIN(0,P351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351)))),\nMAX(0,P351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q352,-($A352+5),0)","v":0},{"$f":"IF(Q376=\"n/a\",Q352,IFERROR(IF((OFFSET($C352,0,$A352))<0,\nMIN(0,Q352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352)))),\nMAX(0,Q352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R353,-($A353+5),0)","v":0},{"$f":"IF(R377=\"n/a\",R353,IFERROR(IF((OFFSET($C353,0,$A353))<0,\nMIN(0,R353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353)))),\nMAX(0,R353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S354,-($A354+5),0)","v":0},{"$f":"IF(S378=\"n/a\",S354,IFERROR(IF((OFFSET($C354,0,$A354))<0,\nMIN(0,S354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354)))),\nMAX(0,S354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T355,-($A355+5),0)","v":0},{"$f":"IF(T379=\"n/a\",T355,IFERROR(IF((OFFSET($C355,0,$A355))<0,\nMIN(0,T355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355)))),\nMAX(0,T355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U356,-($A356+5),0)","v":0},{"$f":"IF(U380=\"n/a\",U356,IFERROR(IF((OFFSET($C356,0,$A356))<0,\nMIN(0,U356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356)))),\nMAX(0,U356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V357,-($A357+5),0)","v":0},{"$f":"IF(V381=\"n/a\",V357,IFERROR(IF((OFFSET($C357,0,$A357))<0,\nMIN(0,V357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357)))),\nMAX(0,V357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W358,-($A358+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C361=\"n/a\",\"n/a\",IF(AND(C361<1,D335=0),0,\nIF(D335=0,C361-1,\nIF(C361<1,D336,\n(((C361-1)*(C337-(C337/(C361))))+(D335*D336))/(D337)))))","v":0},0,0,0,0,{"$f":"IF(H361=\"n/a\",\"n/a\",IF(AND(H361<1,I335=0),0,\nIF(I335=0,H361-1,\nIF(H361<1,I336,\n(((H361-1)*(H337-(H337/(H361))))+(I335*I336))/(I337)))))","v":0},{"$f":"IF(I361=\"n/a\",\"n/a\",IF(AND(I361<1,J335=0),0,\nIF(J335=0,I361-1,\nIF(I361<1,J336,\n(((I361-1)*(I337-(I337/(I361))))+(J335*J336))/(J337)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C362,(-$A338-ROWS(C334:C361)),0)","v":8.297430719849709},{"$f":"IF(C362=\"n/a\",\"n/a\",MAX(0,C362-1))","v":7.297430719849709},{"$f":"IF(D362=\"n/a\",\"n/a\",MAX(0,D362-1))","v":6.297430719849709},{"$f":"IF(E362=\"n/a\",\"n/a\",MAX(0,E362-1))","v":5.297430719849709},{"$f":"IF(F362=\"n/a\",\"n/a\",MAX(0,F362-1))","v":4.297430719849709},{"$f":"IF(G362=\"n/a\",\"n/a\",MAX(0,G362-1))","v":3.297430719849709},{"$f":"IF(H362=\"n/a\",\"n/a\",MAX(0,H362-1))","v":2.297430719849709},{"$f":"IF(I362=\"n/a\",\"n/a\",MAX(0,I362-1))","v":1.297430719849709},{"$f":"IF(J362=\"n/a\",\"n/a\",MAX(0,J362-1))","v":0.29743071984970904},{"$f":"IF(K362=\"n/a\",\"n/a\",MAX(0,K362-1))","v":0},{"$f":"IF(L362=\"n/a\",\"n/a\",MAX(0,L362-1))","v":0},{"$f":"IF(M362=\"n/a\",\"n/a\",MAX(0,M362-1))","v":0},{"$f":"IF(N362=\"n/a\",\"n/a\",MAX(0,N362-1))","v":0},{"$f":"IF(O362=\"n/a\",\"n/a\",MAX(0,O362-1))","v":0},{"$f":"IF(P362=\"n/a\",\"n/a\",MAX(0,P362-1))","v":0},{"$f":"IF(Q362=\"n/a\",\"n/a\",MAX(0,Q362-1))","v":0},{"$f":"IF(R362=\"n/a\",\"n/a\",MAX(0,R362-1))","v":0},{"$f":"IF(S362=\"n/a\",\"n/a\",MAX(0,S362-1))","v":0},{"$f":"IF(T362=\"n/a\",\"n/a\",MAX(0,T362-1))","v":0},{"$f":"IF(U362=\"n/a\",\"n/a\",MAX(0,U362-1))","v":0},{"$f":"IF(V362=\"n/a\",\"n/a\",MAX(0,V362-1))","v":0}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D363,(-$A339-ROWS(D335:D362)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E364,(-$A340-ROWS(E336:E363)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F365,(-$A341-ROWS(F337:F364)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G366,(-$A342-ROWS(G338:G365)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H367,(-$A343-ROWS(H339:H366)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I368,(-$A344-ROWS(I340:I367)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J369,(-$A345-ROWS(J341:J368)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K370,(-$A346-ROWS(K342:K369)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L371,(-$A347-ROWS(L343:L370)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M372,(-$A348-ROWS(M344:M371)),0)","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N373,(-$A349-ROWS(N345:N372)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O374,(-$A350-ROWS(O346:O373)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P375,(-$A351-ROWS(P347:P374)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q376,(-$A352-ROWS(Q348:Q375)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R377,(-$A353-ROWS(R349:R376)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S378,(-$A354-ROWS(S350:S377)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T379,(-$A355-ROWS(T351:T378)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U380,(-$A356-ROWS(U352:U379)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V381,(-$A357-ROWS(V353:V380)),0)","v":0},{"$f":"IF(V381=\"n/a\",\"n/a\",MAX(0,V381-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W382,(-$A358-ROWS(W354:W381)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C334<>\"n/a\",C334<>\"n/a\"),IF(SUM(C337:C359)=0,0,IF((SUMPRODUCT(C337:C359,C361:C383)/SUM(C337:C359))<0,1,(SUMPRODUCT(C337:C359,C361:C383)/SUM(C337:C359)))),\"n/a\"))","v":8.297430719849709},{"$f":"(IF(OR($C334<>\"n/a\",D334<>\"n/a\"),IF(SUM(D337:D359)=0,0,IF((SUMPRODUCT(D337:D359,D361:D383)/SUM(D337:D359))<0,1,(SUMPRODUCT(D337:D359,D361:D383)/SUM(D337:D359)))),\"n/a\"))","v":7.297430719849709},{"$f":"(IF(OR($C334<>\"n/a\",E334<>\"n/a\"),IF(SUM(E337:E359)=0,0,IF((SUMPRODUCT(E337:E359,E361:E383)/SUM(E337:E359))<0,1,(SUMPRODUCT(E337:E359,E361:E383)/SUM(E337:E359)))),\"n/a\"))","v":6.297430719849709},{"$f":"(IF(OR($C334<>\"n/a\",F334<>\"n/a\"),IF(SUM(F337:F359)=0,0,IF((SUMPRODUCT(F337:F359,F361:F383)/SUM(F337:F359))<0,1,(SUMPRODUCT(F337:F359,F361:F383)/SUM(F337:F359)))),\"n/a\"))","v":5.297430719849709},{"$f":"(IF(OR($C334<>\"n/a\",G334<>\"n/a\"),IF(SUM(G337:G359)=0,0,IF((SUMPRODUCT(G337:G359,G361:G383)/SUM(G337:G359))<0,1,(SUMPRODUCT(G337:G359,G361:G383)/SUM(G337:G359)))),\"n/a\"))","v":4.297430719849709},{"$f":"(IF(OR($C334<>\"n/a\",H334<>\"n/a\"),IF(SUM(H337:H359)=0,0,IF((SUMPRODUCT(H337:H359,H361:H383)/SUM(H337:H359))<0,1,(SUMPRODUCT(H337:H359,H361:H383)/SUM(H337:H359)))),\"n/a\"))","v":3.297430719849709},{"$f":"(IF(OR($C334<>\"n/a\",I334<>\"n/a\"),IF(SUM(I337:I359)=0,0,IF((SUMPRODUCT(I337:I359,I361:I383)/SUM(I337:I359))<0,1,(SUMPRODUCT(I337:I359,I361:I383)/SUM(I337:I359)))),\"n/a\"))","v":2.297430719849709},{"$f":"(IF(OR($C334<>\"n/a\",J334<>\"n/a\"),IF(SUM(J337:J359)=0,0,IF((SUMPRODUCT(J337:J359,J361:J383)/SUM(J337:J359))<0,1,(SUMPRODUCT(J337:J359,J361:J383)/SUM(J337:J359)))),\"n/a\"))","v":1.2974307198497093},{"$f":"(IF(OR($C334<>\"n/a\",K334<>\"n/a\"),IF(SUM(K337:K359)=0,0,IF((SUMPRODUCT(K337:K359,K361:K383)/SUM(K337:K359))<0,1,(SUMPRODUCT(K337:K359,K361:K383)/SUM(K337:K359)))),\"n/a\"))","v":0.29743071984970904},{"$f":"(IF(OR($C334<>\"n/a\",L334<>\"n/a\"),IF(SUM(L337:L359)=0,0,IF((SUMPRODUCT(L337:L359,L361:L383)/SUM(L337:L359))<0,1,(SUMPRODUCT(L337:L359,L361:L383)/SUM(L337:L359)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C334<>\"n/a\",M334<>\"n/a\"),IF(SUM(M337:M359)=0,0,IF((SUMPRODUCT(M337:M359,M361:M383)/SUM(M337:M359))<0,1,(SUMPRODUCT(M337:M359,M361:M383)/SUM(M337:M359)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C334<>\"n/a\",N334<>\"n/a\"),IF(SUM(N337:N359)=0,0,IF((SUMPRODUCT(N337:N359,N361:N383)/SUM(N337:N359))<0,1,(SUMPRODUCT(N337:N359,N361:N383)/SUM(N337:N359)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C334<>\"n/a\",O334<>\"n/a\"),IF(SUM(O337:O359)=0,0,IF((SUMPRODUCT(O337:O359,O361:O383)/SUM(O337:O359))<0,1,(SUMPRODUCT(O337:O359,O361:O383)/SUM(O337:O359)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C334<>\"n/a\",P334<>\"n/a\"),IF(SUM(P337:P359)=0,0,IF((SUMPRODUCT(P337:P359,P361:P383)/SUM(P337:P359))<0,1,(SUMPRODUCT(P337:P359,P361:P383)/SUM(P337:P359)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C334<>\"n/a\",Q334<>\"n/a\"),IF(SUM(Q337:Q359)=0,0,IF((SUMPRODUCT(Q337:Q359,Q361:Q383)/SUM(Q337:Q359))<0,1,(SUMPRODUCT(Q337:Q359,Q361:Q383)/SUM(Q337:Q359)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C334<>\"n/a\",R334<>\"n/a\"),IF(SUM(R337:R359)=0,0,IF((SUMPRODUCT(R337:R359,R361:R383)/SUM(R337:R359))<0,1,(SUMPRODUCT(R337:R359,R361:R383)/SUM(R337:R359)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C334<>\"n/a\",S334<>\"n/a\"),IF(SUM(S337:S359)=0,0,IF((SUMPRODUCT(S337:S359,S361:S383)/SUM(S337:S359))<0,1,(SUMPRODUCT(S337:S359,S361:S383)/SUM(S337:S359)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C334<>\"n/a\",T334<>\"n/a\"),IF(SUM(T337:T359)=0,0,IF((SUMPRODUCT(T337:T359,T361:T383)/SUM(T337:T359))<0,1,(SUMPRODUCT(T337:T359,T361:T383)/SUM(T337:T359)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C334<>\"n/a\",U334<>\"n/a\"),IF(SUM(U337:U359)=0,0,IF((SUMPRODUCT(U337:U359,U361:U383)/SUM(U337:U359))<0,1,(SUMPRODUCT(U337:U359,U361:U383)/SUM(U337:U359)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C334<>\"n/a\",V334<>\"n/a\"),IF(SUM(V337:V359)=0,0,IF((SUMPRODUCT(V337:V359,V361:V383)/SUM(V337:V359))<0,1,(SUMPRODUCT(V337:V359,V361:V383)/SUM(V337:V359)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C334<>\"n/a\",W334<>\"n/a\"),IF(SUM(W337:W359)=0,0,IF((SUMPRODUCT(W337:W359,W361:W383)/SUM(W337:W359))<0,1,(SUMPRODUCT(W337:W359,W361:W383)/SUM(W337:W359)))),\"n/a\"))","v":0}]
[]
["Asset Class 8",{"$f":"VLOOKUP($A386,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Land"}]
[{"$f":"VALUE(REPLACE(A386,1,12,\"\"))","v":8},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A387,0)","v":94.43164354178019},{"$f":"OFFSET('RFM input'!H$70,$A387,0)-OFFSET('RFM input'!H$134,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A387,0)-OFFSET('RFM input'!I$134,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A387,0)-OFFSET('RFM input'!J$134,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A387,0)-OFFSET('RFM input'!K$134,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A387,0)-OFFSET('RFM input'!L$134,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A387,0)-OFFSET('RFM input'!M$134,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A387,0)-OFFSET('RFM input'!N$134,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A387,0)-OFFSET('RFM input'!O$134,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A387,0)-OFFSET('RFM input'!P$134,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A387,0)-OFFSET('RFM input'!Q$134,$A387,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A387,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A387,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A387,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A387,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A387,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A387,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A387,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A387,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A387,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A387,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A387,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A387,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A387,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A387,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A387,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A387,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A387,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A387,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A387,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A387,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D415=\"n/a\",0,IF(AND(D389=0,C391=0),0,\nIF(AND(D389<>0,C391=0),D389,\nIF(AND(D390<>0,C391<>0),(C391-(C391/C415))+D389,\nIF(C415<1,0,(C391-(C391/C415)))))))","v":0},0,0,0,{"$f":"IF(H415=\"n/a\",0,IF(AND(H389=0,G391=0),0,\nIF(AND(H389<>0,G391=0),H389,\nIF(AND(H390<>0,G391<>0),(G391-(G391/G415))+H389,\nIF(G415<1,0,(G391-(G391/G415)))))))","v":0},{"$f":"IF(I415=\"n/a\",0,IF(AND(I389=0,H391=0),0,\nIF(AND(I389<>0,H391=0),I389,\nIF(AND(I390<>0,H391<>0),(H391-(H391/H415))+I389,\nIF(H415<1,0,(H391-(H391/H415)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A391+1","v":0},"Depreciated starting RAB",{"$f":"C387","v":94.43164354178019},{"$f":"IF(C416=\"n/a\",C392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,C392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,C392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":94.43164354178019},{"$f":"IF(D416=\"n/a\",D392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,D392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,D392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":94.43164354178019},{"$f":"IF(E416=\"n/a\",E392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,E392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,E392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":94.43164354178019},{"$f":"IF(F416=\"n/a\",F392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,F392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,F392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":94.43164354178019},{"$f":"IF(G416=\"n/a\",G392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,G392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,G392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":94.43164354178019},{"$f":"IF(H416=\"n/a\",H392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,H392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,H392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":94.43164354178019},{"$f":"IF(I416=\"n/a\",I392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,I392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,I392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":94.43164354178019},{"$f":"IF(J416=\"n/a\",J392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,J392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,J392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":94.43164354178019},{"$f":"IF(K416=\"n/a\",K392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,K392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,K392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":94.43164354178019},{"$f":"IF(L416=\"n/a\",L392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,L392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,L392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":94.43164354178019},{"$f":"IF(M416=\"n/a\",M392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,M392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,M392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":94.43164354178019},{"$f":"IF(N416=\"n/a\",N392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,N392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,N392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":94.43164354178019},{"$f":"IF(O416=\"n/a\",O392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,O392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,O392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":94.43164354178019},{"$f":"IF(P416=\"n/a\",P392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,P392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,P392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":94.43164354178019},{"$f":"IF(Q416=\"n/a\",Q392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,Q392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,Q392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":94.43164354178019},{"$f":"IF(R416=\"n/a\",R392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,R392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,R392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":94.43164354178019},{"$f":"IF(S416=\"n/a\",S392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,S392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,S392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":94.43164354178019},{"$f":"IF(T416=\"n/a\",T392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,T392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,T392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":94.43164354178019},{"$f":"IF(U416=\"n/a\",U392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,U392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,U392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":94.43164354178019},{"$f":"IF(V416=\"n/a\",V392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,V392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,V392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":94.43164354178019}]
[{"$f":"A392+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A393)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"OFFSET(D393,-($A393+5),0)","v":0},{"$f":"IF(D417=\"n/a\",D393,IFERROR(IF((OFFSET($C393,0,$A393))<0,\nMIN(0,D393-(OFFSET($C393,0,$A393)/(OFFSET($C388,-$A392,$A393)))),\nMAX(0,D393-(OFFSET($C393,0,$A393)/(OFFSET($C388,-$A392,$A393))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E394,-($A394+5),0)","v":0},{"$f":"IF(E418=\"n/a\",E394,IFERROR(IF((OFFSET($C394,0,$A394))<0,\nMIN(0,E394-(OFFSET($C394,0,$A394)/(OFFSET($C389,-$A393,$A394)))),\nMAX(0,E394-(OFFSET($C394,0,$A394)/(OFFSET($C389,-$A393,$A394))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F395,-($A395+5),0)","v":0},{"$f":"IF(F419=\"n/a\",F395,IFERROR(IF((OFFSET($C395,0,$A395))<0,\nMIN(0,F395-(OFFSET($C395,0,$A395)/(OFFSET($C390,-$A394,$A395)))),\nMAX(0,F395-(OFFSET($C395,0,$A395)/(OFFSET($C390,-$A394,$A395))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G396,-($A396+5),0)","v":0},{"$f":"IF(G420=\"n/a\",G396,IFERROR(IF((OFFSET($C396,0,$A396))<0,\nMIN(0,G396-(OFFSET($C396,0,$A396)/(OFFSET($C391,-$A395,$A396)))),\nMAX(0,G396-(OFFSET($C396,0,$A396)/(OFFSET($C391,-$A395,$A396))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H397,-($A397+5),0)","v":0},{"$f":"IF(H421=\"n/a\",H397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,H397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,H397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I398,-($A398+5),0)","v":0},{"$f":"IF(I422=\"n/a\",I398,IFERROR(IF((OFFSET($C398,0,$A398))<0,\nMIN(0,I398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398)))),\nMAX(0,I398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J399,-($A399+5),0)","v":0},{"$f":"IF(J423=\"n/a\",J399,IFERROR(IF((OFFSET($C399,0,$A399))<0,\nMIN(0,J399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399)))),\nMAX(0,J399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K400,-($A400+5),0)","v":0},{"$f":"IF(K424=\"n/a\",K400,IFERROR(IF((OFFSET($C400,0,$A400))<0,\nMIN(0,K400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400)))),\nMAX(0,K400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L401,-($A401+5),0)","v":0},{"$f":"IF(L425=\"n/a\",L401,IFERROR(IF((OFFSET($C401,0,$A401))<0,\nMIN(0,L401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401)))),\nMAX(0,L401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M402,-($A402+5),0)","v":0},{"$f":"IF(M426=\"n/a\",M402,IFERROR(IF((OFFSET($C402,0,$A402))<0,\nMIN(0,M402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402)))),\nMAX(0,M402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N403,-($A403+5),0)","v":0},{"$f":"IF(N427=\"n/a\",N403,IFERROR(IF((OFFSET($C403,0,$A403))<0,\nMIN(0,N403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403)))),\nMAX(0,N403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O404,-($A404+5),0)","v":0},{"$f":"IF(O428=\"n/a\",O404,IFERROR(IF((OFFSET($C404,0,$A404))<0,\nMIN(0,O404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404)))),\nMAX(0,O404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P405,-($A405+5),0)","v":0},{"$f":"IF(P429=\"n/a\",P405,IFERROR(IF((OFFSET($C405,0,$A405))<0,\nMIN(0,P405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405)))),\nMAX(0,P405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q406,-($A406+5),0)","v":0},{"$f":"IF(Q430=\"n/a\",Q406,IFERROR(IF((OFFSET($C406,0,$A406))<0,\nMIN(0,Q406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406)))),\nMAX(0,Q406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R407,-($A407+5),0)","v":0},{"$f":"IF(R431=\"n/a\",R407,IFERROR(IF((OFFSET($C407,0,$A407))<0,\nMIN(0,R407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407)))),\nMAX(0,R407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S408,-($A408+5),0)","v":0},{"$f":"IF(S432=\"n/a\",S408,IFERROR(IF((OFFSET($C408,0,$A408))<0,\nMIN(0,S408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408)))),\nMAX(0,S408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T409,-($A409+5),0)","v":0},{"$f":"IF(T433=\"n/a\",T409,IFERROR(IF((OFFSET($C409,0,$A409))<0,\nMIN(0,T409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409)))),\nMAX(0,T409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U410,-($A410+5),0)","v":0},{"$f":"IF(U434=\"n/a\",U410,IFERROR(IF((OFFSET($C410,0,$A410))<0,\nMIN(0,U410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410)))),\nMAX(0,U410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V411,-($A411+5),0)","v":0},{"$f":"IF(V435=\"n/a\",V411,IFERROR(IF((OFFSET($C411,0,$A411))<0,\nMIN(0,V411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411)))),\nMAX(0,V411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W412,-($A412+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C415=\"n/a\",\"n/a\",IF(AND(C415<1,D389=0),0,\nIF(D389=0,C415-1,\nIF(C415<1,D390,\n(((C415-1)*(C391-(C391/(C415))))+(D389*D390))/(D391)))))","v":0},0,0,0,0,{"$f":"IF(H415=\"n/a\",\"n/a\",IF(AND(H415<1,I389=0),0,\nIF(I389=0,H415-1,\nIF(H415<1,I390,\n(((H415-1)*(H391-(H391/(H415))))+(I389*I390))/(I391)))))","v":0},{"$f":"IF(I415=\"n/a\",\"n/a\",IF(AND(I415<1,J389=0),0,\nIF(J389=0,I415-1,\nIF(I415<1,J390,\n(((I415-1)*(I391-(I391/(I415))))+(J389*J390))/(J391)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C416,(-$A392-ROWS(C388:C415)),0)","v":"n/a"},{"$f":"IF(C416=\"n/a\",\"n/a\",MAX(0,C416-1))","v":"n/a"},{"$f":"IF(D416=\"n/a\",\"n/a\",MAX(0,D416-1))","v":"n/a"},{"$f":"IF(E416=\"n/a\",\"n/a\",MAX(0,E416-1))","v":"n/a"},{"$f":"IF(F416=\"n/a\",\"n/a\",MAX(0,F416-1))","v":"n/a"},{"$f":"IF(G416=\"n/a\",\"n/a\",MAX(0,G416-1))","v":"n/a"},{"$f":"IF(H416=\"n/a\",\"n/a\",MAX(0,H416-1))","v":"n/a"},{"$f":"IF(I416=\"n/a\",\"n/a\",MAX(0,I416-1))","v":"n/a"},{"$f":"IF(J416=\"n/a\",\"n/a\",MAX(0,J416-1))","v":"n/a"},{"$f":"IF(K416=\"n/a\",\"n/a\",MAX(0,K416-1))","v":"n/a"},{"$f":"IF(L416=\"n/a\",\"n/a\",MAX(0,L416-1))","v":"n/a"},{"$f":"IF(M416=\"n/a\",\"n/a\",MAX(0,M416-1))","v":"n/a"},{"$f":"IF(N416=\"n/a\",\"n/a\",MAX(0,N416-1))","v":"n/a"},{"$f":"IF(O416=\"n/a\",\"n/a\",MAX(0,O416-1))","v":"n/a"},{"$f":"IF(P416=\"n/a\",\"n/a\",MAX(0,P416-1))","v":"n/a"},{"$f":"IF(Q416=\"n/a\",\"n/a\",MAX(0,Q416-1))","v":"n/a"},{"$f":"IF(R416=\"n/a\",\"n/a\",MAX(0,R416-1))","v":"n/a"},{"$f":"IF(S416=\"n/a\",\"n/a\",MAX(0,S416-1))","v":"n/a"},{"$f":"IF(T416=\"n/a\",\"n/a\",MAX(0,T416-1))","v":"n/a"},{"$f":"IF(U416=\"n/a\",\"n/a\",MAX(0,U416-1))","v":"n/a"},{"$f":"IF(V416=\"n/a\",\"n/a\",MAX(0,V416-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A393)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D417,(-$A393-ROWS(D389:D416)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E418,(-$A394-ROWS(E390:E417)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F419,(-$A395-ROWS(F391:F418)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G420,(-$A396-ROWS(G392:G419)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H421,(-$A397-ROWS(H393:H420)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I422,(-$A398-ROWS(I394:I421)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J423,(-$A399-ROWS(J395:J422)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K424,(-$A400-ROWS(K396:K423)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L425,(-$A401-ROWS(L397:L424)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M426,(-$A402-ROWS(M398:M425)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N427,(-$A403-ROWS(N399:N426)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O428,(-$A404-ROWS(O400:O427)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P429,(-$A405-ROWS(P401:P428)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q430,(-$A406-ROWS(Q402:Q429)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R431,(-$A407-ROWS(R403:R430)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S432,(-$A408-ROWS(S404:S431)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T433,(-$A409-ROWS(T405:T432)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U434,(-$A410-ROWS(U406:U433)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V435,(-$A411-ROWS(V407:V434)),0)","v":0},{"$f":"IF(V435=\"n/a\",\"n/a\",MAX(0,V435-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W436,(-$A412-ROWS(W408:W435)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C388<>\"n/a\",C388<>\"n/a\"),IF(SUM(C391:C413)=0,0,IF((SUMPRODUCT(C391:C413,C415:C437)/SUM(C391:C413))<0,1,(SUMPRODUCT(C391:C413,C415:C437)/SUM(C391:C413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",D388<>\"n/a\"),IF(SUM(D391:D413)=0,0,IF((SUMPRODUCT(D391:D413,D415:D437)/SUM(D391:D413))<0,1,(SUMPRODUCT(D391:D413,D415:D437)/SUM(D391:D413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",E388<>\"n/a\"),IF(SUM(E391:E413)=0,0,IF((SUMPRODUCT(E391:E413,E415:E437)/SUM(E391:E413))<0,1,(SUMPRODUCT(E391:E413,E415:E437)/SUM(E391:E413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",F388<>\"n/a\"),IF(SUM(F391:F413)=0,0,IF((SUMPRODUCT(F391:F413,F415:F437)/SUM(F391:F413))<0,1,(SUMPRODUCT(F391:F413,F415:F437)/SUM(F391:F413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",G388<>\"n/a\"),IF(SUM(G391:G413)=0,0,IF((SUMPRODUCT(G391:G413,G415:G437)/SUM(G391:G413))<0,1,(SUMPRODUCT(G391:G413,G415:G437)/SUM(G391:G413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",H388<>\"n/a\"),IF(SUM(H391:H413)=0,0,IF((SUMPRODUCT(H391:H413,H415:H437)/SUM(H391:H413))<0,1,(SUMPRODUCT(H391:H413,H415:H437)/SUM(H391:H413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",I388<>\"n/a\"),IF(SUM(I391:I413)=0,0,IF((SUMPRODUCT(I391:I413,I415:I437)/SUM(I391:I413))<0,1,(SUMPRODUCT(I391:I413,I415:I437)/SUM(I391:I413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",J388<>\"n/a\"),IF(SUM(J391:J413)=0,0,IF((SUMPRODUCT(J391:J413,J415:J437)/SUM(J391:J413))<0,1,(SUMPRODUCT(J391:J413,J415:J437)/SUM(J391:J413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",K388<>\"n/a\"),IF(SUM(K391:K413)=0,0,IF((SUMPRODUCT(K391:K413,K415:K437)/SUM(K391:K413))<0,1,(SUMPRODUCT(K391:K413,K415:K437)/SUM(K391:K413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",L388<>\"n/a\"),IF(SUM(L391:L413)=0,0,IF((SUMPRODUCT(L391:L413,L415:L437)/SUM(L391:L413))<0,1,(SUMPRODUCT(L391:L413,L415:L437)/SUM(L391:L413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",M388<>\"n/a\"),IF(SUM(M391:M413)=0,0,IF((SUMPRODUCT(M391:M413,M415:M437)/SUM(M391:M413))<0,1,(SUMPRODUCT(M391:M413,M415:M437)/SUM(M391:M413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",N388<>\"n/a\"),IF(SUM(N391:N413)=0,0,IF((SUMPRODUCT(N391:N413,N415:N437)/SUM(N391:N413))<0,1,(SUMPRODUCT(N391:N413,N415:N437)/SUM(N391:N413)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C388<>\"n/a\",O388<>\"n/a\"),IF(SUM(O391:O413)=0,0,IF((SUMPRODUCT(O391:O413,O415:O437)/SUM(O391:O413))<0,1,(SUMPRODUCT(O391:O413,O415:O437)/SUM(O391:O413)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C388<>\"n/a\",P388<>\"n/a\"),IF(SUM(P391:P413)=0,0,IF((SUMPRODUCT(P391:P413,P415:P437)/SUM(P391:P413))<0,1,(SUMPRODUCT(P391:P413,P415:P437)/SUM(P391:P413)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C388<>\"n/a\",Q388<>\"n/a\"),IF(SUM(Q391:Q413)=0,0,IF((SUMPRODUCT(Q391:Q413,Q415:Q437)/SUM(Q391:Q413))<0,1,(SUMPRODUCT(Q391:Q413,Q415:Q437)/SUM(Q391:Q413)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C388<>\"n/a\",R388<>\"n/a\"),IF(SUM(R391:R413)=0,0,IF((SUMPRODUCT(R391:R413,R415:R437)/SUM(R391:R413))<0,1,(SUMPRODUCT(R391:R413,R415:R437)/SUM(R391:R413)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C388<>\"n/a\",S388<>\"n/a\"),IF(SUM(S391:S413)=0,0,IF((SUMPRODUCT(S391:S413,S415:S437)/SUM(S391:S413))<0,1,(SUMPRODUCT(S391:S413,S415:S437)/SUM(S391:S413)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C388<>\"n/a\",T388<>\"n/a\"),IF(SUM(T391:T413)=0,0,IF((SUMPRODUCT(T391:T413,T415:T437)/SUM(T391:T413))<0,1,(SUMPRODUCT(T391:T413,T415:T437)/SUM(T391:T413)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C388<>\"n/a\",U388<>\"n/a\"),IF(SUM(U391:U413)=0,0,IF((SUMPRODUCT(U391:U413,U415:U437)/SUM(U391:U413))<0,1,(SUMPRODUCT(U391:U413,U415:U437)/SUM(U391:U413)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C388<>\"n/a\",V388<>\"n/a\"),IF(SUM(V391:V413)=0,0,IF((SUMPRODUCT(V391:V413,V415:V437)/SUM(V391:V413))<0,1,(SUMPRODUCT(V391:V413,V415:V437)/SUM(V391:V413)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C388<>\"n/a\",W388<>\"n/a\"),IF(SUM(W391:W413)=0,0,IF((SUMPRODUCT(W391:W413,W415:W437)/SUM(W391:W413))<0,1,(SUMPRODUCT(W391:W413,W415:W437)/SUM(W391:W413)))),\"n/a\"))","v":0}]
[]
["Asset Class 9",{"$f":"VLOOKUP($A440,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Easements"}]
[{"$f":"VALUE(REPLACE(A440,1,12,\"\"))","v":9},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A441,0)","v":13.662455105495132},{"$f":"OFFSET('RFM input'!H$70,$A441,0)-OFFSET('RFM input'!H$134,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A441,0)-OFFSET('RFM input'!I$134,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A441,0)-OFFSET('RFM input'!J$134,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A441,0)-OFFSET('RFM input'!K$134,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A441,0)-OFFSET('RFM input'!L$134,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A441,0)-OFFSET('RFM input'!M$134,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A441,0)-OFFSET('RFM input'!N$134,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A441,0)-OFFSET('RFM input'!O$134,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A441,0)-OFFSET('RFM input'!P$134,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A441,0)-OFFSET('RFM input'!Q$134,$A441,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A441,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A441,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A441,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A441,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A441,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A441,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A441,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A441,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A441,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A441,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A441,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A441,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A441,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A441,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A441,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A441,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A441,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A441,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A441,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A441,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A441,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D469=\"n/a\",0,IF(AND(D443=0,C445=0),0,\nIF(AND(D443<>0,C445=0),D443,\nIF(AND(D444<>0,C445<>0),(C445-(C445/C469))+D443,\nIF(C469<1,0,(C445-(C445/C469)))))))","v":0},{"$f":"IF(E469=\"n/a\",0,IF(AND(E443=0,D445=0),0,\nIF(AND(E443<>0,D445=0),E443,\nIF(AND(E444<>0,D445<>0),(D445-(D445/D469))+E443,\nIF(D469<1,0,(D445-(D445/D469)))))))","v":0},{"$f":"IF(F469=\"n/a\",0,IF(AND(F443=0,E445=0),0,\nIF(AND(F443<>0,E445=0),F443,\nIF(AND(F444<>0,E445<>0),(E445-(E445/E469))+F443,\nIF(E469<1,0,(E445-(E445/E469)))))))","v":0},{"$f":"IF(G469=\"n/a\",0,IF(AND(G443=0,F445=0),0,\nIF(AND(G443<>0,F445=0),G443,\nIF(AND(G444<>0,F445<>0),(F445-(F445/F469))+G443,\nIF(F469<1,0,(F445-(F445/F469)))))))","v":0},{"$f":"IF(H469=\"n/a\",0,IF(AND(H443=0,G445=0),0,\nIF(AND(H443<>0,G445=0),H443,\nIF(AND(H444<>0,G445<>0),(G445-(G445/G469))+H443,\nIF(G469<1,0,(G445-(G445/G469)))))))","v":0},{"$f":"IF(I469=\"n/a\",0,IF(AND(I443=0,H445=0),0,\nIF(AND(I443<>0,H445=0),I443,\nIF(AND(I444<>0,H445<>0),(H445-(H445/H469))+I443,\nIF(H469<1,0,(H445-(H445/H469)))))))","v":0},{"$f":"IF(J469=\"n/a\",0,IF(AND(J443=0,I445=0),0,\nIF(AND(J443<>0,I445=0),J443,\nIF(AND(J444<>0,I445<>0),(I445-(I445/I469))+J443,\nIF(I469<1,0,(I445-(I445/I469)))))))","v":0},{"$f":"IF(K469=\"n/a\",0,IF(AND(K443=0,J445=0),0,\nIF(AND(K443<>0,J445=0),K443,\nIF(AND(K444<>0,J445<>0),(J445-(J445/J469))+K443,\nIF(J469<1,0,(J445-(J445/J469)))))))","v":0},{"$f":"IF(L469=\"n/a\",0,IF(AND(L443=0,K445=0),0,\nIF(AND(L443<>0,K445=0),L443,\nIF(AND(L444<>0,K445<>0),(K445-(K445/K469))+L443,\nIF(K469<1,0,(K445-(K445/K469)))))))","v":0},{"$f":"IF(M469=\"n/a\",0,IF(AND(M443=0,L445=0),0,\nIF(AND(M443<>0,L445=0),M443,\nIF(AND(M444<>0,L445<>0),(L445-(L445/L469))+M443,\nIF(L469<1,0,(L445-(L445/L469)))))))","v":0},{"$f":"IF(N469=\"n/a\",0,IF(AND(N443=0,M445=0),0,\nIF(AND(N443<>0,M445=0),N443,\nIF(AND(N444<>0,M445<>0),(M445-(M445/M469))+N443,\nIF(M469<1,0,(M445-(M445/M469)))))))","v":0},{"$f":"IF(O469=\"n/a\",0,IF(AND(O443=0,N445=0),0,\nIF(AND(O443<>0,N445=0),O443,\nIF(AND(O444<>0,N445<>0),(N445-(N445/N469))+O443,\nIF(N469<1,0,(N445-(N445/N469)))))))","v":0},{"$f":"IF(P469=\"n/a\",0,IF(AND(P443=0,O445=0),0,\nIF(AND(P443<>0,O445=0),P443,\nIF(AND(P444<>0,O445<>0),(O445-(O445/O469))+P443,\nIF(O469<1,0,(O445-(O445/O469)))))))","v":0},{"$f":"IF(Q469=\"n/a\",0,IF(AND(Q443=0,P445=0),0,\nIF(AND(Q443<>0,P445=0),Q443,\nIF(AND(Q444<>0,P445<>0),(P445-(P445/P469))+Q443,\nIF(P469<1,0,(P445-(P445/P469)))))))","v":0},{"$f":"IF(R469=\"n/a\",0,IF(AND(R443=0,Q445=0),0,\nIF(AND(R443<>0,Q445=0),R443,\nIF(AND(R444<>0,Q445<>0),(Q445-(Q445/Q469))+R443,\nIF(Q469<1,0,(Q445-(Q445/Q469)))))))","v":0},{"$f":"IF(S469=\"n/a\",0,IF(AND(S443=0,R445=0),0,\nIF(AND(S443<>0,R445=0),S443,\nIF(AND(S444<>0,R445<>0),(R445-(R445/R469))+S443,\nIF(R469<1,0,(R445-(R445/R469)))))))","v":0},{"$f":"IF(T469=\"n/a\",0,IF(AND(T443=0,S445=0),0,\nIF(AND(T443<>0,S445=0),T443,\nIF(AND(T444<>0,S445<>0),(S445-(S445/S469))+T443,\nIF(S469<1,0,(S445-(S445/S469)))))))","v":0},{"$f":"IF(U469=\"n/a\",0,IF(AND(U443=0,T445=0),0,\nIF(AND(U443<>0,T445=0),U443,\nIF(AND(U444<>0,T445<>0),(T445-(T445/T469))+U443,\nIF(T469<1,0,(T445-(T445/T469)))))))","v":0},{"$f":"IF(V469=\"n/a\",0,IF(AND(V443=0,U445=0),0,\nIF(AND(V443<>0,U445=0),V443,\nIF(AND(V444<>0,U445<>0),(U445-(U445/U469))+V443,\nIF(U469<1,0,(U445-(U445/U469)))))))","v":0},{"$f":"IF(W469=\"n/a\",0,IF(AND(W443=0,V445=0),0,\nIF(AND(W443<>0,V445=0),W443,\nIF(AND(W444<>0,V445<>0),(V445-(V445/V469))+W443,\nIF(V469<1,0,(V445-(V445/V469)))))))","v":0}]
[{"$f":"A445+1","v":0},"Depreciated starting RAB",{"$f":"C441","v":13.662455105495132},{"$f":"IF(C470=\"n/a\",C446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,C446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,C446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":13.662455105495132},{"$f":"IF(D470=\"n/a\",D446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,D446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,D446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":13.662455105495132},{"$f":"IF(E470=\"n/a\",E446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,E446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,E446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":13.662455105495132},{"$f":"IF(F470=\"n/a\",F446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,F446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,F446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":13.662455105495132},{"$f":"IF(G470=\"n/a\",G446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,G446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,G446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":13.662455105495132},{"$f":"IF(H470=\"n/a\",H446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,H446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,H446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":13.662455105495132},{"$f":"IF(I470=\"n/a\",I446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,I446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,I446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":13.662455105495132},{"$f":"IF(J470=\"n/a\",J446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,J446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,J446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":13.662455105495132},{"$f":"IF(K470=\"n/a\",K446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,K446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,K446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":13.662455105495132},{"$f":"IF(L470=\"n/a\",L446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,L446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,L446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":13.662455105495132},{"$f":"IF(M470=\"n/a\",M446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,M446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,M446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":13.662455105495132},{"$f":"IF(N470=\"n/a\",N446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,N446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,N446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":13.662455105495132},{"$f":"IF(O470=\"n/a\",O446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,O446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,O446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":13.662455105495132},{"$f":"IF(P470=\"n/a\",P446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,P446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,P446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":13.662455105495132},{"$f":"IF(Q470=\"n/a\",Q446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,Q446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,Q446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":13.662455105495132},{"$f":"IF(R470=\"n/a\",R446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,R446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,R446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":13.662455105495132},{"$f":"IF(S470=\"n/a\",S446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,S446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,S446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":13.662455105495132},{"$f":"IF(T470=\"n/a\",T446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,T446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,T446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":13.662455105495132},{"$f":"IF(U470=\"n/a\",U446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,U446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,U446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":13.662455105495132},{"$f":"IF(V470=\"n/a\",V446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,V446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,V446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":13.662455105495132}]
[{"$f":"A446+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D447,-($A447+5),0)","v":0},{"$f":"IF(D471=\"n/a\",D447,IFERROR(IF((OFFSET($C447,0,$A447))<0,\nMIN(0,D447-(OFFSET($C447,0,$A447)/(OFFSET($C442,-$A446,$A447)))),\nMAX(0,D447-(OFFSET($C447,0,$A447)/(OFFSET($C442,-$A446,$A447))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E448,-($A448+5),0)","v":0},{"$f":"IF(E472=\"n/a\",E448,IFERROR(IF((OFFSET($C448,0,$A448))<0,\nMIN(0,E448-(OFFSET($C448,0,$A448)/(OFFSET($C443,-$A447,$A448)))),\nMAX(0,E448-(OFFSET($C448,0,$A448)/(OFFSET($C443,-$A447,$A448))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F449,-($A449+5),0)","v":0},{"$f":"IF(F473=\"n/a\",F449,IFERROR(IF((OFFSET($C449,0,$A449))<0,\nMIN(0,F449-(OFFSET($C449,0,$A449)/(OFFSET($C444,-$A448,$A449)))),\nMAX(0,F449-(OFFSET($C449,0,$A449)/(OFFSET($C444,-$A448,$A449))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G450,-($A450+5),0)","v":0},{"$f":"IF(G474=\"n/a\",G450,IFERROR(IF((OFFSET($C450,0,$A450))<0,\nMIN(0,G450-(OFFSET($C450,0,$A450)/(OFFSET($C445,-$A449,$A450)))),\nMAX(0,G450-(OFFSET($C450,0,$A450)/(OFFSET($C445,-$A449,$A450))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H451,-($A451+5),0)","v":0},{"$f":"IF(H475=\"n/a\",H451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,H451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,H451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I452,-($A452+5),0)","v":0},{"$f":"IF(I476=\"n/a\",I452,IFERROR(IF((OFFSET($C452,0,$A452))<0,\nMIN(0,I452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452)))),\nMAX(0,I452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J453,-($A453+5),0)","v":0},{"$f":"IF(J477=\"n/a\",J453,IFERROR(IF((OFFSET($C453,0,$A453))<0,\nMIN(0,J453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453)))),\nMAX(0,J453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K454,-($A454+5),0)","v":0},{"$f":"IF(K478=\"n/a\",K454,IFERROR(IF((OFFSET($C454,0,$A454))<0,\nMIN(0,K454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454)))),\nMAX(0,K454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L455,-($A455+5),0)","v":0},{"$f":"IF(L479=\"n/a\",L455,IFERROR(IF((OFFSET($C455,0,$A455))<0,\nMIN(0,L455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455)))),\nMAX(0,L455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M456,-($A456+5),0)","v":0},{"$f":"IF(M480=\"n/a\",M456,IFERROR(IF((OFFSET($C456,0,$A456))<0,\nMIN(0,M456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456)))),\nMAX(0,M456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A457)","v":"Depreciated Net Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N457,-($A457+5),0)","v":0},{"$f":"IF(N481=\"n/a\",N457,IFERROR(IF((OFFSET($C457,0,$A457))<0,\nMIN(0,N457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457)))),\nMAX(0,N457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O458,-($A458+5),0)","v":0},{"$f":"IF(O482=\"n/a\",O458,IFERROR(IF((OFFSET($C458,0,$A458))<0,\nMIN(0,O458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458)))),\nMAX(0,O458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P459,-($A459+5),0)","v":0},{"$f":"IF(P483=\"n/a\",P459,IFERROR(IF((OFFSET($C459,0,$A459))<0,\nMIN(0,P459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459)))),\nMAX(0,P459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q460,-($A460+5),0)","v":0},{"$f":"IF(Q484=\"n/a\",Q460,IFERROR(IF((OFFSET($C460,0,$A460))<0,\nMIN(0,Q460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460)))),\nMAX(0,Q460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R461,-($A461+5),0)","v":0},{"$f":"IF(R485=\"n/a\",R461,IFERROR(IF((OFFSET($C461,0,$A461))<0,\nMIN(0,R461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461)))),\nMAX(0,R461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S462,-($A462+5),0)","v":0},{"$f":"IF(S486=\"n/a\",S462,IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,S462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462)))),\nMAX(0,S462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T463,-($A463+5),0)","v":0},{"$f":"IF(T487=\"n/a\",T463,IFERROR(IF((OFFSET($C463,0,$A463))<0,\nMIN(0,T463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463)))),\nMAX(0,T463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U464,-($A464+5),0)","v":0},{"$f":"IF(U488=\"n/a\",U464,IFERROR(IF((OFFSET($C464,0,$A464))<0,\nMIN(0,U464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464)))),\nMAX(0,U464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V465,-($A465+5),0)","v":0},{"$f":"IF(V489=\"n/a\",V465,IFERROR(IF((OFFSET($C465,0,$A465))<0,\nMIN(0,V465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465)))),\nMAX(0,V465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W466,-($A466+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C469=\"n/a\",\"n/a\",IF(AND(C469<1,D443=0),0,\nIF(D443=0,C469-1,\nIF(C469<1,D444,\n(((C469-1)*(C445-(C445/(C469))))+(D443*D444))/(D445)))))","v":0},0,0,0,0,{"$f":"IF(H469=\"n/a\",\"n/a\",IF(AND(H469<1,I443=0),0,\nIF(I443=0,H469-1,\nIF(H469<1,I444,\n(((H469-1)*(H445-(H445/(H469))))+(I443*I444))/(I445)))))","v":0},{"$f":"IF(I469=\"n/a\",\"n/a\",IF(AND(I469<1,J443=0),0,\nIF(J443=0,I469-1,\nIF(I469<1,J444,\n(((I469-1)*(I445-(I445/(I469))))+(J443*J444))/(J445)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C470,(-$A446-ROWS(C442:C469)),0)","v":"n/a"},{"$f":"IF(C470=\"n/a\",\"n/a\",MAX(0,C470-1))","v":"n/a"},{"$f":"IF(D470=\"n/a\",\"n/a\",MAX(0,D470-1))","v":"n/a"},{"$f":"IF(E470=\"n/a\",\"n/a\",MAX(0,E470-1))","v":"n/a"},{"$f":"IF(F470=\"n/a\",\"n/a\",MAX(0,F470-1))","v":"n/a"},{"$f":"IF(G470=\"n/a\",\"n/a\",MAX(0,G470-1))","v":"n/a"},{"$f":"IF(H470=\"n/a\",\"n/a\",MAX(0,H470-1))","v":"n/a"},{"$f":"IF(I470=\"n/a\",\"n/a\",MAX(0,I470-1))","v":"n/a"},{"$f":"IF(J470=\"n/a\",\"n/a\",MAX(0,J470-1))","v":"n/a"},{"$f":"IF(K470=\"n/a\",\"n/a\",MAX(0,K470-1))","v":"n/a"},{"$f":"IF(L470=\"n/a\",\"n/a\",MAX(0,L470-1))","v":"n/a"},{"$f":"IF(M470=\"n/a\",\"n/a\",MAX(0,M470-1))","v":"n/a"},{"$f":"IF(N470=\"n/a\",\"n/a\",MAX(0,N470-1))","v":"n/a"},{"$f":"IF(O470=\"n/a\",\"n/a\",MAX(0,O470-1))","v":"n/a"},{"$f":"IF(P470=\"n/a\",\"n/a\",MAX(0,P470-1))","v":"n/a"},{"$f":"IF(Q470=\"n/a\",\"n/a\",MAX(0,Q470-1))","v":"n/a"},{"$f":"IF(R470=\"n/a\",\"n/a\",MAX(0,R470-1))","v":"n/a"},{"$f":"IF(S470=\"n/a\",\"n/a\",MAX(0,S470-1))","v":"n/a"},{"$f":"IF(T470=\"n/a\",\"n/a\",MAX(0,T470-1))","v":"n/a"},{"$f":"IF(U470=\"n/a\",\"n/a\",MAX(0,U470-1))","v":"n/a"},{"$f":"IF(V470=\"n/a\",\"n/a\",MAX(0,V470-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D471,(-$A447-ROWS(D443:D470)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E472,(-$A448-ROWS(E444:E471)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F473,(-$A449-ROWS(F445:F472)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G474,(-$A450-ROWS(G446:G473)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H475,(-$A451-ROWS(H447:H474)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I476,(-$A452-ROWS(I448:I475)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J477,(-$A453-ROWS(J449:J476)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K478,(-$A454-ROWS(K450:K477)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L479,(-$A455-ROWS(L451:L478)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M480,(-$A456-ROWS(M452:M479)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A457)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N481,(-$A457-ROWS(N453:N480)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O482,(-$A458-ROWS(O454:O481)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P483,(-$A459-ROWS(P455:P482)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q484,(-$A460-ROWS(Q456:Q483)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R485,(-$A461-ROWS(R457:R484)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S486,(-$A462-ROWS(S458:S485)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T487,(-$A463-ROWS(T459:T486)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U488,(-$A464-ROWS(U460:U487)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V489,(-$A465-ROWS(V461:V488)),0)","v":0},{"$f":"IF(V489=\"n/a\",\"n/a\",MAX(0,V489-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W490,(-$A466-ROWS(W462:W489)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C442<>\"n/a\",C442<>\"n/a\"),IF(SUM(C445:C467)=0,0,IF((SUMPRODUCT(C445:C467,C469:C491)/SUM(C445:C467))<0,1,(SUMPRODUCT(C445:C467,C469:C491)/SUM(C445:C467)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C442<>\"n/a\",D442<>\"n/a\"),IF(SUM(D445:D467)=0,0,IF((SUMPRODUCT(D445:D467,D469:D491)/SUM(D445:D467))<0,1,(SUMPRODUCT(D445:D467,D469:D491)/SUM(D445:D467)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C442<>\"n/a\",E442<>\"n/a\"),IF(SUM(E445:E467)=0,0,IF((SUMPRODUCT(E445:E467,E469:E491)/SUM(E445:E467))<0,1,(SUMPRODUCT(E445:E467,E469:E491)/SUM(E445:E467)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C442<>\"n/a\",F442<>\"n/a\"),IF(SUM(F445:F467)=0,0,IF((SUMPRODUCT(F445:F467,F469:F491)/SUM(F445:F467))<0,1,(SUMPRODUCT(F445:F467,F469:F491)/SUM(F445:F467)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C442<>\"n/a\",G442<>\"n/a\"),IF(SUM(G445:G467)=0,0,IF((SUMPRODUCT(G445:G467,G469:G491)/SUM(G445:G467))<0,1,(SUMPRODUCT(G445:G467,G469:G491)/SUM(G445:G467)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C442<>\"n/a\",H442<>\"n/a\"),IF(SUM(H445:H467)=0,0,IF((SUMPRODUCT(H445:H467,H469:H491)/SUM(H445:H467))<0,1,(SUMPRODUCT(H445:H467,H469:H491)/SUM(H445:H467)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C442<>\"n/a\",I442<>\"n/a\"),IF(SUM(I445:I467)=0,0,IF((SUMPRODUCT(I445:I467,I469:I491)/SUM(I445:I467))<0,1,(SUMPRODUCT(I445:I467,I469:I491)/SUM(I445:I467)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C442<>\"n/a\",J442<>\"n/a\"),IF(SUM(J445:J467)=0,0,IF((SUMPRODUCT(J445:J467,J469:J491)/SUM(J445:J467))<0,1,(SUMPRODUCT(J445:J467,J469:J491)/SUM(J445:J467)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C442<>\"n/a\",K442<>\"n/a\"),IF(SUM(K445:K467)=0,0,IF((SUMPRODUCT(K445:K467,K469:K491)/SUM(K445:K467))<0,1,(SUMPRODUCT(K445:K467,K469:K491)/SUM(K445:K467)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C442<>\"n/a\",L442<>\"n/a\"),IF(SUM(L445:L467)=0,0,IF((SUMPRODUCT(L445:L467,L469:L491)/SUM(L445:L467))<0,1,(SUMPRODUCT(L445:L467,L469:L491)/SUM(L445:L467)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C442<>\"n/a\",M442<>\"n/a\"),IF(SUM(M445:M467)=0,0,IF((SUMPRODUCT(M445:M467,M469:M491)/SUM(M445:M467))<0,1,(SUMPRODUCT(M445:M467,M469:M491)/SUM(M445:M467)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C442<>\"n/a\",N442<>\"n/a\"),IF(SUM(N445:N467)=0,0,IF((SUMPRODUCT(N445:N467,N469:N491)/SUM(N445:N467))<0,1,(SUMPRODUCT(N445:N467,N469:N491)/SUM(N445:N467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",O442<>\"n/a\"),IF(SUM(O445:O467)=0,0,IF((SUMPRODUCT(O445:O467,O469:O491)/SUM(O445:O467))<0,1,(SUMPRODUCT(O445:O467,O469:O491)/SUM(O445:O467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",P442<>\"n/a\"),IF(SUM(P445:P467)=0,0,IF((SUMPRODUCT(P445:P467,P469:P491)/SUM(P445:P467))<0,1,(SUMPRODUCT(P445:P467,P469:P491)/SUM(P445:P467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",Q442<>\"n/a\"),IF(SUM(Q445:Q467)=0,0,IF((SUMPRODUCT(Q445:Q467,Q469:Q491)/SUM(Q445:Q467))<0,1,(SUMPRODUCT(Q445:Q467,Q469:Q491)/SUM(Q445:Q467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",R442<>\"n/a\"),IF(SUM(R445:R467)=0,0,IF((SUMPRODUCT(R445:R467,R469:R491)/SUM(R445:R467))<0,1,(SUMPRODUCT(R445:R467,R469:R491)/SUM(R445:R467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",S442<>\"n/a\"),IF(SUM(S445:S467)=0,0,IF((SUMPRODUCT(S445:S467,S469:S491)/SUM(S445:S467))<0,1,(SUMPRODUCT(S445:S467,S469:S491)/SUM(S445:S467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",T442<>\"n/a\"),IF(SUM(T445:T467)=0,0,IF((SUMPRODUCT(T445:T467,T469:T491)/SUM(T445:T467))<0,1,(SUMPRODUCT(T445:T467,T469:T491)/SUM(T445:T467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",U442<>\"n/a\"),IF(SUM(U445:U467)=0,0,IF((SUMPRODUCT(U445:U467,U469:U491)/SUM(U445:U467))<0,1,(SUMPRODUCT(U445:U467,U469:U491)/SUM(U445:U467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",V442<>\"n/a\"),IF(SUM(V445:V467)=0,0,IF((SUMPRODUCT(V445:V467,V469:V491)/SUM(V445:V467))<0,1,(SUMPRODUCT(V445:V467,V469:V491)/SUM(V445:V467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",W442<>\"n/a\"),IF(SUM(W445:W467)=0,0,IF((SUMPRODUCT(W445:W467,W469:W491)/SUM(W445:W467))<0,1,(SUMPRODUCT(W445:W467,W469:W491)/SUM(W445:W467)))),\"n/a\"))","v":0}]
[]
["Asset Class 10",{"$f":"VLOOKUP($A494,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Equity raising costs"}]
[{"$f":"VALUE(REPLACE(A494,1,12,\"\"))","v":10},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A495,0)","v":6.8698670214694593},{"$f":"OFFSET('RFM input'!H$70,$A495,0)-OFFSET('RFM input'!H$134,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A495,0)-OFFSET('RFM input'!I$134,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A495,0)-OFFSET('RFM input'!J$134,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A495,0)-OFFSET('RFM input'!K$134,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A495,0)-OFFSET('RFM input'!L$134,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A495,0)-OFFSET('RFM input'!M$134,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A495,0)-OFFSET('RFM input'!N$134,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A495,0)-OFFSET('RFM input'!O$134,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A495,0)-OFFSET('RFM input'!P$134,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A495,0)-OFFSET('RFM input'!Q$134,$A495,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A495,0)","v":37.030872132061923},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":5}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A495,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A495,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A495,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A495,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A495,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A495,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A495,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A495,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A495,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A495,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A495,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A495,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A495,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A495,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A495,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A495,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A495,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A495,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A495,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A495,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D523=\"n/a\",0,IF(AND(D497=0,C499=0),0,\nIF(AND(D497<>0,C499=0),D497,\nIF(AND(D498<>0,C499<>0),(C499-(C499/C523))+D497,\nIF(C523<1,0,(C499-(C499/C523)))))))","v":0},{"$f":"IF(E523=\"n/a\",0,IF(AND(E497=0,D499=0),0,\nIF(AND(E497<>0,D499=0),E497,\nIF(AND(E498<>0,D499<>0),(D499-(D499/D523))+E497,\nIF(D523<1,0,(D499-(D499/D523)))))))","v":0},{"$f":"IF(F523=\"n/a\",0,IF(AND(F497=0,E499=0),0,\nIF(AND(F497<>0,E499=0),F497,\nIF(AND(F498<>0,E499<>0),(E499-(E499/E523))+F497,\nIF(E523<1,0,(E499-(E499/E523)))))))","v":0},{"$f":"IF(G523=\"n/a\",0,IF(AND(G497=0,F499=0),0,\nIF(AND(G497<>0,F499=0),G497,\nIF(AND(G498<>0,F499<>0),(F499-(F499/F523))+G497,\nIF(F523<1,0,(F499-(F499/F523)))))))","v":0},{"$f":"IF(H523=\"n/a\",0,IF(AND(H497=0,G499=0),0,\nIF(AND(H497<>0,G499=0),H497,\nIF(AND(H498<>0,G499<>0),(G499-(G499/G523))+H497,\nIF(G523<1,0,(G499-(G499/G523)))))))","v":0},{"$f":"IF(I523=\"n/a\",0,IF(AND(I497=0,H499=0),0,\nIF(AND(I497<>0,H499=0),I497,\nIF(AND(I498<>0,H499<>0),(H499-(H499/H523))+I497,\nIF(H523<1,0,(H499-(H499/H523)))))))","v":0},{"$f":"IF(J523=\"n/a\",0,IF(AND(J497=0,I499=0),0,\nIF(AND(J497<>0,I499=0),J497,\nIF(AND(J498<>0,I499<>0),(I499-(I499/I523))+J497,\nIF(I523<1,0,(I499-(I499/I523)))))))","v":0},{"$f":"IF(K523=\"n/a\",0,IF(AND(K497=0,J499=0),0,\nIF(AND(K497<>0,J499=0),K497,\nIF(AND(K498<>0,J499<>0),(J499-(J499/J523))+K497,\nIF(J523<1,0,(J499-(J499/J523)))))))","v":0},{"$f":"IF(L523=\"n/a\",0,IF(AND(L497=0,K499=0),0,\nIF(AND(L497<>0,K499=0),L497,\nIF(AND(L498<>0,K499<>0),(K499-(K499/K523))+L497,\nIF(K523<1,0,(K499-(K499/K523)))))))","v":0},{"$f":"IF(M523=\"n/a\",0,IF(AND(M497=0,L499=0),0,\nIF(AND(M497<>0,L499=0),M497,\nIF(AND(M498<>0,L499<>0),(L499-(L499/L523))+M497,\nIF(L523<1,0,(L499-(L499/L523)))))))","v":0},{"$f":"IF(N523=\"n/a\",0,IF(AND(N497=0,M499=0),0,\nIF(AND(N497<>0,M499=0),N497,\nIF(AND(N498<>0,M499<>0),(M499-(M499/M523))+N497,\nIF(M523<1,0,(M499-(M499/M523)))))))","v":0},{"$f":"IF(O523=\"n/a\",0,IF(AND(O497=0,N499=0),0,\nIF(AND(O497<>0,N499=0),O497,\nIF(AND(O498<>0,N499<>0),(N499-(N499/N523))+O497,\nIF(N523<1,0,(N499-(N499/N523)))))))","v":0},{"$f":"IF(P523=\"n/a\",0,IF(AND(P497=0,O499=0),0,\nIF(AND(P497<>0,O499=0),P497,\nIF(AND(P498<>0,O499<>0),(O499-(O499/O523))+P497,\nIF(O523<1,0,(O499-(O499/O523)))))))","v":0},{"$f":"IF(Q523=\"n/a\",0,IF(AND(Q497=0,P499=0),0,\nIF(AND(Q497<>0,P499=0),Q497,\nIF(AND(Q498<>0,P499<>0),(P499-(P499/P523))+Q497,\nIF(P523<1,0,(P499-(P499/P523)))))))","v":0},{"$f":"IF(R523=\"n/a\",0,IF(AND(R497=0,Q499=0),0,\nIF(AND(R497<>0,Q499=0),R497,\nIF(AND(R498<>0,Q499<>0),(Q499-(Q499/Q523))+R497,\nIF(Q523<1,0,(Q499-(Q499/Q523)))))))","v":0},{"$f":"IF(S523=\"n/a\",0,IF(AND(S497=0,R499=0),0,\nIF(AND(S497<>0,R499=0),S497,\nIF(AND(S498<>0,R499<>0),(R499-(R499/R523))+S497,\nIF(R523<1,0,(R499-(R499/R523)))))))","v":0},{"$f":"IF(T523=\"n/a\",0,IF(AND(T497=0,S499=0),0,\nIF(AND(T497<>0,S499=0),T497,\nIF(AND(T498<>0,S499<>0),(S499-(S499/S523))+T497,\nIF(S523<1,0,(S499-(S499/S523)))))))","v":0},{"$f":"IF(U523=\"n/a\",0,IF(AND(U497=0,T499=0),0,\nIF(AND(U497<>0,T499=0),U497,\nIF(AND(U498<>0,T499<>0),(T499-(T499/T523))+U497,\nIF(T523<1,0,(T499-(T499/T523)))))))","v":0},{"$f":"IF(V523=\"n/a\",0,IF(AND(V497=0,U499=0),0,\nIF(AND(V497<>0,U499=0),V497,\nIF(AND(V498<>0,U499<>0),(U499-(U499/U523))+V497,\nIF(U523<1,0,(U499-(U499/U523)))))))","v":0},{"$f":"IF(W523=\"n/a\",0,IF(AND(W497=0,V499=0),0,\nIF(AND(W497<>0,V499=0),W497,\nIF(AND(W498<>0,V499<>0),(V499-(V499/V523))+W497,\nIF(V523<1,0,(V499-(V499/V523)))))))","v":0}]
[{"$f":"A499+1","v":0},"Depreciated starting RAB",{"$f":"C495","v":6.8698670214694593},{"$f":"IF(C524=\"n/a\",C500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,C500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,C500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":6.684349732085356},{"$f":"IF(D524=\"n/a\",D500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,D500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,D500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":6.4988324427012527},{"$f":"IF(E524=\"n/a\",E500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,E500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,E500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":6.3133151533171494},{"$f":"IF(F524=\"n/a\",F500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,F500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,F500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":6.1277978639330462},{"$f":"IF(G524=\"n/a\",G500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,G500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,G500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":5.9422805745489429},{"$f":"IF(H524=\"n/a\",H500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,H500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,H500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":5.7567632851648396},{"$f":"IF(I524=\"n/a\",I500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,I500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,I500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":5.5712459957807363},{"$f":"IF(J524=\"n/a\",J500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,J500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,J500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":5.385728706396633},{"$f":"IF(K524=\"n/a\",K500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,K500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,K500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":5.2002114170125298},{"$f":"IF(L524=\"n/a\",L500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,L500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,L500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":5.0146941276284265},{"$f":"IF(M524=\"n/a\",M500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,M500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,M500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":4.8291768382443232},{"$f":"IF(N524=\"n/a\",N500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,N500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,N500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":4.6436595488602199},{"$f":"IF(O524=\"n/a\",O500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,O500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,O500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":4.4581422594761166},{"$f":"IF(P524=\"n/a\",P500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,P500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,P500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":4.2726249700920134},{"$f":"IF(Q524=\"n/a\",Q500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,Q500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,Q500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":4.0871076807079101},{"$f":"IF(R524=\"n/a\",R500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,R500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,R500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":3.9015903913238068},{"$f":"IF(S524=\"n/a\",S500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,S500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,S500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":3.7160731019397035},{"$f":"IF(T524=\"n/a\",T500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,T500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,T500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":3.5305558125556002},{"$f":"IF(U524=\"n/a\",U500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,U500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,U500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":3.345038523171497},{"$f":"IF(V524=\"n/a\",V500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,V500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,V500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":3.1595212337873937}]
[{"$f":"A500+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D501,-($A501+5),0)","v":0},{"$f":"IF(D525=\"n/a\",D501,IFERROR(IF((OFFSET($C501,0,$A501))<0,\nMIN(0,D501-(OFFSET($C501,0,$A501)/(OFFSET($C496,-$A500,$A501)))),\nMAX(0,D501-(OFFSET($C501,0,$A501)/(OFFSET($C496,-$A500,$A501))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E502,-($A502+5),0)","v":0},{"$f":"IF(E526=\"n/a\",E502,IFERROR(IF((OFFSET($C502,0,$A502))<0,\nMIN(0,E502-(OFFSET($C502,0,$A502)/(OFFSET($C497,-$A501,$A502)))),\nMAX(0,E502-(OFFSET($C502,0,$A502)/(OFFSET($C497,-$A501,$A502))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F503,-($A503+5),0)","v":0},{"$f":"IF(F527=\"n/a\",F503,IFERROR(IF((OFFSET($C503,0,$A503))<0,\nMIN(0,F503-(OFFSET($C503,0,$A503)/(OFFSET($C498,-$A502,$A503)))),\nMAX(0,F503-(OFFSET($C503,0,$A503)/(OFFSET($C498,-$A502,$A503))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G504,-($A504+5),0)","v":0},{"$f":"IF(G528=\"n/a\",G504,IFERROR(IF((OFFSET($C504,0,$A504))<0,\nMIN(0,G504-(OFFSET($C504,0,$A504)/(OFFSET($C499,-$A503,$A504)))),\nMAX(0,G504-(OFFSET($C504,0,$A504)/(OFFSET($C499,-$A503,$A504))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H505,-($A505+5),0)","v":0},{"$f":"IF(H529=\"n/a\",H505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,H505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,H505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I506,-($A506+5),0)","v":0},{"$f":"IF(I530=\"n/a\",I506,IFERROR(IF((OFFSET($C506,0,$A506))<0,\nMIN(0,I506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506)))),\nMAX(0,I506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J507,-($A507+5),0)","v":0},{"$f":"IF(J531=\"n/a\",J507,IFERROR(IF((OFFSET($C507,0,$A507))<0,\nMIN(0,J507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507)))),\nMAX(0,J507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K508,-($A508+5),0)","v":0},{"$f":"IF(K532=\"n/a\",K508,IFERROR(IF((OFFSET($C508,0,$A508))<0,\nMIN(0,K508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508)))),\nMAX(0,K508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L509,-($A509+5),0)","v":0},{"$f":"IF(L533=\"n/a\",L509,IFERROR(IF((OFFSET($C509,0,$A509))<0,\nMIN(0,L509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509)))),\nMAX(0,L509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M510,-($A510+5),0)","v":0},{"$f":"IF(M534=\"n/a\",M510,IFERROR(IF((OFFSET($C510,0,$A510))<0,\nMIN(0,M510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510)))),\nMAX(0,M510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N511,-($A511+5),0)","v":0},{"$f":"IF(N535=\"n/a\",N511,IFERROR(IF((OFFSET($C511,0,$A511))<0,\nMIN(0,N511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511)))),\nMAX(0,N511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O512,-($A512+5),0)","v":0},{"$f":"IF(O536=\"n/a\",O512,IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,O512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512)))),\nMAX(0,O512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P513,-($A513+5),0)","v":0},{"$f":"IF(P537=\"n/a\",P513,IFERROR(IF((OFFSET($C513,0,$A513))<0,\nMIN(0,P513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513)))),\nMAX(0,P513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q514,-($A514+5),0)","v":0},{"$f":"IF(Q538=\"n/a\",Q514,IFERROR(IF((OFFSET($C514,0,$A514))<0,\nMIN(0,Q514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514)))),\nMAX(0,Q514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R515,-($A515+5),0)","v":0},{"$f":"IF(R539=\"n/a\",R515,IFERROR(IF((OFFSET($C515,0,$A515))<0,\nMIN(0,R515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515)))),\nMAX(0,R515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S516,-($A516+5),0)","v":0},{"$f":"IF(S540=\"n/a\",S516,IFERROR(IF((OFFSET($C516,0,$A516))<0,\nMIN(0,S516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516)))),\nMAX(0,S516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T517,-($A517+5),0)","v":0},{"$f":"IF(T541=\"n/a\",T517,IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,T517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517)))),\nMAX(0,T517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U518,-($A518+5),0)","v":0},{"$f":"IF(U542=\"n/a\",U518,IFERROR(IF((OFFSET($C518,0,$A518))<0,\nMIN(0,U518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518)))),\nMAX(0,U518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V519,-($A519+5),0)","v":0},{"$f":"IF(V543=\"n/a\",V519,IFERROR(IF((OFFSET($C519,0,$A519))<0,\nMIN(0,V519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519)))),\nMAX(0,V519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W520,-($A520+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C523=\"n/a\",\"n/a\",IF(AND(C523<1,D497=0),0,\nIF(D497=0,C523-1,\nIF(C523<1,D498,\n(((C523-1)*(C499-(C499/(C523))))+(D497*D498))/(D499)))))","v":0},0,0,0,0,{"$f":"IF(H523=\"n/a\",\"n/a\",IF(AND(H523<1,I497=0),0,\nIF(I497=0,H523-1,\nIF(H523<1,I498,\n(((H523-1)*(H499-(H499/(H523))))+(I497*I498))/(I499)))))","v":0},{"$f":"IF(I523=\"n/a\",\"n/a\",IF(AND(I523<1,J497=0),0,\nIF(J497=0,I523-1,\nIF(I523<1,J498,\n(((I523-1)*(I499-(I499/(I523))))+(J497*J498))/(J499)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C524,(-$A500-ROWS(C496:C523)),0)","v":37.030872132061923},{"$f":"IF(C524=\"n/a\",\"n/a\",MAX(0,C524-1))","v":36.030872132061923},{"$f":"IF(D524=\"n/a\",\"n/a\",MAX(0,D524-1))","v":35.030872132061923},{"$f":"IF(E524=\"n/a\",\"n/a\",MAX(0,E524-1))","v":34.030872132061923},{"$f":"IF(F524=\"n/a\",\"n/a\",MAX(0,F524-1))","v":33.030872132061923},{"$f":"IF(G524=\"n/a\",\"n/a\",MAX(0,G524-1))","v":32.030872132061923},{"$f":"IF(H524=\"n/a\",\"n/a\",MAX(0,H524-1))","v":31.030872132061923},{"$f":"IF(I524=\"n/a\",\"n/a\",MAX(0,I524-1))","v":30.030872132061923},{"$f":"IF(J524=\"n/a\",\"n/a\",MAX(0,J524-1))","v":29.030872132061923},{"$f":"IF(K524=\"n/a\",\"n/a\",MAX(0,K524-1))","v":28.030872132061923},{"$f":"IF(L524=\"n/a\",\"n/a\",MAX(0,L524-1))","v":27.030872132061923},{"$f":"IF(M524=\"n/a\",\"n/a\",MAX(0,M524-1))","v":26.030872132061923},{"$f":"IF(N524=\"n/a\",\"n/a\",MAX(0,N524-1))","v":25.030872132061923},{"$f":"IF(O524=\"n/a\",\"n/a\",MAX(0,O524-1))","v":24.030872132061923},{"$f":"IF(P524=\"n/a\",\"n/a\",MAX(0,P524-1))","v":23.030872132061923},{"$f":"IF(Q524=\"n/a\",\"n/a\",MAX(0,Q524-1))","v":22.030872132061923},{"$f":"IF(R524=\"n/a\",\"n/a\",MAX(0,R524-1))","v":21.030872132061923},{"$f":"IF(S524=\"n/a\",\"n/a\",MAX(0,S524-1))","v":20.030872132061923},{"$f":"IF(T524=\"n/a\",\"n/a\",MAX(0,T524-1))","v":19.030872132061923},{"$f":"IF(U524=\"n/a\",\"n/a\",MAX(0,U524-1))","v":18.030872132061923},{"$f":"IF(V524=\"n/a\",\"n/a\",MAX(0,V524-1))","v":17.030872132061923}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D525,(-$A501-ROWS(D497:D524)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E526,(-$A502-ROWS(E498:E525)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F527,(-$A503-ROWS(F499:F526)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G528,(-$A504-ROWS(G500:G527)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H529,(-$A505-ROWS(H501:H528)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I530,(-$A506-ROWS(I502:I529)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J531,(-$A507-ROWS(J503:J530)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K532,(-$A508-ROWS(K504:K531)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L533,(-$A509-ROWS(L505:L532)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M534,(-$A510-ROWS(M506:M533)),0)","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N535,(-$A511-ROWS(N507:N534)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O536,(-$A512-ROWS(O508:O535)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P537,(-$A513-ROWS(P509:P536)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q538,(-$A514-ROWS(Q510:Q537)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R539,(-$A515-ROWS(R511:R538)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S540,(-$A516-ROWS(S512:S539)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T541,(-$A517-ROWS(T513:T540)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U542,(-$A518-ROWS(U514:U541)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V543,(-$A519-ROWS(V515:V542)),0)","v":0},{"$f":"IF(V543=\"n/a\",\"n/a\",MAX(0,V543-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W544,(-$A520-ROWS(W516:W543)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C496<>\"n/a\",C496<>\"n/a\"),IF(SUM(C499:C521)=0,0,IF((SUMPRODUCT(C499:C521,C523:C545)/SUM(C499:C521))<0,1,(SUMPRODUCT(C499:C521,C523:C545)/SUM(C499:C521)))),\"n/a\"))","v":37.030872132061923},{"$f":"(IF(OR($C496<>\"n/a\",D496<>\"n/a\"),IF(SUM(D499:D521)=0,0,IF((SUMPRODUCT(D499:D521,D523:D545)/SUM(D499:D521))<0,1,(SUMPRODUCT(D499:D521,D523:D545)/SUM(D499:D521)))),\"n/a\"))","v":36.030872132061923},{"$f":"(IF(OR($C496<>\"n/a\",E496<>\"n/a\"),IF(SUM(E499:E521)=0,0,IF((SUMPRODUCT(E499:E521,E523:E545)/SUM(E499:E521))<0,1,(SUMPRODUCT(E499:E521,E523:E545)/SUM(E499:E521)))),\"n/a\"))","v":35.030872132061923},{"$f":"(IF(OR($C496<>\"n/a\",F496<>\"n/a\"),IF(SUM(F499:F521)=0,0,IF((SUMPRODUCT(F499:F521,F523:F545)/SUM(F499:F521))<0,1,(SUMPRODUCT(F499:F521,F523:F545)/SUM(F499:F521)))),\"n/a\"))","v":34.030872132061923},{"$f":"(IF(OR($C496<>\"n/a\",G496<>\"n/a\"),IF(SUM(G499:G521)=0,0,IF((SUMPRODUCT(G499:G521,G523:G545)/SUM(G499:G521))<0,1,(SUMPRODUCT(G499:G521,G523:G545)/SUM(G499:G521)))),\"n/a\"))","v":33.030872132061923},{"$f":"(IF(OR($C496<>\"n/a\",H496<>\"n/a\"),IF(SUM(H499:H521)=0,0,IF((SUMPRODUCT(H499:H521,H523:H545)/SUM(H499:H521))<0,1,(SUMPRODUCT(H499:H521,H523:H545)/SUM(H499:H521)))),\"n/a\"))","v":32.030872132061923},{"$f":"(IF(OR($C496<>\"n/a\",I496<>\"n/a\"),IF(SUM(I499:I521)=0,0,IF((SUMPRODUCT(I499:I521,I523:I545)/SUM(I499:I521))<0,1,(SUMPRODUCT(I499:I521,I523:I545)/SUM(I499:I521)))),\"n/a\"))","v":31.030872132061923},{"$f":"(IF(OR($C496<>\"n/a\",J496<>\"n/a\"),IF(SUM(J499:J521)=0,0,IF((SUMPRODUCT(J499:J521,J523:J545)/SUM(J499:J521))<0,1,(SUMPRODUCT(J499:J521,J523:J545)/SUM(J499:J521)))),\"n/a\"))","v":30.030872132061919},{"$f":"(IF(OR($C496<>\"n/a\",K496<>\"n/a\"),IF(SUM(K499:K521)=0,0,IF((SUMPRODUCT(K499:K521,K523:K545)/SUM(K499:K521))<0,1,(SUMPRODUCT(K499:K521,K523:K545)/SUM(K499:K521)))),\"n/a\"))","v":29.030872132061923},{"$f":"(IF(OR($C496<>\"n/a\",L496<>\"n/a\"),IF(SUM(L499:L521)=0,0,IF((SUMPRODUCT(L499:L521,L523:L545)/SUM(L499:L521))<0,1,(SUMPRODUCT(L499:L521,L523:L545)/SUM(L499:L521)))),\"n/a\"))","v":28.030872132061923},{"$f":"(IF(OR($C496<>\"n/a\",M496<>\"n/a\"),IF(SUM(M499:M521)=0,0,IF((SUMPRODUCT(M499:M521,M523:M545)/SUM(M499:M521))<0,1,(SUMPRODUCT(M499:M521,M523:M545)/SUM(M499:M521)))),\"n/a\"))","v":27.030872132061923},{"$f":"(IF(OR($C496<>\"n/a\",N496<>\"n/a\"),IF(SUM(N499:N521)=0,0,IF((SUMPRODUCT(N499:N521,N523:N545)/SUM(N499:N521))<0,1,(SUMPRODUCT(N499:N521,N523:N545)/SUM(N499:N521)))),\"n/a\"))","v":26.030872132061923},{"$f":"(IF(OR($C496<>\"n/a\",O496<>\"n/a\"),IF(SUM(O499:O521)=0,0,IF((SUMPRODUCT(O499:O521,O523:O545)/SUM(O499:O521))<0,1,(SUMPRODUCT(O499:O521,O523:O545)/SUM(O499:O521)))),\"n/a\"))","v":25.030872132061923},{"$f":"(IF(OR($C496<>\"n/a\",P496<>\"n/a\"),IF(SUM(P499:P521)=0,0,IF((SUMPRODUCT(P499:P521,P523:P545)/SUM(P499:P521))<0,1,(SUMPRODUCT(P499:P521,P523:P545)/SUM(P499:P521)))),\"n/a\"))","v":24.030872132061923},{"$f":"(IF(OR($C496<>\"n/a\",Q496<>\"n/a\"),IF(SUM(Q499:Q521)=0,0,IF((SUMPRODUCT(Q499:Q521,Q523:Q545)/SUM(Q499:Q521))<0,1,(SUMPRODUCT(Q499:Q521,Q523:Q545)/SUM(Q499:Q521)))),\"n/a\"))","v":23.030872132061923},{"$f":"(IF(OR($C496<>\"n/a\",R496<>\"n/a\"),IF(SUM(R499:R521)=0,0,IF((SUMPRODUCT(R499:R521,R523:R545)/SUM(R499:R521))<0,1,(SUMPRODUCT(R499:R521,R523:R545)/SUM(R499:R521)))),\"n/a\"))","v":22.030872132061923},{"$f":"(IF(OR($C496<>\"n/a\",S496<>\"n/a\"),IF(SUM(S499:S521)=0,0,IF((SUMPRODUCT(S499:S521,S523:S545)/SUM(S499:S521))<0,1,(SUMPRODUCT(S499:S521,S523:S545)/SUM(S499:S521)))),\"n/a\"))","v":21.030872132061923},{"$f":"(IF(OR($C496<>\"n/a\",T496<>\"n/a\"),IF(SUM(T499:T521)=0,0,IF((SUMPRODUCT(T499:T521,T523:T545)/SUM(T499:T521))<0,1,(SUMPRODUCT(T499:T521,T523:T545)/SUM(T499:T521)))),\"n/a\"))","v":20.030872132061923},{"$f":"(IF(OR($C496<>\"n/a\",U496<>\"n/a\"),IF(SUM(U499:U521)=0,0,IF((SUMPRODUCT(U499:U521,U523:U545)/SUM(U499:U521))<0,1,(SUMPRODUCT(U499:U521,U523:U545)/SUM(U499:U521)))),\"n/a\"))","v":19.030872132061923},{"$f":"(IF(OR($C496<>\"n/a\",V496<>\"n/a\"),IF(SUM(V499:V521)=0,0,IF((SUMPRODUCT(V499:V521,V523:V545)/SUM(V499:V521))<0,1,(SUMPRODUCT(V499:V521,V523:V545)/SUM(V499:V521)))),\"n/a\"))","v":18.030872132061923},{"$f":"(IF(OR($C496<>\"n/a\",W496<>\"n/a\"),IF(SUM(W499:W521)=0,0,IF((SUMPRODUCT(W499:W521,W523:W545)/SUM(W499:W521))<0,1,(SUMPRODUCT(W499:W521,W523:W545)/SUM(W499:W521)))),\"n/a\"))","v":17.030872132061923}]
[]
["Asset Class 11",{"$f":"VLOOKUP($A548,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"}]
[{"$f":"VALUE(REPLACE(A548,1,12,\"\"))","v":11},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A549,0)","v":12.354535111602093},{"$f":"OFFSET('RFM input'!H$70,$A549,0)-OFFSET('RFM input'!H$134,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A549,0)-OFFSET('RFM input'!I$134,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A549,0)-OFFSET('RFM input'!J$134,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A549,0)-OFFSET('RFM input'!K$134,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A549,0)-OFFSET('RFM input'!L$134,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A549,0)-OFFSET('RFM input'!M$134,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A549,0)-OFFSET('RFM input'!N$134,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A549,0)-OFFSET('RFM input'!O$134,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A549,0)-OFFSET('RFM input'!P$134,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A549,0)-OFFSET('RFM input'!Q$134,$A549,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A549,0)","v":26.863509130521468},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":40}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A549,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A549,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A549,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A549,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A549,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A549,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A549,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A549,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A549,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A549,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A549,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A549,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A549,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A549,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A549,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A549,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A549,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A549,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A549,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A549,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D577=\"n/a\",0,IF(AND(D551=0,C553=0),0,\nIF(AND(D551<>0,C553=0),D551,\nIF(AND(D552<>0,C553<>0),(C553-(C553/C577))+D551,\nIF(C577<1,0,(C553-(C553/C577)))))))","v":0},{"$f":"IF(E577=\"n/a\",0,IF(AND(E551=0,D553=0),0,\nIF(AND(E551<>0,D553=0),E551,\nIF(AND(E552<>0,D553<>0),(D553-(D553/D577))+E551,\nIF(D577<1,0,(D553-(D553/D577)))))))","v":0},{"$f":"IF(F577=\"n/a\",0,IF(AND(F551=0,E553=0),0,\nIF(AND(F551<>0,E553=0),F551,\nIF(AND(F552<>0,E553<>0),(E553-(E553/E577))+F551,\nIF(E577<1,0,(E553-(E553/E577)))))))","v":0},{"$f":"IF(G577=\"n/a\",0,IF(AND(G551=0,F553=0),0,\nIF(AND(G551<>0,F553=0),G551,\nIF(AND(G552<>0,F553<>0),(F553-(F553/F577))+G551,\nIF(F577<1,0,(F553-(F553/F577)))))))","v":0},{"$f":"IF(H577=\"n/a\",0,IF(AND(H551=0,G553=0),0,\nIF(AND(H551<>0,G553=0),H551,\nIF(AND(H552<>0,G553<>0),(G553-(G553/G577))+H551,\nIF(G577<1,0,(G553-(G553/G577)))))))","v":0},{"$f":"IF(I577=\"n/a\",0,IF(AND(I551=0,H553=0),0,\nIF(AND(I551<>0,H553=0),I551,\nIF(AND(I552<>0,H553<>0),(H553-(H553/H577))+I551,\nIF(H577<1,0,(H553-(H553/H577)))))))","v":0},{"$f":"IF(J577=\"n/a\",0,IF(AND(J551=0,I553=0),0,\nIF(AND(J551<>0,I553=0),J551,\nIF(AND(J552<>0,I553<>0),(I553-(I553/I577))+J551,\nIF(I577<1,0,(I553-(I553/I577)))))))","v":0},{"$f":"IF(K577=\"n/a\",0,IF(AND(K551=0,J553=0),0,\nIF(AND(K551<>0,J553=0),K551,\nIF(AND(K552<>0,J553<>0),(J553-(J553/J577))+K551,\nIF(J577<1,0,(J553-(J553/J577)))))))","v":0},{"$f":"IF(L577=\"n/a\",0,IF(AND(L551=0,K553=0),0,\nIF(AND(L551<>0,K553=0),L551,\nIF(AND(L552<>0,K553<>0),(K553-(K553/K577))+L551,\nIF(K577<1,0,(K553-(K553/K577)))))))","v":0},{"$f":"IF(M577=\"n/a\",0,IF(AND(M551=0,L553=0),0,\nIF(AND(M551<>0,L553=0),M551,\nIF(AND(M552<>0,L553<>0),(L553-(L553/L577))+M551,\nIF(L577<1,0,(L553-(L553/L577)))))))","v":0},{"$f":"IF(N577=\"n/a\",0,IF(AND(N551=0,M553=0),0,\nIF(AND(N551<>0,M553=0),N551,\nIF(AND(N552<>0,M553<>0),(M553-(M553/M577))+N551,\nIF(M577<1,0,(M553-(M553/M577)))))))","v":0},{"$f":"IF(O577=\"n/a\",0,IF(AND(O551=0,N553=0),0,\nIF(AND(O551<>0,N553=0),O551,\nIF(AND(O552<>0,N553<>0),(N553-(N553/N577))+O551,\nIF(N577<1,0,(N553-(N553/N577)))))))","v":0},{"$f":"IF(P577=\"n/a\",0,IF(AND(P551=0,O553=0),0,\nIF(AND(P551<>0,O553=0),P551,\nIF(AND(P552<>0,O553<>0),(O553-(O553/O577))+P551,\nIF(O577<1,0,(O553-(O553/O577)))))))","v":0},{"$f":"IF(Q577=\"n/a\",0,IF(AND(Q551=0,P553=0),0,\nIF(AND(Q551<>0,P553=0),Q551,\nIF(AND(Q552<>0,P553<>0),(P553-(P553/P577))+Q551,\nIF(P577<1,0,(P553-(P553/P577)))))))","v":0},{"$f":"IF(R577=\"n/a\",0,IF(AND(R551=0,Q553=0),0,\nIF(AND(R551<>0,Q553=0),R551,\nIF(AND(R552<>0,Q553<>0),(Q553-(Q553/Q577))+R551,\nIF(Q577<1,0,(Q553-(Q553/Q577)))))))","v":0},{"$f":"IF(S577=\"n/a\",0,IF(AND(S551=0,R553=0),0,\nIF(AND(S551<>0,R553=0),S551,\nIF(AND(S552<>0,R553<>0),(R553-(R553/R577))+S551,\nIF(R577<1,0,(R553-(R553/R577)))))))","v":0},{"$f":"IF(T577=\"n/a\",0,IF(AND(T551=0,S553=0),0,\nIF(AND(T551<>0,S553=0),T551,\nIF(AND(T552<>0,S553<>0),(S553-(S553/S577))+T551,\nIF(S577<1,0,(S553-(S553/S577)))))))","v":0},{"$f":"IF(U577=\"n/a\",0,IF(AND(U551=0,T553=0),0,\nIF(AND(U551<>0,T553=0),U551,\nIF(AND(U552<>0,T553<>0),(T553-(T553/T577))+U551,\nIF(T577<1,0,(T553-(T553/T577)))))))","v":0},{"$f":"IF(V577=\"n/a\",0,IF(AND(V551=0,U553=0),0,\nIF(AND(V551<>0,U553=0),V551,\nIF(AND(V552<>0,U553<>0),(U553-(U553/U577))+V551,\nIF(U577<1,0,(U553-(U553/U577)))))))","v":0},{"$f":"IF(W577=\"n/a\",0,IF(AND(W551=0,V553=0),0,\nIF(AND(W551<>0,V553=0),W551,\nIF(AND(W552<>0,V553<>0),(V553-(V553/V577))+W551,\nIF(V577<1,0,(V553-(V553/V577)))))))","v":0}]
[{"$f":"A553+1","v":0},"Depreciated starting RAB",{"$f":"C549","v":12.354535111602093},{"$f":"IF(C578=\"n/a\",C554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,C554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,C554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":11.894634841254863},{"$f":"IF(D578=\"n/a\",D554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,D554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,D554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":11.434734570907633},{"$f":"IF(E578=\"n/a\",E554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,E554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,E554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":10.974834300560403},{"$f":"IF(F578=\"n/a\",F554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,F554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,F554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":10.514934030213173},{"$f":"IF(G578=\"n/a\",G554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,G554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,G554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":10.055033759865942},{"$f":"IF(H578=\"n/a\",H554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,H554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,H554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":9.5951334895187124},{"$f":"IF(I578=\"n/a\",I554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,I554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,I554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":9.1352332191714822},{"$f":"IF(J578=\"n/a\",J554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,J554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,J554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":8.6753329488242521},{"$f":"IF(K578=\"n/a\",K554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,K554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,K554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":8.215432678477022},{"$f":"IF(L578=\"n/a\",L554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,L554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,L554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":7.7555324081297927},{"$f":"IF(M578=\"n/a\",M554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,M554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,M554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":7.2956321377825635},{"$f":"IF(N578=\"n/a\",N554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,N554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,N554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":6.8357318674353342},{"$f":"IF(O578=\"n/a\",O554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,O554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,O554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":6.375831597088105},{"$f":"IF(P578=\"n/a\",P554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,P554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,P554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":5.9159313267408757},{"$f":"IF(Q578=\"n/a\",Q554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,Q554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,Q554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":5.4560310563936465},{"$f":"IF(R578=\"n/a\",R554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,R554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,R554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":4.9961307860464172},{"$f":"IF(S578=\"n/a\",S554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,S554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,S554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":4.536230515699188},{"$f":"IF(T578=\"n/a\",T554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,T554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,T554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":4.0763302453519588},{"$f":"IF(U578=\"n/a\",U554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,U554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,U554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":3.6164299750047291},{"$f":"IF(V578=\"n/a\",V554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,V554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,V554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":3.1565297046574994}]
[{"$f":"A554+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A555)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"OFFSET(D555,-($A555+5),0)","v":0},{"$f":"IF(D579=\"n/a\",D555,IFERROR(IF((OFFSET($C555,0,$A555))<0,\nMIN(0,D555-(OFFSET($C555,0,$A555)/(OFFSET($C550,-$A554,$A555)))),\nMAX(0,D555-(OFFSET($C555,0,$A555)/(OFFSET($C550,-$A554,$A555))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E556,-($A556+5),0)","v":0},{"$f":"IF(E580=\"n/a\",E556,IFERROR(IF((OFFSET($C556,0,$A556))<0,\nMIN(0,E556-(OFFSET($C556,0,$A556)/(OFFSET($C551,-$A555,$A556)))),\nMAX(0,E556-(OFFSET($C556,0,$A556)/(OFFSET($C551,-$A555,$A556))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F557,-($A557+5),0)","v":0},{"$f":"IF(F581=\"n/a\",F557,IFERROR(IF((OFFSET($C557,0,$A557))<0,\nMIN(0,F557-(OFFSET($C557,0,$A557)/(OFFSET($C552,-$A556,$A557)))),\nMAX(0,F557-(OFFSET($C557,0,$A557)/(OFFSET($C552,-$A556,$A557))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G558,-($A558+5),0)","v":0},{"$f":"IF(G582=\"n/a\",G558,IFERROR(IF((OFFSET($C558,0,$A558))<0,\nMIN(0,G558-(OFFSET($C558,0,$A558)/(OFFSET($C553,-$A557,$A558)))),\nMAX(0,G558-(OFFSET($C558,0,$A558)/(OFFSET($C553,-$A557,$A558))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H559,-($A559+5),0)","v":0},{"$f":"IF(H583=\"n/a\",H559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,H559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,H559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I560,-($A560+5),0)","v":0},{"$f":"IF(I584=\"n/a\",I560,IFERROR(IF((OFFSET($C560,0,$A560))<0,\nMIN(0,I560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560)))),\nMAX(0,I560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J561,-($A561+5),0)","v":0},{"$f":"IF(J585=\"n/a\",J561,IFERROR(IF((OFFSET($C561,0,$A561))<0,\nMIN(0,J561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561)))),\nMAX(0,J561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K562,-($A562+5),0)","v":0},{"$f":"IF(K586=\"n/a\",K562,IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,K562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562)))),\nMAX(0,K562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L563,-($A563+5),0)","v":0},{"$f":"IF(L587=\"n/a\",L563,IFERROR(IF((OFFSET($C563,0,$A563))<0,\nMIN(0,L563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563)))),\nMAX(0,L563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M564,-($A564+5),0)","v":0},{"$f":"IF(M588=\"n/a\",M564,IFERROR(IF((OFFSET($C564,0,$A564))<0,\nMIN(0,M564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564)))),\nMAX(0,M564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N565,-($A565+5),0)","v":0},{"$f":"IF(N589=\"n/a\",N565,IFERROR(IF((OFFSET($C565,0,$A565))<0,\nMIN(0,N565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565)))),\nMAX(0,N565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O566,-($A566+5),0)","v":0},{"$f":"IF(O590=\"n/a\",O566,IFERROR(IF((OFFSET($C566,0,$A566))<0,\nMIN(0,O566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566)))),\nMAX(0,O566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P567,-($A567+5),0)","v":0},{"$f":"IF(P591=\"n/a\",P567,IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,P567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567)))),\nMAX(0,P567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q568,-($A568+5),0)","v":0},{"$f":"IF(Q592=\"n/a\",Q568,IFERROR(IF((OFFSET($C568,0,$A568))<0,\nMIN(0,Q568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568)))),\nMAX(0,Q568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R569,-($A569+5),0)","v":0},{"$f":"IF(R593=\"n/a\",R569,IFERROR(IF((OFFSET($C569,0,$A569))<0,\nMIN(0,R569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569)))),\nMAX(0,R569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S570,-($A570+5),0)","v":0},{"$f":"IF(S594=\"n/a\",S570,IFERROR(IF((OFFSET($C570,0,$A570))<0,\nMIN(0,S570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570)))),\nMAX(0,S570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T571,-($A571+5),0)","v":0},{"$f":"IF(T595=\"n/a\",T571,IFERROR(IF((OFFSET($C571,0,$A571))<0,\nMIN(0,T571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571)))),\nMAX(0,T571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U572,-($A572+5),0)","v":0},{"$f":"IF(U596=\"n/a\",U572,IFERROR(IF((OFFSET($C572,0,$A572))<0,\nMIN(0,U572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572)))),\nMAX(0,U572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V573,-($A573+5),0)","v":0},{"$f":"IF(V597=\"n/a\",V573,IFERROR(IF((OFFSET($C573,0,$A573))<0,\nMIN(0,V573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573)))),\nMAX(0,V573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W574,-($A574+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C577=\"n/a\",\"n/a\",IF(AND(C577<1,D551=0),0,\nIF(D551=0,C577-1,\nIF(C577<1,D552,\n(((C577-1)*(C553-(C553/(C577))))+(D551*D552))/(D553)))))","v":0},0,0,0,0,{"$f":"IF(H577=\"n/a\",\"n/a\",IF(AND(H577<1,I551=0),0,\nIF(I551=0,H577-1,\nIF(H577<1,I552,\n(((H577-1)*(H553-(H553/(H577))))+(I551*I552))/(I553)))))","v":0},{"$f":"IF(I577=\"n/a\",\"n/a\",IF(AND(I577<1,J551=0),0,\nIF(J551=0,I577-1,\nIF(I577<1,J552,\n(((I577-1)*(I553-(I553/(I577))))+(J551*J552))/(J553)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C578,(-$A554-ROWS(C550:C577)),0)","v":26.863509130521468},{"$f":"IF(C578=\"n/a\",\"n/a\",MAX(0,C578-1))","v":25.863509130521468},{"$f":"IF(D578=\"n/a\",\"n/a\",MAX(0,D578-1))","v":24.863509130521468},{"$f":"IF(E578=\"n/a\",\"n/a\",MAX(0,E578-1))","v":23.863509130521468},{"$f":"IF(F578=\"n/a\",\"n/a\",MAX(0,F578-1))","v":22.863509130521468},{"$f":"IF(G578=\"n/a\",\"n/a\",MAX(0,G578-1))","v":21.863509130521468},{"$f":"IF(H578=\"n/a\",\"n/a\",MAX(0,H578-1))","v":20.863509130521468},{"$f":"IF(I578=\"n/a\",\"n/a\",MAX(0,I578-1))","v":19.863509130521468},{"$f":"IF(J578=\"n/a\",\"n/a\",MAX(0,J578-1))","v":18.863509130521468},{"$f":"IF(K578=\"n/a\",\"n/a\",MAX(0,K578-1))","v":17.863509130521468},{"$f":"IF(L578=\"n/a\",\"n/a\",MAX(0,L578-1))","v":16.863509130521468},{"$f":"IF(M578=\"n/a\",\"n/a\",MAX(0,M578-1))","v":15.863509130521468},{"$f":"IF(N578=\"n/a\",\"n/a\",MAX(0,N578-1))","v":14.863509130521468},{"$f":"IF(O578=\"n/a\",\"n/a\",MAX(0,O578-1))","v":13.863509130521468},{"$f":"IF(P578=\"n/a\",\"n/a\",MAX(0,P578-1))","v":12.863509130521468},{"$f":"IF(Q578=\"n/a\",\"n/a\",MAX(0,Q578-1))","v":11.863509130521468},{"$f":"IF(R578=\"n/a\",\"n/a\",MAX(0,R578-1))","v":10.863509130521468},{"$f":"IF(S578=\"n/a\",\"n/a\",MAX(0,S578-1))","v":9.8635091305214679},{"$f":"IF(T578=\"n/a\",\"n/a\",MAX(0,T578-1))","v":8.8635091305214679},{"$f":"IF(U578=\"n/a\",\"n/a\",MAX(0,U578-1))","v":7.8635091305214679},{"$f":"IF(V578=\"n/a\",\"n/a\",MAX(0,V578-1))","v":6.8635091305214679}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A555)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D579,(-$A555-ROWS(D551:D578)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E580,(-$A556-ROWS(E552:E579)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F581,(-$A557-ROWS(F553:F580)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G582,(-$A558-ROWS(G554:G581)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H583,(-$A559-ROWS(H555:H582)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I584,(-$A560-ROWS(I556:I583)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J585,(-$A561-ROWS(J557:J584)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K586,(-$A562-ROWS(K558:K585)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L587,(-$A563-ROWS(L559:L586)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M588,(-$A564-ROWS(M560:M587)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N589,(-$A565-ROWS(N561:N588)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O590,(-$A566-ROWS(O562:O589)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P591,(-$A567-ROWS(P563:P590)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q592,(-$A568-ROWS(Q564:Q591)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R593,(-$A569-ROWS(R565:R592)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S594,(-$A570-ROWS(S566:S593)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T595,(-$A571-ROWS(T567:T594)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U596,(-$A572-ROWS(U568:U595)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V597,(-$A573-ROWS(V569:V596)),0)","v":0},{"$f":"IF(V597=\"n/a\",\"n/a\",MAX(0,V597-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W598,(-$A574-ROWS(W570:W597)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C550<>\"n/a\",C550<>\"n/a\"),IF(SUM(C553:C575)=0,0,IF((SUMPRODUCT(C553:C575,C577:C599)/SUM(C553:C575))<0,1,(SUMPRODUCT(C553:C575,C577:C599)/SUM(C553:C575)))),\"n/a\"))","v":26.863509130521468},{"$f":"(IF(OR($C550<>\"n/a\",D550<>\"n/a\"),IF(SUM(D553:D575)=0,0,IF((SUMPRODUCT(D553:D575,D577:D599)/SUM(D553:D575))<0,1,(SUMPRODUCT(D553:D575,D577:D599)/SUM(D553:D575)))),\"n/a\"))","v":25.863509130521464},{"$f":"(IF(OR($C550<>\"n/a\",E550<>\"n/a\"),IF(SUM(E553:E575)=0,0,IF((SUMPRODUCT(E553:E575,E577:E599)/SUM(E553:E575))<0,1,(SUMPRODUCT(E553:E575,E577:E599)/SUM(E553:E575)))),\"n/a\"))","v":24.863509130521471},{"$f":"(IF(OR($C550<>\"n/a\",F550<>\"n/a\"),IF(SUM(F553:F575)=0,0,IF((SUMPRODUCT(F553:F575,F577:F599)/SUM(F553:F575))<0,1,(SUMPRODUCT(F553:F575,F577:F599)/SUM(F553:F575)))),\"n/a\"))","v":23.863509130521468},{"$f":"(IF(OR($C550<>\"n/a\",G550<>\"n/a\"),IF(SUM(G553:G575)=0,0,IF((SUMPRODUCT(G553:G575,G577:G599)/SUM(G553:G575))<0,1,(SUMPRODUCT(G553:G575,G577:G599)/SUM(G553:G575)))),\"n/a\"))","v":22.863509130521468},{"$f":"(IF(OR($C550<>\"n/a\",H550<>\"n/a\"),IF(SUM(H553:H575)=0,0,IF((SUMPRODUCT(H553:H575,H577:H599)/SUM(H553:H575))<0,1,(SUMPRODUCT(H553:H575,H577:H599)/SUM(H553:H575)))),\"n/a\"))","v":21.863509130521468},{"$f":"(IF(OR($C550<>\"n/a\",I550<>\"n/a\"),IF(SUM(I553:I575)=0,0,IF((SUMPRODUCT(I553:I575,I577:I599)/SUM(I553:I575))<0,1,(SUMPRODUCT(I553:I575,I577:I599)/SUM(I553:I575)))),\"n/a\"))","v":20.863509130521468},{"$f":"(IF(OR($C550<>\"n/a\",J550<>\"n/a\"),IF(SUM(J553:J575)=0,0,IF((SUMPRODUCT(J553:J575,J577:J599)/SUM(J553:J575))<0,1,(SUMPRODUCT(J553:J575,J577:J599)/SUM(J553:J575)))),\"n/a\"))","v":19.863509130521468},{"$f":"(IF(OR($C550<>\"n/a\",K550<>\"n/a\"),IF(SUM(K553:K575)=0,0,IF((SUMPRODUCT(K553:K575,K577:K599)/SUM(K553:K575))<0,1,(SUMPRODUCT(K553:K575,K577:K599)/SUM(K553:K575)))),\"n/a\"))","v":18.863509130521468},{"$f":"(IF(OR($C550<>\"n/a\",L550<>\"n/a\"),IF(SUM(L553:L575)=0,0,IF((SUMPRODUCT(L553:L575,L577:L599)/SUM(L553:L575))<0,1,(SUMPRODUCT(L553:L575,L577:L599)/SUM(L553:L575)))),\"n/a\"))","v":17.863509130521468},{"$f":"(IF(OR($C550<>\"n/a\",M550<>\"n/a\"),IF(SUM(M553:M575)=0,0,IF((SUMPRODUCT(M553:M575,M577:M599)/SUM(M553:M575))<0,1,(SUMPRODUCT(M553:M575,M577:M599)/SUM(M553:M575)))),\"n/a\"))","v":16.863509130521468},{"$f":"(IF(OR($C550<>\"n/a\",N550<>\"n/a\"),IF(SUM(N553:N575)=0,0,IF((SUMPRODUCT(N553:N575,N577:N599)/SUM(N553:N575))<0,1,(SUMPRODUCT(N553:N575,N577:N599)/SUM(N553:N575)))),\"n/a\"))","v":15.863509130521468},{"$f":"(IF(OR($C550<>\"n/a\",O550<>\"n/a\"),IF(SUM(O553:O575)=0,0,IF((SUMPRODUCT(O553:O575,O577:O599)/SUM(O553:O575))<0,1,(SUMPRODUCT(O553:O575,O577:O599)/SUM(O553:O575)))),\"n/a\"))","v":14.863509130521468},{"$f":"(IF(OR($C550<>\"n/a\",P550<>\"n/a\"),IF(SUM(P553:P575)=0,0,IF((SUMPRODUCT(P553:P575,P577:P599)/SUM(P553:P575))<0,1,(SUMPRODUCT(P553:P575,P577:P599)/SUM(P553:P575)))),\"n/a\"))","v":13.863509130521468},{"$f":"(IF(OR($C550<>\"n/a\",Q550<>\"n/a\"),IF(SUM(Q553:Q575)=0,0,IF((SUMPRODUCT(Q553:Q575,Q577:Q599)/SUM(Q553:Q575))<0,1,(SUMPRODUCT(Q553:Q575,Q577:Q599)/SUM(Q553:Q575)))),\"n/a\"))","v":12.863509130521468},{"$f":"(IF(OR($C550<>\"n/a\",R550<>\"n/a\"),IF(SUM(R553:R575)=0,0,IF((SUMPRODUCT(R553:R575,R577:R599)/SUM(R553:R575))<0,1,(SUMPRODUCT(R553:R575,R577:R599)/SUM(R553:R575)))),\"n/a\"))","v":11.863509130521466},{"$f":"(IF(OR($C550<>\"n/a\",S550<>\"n/a\"),IF(SUM(S553:S575)=0,0,IF((SUMPRODUCT(S553:S575,S577:S599)/SUM(S553:S575))<0,1,(SUMPRODUCT(S553:S575,S577:S599)/SUM(S553:S575)))),\"n/a\"))","v":10.863509130521468},{"$f":"(IF(OR($C550<>\"n/a\",T550<>\"n/a\"),IF(SUM(T553:T575)=0,0,IF((SUMPRODUCT(T553:T575,T577:T599)/SUM(T553:T575))<0,1,(SUMPRODUCT(T553:T575,T577:T599)/SUM(T553:T575)))),\"n/a\"))","v":9.8635091305214679},{"$f":"(IF(OR($C550<>\"n/a\",U550<>\"n/a\"),IF(SUM(U553:U575)=0,0,IF((SUMPRODUCT(U553:U575,U577:U599)/SUM(U553:U575))<0,1,(SUMPRODUCT(U553:U575,U577:U599)/SUM(U553:U575)))),\"n/a\"))","v":8.8635091305214679},{"$f":"(IF(OR($C550<>\"n/a\",V550<>\"n/a\"),IF(SUM(V553:V575)=0,0,IF((SUMPRODUCT(V553:V575,V577:V599)/SUM(V553:V575))<0,1,(SUMPRODUCT(V553:V575,V577:V599)/SUM(V553:V575)))),\"n/a\"))","v":7.8635091305214679},{"$f":"(IF(OR($C550<>\"n/a\",W550<>\"n/a\"),IF(SUM(W553:W575)=0,0,IF((SUMPRODUCT(W553:W575,W577:W599)/SUM(W553:W575))<0,1,(SUMPRODUCT(W553:W575,W577:W599)/SUM(W553:W575)))),\"n/a\"))","v":6.8635091305214679}]
[]
["Asset Class 12",{"$f":"VLOOKUP($A602,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Work in progress"}]
[{"$f":"VALUE(REPLACE(A602,1,12,\"\"))","v":12},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A603,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A603,0)-OFFSET('RFM input'!H$134,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A603,0)-OFFSET('RFM input'!I$134,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A603,0)-OFFSET('RFM input'!J$134,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A603,0)-OFFSET('RFM input'!K$134,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A603,0)-OFFSET('RFM input'!L$134,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A603,0)-OFFSET('RFM input'!M$134,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A603,0)-OFFSET('RFM input'!N$134,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A603,0)-OFFSET('RFM input'!O$134,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A603,0)-OFFSET('RFM input'!P$134,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A603,0)-OFFSET('RFM input'!Q$134,$A603,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A603,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A603,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A603,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A603,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A603,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A603,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A603,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A603,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A603,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A603,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A603,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A603,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A603,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A603,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A603,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A603,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A603,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A603,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A603,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A603,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A603,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D631=\"n/a\",0,IF(AND(D605=0,C607=0),0,\nIF(AND(D605<>0,C607=0),D605,\nIF(AND(D606<>0,C607<>0),(C607-(C607/C631))+D605,\nIF(C631<1,0,(C607-(C607/C631)))))))","v":0},{"$f":"IF(E631=\"n/a\",0,IF(AND(E605=0,D607=0),0,\nIF(AND(E605<>0,D607=0),E605,\nIF(AND(E606<>0,D607<>0),(D607-(D607/D631))+E605,\nIF(D631<1,0,(D607-(D607/D631)))))))","v":0},{"$f":"IF(F631=\"n/a\",0,IF(AND(F605=0,E607=0),0,\nIF(AND(F605<>0,E607=0),F605,\nIF(AND(F606<>0,E607<>0),(E607-(E607/E631))+F605,\nIF(E631<1,0,(E607-(E607/E631)))))))","v":0},{"$f":"IF(G631=\"n/a\",0,IF(AND(G605=0,F607=0),0,\nIF(AND(G605<>0,F607=0),G605,\nIF(AND(G606<>0,F607<>0),(F607-(F607/F631))+G605,\nIF(F631<1,0,(F607-(F607/F631)))))))","v":0},{"$f":"IF(H631=\"n/a\",0,IF(AND(H605=0,G607=0),0,\nIF(AND(H605<>0,G607=0),H605,\nIF(AND(H606<>0,G607<>0),(G607-(G607/G631))+H605,\nIF(G631<1,0,(G607-(G607/G631)))))))","v":0},{"$f":"IF(I631=\"n/a\",0,IF(AND(I605=0,H607=0),0,\nIF(AND(I605<>0,H607=0),I605,\nIF(AND(I606<>0,H607<>0),(H607-(H607/H631))+I605,\nIF(H631<1,0,(H607-(H607/H631)))))))","v":0},{"$f":"IF(J631=\"n/a\",0,IF(AND(J605=0,I607=0),0,\nIF(AND(J605<>0,I607=0),J605,\nIF(AND(J606<>0,I607<>0),(I607-(I607/I631))+J605,\nIF(I631<1,0,(I607-(I607/I631)))))))","v":0},{"$f":"IF(K631=\"n/a\",0,IF(AND(K605=0,J607=0),0,\nIF(AND(K605<>0,J607=0),K605,\nIF(AND(K606<>0,J607<>0),(J607-(J607/J631))+K605,\nIF(J631<1,0,(J607-(J607/J631)))))))","v":0},{"$f":"IF(L631=\"n/a\",0,IF(AND(L605=0,K607=0),0,\nIF(AND(L605<>0,K607=0),L605,\nIF(AND(L606<>0,K607<>0),(K607-(K607/K631))+L605,\nIF(K631<1,0,(K607-(K607/K631)))))))","v":0},{"$f":"IF(M631=\"n/a\",0,IF(AND(M605=0,L607=0),0,\nIF(AND(M605<>0,L607=0),M605,\nIF(AND(M606<>0,L607<>0),(L607-(L607/L631))+M605,\nIF(L631<1,0,(L607-(L607/L631)))))))","v":0},{"$f":"IF(N631=\"n/a\",0,IF(AND(N605=0,M607=0),0,\nIF(AND(N605<>0,M607=0),N605,\nIF(AND(N606<>0,M607<>0),(M607-(M607/M631))+N605,\nIF(M631<1,0,(M607-(M607/M631)))))))","v":0},{"$f":"IF(O631=\"n/a\",0,IF(AND(O605=0,N607=0),0,\nIF(AND(O605<>0,N607=0),O605,\nIF(AND(O606<>0,N607<>0),(N607-(N607/N631))+O605,\nIF(N631<1,0,(N607-(N607/N631)))))))","v":0},{"$f":"IF(P631=\"n/a\",0,IF(AND(P605=0,O607=0),0,\nIF(AND(P605<>0,O607=0),P605,\nIF(AND(P606<>0,O607<>0),(O607-(O607/O631))+P605,\nIF(O631<1,0,(O607-(O607/O631)))))))","v":0},{"$f":"IF(Q631=\"n/a\",0,IF(AND(Q605=0,P607=0),0,\nIF(AND(Q605<>0,P607=0),Q605,\nIF(AND(Q606<>0,P607<>0),(P607-(P607/P631))+Q605,\nIF(P631<1,0,(P607-(P607/P631)))))))","v":0},{"$f":"IF(R631=\"n/a\",0,IF(AND(R605=0,Q607=0),0,\nIF(AND(R605<>0,Q607=0),R605,\nIF(AND(R606<>0,Q607<>0),(Q607-(Q607/Q631))+R605,\nIF(Q631<1,0,(Q607-(Q607/Q631)))))))","v":0},{"$f":"IF(S631=\"n/a\",0,IF(AND(S605=0,R607=0),0,\nIF(AND(S605<>0,R607=0),S605,\nIF(AND(S606<>0,R607<>0),(R607-(R607/R631))+S605,\nIF(R631<1,0,(R607-(R607/R631)))))))","v":0},{"$f":"IF(T631=\"n/a\",0,IF(AND(T605=0,S607=0),0,\nIF(AND(T605<>0,S607=0),T605,\nIF(AND(T606<>0,S607<>0),(S607-(S607/S631))+T605,\nIF(S631<1,0,(S607-(S607/S631)))))))","v":0},{"$f":"IF(U631=\"n/a\",0,IF(AND(U605=0,T607=0),0,\nIF(AND(U605<>0,T607=0),U605,\nIF(AND(U606<>0,T607<>0),(T607-(T607/T631))+U605,\nIF(T631<1,0,(T607-(T607/T631)))))))","v":0},{"$f":"IF(V631=\"n/a\",0,IF(AND(V605=0,U607=0),0,\nIF(AND(V605<>0,U607=0),V605,\nIF(AND(V606<>0,U607<>0),(U607-(U607/U631))+V605,\nIF(U631<1,0,(U607-(U607/U631)))))))","v":0},{"$f":"IF(W631=\"n/a\",0,IF(AND(W605=0,V607=0),0,\nIF(AND(W605<>0,V607=0),W605,\nIF(AND(W606<>0,V607<>0),(V607-(V607/V631))+W605,\nIF(V631<1,0,(V607-(V607/V631)))))))","v":0}]
[{"$f":"A607+1","v":0},"Depreciated starting RAB",{"$f":"C603","v":0},{"$f":"IF(C632=\"n/a\",C608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,C608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,C608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(D632=\"n/a\",D608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,D608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,D608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(E632=\"n/a\",E608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,E608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,E608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(F632=\"n/a\",F608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,F608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,F608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(G632=\"n/a\",G608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,G608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,G608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(H632=\"n/a\",H608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,H608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,H608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(I632=\"n/a\",I608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,I608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,I608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(J632=\"n/a\",J608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,J608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,J608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(K632=\"n/a\",K608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,K608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,K608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(L632=\"n/a\",L608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,L608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,L608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(M632=\"n/a\",M608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,M608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,M608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(N632=\"n/a\",N608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,N608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,N608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(O632=\"n/a\",O608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,O608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,O608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(P632=\"n/a\",P608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,P608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,P608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(Q632=\"n/a\",Q608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,Q608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,Q608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(R632=\"n/a\",R608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,R608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,R608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(S632=\"n/a\",S608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,S608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,S608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(T632=\"n/a\",T608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,T608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,T608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(U632=\"n/a\",U608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,U608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,U608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(V632=\"n/a\",V608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,V608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,V608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0}]
[{"$f":"A608+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D609,-($A609+5),0)","v":0},{"$f":"IF(D633=\"n/a\",D609,IFERROR(IF((OFFSET($C609,0,$A609))<0,\nMIN(0,D609-(OFFSET($C609,0,$A609)/(OFFSET($C604,-$A608,$A609)))),\nMAX(0,D609-(OFFSET($C609,0,$A609)/(OFFSET($C604,-$A608,$A609))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E610,-($A610+5),0)","v":0},{"$f":"IF(E634=\"n/a\",E610,IFERROR(IF((OFFSET($C610,0,$A610))<0,\nMIN(0,E610-(OFFSET($C610,0,$A610)/(OFFSET($C605,-$A609,$A610)))),\nMAX(0,E610-(OFFSET($C610,0,$A610)/(OFFSET($C605,-$A609,$A610))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F611,-($A611+5),0)","v":0},{"$f":"IF(F635=\"n/a\",F611,IFERROR(IF((OFFSET($C611,0,$A611))<0,\nMIN(0,F611-(OFFSET($C611,0,$A611)/(OFFSET($C606,-$A610,$A611)))),\nMAX(0,F611-(OFFSET($C611,0,$A611)/(OFFSET($C606,-$A610,$A611))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G612,-($A612+5),0)","v":0},{"$f":"IF(G636=\"n/a\",G612,IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,G612-(OFFSET($C612,0,$A612)/(OFFSET($C607,-$A611,$A612)))),\nMAX(0,G612-(OFFSET($C612,0,$A612)/(OFFSET($C607,-$A611,$A612))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H613,-($A613+5),0)","v":0},{"$f":"IF(H637=\"n/a\",H613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,H613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,H613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I614,-($A614+5),0)","v":0},{"$f":"IF(I638=\"n/a\",I614,IFERROR(IF((OFFSET($C614,0,$A614))<0,\nMIN(0,I614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614)))),\nMAX(0,I614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J615,-($A615+5),0)","v":0},{"$f":"IF(J639=\"n/a\",J615,IFERROR(IF((OFFSET($C615,0,$A615))<0,\nMIN(0,J615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615)))),\nMAX(0,J615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K616,-($A616+5),0)","v":0},{"$f":"IF(K640=\"n/a\",K616,IFERROR(IF((OFFSET($C616,0,$A616))<0,\nMIN(0,K616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616)))),\nMAX(0,K616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L617,-($A617+5),0)","v":0},{"$f":"IF(L641=\"n/a\",L617,IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,L617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617)))),\nMAX(0,L617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M618,-($A618+5),0)","v":0},{"$f":"IF(M642=\"n/a\",M618,IFERROR(IF((OFFSET($C618,0,$A618))<0,\nMIN(0,M618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618)))),\nMAX(0,M618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A619)","v":"Depreciated Net Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N619,-($A619+5),0)","v":0},{"$f":"IF(N643=\"n/a\",N619,IFERROR(IF((OFFSET($C619,0,$A619))<0,\nMIN(0,N619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619)))),\nMAX(0,N619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O620,-($A620+5),0)","v":0},{"$f":"IF(O644=\"n/a\",O620,IFERROR(IF((OFFSET($C620,0,$A620))<0,\nMIN(0,O620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620)))),\nMAX(0,O620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P621,-($A621+5),0)","v":0},{"$f":"IF(P645=\"n/a\",P621,IFERROR(IF((OFFSET($C621,0,$A621))<0,\nMIN(0,P621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621)))),\nMAX(0,P621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q622,-($A622+5),0)","v":0},{"$f":"IF(Q646=\"n/a\",Q622,IFERROR(IF((OFFSET($C622,0,$A622))<0,\nMIN(0,Q622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622)))),\nMAX(0,Q622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R623,-($A623+5),0)","v":0},{"$f":"IF(R647=\"n/a\",R623,IFERROR(IF((OFFSET($C623,0,$A623))<0,\nMIN(0,R623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623)))),\nMAX(0,R623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S624,-($A624+5),0)","v":0},{"$f":"IF(S648=\"n/a\",S624,IFERROR(IF((OFFSET($C624,0,$A624))<0,\nMIN(0,S624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624)))),\nMAX(0,S624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T625,-($A625+5),0)","v":0},{"$f":"IF(T649=\"n/a\",T625,IFERROR(IF((OFFSET($C625,0,$A625))<0,\nMIN(0,T625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625)))),\nMAX(0,T625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U626,-($A626+5),0)","v":0},{"$f":"IF(U650=\"n/a\",U626,IFERROR(IF((OFFSET($C626,0,$A626))<0,\nMIN(0,U626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626)))),\nMAX(0,U626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V627,-($A627+5),0)","v":0},{"$f":"IF(V651=\"n/a\",V627,IFERROR(IF((OFFSET($C627,0,$A627))<0,\nMIN(0,V627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627)))),\nMAX(0,V627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W628,-($A628+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C631=\"n/a\",\"n/a\",IF(AND(C631<1,D605=0),0,\nIF(D605=0,C631-1,\nIF(C631<1,D606,\n(((C631-1)*(C607-(C607/(C631))))+(D605*D606))/(D607)))))","v":0},0,0,0,0,{"$f":"IF(H631=\"n/a\",\"n/a\",IF(AND(H631<1,I605=0),0,\nIF(I605=0,H631-1,\nIF(H631<1,I606,\n(((H631-1)*(H607-(H607/(H631))))+(I605*I606))/(I607)))))","v":0},{"$f":"IF(I631=\"n/a\",\"n/a\",IF(AND(I631<1,J605=0),0,\nIF(J605=0,I631-1,\nIF(I631<1,J606,\n(((I631-1)*(I607-(I607/(I631))))+(J605*J606))/(J607)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C632,(-$A608-ROWS(C604:C631)),0)","v":"n/a"},{"$f":"IF(C632=\"n/a\",\"n/a\",MAX(0,C632-1))","v":"n/a"},{"$f":"IF(D632=\"n/a\",\"n/a\",MAX(0,D632-1))","v":"n/a"},{"$f":"IF(E632=\"n/a\",\"n/a\",MAX(0,E632-1))","v":"n/a"},{"$f":"IF(F632=\"n/a\",\"n/a\",MAX(0,F632-1))","v":"n/a"},{"$f":"IF(G632=\"n/a\",\"n/a\",MAX(0,G632-1))","v":"n/a"},{"$f":"IF(H632=\"n/a\",\"n/a\",MAX(0,H632-1))","v":"n/a"},{"$f":"IF(I632=\"n/a\",\"n/a\",MAX(0,I632-1))","v":"n/a"},{"$f":"IF(J632=\"n/a\",\"n/a\",MAX(0,J632-1))","v":"n/a"},{"$f":"IF(K632=\"n/a\",\"n/a\",MAX(0,K632-1))","v":"n/a"},{"$f":"IF(L632=\"n/a\",\"n/a\",MAX(0,L632-1))","v":"n/a"},{"$f":"IF(M632=\"n/a\",\"n/a\",MAX(0,M632-1))","v":"n/a"},{"$f":"IF(N632=\"n/a\",\"n/a\",MAX(0,N632-1))","v":"n/a"},{"$f":"IF(O632=\"n/a\",\"n/a\",MAX(0,O632-1))","v":"n/a"},{"$f":"IF(P632=\"n/a\",\"n/a\",MAX(0,P632-1))","v":"n/a"},{"$f":"IF(Q632=\"n/a\",\"n/a\",MAX(0,Q632-1))","v":"n/a"},{"$f":"IF(R632=\"n/a\",\"n/a\",MAX(0,R632-1))","v":"n/a"},{"$f":"IF(S632=\"n/a\",\"n/a\",MAX(0,S632-1))","v":"n/a"},{"$f":"IF(T632=\"n/a\",\"n/a\",MAX(0,T632-1))","v":"n/a"},{"$f":"IF(U632=\"n/a\",\"n/a\",MAX(0,U632-1))","v":"n/a"},{"$f":"IF(V632=\"n/a\",\"n/a\",MAX(0,V632-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D633,(-$A609-ROWS(D605:D632)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E634,(-$A610-ROWS(E606:E633)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F635,(-$A611-ROWS(F607:F634)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G636,(-$A612-ROWS(G608:G635)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H637,(-$A613-ROWS(H609:H636)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I638,(-$A614-ROWS(I610:I637)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J639,(-$A615-ROWS(J611:J638)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K640,(-$A616-ROWS(K612:K639)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L641,(-$A617-ROWS(L613:L640)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M642,(-$A618-ROWS(M614:M641)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A619)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N643,(-$A619-ROWS(N615:N642)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O644,(-$A620-ROWS(O616:O643)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P645,(-$A621-ROWS(P617:P644)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q646,(-$A622-ROWS(Q618:Q645)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R647,(-$A623-ROWS(R619:R646)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S648,(-$A624-ROWS(S620:S647)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T649,(-$A625-ROWS(T621:T648)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U650,(-$A626-ROWS(U622:U649)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V651,(-$A627-ROWS(V623:V650)),0)","v":0},{"$f":"IF(V651=\"n/a\",\"n/a\",MAX(0,V651-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W652,(-$A628-ROWS(W624:W651)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C604<>\"n/a\",C604<>\"n/a\"),IF(SUM(C607:C629)=0,0,IF((SUMPRODUCT(C607:C629,C631:C653)/SUM(C607:C629))<0,1,(SUMPRODUCT(C607:C629,C631:C653)/SUM(C607:C629)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C604<>\"n/a\",D604<>\"n/a\"),IF(SUM(D607:D629)=0,0,IF((SUMPRODUCT(D607:D629,D631:D653)/SUM(D607:D629))<0,1,(SUMPRODUCT(D607:D629,D631:D653)/SUM(D607:D629)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C604<>\"n/a\",E604<>\"n/a\"),IF(SUM(E607:E629)=0,0,IF((SUMPRODUCT(E607:E629,E631:E653)/SUM(E607:E629))<0,1,(SUMPRODUCT(E607:E629,E631:E653)/SUM(E607:E629)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C604<>\"n/a\",F604<>\"n/a\"),IF(SUM(F607:F629)=0,0,IF((SUMPRODUCT(F607:F629,F631:F653)/SUM(F607:F629))<0,1,(SUMPRODUCT(F607:F629,F631:F653)/SUM(F607:F629)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C604<>\"n/a\",G604<>\"n/a\"),IF(SUM(G607:G629)=0,0,IF((SUMPRODUCT(G607:G629,G631:G653)/SUM(G607:G629))<0,1,(SUMPRODUCT(G607:G629,G631:G653)/SUM(G607:G629)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C604<>\"n/a\",H604<>\"n/a\"),IF(SUM(H607:H629)=0,0,IF((SUMPRODUCT(H607:H629,H631:H653)/SUM(H607:H629))<0,1,(SUMPRODUCT(H607:H629,H631:H653)/SUM(H607:H629)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C604<>\"n/a\",I604<>\"n/a\"),IF(SUM(I607:I629)=0,0,IF((SUMPRODUCT(I607:I629,I631:I653)/SUM(I607:I629))<0,1,(SUMPRODUCT(I607:I629,I631:I653)/SUM(I607:I629)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C604<>\"n/a\",J604<>\"n/a\"),IF(SUM(J607:J629)=0,0,IF((SUMPRODUCT(J607:J629,J631:J653)/SUM(J607:J629))<0,1,(SUMPRODUCT(J607:J629,J631:J653)/SUM(J607:J629)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C604<>\"n/a\",K604<>\"n/a\"),IF(SUM(K607:K629)=0,0,IF((SUMPRODUCT(K607:K629,K631:K653)/SUM(K607:K629))<0,1,(SUMPRODUCT(K607:K629,K631:K653)/SUM(K607:K629)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C604<>\"n/a\",L604<>\"n/a\"),IF(SUM(L607:L629)=0,0,IF((SUMPRODUCT(L607:L629,L631:L653)/SUM(L607:L629))<0,1,(SUMPRODUCT(L607:L629,L631:L653)/SUM(L607:L629)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C604<>\"n/a\",M604<>\"n/a\"),IF(SUM(M607:M629)=0,0,IF((SUMPRODUCT(M607:M629,M631:M653)/SUM(M607:M629))<0,1,(SUMPRODUCT(M607:M629,M631:M653)/SUM(M607:M629)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C604<>\"n/a\",N604<>\"n/a\"),IF(SUM(N607:N629)=0,0,IF((SUMPRODUCT(N607:N629,N631:N653)/SUM(N607:N629))<0,1,(SUMPRODUCT(N607:N629,N631:N653)/SUM(N607:N629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",O604<>\"n/a\"),IF(SUM(O607:O629)=0,0,IF((SUMPRODUCT(O607:O629,O631:O653)/SUM(O607:O629))<0,1,(SUMPRODUCT(O607:O629,O631:O653)/SUM(O607:O629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",P604<>\"n/a\"),IF(SUM(P607:P629)=0,0,IF((SUMPRODUCT(P607:P629,P631:P653)/SUM(P607:P629))<0,1,(SUMPRODUCT(P607:P629,P631:P653)/SUM(P607:P629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",Q604<>\"n/a\"),IF(SUM(Q607:Q629)=0,0,IF((SUMPRODUCT(Q607:Q629,Q631:Q653)/SUM(Q607:Q629))<0,1,(SUMPRODUCT(Q607:Q629,Q631:Q653)/SUM(Q607:Q629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",R604<>\"n/a\"),IF(SUM(R607:R629)=0,0,IF((SUMPRODUCT(R607:R629,R631:R653)/SUM(R607:R629))<0,1,(SUMPRODUCT(R607:R629,R631:R653)/SUM(R607:R629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",S604<>\"n/a\"),IF(SUM(S607:S629)=0,0,IF((SUMPRODUCT(S607:S629,S631:S653)/SUM(S607:S629))<0,1,(SUMPRODUCT(S607:S629,S631:S653)/SUM(S607:S629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",T604<>\"n/a\"),IF(SUM(T607:T629)=0,0,IF((SUMPRODUCT(T607:T629,T631:T653)/SUM(T607:T629))<0,1,(SUMPRODUCT(T607:T629,T631:T653)/SUM(T607:T629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",U604<>\"n/a\"),IF(SUM(U607:U629)=0,0,IF((SUMPRODUCT(U607:U629,U631:U653)/SUM(U607:U629))<0,1,(SUMPRODUCT(U607:U629,U631:U653)/SUM(U607:U629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",V604<>\"n/a\"),IF(SUM(V607:V629)=0,0,IF((SUMPRODUCT(V607:V629,V631:V653)/SUM(V607:V629))<0,1,(SUMPRODUCT(V607:V629,V631:V653)/SUM(V607:V629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",W604<>\"n/a\"),IF(SUM(W607:W629)=0,0,IF((SUMPRODUCT(W607:W629,W631:W653)/SUM(W607:W629))<0,1,(SUMPRODUCT(W607:W629,W631:W653)/SUM(W607:W629)))),\"n/a\"))","v":0}]
[]
["Asset Class 13",{"$f":"VLOOKUP($A656,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Information & Communication Technology"}]
[{"$f":"VALUE(REPLACE(A656,1,12,\"\"))","v":13},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A657,0)","v":29.089378956815352},{"$f":"OFFSET('RFM input'!H$70,$A657,0)-OFFSET('RFM input'!H$134,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A657,0)-OFFSET('RFM input'!I$134,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A657,0)-OFFSET('RFM input'!J$134,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A657,0)-OFFSET('RFM input'!K$134,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A657,0)-OFFSET('RFM input'!L$134,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A657,0)-OFFSET('RFM input'!M$134,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A657,0)-OFFSET('RFM input'!N$134,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A657,0)-OFFSET('RFM input'!O$134,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A657,0)-OFFSET('RFM input'!P$134,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A657,0)-OFFSET('RFM input'!Q$134,$A657,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A657,0)","v":2.0396656261630493},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":2.8816616698547657}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A657,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A657,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A657,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A657,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A657,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A657,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A657,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A657,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A657,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A657,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A657,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A657,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A657,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A657,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A657,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A657,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A657,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A657,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A657,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A657,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D685=\"n/a\",0,IF(AND(D659=0,C661=0),0,\nIF(AND(D659<>0,C661=0),D659,\nIF(AND(D660<>0,C661<>0),(C661-(C661/C685))+D659,\nIF(C685<1,0,(C661-(C661/C685)))))))","v":0},{"$f":"IF(E685=\"n/a\",0,IF(AND(E659=0,D661=0),0,\nIF(AND(E659<>0,D661=0),E659,\nIF(AND(E660<>0,D661<>0),(D661-(D661/D685))+E659,\nIF(D685<1,0,(D661-(D661/D685)))))))","v":0},{"$f":"IF(F685=\"n/a\",0,IF(AND(F659=0,E661=0),0,\nIF(AND(F659<>0,E661=0),F659,\nIF(AND(F660<>0,E661<>0),(E661-(E661/E685))+F659,\nIF(E685<1,0,(E661-(E661/E685)))))))","v":0},{"$f":"IF(G685=\"n/a\",0,IF(AND(G659=0,F661=0),0,\nIF(AND(G659<>0,F661=0),G659,\nIF(AND(G660<>0,F661<>0),(F661-(F661/F685))+G659,\nIF(F685<1,0,(F661-(F661/F685)))))))","v":0},{"$f":"IF(H685=\"n/a\",0,IF(AND(H659=0,G661=0),0,\nIF(AND(H659<>0,G661=0),H659,\nIF(AND(H660<>0,G661<>0),(G661-(G661/G685))+H659,\nIF(G685<1,0,(G661-(G661/G685)))))))","v":0},{"$f":"IF(I685=\"n/a\",0,IF(AND(I659=0,H661=0),0,\nIF(AND(I659<>0,H661=0),I659,\nIF(AND(I660<>0,H661<>0),(H661-(H661/H685))+I659,\nIF(H685<1,0,(H661-(H661/H685)))))))","v":0},{"$f":"IF(J685=\"n/a\",0,IF(AND(J659=0,I661=0),0,\nIF(AND(J659<>0,I661=0),J659,\nIF(AND(J660<>0,I661<>0),(I661-(I661/I685))+J659,\nIF(I685<1,0,(I661-(I661/I685)))))))","v":0},{"$f":"IF(K685=\"n/a\",0,IF(AND(K659=0,J661=0),0,\nIF(AND(K659<>0,J661=0),K659,\nIF(AND(K660<>0,J661<>0),(J661-(J661/J685))+K659,\nIF(J685<1,0,(J661-(J661/J685)))))))","v":0},{"$f":"IF(L685=\"n/a\",0,IF(AND(L659=0,K661=0),0,\nIF(AND(L659<>0,K661=0),L659,\nIF(AND(L660<>0,K661<>0),(K661-(K661/K685))+L659,\nIF(K685<1,0,(K661-(K661/K685)))))))","v":0},{"$f":"IF(M685=\"n/a\",0,IF(AND(M659=0,L661=0),0,\nIF(AND(M659<>0,L661=0),M659,\nIF(AND(M660<>0,L661<>0),(L661-(L661/L685))+M659,\nIF(L685<1,0,(L661-(L661/L685)))))))","v":0},{"$f":"IF(N685=\"n/a\",0,IF(AND(N659=0,M661=0),0,\nIF(AND(N659<>0,M661=0),N659,\nIF(AND(N660<>0,M661<>0),(M661-(M661/M685))+N659,\nIF(M685<1,0,(M661-(M661/M685)))))))","v":0},{"$f":"IF(O685=\"n/a\",0,IF(AND(O659=0,N661=0),0,\nIF(AND(O659<>0,N661=0),O659,\nIF(AND(O660<>0,N661<>0),(N661-(N661/N685))+O659,\nIF(N685<1,0,(N661-(N661/N685)))))))","v":0},{"$f":"IF(P685=\"n/a\",0,IF(AND(P659=0,O661=0),0,\nIF(AND(P659<>0,O661=0),P659,\nIF(AND(P660<>0,O661<>0),(O661-(O661/O685))+P659,\nIF(O685<1,0,(O661-(O661/O685)))))))","v":0},{"$f":"IF(Q685=\"n/a\",0,IF(AND(Q659=0,P661=0),0,\nIF(AND(Q659<>0,P661=0),Q659,\nIF(AND(Q660<>0,P661<>0),(P661-(P661/P685))+Q659,\nIF(P685<1,0,(P661-(P661/P685)))))))","v":0},{"$f":"IF(R685=\"n/a\",0,IF(AND(R659=0,Q661=0),0,\nIF(AND(R659<>0,Q661=0),R659,\nIF(AND(R660<>0,Q661<>0),(Q661-(Q661/Q685))+R659,\nIF(Q685<1,0,(Q661-(Q661/Q685)))))))","v":0},{"$f":"IF(S685=\"n/a\",0,IF(AND(S659=0,R661=0),0,\nIF(AND(S659<>0,R661=0),S659,\nIF(AND(S660<>0,R661<>0),(R661-(R661/R685))+S659,\nIF(R685<1,0,(R661-(R661/R685)))))))","v":0},{"$f":"IF(T685=\"n/a\",0,IF(AND(T659=0,S661=0),0,\nIF(AND(T659<>0,S661=0),T659,\nIF(AND(T660<>0,S661<>0),(S661-(S661/S685))+T659,\nIF(S685<1,0,(S661-(S661/S685)))))))","v":0},{"$f":"IF(U685=\"n/a\",0,IF(AND(U659=0,T661=0),0,\nIF(AND(U659<>0,T661=0),U659,\nIF(AND(U660<>0,T661<>0),(T661-(T661/T685))+U659,\nIF(T685<1,0,(T661-(T661/T685)))))))","v":0},{"$f":"IF(V685=\"n/a\",0,IF(AND(V659=0,U661=0),0,\nIF(AND(V659<>0,U661=0),V659,\nIF(AND(V660<>0,U661<>0),(U661-(U661/U685))+V659,\nIF(U685<1,0,(U661-(U661/U685)))))))","v":0},{"$f":"IF(W685=\"n/a\",0,IF(AND(W659=0,V661=0),0,\nIF(AND(W659<>0,V661=0),W659,\nIF(AND(W660<>0,V661<>0),(V661-(V661/V685))+W659,\nIF(V685<1,0,(V661-(V661/V685)))))))","v":0}]
[{"$f":"A661+1","v":0},"Depreciated starting RAB",{"$f":"C657","v":29.089378956815352},{"$f":"IF(C686=\"n/a\",C662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,C662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,C662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":14.827541828375178},{"$f":"IF(D686=\"n/a\",D662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,D662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,D662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0.56570469993500438},{"$f":"IF(E686=\"n/a\",E662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,E662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,E662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(F686=\"n/a\",F662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,F662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,F662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(G686=\"n/a\",G662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,G662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,G662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(H686=\"n/a\",H662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,H662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,H662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(I686=\"n/a\",I662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,I662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,I662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(J686=\"n/a\",J662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,J662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,J662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(K686=\"n/a\",K662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,K662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,K662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(L686=\"n/a\",L662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,L662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,L662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(M686=\"n/a\",M662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,M662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,M662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(N686=\"n/a\",N662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,N662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,N662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(O686=\"n/a\",O662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,O662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,O662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(P686=\"n/a\",P662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,P662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,P662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(Q686=\"n/a\",Q662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,Q662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,Q662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(R686=\"n/a\",R662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,R662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,R662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(S686=\"n/a\",S662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,S662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,S662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(T686=\"n/a\",T662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,T662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,T662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(U686=\"n/a\",U662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,U662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,U662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(V686=\"n/a\",V662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,V662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,V662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0}]
[{"$f":"A662+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D663,-($A663+5),0)","v":0},{"$f":"IF(D687=\"n/a\",D663,IFERROR(IF((OFFSET($C663,0,$A663))<0,\nMIN(0,D663-(OFFSET($C663,0,$A663)/(OFFSET($C658,-$A662,$A663)))),\nMAX(0,D663-(OFFSET($C663,0,$A663)/(OFFSET($C658,-$A662,$A663))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E664,-($A664+5),0)","v":0},{"$f":"IF(E688=\"n/a\",E664,IFERROR(IF((OFFSET($C664,0,$A664))<0,\nMIN(0,E664-(OFFSET($C664,0,$A664)/(OFFSET($C659,-$A663,$A664)))),\nMAX(0,E664-(OFFSET($C664,0,$A664)/(OFFSET($C659,-$A663,$A664))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F665,-($A665+5),0)","v":0},{"$f":"IF(F689=\"n/a\",F665,IFERROR(IF((OFFSET($C665,0,$A665))<0,\nMIN(0,F665-(OFFSET($C665,0,$A665)/(OFFSET($C660,-$A664,$A665)))),\nMAX(0,F665-(OFFSET($C665,0,$A665)/(OFFSET($C660,-$A664,$A665))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G666,-($A666+5),0)","v":0},{"$f":"IF(G690=\"n/a\",G666,IFERROR(IF((OFFSET($C666,0,$A666))<0,\nMIN(0,G666-(OFFSET($C666,0,$A666)/(OFFSET($C661,-$A665,$A666)))),\nMAX(0,G666-(OFFSET($C666,0,$A666)/(OFFSET($C661,-$A665,$A666))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H667,-($A667+5),0)","v":0},{"$f":"IF(H691=\"n/a\",H667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I668,-($A668+5),0)","v":0},{"$f":"IF(I692=\"n/a\",I668,IFERROR(IF((OFFSET($C668,0,$A668))<0,\nMIN(0,I668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668)))),\nMAX(0,I668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J669,-($A669+5),0)","v":0},{"$f":"IF(J693=\"n/a\",J669,IFERROR(IF((OFFSET($C669,0,$A669))<0,\nMIN(0,J669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669)))),\nMAX(0,J669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K670,-($A670+5),0)","v":0},{"$f":"IF(K694=\"n/a\",K670,IFERROR(IF((OFFSET($C670,0,$A670))<0,\nMIN(0,K670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670)))),\nMAX(0,K670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L671,-($A671+5),0)","v":0},{"$f":"IF(L695=\"n/a\",L671,IFERROR(IF((OFFSET($C671,0,$A671))<0,\nMIN(0,L671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671)))),\nMAX(0,L671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M672,-($A672+5),0)","v":0},{"$f":"IF(M696=\"n/a\",M672,IFERROR(IF((OFFSET($C672,0,$A672))<0,\nMIN(0,M672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672)))),\nMAX(0,M672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N673,-($A673+5),0)","v":0},{"$f":"IF(N697=\"n/a\",N673,IFERROR(IF((OFFSET($C673,0,$A673))<0,\nMIN(0,N673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673)))),\nMAX(0,N673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O674,-($A674+5),0)","v":0},{"$f":"IF(O698=\"n/a\",O674,IFERROR(IF((OFFSET($C674,0,$A674))<0,\nMIN(0,O674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674)))),\nMAX(0,O674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P675,-($A675+5),0)","v":0},{"$f":"IF(P699=\"n/a\",P675,IFERROR(IF((OFFSET($C675,0,$A675))<0,\nMIN(0,P675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675)))),\nMAX(0,P675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q676,-($A676+5),0)","v":0},{"$f":"IF(Q700=\"n/a\",Q676,IFERROR(IF((OFFSET($C676,0,$A676))<0,\nMIN(0,Q676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676)))),\nMAX(0,Q676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R677,-($A677+5),0)","v":0},{"$f":"IF(R701=\"n/a\",R677,IFERROR(IF((OFFSET($C677,0,$A677))<0,\nMIN(0,R677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677)))),\nMAX(0,R677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S678,-($A678+5),0)","v":0},{"$f":"IF(S702=\"n/a\",S678,IFERROR(IF((OFFSET($C678,0,$A678))<0,\nMIN(0,S678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678)))),\nMAX(0,S678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T679,-($A679+5),0)","v":0},{"$f":"IF(T703=\"n/a\",T679,IFERROR(IF((OFFSET($C679,0,$A679))<0,\nMIN(0,T679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679)))),\nMAX(0,T679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U680,-($A680+5),0)","v":0},{"$f":"IF(U704=\"n/a\",U680,IFERROR(IF((OFFSET($C680,0,$A680))<0,\nMIN(0,U680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680)))),\nMAX(0,U680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V681,-($A681+5),0)","v":0},{"$f":"IF(V705=\"n/a\",V681,IFERROR(IF((OFFSET($C681,0,$A681))<0,\nMIN(0,V681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681)))),\nMAX(0,V681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W682,-($A682+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C685=\"n/a\",\"n/a\",IF(AND(C685<1,D659=0),0,\nIF(D659=0,C685-1,\nIF(C685<1,D660,\n(((C685-1)*(C661-(C661/(C685))))+(D659*D660))/(D661)))))","v":0},0,0,0,0,{"$f":"IF(H685=\"n/a\",\"n/a\",IF(AND(H685<1,I659=0),0,\nIF(I659=0,H685-1,\nIF(H685<1,I660,\n(((H685-1)*(H661-(H661/(H685))))+(I659*I660))/(I661)))))","v":0},{"$f":"IF(I685=\"n/a\",\"n/a\",IF(AND(I685<1,J659=0),0,\nIF(J659=0,I685-1,\nIF(I685<1,J660,\n(((I685-1)*(I661-(I661/(I685))))+(J659*J660))/(J661)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C686,(-$A662-ROWS(C658:C685)),0)","v":2.0396656261630493},{"$f":"IF(C686=\"n/a\",\"n/a\",MAX(0,C686-1))","v":1.0396656261630493},{"$f":"IF(D686=\"n/a\",\"n/a\",MAX(0,D686-1))","v":3.966562616304925E-2},{"$f":"IF(E686=\"n/a\",\"n/a\",MAX(0,E686-1))","v":0},{"$f":"IF(F686=\"n/a\",\"n/a\",MAX(0,F686-1))","v":0},{"$f":"IF(G686=\"n/a\",\"n/a\",MAX(0,G686-1))","v":0},{"$f":"IF(H686=\"n/a\",\"n/a\",MAX(0,H686-1))","v":0},{"$f":"IF(I686=\"n/a\",\"n/a\",MAX(0,I686-1))","v":0},{"$f":"IF(J686=\"n/a\",\"n/a\",MAX(0,J686-1))","v":0},{"$f":"IF(K686=\"n/a\",\"n/a\",MAX(0,K686-1))","v":0},{"$f":"IF(L686=\"n/a\",\"n/a\",MAX(0,L686-1))","v":0},{"$f":"IF(M686=\"n/a\",\"n/a\",MAX(0,M686-1))","v":0},{"$f":"IF(N686=\"n/a\",\"n/a\",MAX(0,N686-1))","v":0},{"$f":"IF(O686=\"n/a\",\"n/a\",MAX(0,O686-1))","v":0},{"$f":"IF(P686=\"n/a\",\"n/a\",MAX(0,P686-1))","v":0},{"$f":"IF(Q686=\"n/a\",\"n/a\",MAX(0,Q686-1))","v":0},{"$f":"IF(R686=\"n/a\",\"n/a\",MAX(0,R686-1))","v":0},{"$f":"IF(S686=\"n/a\",\"n/a\",MAX(0,S686-1))","v":0},{"$f":"IF(T686=\"n/a\",\"n/a\",MAX(0,T686-1))","v":0},{"$f":"IF(U686=\"n/a\",\"n/a\",MAX(0,U686-1))","v":0},{"$f":"IF(V686=\"n/a\",\"n/a\",MAX(0,V686-1))","v":0}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D687,(-$A663-ROWS(D659:D686)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E688,(-$A664-ROWS(E660:E687)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F689,(-$A665-ROWS(F661:F688)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G690,(-$A666-ROWS(G662:G689)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H691,(-$A667-ROWS(H663:H690)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I692,(-$A668-ROWS(I664:I691)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J693,(-$A669-ROWS(J665:J692)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K694,(-$A670-ROWS(K666:K693)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L695,(-$A671-ROWS(L667:L694)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M696,(-$A672-ROWS(M668:M695)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N697,(-$A673-ROWS(N669:N696)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O698,(-$A674-ROWS(O670:O697)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P699,(-$A675-ROWS(P671:P698)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q700,(-$A676-ROWS(Q672:Q699)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R701,(-$A677-ROWS(R673:R700)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S702,(-$A678-ROWS(S674:S701)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T703,(-$A679-ROWS(T675:T702)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U704,(-$A680-ROWS(U676:U703)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V705,(-$A681-ROWS(V677:V704)),0)","v":0},{"$f":"IF(V705=\"n/a\",\"n/a\",MAX(0,V705-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W706,(-$A682-ROWS(W678:W705)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C658<>\"n/a\",C658<>\"n/a\"),IF(SUM(C661:C683)=0,0,IF((SUMPRODUCT(C661:C683,C685:C707)/SUM(C661:C683))<0,1,(SUMPRODUCT(C661:C683,C685:C707)/SUM(C661:C683)))),\"n/a\"))","v":2.0396656261630493},{"$f":"(IF(OR($C658<>\"n/a\",D658<>\"n/a\"),IF(SUM(D661:D683)=0,0,IF((SUMPRODUCT(D661:D683,D685:D707)/SUM(D661:D683))<0,1,(SUMPRODUCT(D661:D683,D685:D707)/SUM(D661:D683)))),\"n/a\"))","v":1.0396656261630493},{"$f":"(IF(OR($C658<>\"n/a\",E658<>\"n/a\"),IF(SUM(E661:E683)=0,0,IF((SUMPRODUCT(E661:E683,E685:E707)/SUM(E661:E683))<0,1,(SUMPRODUCT(E661:E683,E685:E707)/SUM(E661:E683)))),\"n/a\"))","v":3.966562616304925E-2},{"$f":"(IF(OR($C658<>\"n/a\",F658<>\"n/a\"),IF(SUM(F661:F683)=0,0,IF((SUMPRODUCT(F661:F683,F685:F707)/SUM(F661:F683))<0,1,(SUMPRODUCT(F661:F683,F685:F707)/SUM(F661:F683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",G658<>\"n/a\"),IF(SUM(G661:G683)=0,0,IF((SUMPRODUCT(G661:G683,G685:G707)/SUM(G661:G683))<0,1,(SUMPRODUCT(G661:G683,G685:G707)/SUM(G661:G683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",H658<>\"n/a\"),IF(SUM(H661:H683)=0,0,IF((SUMPRODUCT(H661:H683,H685:H707)/SUM(H661:H683))<0,1,(SUMPRODUCT(H661:H683,H685:H707)/SUM(H661:H683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",I658<>\"n/a\"),IF(SUM(I661:I683)=0,0,IF((SUMPRODUCT(I661:I683,I685:I707)/SUM(I661:I683))<0,1,(SUMPRODUCT(I661:I683,I685:I707)/SUM(I661:I683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",J658<>\"n/a\"),IF(SUM(J661:J683)=0,0,IF((SUMPRODUCT(J661:J683,J685:J707)/SUM(J661:J683))<0,1,(SUMPRODUCT(J661:J683,J685:J707)/SUM(J661:J683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",K658<>\"n/a\"),IF(SUM(K661:K683)=0,0,IF((SUMPRODUCT(K661:K683,K685:K707)/SUM(K661:K683))<0,1,(SUMPRODUCT(K661:K683,K685:K707)/SUM(K661:K683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",L658<>\"n/a\"),IF(SUM(L661:L683)=0,0,IF((SUMPRODUCT(L661:L683,L685:L707)/SUM(L661:L683))<0,1,(SUMPRODUCT(L661:L683,L685:L707)/SUM(L661:L683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",M658<>\"n/a\"),IF(SUM(M661:M683)=0,0,IF((SUMPRODUCT(M661:M683,M685:M707)/SUM(M661:M683))<0,1,(SUMPRODUCT(M661:M683,M685:M707)/SUM(M661:M683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",N658<>\"n/a\"),IF(SUM(N661:N683)=0,0,IF((SUMPRODUCT(N661:N683,N685:N707)/SUM(N661:N683))<0,1,(SUMPRODUCT(N661:N683,N685:N707)/SUM(N661:N683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",O658<>\"n/a\"),IF(SUM(O661:O683)=0,0,IF((SUMPRODUCT(O661:O683,O685:O707)/SUM(O661:O683))<0,1,(SUMPRODUCT(O661:O683,O685:O707)/SUM(O661:O683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",P658<>\"n/a\"),IF(SUM(P661:P683)=0,0,IF((SUMPRODUCT(P661:P683,P685:P707)/SUM(P661:P683))<0,1,(SUMPRODUCT(P661:P683,P685:P707)/SUM(P661:P683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",Q658<>\"n/a\"),IF(SUM(Q661:Q683)=0,0,IF((SUMPRODUCT(Q661:Q683,Q685:Q707)/SUM(Q661:Q683))<0,1,(SUMPRODUCT(Q661:Q683,Q685:Q707)/SUM(Q661:Q683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",R658<>\"n/a\"),IF(SUM(R661:R683)=0,0,IF((SUMPRODUCT(R661:R683,R685:R707)/SUM(R661:R683))<0,1,(SUMPRODUCT(R661:R683,R685:R707)/SUM(R661:R683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",S658<>\"n/a\"),IF(SUM(S661:S683)=0,0,IF((SUMPRODUCT(S661:S683,S685:S707)/SUM(S661:S683))<0,1,(SUMPRODUCT(S661:S683,S685:S707)/SUM(S661:S683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",T658<>\"n/a\"),IF(SUM(T661:T683)=0,0,IF((SUMPRODUCT(T661:T683,T685:T707)/SUM(T661:T683))<0,1,(SUMPRODUCT(T661:T683,T685:T707)/SUM(T661:T683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",U658<>\"n/a\"),IF(SUM(U661:U683)=0,0,IF((SUMPRODUCT(U661:U683,U685:U707)/SUM(U661:U683))<0,1,(SUMPRODUCT(U661:U683,U685:U707)/SUM(U661:U683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",V658<>\"n/a\"),IF(SUM(V661:V683)=0,0,IF((SUMPRODUCT(V661:V683,V685:V707)/SUM(V661:V683))<0,1,(SUMPRODUCT(V661:V683,V685:V707)/SUM(V661:V683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",W658<>\"n/a\"),IF(SUM(W661:W683)=0,0,IF((SUMPRODUCT(W661:W683,W685:W707)/SUM(W661:W683))<0,1,(SUMPRODUCT(W661:W683,W685:W707)/SUM(W661:W683)))),\"n/a\"))","v":0}]
[]
["Asset Class 14",{"$f":"VLOOKUP($A710,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Furniture, fittings, plant and equipment"}]
[{"$f":"VALUE(REPLACE(A710,1,12,\"\"))","v":14},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A711,0)","v":19.096636068343692},{"$f":"OFFSET('RFM input'!H$70,$A711,0)-OFFSET('RFM input'!H$134,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A711,0)-OFFSET('RFM input'!I$134,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A711,0)-OFFSET('RFM input'!J$134,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A711,0)-OFFSET('RFM input'!K$134,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A711,0)-OFFSET('RFM input'!L$134,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A711,0)-OFFSET('RFM input'!M$134,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A711,0)-OFFSET('RFM input'!N$134,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A711,0)-OFFSET('RFM input'!O$134,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A711,0)-OFFSET('RFM input'!P$134,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A711,0)-OFFSET('RFM input'!Q$134,$A711,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A711,0)","v":4.4876823748122519},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":8.6272456072498507}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A711,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A711,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A711,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A711,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A711,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A711,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A711,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A711,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A711,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A711,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A711,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A711,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A711,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A711,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A711,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A711,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A711,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A711,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A711,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A711,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D739=\"n/a\",0,IF(AND(D713=0,C715=0),0,\nIF(AND(D713<>0,C715=0),D713,\nIF(AND(D714<>0,C715<>0),(C715-(C715/C739))+D713,\nIF(C739<1,0,(C715-(C715/C739)))))))","v":0},{"$f":"IF(E739=\"n/a\",0,IF(AND(E713=0,D715=0),0,\nIF(AND(E713<>0,D715=0),E713,\nIF(AND(E714<>0,D715<>0),(D715-(D715/D739))+E713,\nIF(D739<1,0,(D715-(D715/D739)))))))","v":0},{"$f":"IF(F739=\"n/a\",0,IF(AND(F713=0,E715=0),0,\nIF(AND(F713<>0,E715=0),F713,\nIF(AND(F714<>0,E715<>0),(E715-(E715/E739))+F713,\nIF(E739<1,0,(E715-(E715/E739)))))))","v":0},{"$f":"IF(G739=\"n/a\",0,IF(AND(G713=0,F715=0),0,\nIF(AND(G713<>0,F715=0),G713,\nIF(AND(G714<>0,F715<>0),(F715-(F715/F739))+G713,\nIF(F739<1,0,(F715-(F715/F739)))))))","v":0},{"$f":"IF(H739=\"n/a\",0,IF(AND(H713=0,G715=0),0,\nIF(AND(H713<>0,G715=0),H713,\nIF(AND(H714<>0,G715<>0),(G715-(G715/G739))+H713,\nIF(G739<1,0,(G715-(G715/G739)))))))","v":0},{"$f":"IF(I739=\"n/a\",0,IF(AND(I713=0,H715=0),0,\nIF(AND(I713<>0,H715=0),I713,\nIF(AND(I714<>0,H715<>0),(H715-(H715/H739))+I713,\nIF(H739<1,0,(H715-(H715/H739)))))))","v":0},{"$f":"IF(J739=\"n/a\",0,IF(AND(J713=0,I715=0),0,\nIF(AND(J713<>0,I715=0),J713,\nIF(AND(J714<>0,I715<>0),(I715-(I715/I739))+J713,\nIF(I739<1,0,(I715-(I715/I739)))))))","v":0},{"$f":"IF(K739=\"n/a\",0,IF(AND(K713=0,J715=0),0,\nIF(AND(K713<>0,J715=0),K713,\nIF(AND(K714<>0,J715<>0),(J715-(J715/J739))+K713,\nIF(J739<1,0,(J715-(J715/J739)))))))","v":0},{"$f":"IF(L739=\"n/a\",0,IF(AND(L713=0,K715=0),0,\nIF(AND(L713<>0,K715=0),L713,\nIF(AND(L714<>0,K715<>0),(K715-(K715/K739))+L713,\nIF(K739<1,0,(K715-(K715/K739)))))))","v":0},{"$f":"IF(M739=\"n/a\",0,IF(AND(M713=0,L715=0),0,\nIF(AND(M713<>0,L715=0),M713,\nIF(AND(M714<>0,L715<>0),(L715-(L715/L739))+M713,\nIF(L739<1,0,(L715-(L715/L739)))))))","v":0},{"$f":"IF(N739=\"n/a\",0,IF(AND(N713=0,M715=0),0,\nIF(AND(N713<>0,M715=0),N713,\nIF(AND(N714<>0,M715<>0),(M715-(M715/M739))+N713,\nIF(M739<1,0,(M715-(M715/M739)))))))","v":0},{"$f":"IF(O739=\"n/a\",0,IF(AND(O713=0,N715=0),0,\nIF(AND(O713<>0,N715=0),O713,\nIF(AND(O714<>0,N715<>0),(N715-(N715/N739))+O713,\nIF(N739<1,0,(N715-(N715/N739)))))))","v":0},{"$f":"IF(P739=\"n/a\",0,IF(AND(P713=0,O715=0),0,\nIF(AND(P713<>0,O715=0),P713,\nIF(AND(P714<>0,O715<>0),(O715-(O715/O739))+P713,\nIF(O739<1,0,(O715-(O715/O739)))))))","v":0},{"$f":"IF(Q739=\"n/a\",0,IF(AND(Q713=0,P715=0),0,\nIF(AND(Q713<>0,P715=0),Q713,\nIF(AND(Q714<>0,P715<>0),(P715-(P715/P739))+Q713,\nIF(P739<1,0,(P715-(P715/P739)))))))","v":0},{"$f":"IF(R739=\"n/a\",0,IF(AND(R713=0,Q715=0),0,\nIF(AND(R713<>0,Q715=0),R713,\nIF(AND(R714<>0,Q715<>0),(Q715-(Q715/Q739))+R713,\nIF(Q739<1,0,(Q715-(Q715/Q739)))))))","v":0},{"$f":"IF(S739=\"n/a\",0,IF(AND(S713=0,R715=0),0,\nIF(AND(S713<>0,R715=0),S713,\nIF(AND(S714<>0,R715<>0),(R715-(R715/R739))+S713,\nIF(R739<1,0,(R715-(R715/R739)))))))","v":0},{"$f":"IF(T739=\"n/a\",0,IF(AND(T713=0,S715=0),0,\nIF(AND(T713<>0,S715=0),T713,\nIF(AND(T714<>0,S715<>0),(S715-(S715/S739))+T713,\nIF(S739<1,0,(S715-(S715/S739)))))))","v":0},{"$f":"IF(U739=\"n/a\",0,IF(AND(U713=0,T715=0),0,\nIF(AND(U713<>0,T715=0),U713,\nIF(AND(U714<>0,T715<>0),(T715-(T715/T739))+U713,\nIF(T739<1,0,(T715-(T715/T739)))))))","v":0},{"$f":"IF(V739=\"n/a\",0,IF(AND(V713=0,U715=0),0,\nIF(AND(V713<>0,U715=0),V713,\nIF(AND(V714<>0,U715<>0),(U715-(U715/U739))+V713,\nIF(U739<1,0,(U715-(U715/U739)))))))","v":0},{"$f":"IF(W739=\"n/a\",0,IF(AND(W713=0,V715=0),0,\nIF(AND(W713<>0,V715=0),W713,\nIF(AND(W714<>0,V715<>0),(V715-(V715/V739))+W713,\nIF(V739<1,0,(V715-(V715/V739)))))))","v":0}]
[{"$f":"A715+1","v":0},"Depreciated starting RAB",{"$f":"C711","v":19.096636068343692},{"$f":"IF(C740=\"n/a\",C716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,C716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,C716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":14.841291221407499},{"$f":"IF(D740=\"n/a\",D716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,D716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,D716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":10.585946374471305},{"$f":"IF(E740=\"n/a\",E716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,E716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,E716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":6.3306015275351131},{"$f":"IF(F740=\"n/a\",F716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,F716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,F716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":2.0752566805989208},{"$f":"IF(G740=\"n/a\",G716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,G716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,G716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(H740=\"n/a\",H716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,H716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,H716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(I740=\"n/a\",I716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,I716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,I716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(J740=\"n/a\",J716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,J716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,J716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(K740=\"n/a\",K716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,K716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,K716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(L740=\"n/a\",L716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,L716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,L716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(M740=\"n/a\",M716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,M716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,M716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(N740=\"n/a\",N716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,N716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,N716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(O740=\"n/a\",O716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,O716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,O716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(P740=\"n/a\",P716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,P716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,P716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(Q740=\"n/a\",Q716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,Q716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,Q716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(R740=\"n/a\",R716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,R716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,R716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(S740=\"n/a\",S716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,S716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,S716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(T740=\"n/a\",T716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,T716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,T716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(U740=\"n/a\",U716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,U716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,U716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(V740=\"n/a\",V716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,V716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,V716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0}]
[{"$f":"A716+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A717)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"OFFSET(D717,-($A717+5),0)","v":0},{"$f":"IF(D741=\"n/a\",D717,IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,D717-(OFFSET($C717,0,$A717)/(OFFSET($C712,-$A716,$A717)))),\nMAX(0,D717-(OFFSET($C717,0,$A717)/(OFFSET($C712,-$A716,$A717))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E718,-($A718+5),0)","v":0},{"$f":"IF(E742=\"n/a\",E718,IFERROR(IF((OFFSET($C718,0,$A718))<0,\nMIN(0,E718-(OFFSET($C718,0,$A718)/(OFFSET($C713,-$A717,$A718)))),\nMAX(0,E718-(OFFSET($C718,0,$A718)/(OFFSET($C713,-$A717,$A718))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F719,-($A719+5),0)","v":0},{"$f":"IF(F743=\"n/a\",F719,IFERROR(IF((OFFSET($C719,0,$A719))<0,\nMIN(0,F719-(OFFSET($C719,0,$A719)/(OFFSET($C714,-$A718,$A719)))),\nMAX(0,F719-(OFFSET($C719,0,$A719)/(OFFSET($C714,-$A718,$A719))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G720,-($A720+5),0)","v":0},{"$f":"IF(G744=\"n/a\",G720,IFERROR(IF((OFFSET($C720,0,$A720))<0,\nMIN(0,G720-(OFFSET($C720,0,$A720)/(OFFSET($C715,-$A719,$A720)))),\nMAX(0,G720-(OFFSET($C720,0,$A720)/(OFFSET($C715,-$A719,$A720))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H721,-($A721+5),0)","v":0},{"$f":"IF(H745=\"n/a\",H721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,H721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,H721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I722,-($A722+5),0)","v":0},{"$f":"IF(I746=\"n/a\",I722,IFERROR(IF((OFFSET($C722,0,$A722))<0,\nMIN(0,I722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722)))),\nMAX(0,I722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J723,-($A723+5),0)","v":0},{"$f":"IF(J747=\"n/a\",J723,IFERROR(IF((OFFSET($C723,0,$A723))<0,\nMIN(0,J723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723)))),\nMAX(0,J723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K724,-($A724+5),0)","v":0},{"$f":"IF(K748=\"n/a\",K724,IFERROR(IF((OFFSET($C724,0,$A724))<0,\nMIN(0,K724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724)))),\nMAX(0,K724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L725,-($A725+5),0)","v":0},{"$f":"IF(L749=\"n/a\",L725,IFERROR(IF((OFFSET($C725,0,$A725))<0,\nMIN(0,L725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725)))),\nMAX(0,L725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M726,-($A726+5),0)","v":0},{"$f":"IF(M750=\"n/a\",M726,IFERROR(IF((OFFSET($C726,0,$A726))<0,\nMIN(0,M726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726)))),\nMAX(0,M726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N727,-($A727+5),0)","v":0},{"$f":"IF(N751=\"n/a\",N727,IFERROR(IF((OFFSET($C727,0,$A727))<0,\nMIN(0,N727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727)))),\nMAX(0,N727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O728,-($A728+5),0)","v":0},{"$f":"IF(O752=\"n/a\",O728,IFERROR(IF((OFFSET($C728,0,$A728))<0,\nMIN(0,O728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728)))),\nMAX(0,O728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P729,-($A729+5),0)","v":0},{"$f":"IF(P753=\"n/a\",P729,IFERROR(IF((OFFSET($C729,0,$A729))<0,\nMIN(0,P729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729)))),\nMAX(0,P729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q730,-($A730+5),0)","v":0},{"$f":"IF(Q754=\"n/a\",Q730,IFERROR(IF((OFFSET($C730,0,$A730))<0,\nMIN(0,Q730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730)))),\nMAX(0,Q730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R731,-($A731+5),0)","v":0},{"$f":"IF(R755=\"n/a\",R731,IFERROR(IF((OFFSET($C731,0,$A731))<0,\nMIN(0,R731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731)))),\nMAX(0,R731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S732,-($A732+5),0)","v":0},{"$f":"IF(S756=\"n/a\",S732,IFERROR(IF((OFFSET($C732,0,$A732))<0,\nMIN(0,S732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732)))),\nMAX(0,S732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T733,-($A733+5),0)","v":0},{"$f":"IF(T757=\"n/a\",T733,IFERROR(IF((OFFSET($C733,0,$A733))<0,\nMIN(0,T733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733)))),\nMAX(0,T733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U734,-($A734+5),0)","v":0},{"$f":"IF(U758=\"n/a\",U734,IFERROR(IF((OFFSET($C734,0,$A734))<0,\nMIN(0,U734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734)))),\nMAX(0,U734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V735,-($A735+5),0)","v":0},{"$f":"IF(V759=\"n/a\",V735,IFERROR(IF((OFFSET($C735,0,$A735))<0,\nMIN(0,V735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735)))),\nMAX(0,V735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W736,-($A736+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C739=\"n/a\",\"n/a\",IF(AND(C739<1,D713=0),0,\nIF(D713=0,C739-1,\nIF(C739<1,D714,\n(((C739-1)*(C715-(C715/(C739))))+(D713*D714))/(D715)))))","v":0},0,0,0,0,{"$f":"IF(H739=\"n/a\",\"n/a\",IF(AND(H739<1,I713=0),0,\nIF(I713=0,H739-1,\nIF(H739<1,I714,\n(((H739-1)*(H715-(H715/(H739))))+(I713*I714))/(I715)))))","v":0},{"$f":"IF(I739=\"n/a\",\"n/a\",IF(AND(I739<1,J713=0),0,\nIF(J713=0,I739-1,\nIF(I739<1,J714,\n(((I739-1)*(I715-(I715/(I739))))+(J713*J714))/(J715)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C740,(-$A716-ROWS(C712:C739)),0)","v":4.4876823748122519},{"$f":"IF(C740=\"n/a\",\"n/a\",MAX(0,C740-1))","v":3.4876823748122519},{"$f":"IF(D740=\"n/a\",\"n/a\",MAX(0,D740-1))","v":2.4876823748122519},{"$f":"IF(E740=\"n/a\",\"n/a\",MAX(0,E740-1))","v":1.4876823748122519},{"$f":"IF(F740=\"n/a\",\"n/a\",MAX(0,F740-1))","v":0.48768237481225185},{"$f":"IF(G740=\"n/a\",\"n/a\",MAX(0,G740-1))","v":0},{"$f":"IF(H740=\"n/a\",\"n/a\",MAX(0,H740-1))","v":0},{"$f":"IF(I740=\"n/a\",\"n/a\",MAX(0,I740-1))","v":0},{"$f":"IF(J740=\"n/a\",\"n/a\",MAX(0,J740-1))","v":0},{"$f":"IF(K740=\"n/a\",\"n/a\",MAX(0,K740-1))","v":0},{"$f":"IF(L740=\"n/a\",\"n/a\",MAX(0,L740-1))","v":0},{"$f":"IF(M740=\"n/a\",\"n/a\",MAX(0,M740-1))","v":0},{"$f":"IF(N740=\"n/a\",\"n/a\",MAX(0,N740-1))","v":0},{"$f":"IF(O740=\"n/a\",\"n/a\",MAX(0,O740-1))","v":0},{"$f":"IF(P740=\"n/a\",\"n/a\",MAX(0,P740-1))","v":0},{"$f":"IF(Q740=\"n/a\",\"n/a\",MAX(0,Q740-1))","v":0},{"$f":"IF(R740=\"n/a\",\"n/a\",MAX(0,R740-1))","v":0},{"$f":"IF(S740=\"n/a\",\"n/a\",MAX(0,S740-1))","v":0},{"$f":"IF(T740=\"n/a\",\"n/a\",MAX(0,T740-1))","v":0},{"$f":"IF(U740=\"n/a\",\"n/a\",MAX(0,U740-1))","v":0},{"$f":"IF(V740=\"n/a\",\"n/a\",MAX(0,V740-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A717)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D741,(-$A717-ROWS(D713:D740)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E742,(-$A718-ROWS(E714:E741)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F743,(-$A719-ROWS(F715:F742)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G744,(-$A720-ROWS(G716:G743)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H745,(-$A721-ROWS(H717:H744)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I746,(-$A722-ROWS(I718:I745)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J747,(-$A723-ROWS(J719:J746)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K748,(-$A724-ROWS(K720:K747)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L749,(-$A725-ROWS(L721:L748)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M750,(-$A726-ROWS(M722:M749)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N751,(-$A727-ROWS(N723:N750)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O752,(-$A728-ROWS(O724:O751)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P753,(-$A729-ROWS(P725:P752)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q754,(-$A730-ROWS(Q726:Q753)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R755,(-$A731-ROWS(R727:R754)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S756,(-$A732-ROWS(S728:S755)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T757,(-$A733-ROWS(T729:T756)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U758,(-$A734-ROWS(U730:U757)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V759,(-$A735-ROWS(V731:V758)),0)","v":0},{"$f":"IF(V759=\"n/a\",\"n/a\",MAX(0,V759-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W760,(-$A736-ROWS(W732:W759)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C712<>\"n/a\",C712<>\"n/a\"),IF(SUM(C715:C737)=0,0,IF((SUMPRODUCT(C715:C737,C739:C761)/SUM(C715:C737))<0,1,(SUMPRODUCT(C715:C737,C739:C761)/SUM(C715:C737)))),\"n/a\"))","v":4.4876823748122519},{"$f":"(IF(OR($C712<>\"n/a\",D712<>\"n/a\"),IF(SUM(D715:D737)=0,0,IF((SUMPRODUCT(D715:D737,D739:D761)/SUM(D715:D737))<0,1,(SUMPRODUCT(D715:D737,D739:D761)/SUM(D715:D737)))),\"n/a\"))","v":3.4876823748122519},{"$f":"(IF(OR($C712<>\"n/a\",E712<>\"n/a\"),IF(SUM(E715:E737)=0,0,IF((SUMPRODUCT(E715:E737,E739:E761)/SUM(E715:E737))<0,1,(SUMPRODUCT(E715:E737,E739:E761)/SUM(E715:E737)))),\"n/a\"))","v":2.4876823748122519},{"$f":"(IF(OR($C712<>\"n/a\",F712<>\"n/a\"),IF(SUM(F715:F737)=0,0,IF((SUMPRODUCT(F715:F737,F739:F761)/SUM(F715:F737))<0,1,(SUMPRODUCT(F715:F737,F739:F761)/SUM(F715:F737)))),\"n/a\"))","v":1.4876823748122519},{"$f":"(IF(OR($C712<>\"n/a\",G712<>\"n/a\"),IF(SUM(G715:G737)=0,0,IF((SUMPRODUCT(G715:G737,G739:G761)/SUM(G715:G737))<0,1,(SUMPRODUCT(G715:G737,G739:G761)/SUM(G715:G737)))),\"n/a\"))","v":0.48768237481225185},{"$f":"(IF(OR($C712<>\"n/a\",H712<>\"n/a\"),IF(SUM(H715:H737)=0,0,IF((SUMPRODUCT(H715:H737,H739:H761)/SUM(H715:H737))<0,1,(SUMPRODUCT(H715:H737,H739:H761)/SUM(H715:H737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",I712<>\"n/a\"),IF(SUM(I715:I737)=0,0,IF((SUMPRODUCT(I715:I737,I739:I761)/SUM(I715:I737))<0,1,(SUMPRODUCT(I715:I737,I739:I761)/SUM(I715:I737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",J712<>\"n/a\"),IF(SUM(J715:J737)=0,0,IF((SUMPRODUCT(J715:J737,J739:J761)/SUM(J715:J737))<0,1,(SUMPRODUCT(J715:J737,J739:J761)/SUM(J715:J737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",K712<>\"n/a\"),IF(SUM(K715:K737)=0,0,IF((SUMPRODUCT(K715:K737,K739:K761)/SUM(K715:K737))<0,1,(SUMPRODUCT(K715:K737,K739:K761)/SUM(K715:K737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",L712<>\"n/a\"),IF(SUM(L715:L737)=0,0,IF((SUMPRODUCT(L715:L737,L739:L761)/SUM(L715:L737))<0,1,(SUMPRODUCT(L715:L737,L739:L761)/SUM(L715:L737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",M712<>\"n/a\"),IF(SUM(M715:M737)=0,0,IF((SUMPRODUCT(M715:M737,M739:M761)/SUM(M715:M737))<0,1,(SUMPRODUCT(M715:M737,M739:M761)/SUM(M715:M737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",N712<>\"n/a\"),IF(SUM(N715:N737)=0,0,IF((SUMPRODUCT(N715:N737,N739:N761)/SUM(N715:N737))<0,1,(SUMPRODUCT(N715:N737,N739:N761)/SUM(N715:N737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",O712<>\"n/a\"),IF(SUM(O715:O737)=0,0,IF((SUMPRODUCT(O715:O737,O739:O761)/SUM(O715:O737))<0,1,(SUMPRODUCT(O715:O737,O739:O761)/SUM(O715:O737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",P712<>\"n/a\"),IF(SUM(P715:P737)=0,0,IF((SUMPRODUCT(P715:P737,P739:P761)/SUM(P715:P737))<0,1,(SUMPRODUCT(P715:P737,P739:P761)/SUM(P715:P737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",Q712<>\"n/a\"),IF(SUM(Q715:Q737)=0,0,IF((SUMPRODUCT(Q715:Q737,Q739:Q761)/SUM(Q715:Q737))<0,1,(SUMPRODUCT(Q715:Q737,Q739:Q761)/SUM(Q715:Q737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",R712<>\"n/a\"),IF(SUM(R715:R737)=0,0,IF((SUMPRODUCT(R715:R737,R739:R761)/SUM(R715:R737))<0,1,(SUMPRODUCT(R715:R737,R739:R761)/SUM(R715:R737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",S712<>\"n/a\"),IF(SUM(S715:S737)=0,0,IF((SUMPRODUCT(S715:S737,S739:S761)/SUM(S715:S737))<0,1,(SUMPRODUCT(S715:S737,S739:S761)/SUM(S715:S737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",T712<>\"n/a\"),IF(SUM(T715:T737)=0,0,IF((SUMPRODUCT(T715:T737,T739:T761)/SUM(T715:T737))<0,1,(SUMPRODUCT(T715:T737,T739:T761)/SUM(T715:T737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",U712<>\"n/a\"),IF(SUM(U715:U737)=0,0,IF((SUMPRODUCT(U715:U737,U739:U761)/SUM(U715:U737))<0,1,(SUMPRODUCT(U715:U737,U739:U761)/SUM(U715:U737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",V712<>\"n/a\"),IF(SUM(V715:V737)=0,0,IF((SUMPRODUCT(V715:V737,V739:V761)/SUM(V715:V737))<0,1,(SUMPRODUCT(V715:V737,V739:V761)/SUM(V715:V737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",W712<>\"n/a\"),IF(SUM(W715:W737)=0,0,IF((SUMPRODUCT(W715:W737,W739:W761)/SUM(W715:W737))<0,1,(SUMPRODUCT(W715:W737,W739:W761)/SUM(W715:W737)))),\"n/a\"))","v":0}]
[]
["Asset Class 15",{"$f":"VLOOKUP($A764,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Motor Vehicles"}]
[{"$f":"VALUE(REPLACE(A764,1,12,\"\"))","v":15},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A765,0)","v":72.549249446133146},{"$f":"OFFSET('RFM input'!H$70,$A765,0)-OFFSET('RFM input'!H$134,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A765,0)-OFFSET('RFM input'!I$134,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A765,0)-OFFSET('RFM input'!J$134,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A765,0)-OFFSET('RFM input'!K$134,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A765,0)-OFFSET('RFM input'!L$134,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A765,0)-OFFSET('RFM input'!M$134,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A765,0)-OFFSET('RFM input'!N$134,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A765,0)-OFFSET('RFM input'!O$134,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A765,0)-OFFSET('RFM input'!P$134,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A765,0)-OFFSET('RFM input'!Q$134,$A765,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A765,0)","v":7.0802822547247599},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":12.093681614817621}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A765,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A765,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A765,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A765,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A765,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A765,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A765,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A765,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A765,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A765,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A765,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A765,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A765,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A765,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A765,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A765,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A765,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A765,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A765,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A765,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D793=\"n/a\",0,IF(AND(D767=0,C769=0),0,\nIF(AND(D767<>0,C769=0),D767,\nIF(AND(D768<>0,C769<>0),(C769-(C769/C793))+D767,\nIF(C793<1,0,(C769-(C769/C793)))))))","v":0},{"$f":"IF(E793=\"n/a\",0,IF(AND(E767=0,D769=0),0,\nIF(AND(E767<>0,D769=0),E767,\nIF(AND(E768<>0,D769<>0),(D769-(D769/D793))+E767,\nIF(D793<1,0,(D769-(D769/D793)))))))","v":0},{"$f":"IF(F793=\"n/a\",0,IF(AND(F767=0,E769=0),0,\nIF(AND(F767<>0,E769=0),F767,\nIF(AND(F768<>0,E769<>0),(E769-(E769/E793))+F767,\nIF(E793<1,0,(E769-(E769/E793)))))))","v":0},{"$f":"IF(G793=\"n/a\",0,IF(AND(G767=0,F769=0),0,\nIF(AND(G767<>0,F769=0),G767,\nIF(AND(G768<>0,F769<>0),(F769-(F769/F793))+G767,\nIF(F793<1,0,(F769-(F769/F793)))))))","v":0},{"$f":"IF(H793=\"n/a\",0,IF(AND(H767=0,G769=0),0,\nIF(AND(H767<>0,G769=0),H767,\nIF(AND(H768<>0,G769<>0),(G769-(G769/G793))+H767,\nIF(G793<1,0,(G769-(G769/G793)))))))","v":0},{"$f":"IF(I793=\"n/a\",0,IF(AND(I767=0,H769=0),0,\nIF(AND(I767<>0,H769=0),I767,\nIF(AND(I768<>0,H769<>0),(H769-(H769/H793))+I767,\nIF(H793<1,0,(H769-(H769/H793)))))))","v":0},{"$f":"IF(J793=\"n/a\",0,IF(AND(J767=0,I769=0),0,\nIF(AND(J767<>0,I769=0),J767,\nIF(AND(J768<>0,I769<>0),(I769-(I769/I793))+J767,\nIF(I793<1,0,(I769-(I769/I793)))))))","v":0},{"$f":"IF(K793=\"n/a\",0,IF(AND(K767=0,J769=0),0,\nIF(AND(K767<>0,J769=0),K767,\nIF(AND(K768<>0,J769<>0),(J769-(J769/J793))+K767,\nIF(J793<1,0,(J769-(J769/J793)))))))","v":0},{"$f":"IF(L793=\"n/a\",0,IF(AND(L767=0,K769=0),0,\nIF(AND(L767<>0,K769=0),L767,\nIF(AND(L768<>0,K769<>0),(K769-(K769/K793))+L767,\nIF(K793<1,0,(K769-(K769/K793)))))))","v":0},{"$f":"IF(M793=\"n/a\",0,IF(AND(M767=0,L769=0),0,\nIF(AND(M767<>0,L769=0),M767,\nIF(AND(M768<>0,L769<>0),(L769-(L769/L793))+M767,\nIF(L793<1,0,(L769-(L769/L793)))))))","v":0},{"$f":"IF(N793=\"n/a\",0,IF(AND(N767=0,M769=0),0,\nIF(AND(N767<>0,M769=0),N767,\nIF(AND(N768<>0,M769<>0),(M769-(M769/M793))+N767,\nIF(M793<1,0,(M769-(M769/M793)))))))","v":0},{"$f":"IF(O793=\"n/a\",0,IF(AND(O767=0,N769=0),0,\nIF(AND(O767<>0,N769=0),O767,\nIF(AND(O768<>0,N769<>0),(N769-(N769/N793))+O767,\nIF(N793<1,0,(N769-(N769/N793)))))))","v":0},{"$f":"IF(P793=\"n/a\",0,IF(AND(P767=0,O769=0),0,\nIF(AND(P767<>0,O769=0),P767,\nIF(AND(P768<>0,O769<>0),(O769-(O769/O793))+P767,\nIF(O793<1,0,(O769-(O769/O793)))))))","v":0},{"$f":"IF(Q793=\"n/a\",0,IF(AND(Q767=0,P769=0),0,\nIF(AND(Q767<>0,P769=0),Q767,\nIF(AND(Q768<>0,P769<>0),(P769-(P769/P793))+Q767,\nIF(P793<1,0,(P769-(P769/P793)))))))","v":0},{"$f":"IF(R793=\"n/a\",0,IF(AND(R767=0,Q769=0),0,\nIF(AND(R767<>0,Q769=0),R767,\nIF(AND(R768<>0,Q769<>0),(Q769-(Q769/Q793))+R767,\nIF(Q793<1,0,(Q769-(Q769/Q793)))))))","v":0},{"$f":"IF(S793=\"n/a\",0,IF(AND(S767=0,R769=0),0,\nIF(AND(S767<>0,R769=0),S767,\nIF(AND(S768<>0,R769<>0),(R769-(R769/R793))+S767,\nIF(R793<1,0,(R769-(R769/R793)))))))","v":0},{"$f":"IF(T793=\"n/a\",0,IF(AND(T767=0,S769=0),0,\nIF(AND(T767<>0,S769=0),T767,\nIF(AND(T768<>0,S769<>0),(S769-(S769/S793))+T767,\nIF(S793<1,0,(S769-(S769/S793)))))))","v":0},{"$f":"IF(U793=\"n/a\",0,IF(AND(U767=0,T769=0),0,\nIF(AND(U767<>0,T769=0),U767,\nIF(AND(U768<>0,T769<>0),(T769-(T769/T793))+U767,\nIF(T793<1,0,(T769-(T769/T793)))))))","v":0},{"$f":"IF(V793=\"n/a\",0,IF(AND(V767=0,U769=0),0,\nIF(AND(V767<>0,U769=0),V767,\nIF(AND(V768<>0,U769<>0),(U769-(U769/U793))+V767,\nIF(U793<1,0,(U769-(U769/U793)))))))","v":0},{"$f":"IF(W793=\"n/a\",0,IF(AND(W767=0,V769=0),0,\nIF(AND(W767<>0,V769=0),W767,\nIF(AND(W768<>0,V769<>0),(V769-(V769/V793))+W767,\nIF(V793<1,0,(V769-(V769/V793)))))))","v":0}]
[{"$f":"A769+1","v":0},"Depreciated starting RAB",{"$f":"C765","v":72.549249446133146},{"$f":"IF(C794=\"n/a\",C770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,C770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,C770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":62.302588813681645},{"$f":"IF(D794=\"n/a\",D770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,D770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,D770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":52.055928181230144},{"$f":"IF(E794=\"n/a\",E770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,E770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,E770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":41.809267548778642},{"$f":"IF(F794=\"n/a\",F770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,F770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,F770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":31.562606916327141},{"$f":"IF(G794=\"n/a\",G770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,G770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,G770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":21.31594628387564},{"$f":"IF(H794=\"n/a\",H770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,H770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,H770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":11.069285651424138},{"$f":"IF(I794=\"n/a\",I770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,I770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,I770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0.82262501897263718},{"$f":"IF(J794=\"n/a\",J770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,J770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,J770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(K794=\"n/a\",K770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,K770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,K770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(L794=\"n/a\",L770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,L770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,L770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(M794=\"n/a\",M770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,M770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,M770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(N794=\"n/a\",N770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,N770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,N770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(O794=\"n/a\",O770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,O770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,O770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(P794=\"n/a\",P770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,P770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,P770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(Q794=\"n/a\",Q770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,Q770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,Q770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(R794=\"n/a\",R770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,R770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,R770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(S794=\"n/a\",S770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,S770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,S770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(T794=\"n/a\",T770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,T770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,T770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(U794=\"n/a\",U770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,U770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,U770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(V794=\"n/a\",V770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,V770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,V770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0}]
[{"$f":"A770+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D771,-($A771+5),0)","v":0},{"$f":"IF(D795=\"n/a\",D771,IFERROR(IF((OFFSET($C771,0,$A771))<0,\nMIN(0,D771-(OFFSET($C771,0,$A771)/(OFFSET($C766,-$A770,$A771)))),\nMAX(0,D771-(OFFSET($C771,0,$A771)/(OFFSET($C766,-$A770,$A771))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E772,-($A772+5),0)","v":0},{"$f":"IF(E796=\"n/a\",E772,IFERROR(IF((OFFSET($C772,0,$A772))<0,\nMIN(0,E772-(OFFSET($C772,0,$A772)/(OFFSET($C767,-$A771,$A772)))),\nMAX(0,E772-(OFFSET($C772,0,$A772)/(OFFSET($C767,-$A771,$A772))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F773,-($A773+5),0)","v":0},{"$f":"IF(F797=\"n/a\",F773,IFERROR(IF((OFFSET($C773,0,$A773))<0,\nMIN(0,F773-(OFFSET($C773,0,$A773)/(OFFSET($C768,-$A772,$A773)))),\nMAX(0,F773-(OFFSET($C773,0,$A773)/(OFFSET($C768,-$A772,$A773))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G774,-($A774+5),0)","v":0},{"$f":"IF(G798=\"n/a\",G774,IFERROR(IF((OFFSET($C774,0,$A774))<0,\nMIN(0,G774-(OFFSET($C774,0,$A774)/(OFFSET($C769,-$A773,$A774)))),\nMAX(0,G774-(OFFSET($C774,0,$A774)/(OFFSET($C769,-$A773,$A774))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H775,-($A775+5),0)","v":0},{"$f":"IF(H799=\"n/a\",H775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,H775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,H775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I776,-($A776+5),0)","v":0},{"$f":"IF(I800=\"n/a\",I776,IFERROR(IF((OFFSET($C776,0,$A776))<0,\nMIN(0,I776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776)))),\nMAX(0,I776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J777,-($A777+5),0)","v":0},{"$f":"IF(J801=\"n/a\",J777,IFERROR(IF((OFFSET($C777,0,$A777))<0,\nMIN(0,J777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777)))),\nMAX(0,J777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K778,-($A778+5),0)","v":0},{"$f":"IF(K802=\"n/a\",K778,IFERROR(IF((OFFSET($C778,0,$A778))<0,\nMIN(0,K778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778)))),\nMAX(0,K778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L779,-($A779+5),0)","v":0},{"$f":"IF(L803=\"n/a\",L779,IFERROR(IF((OFFSET($C779,0,$A779))<0,\nMIN(0,L779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779)))),\nMAX(0,L779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M780,-($A780+5),0)","v":0},{"$f":"IF(M804=\"n/a\",M780,IFERROR(IF((OFFSET($C780,0,$A780))<0,\nMIN(0,M780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780)))),\nMAX(0,M780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A781)","v":"Depreciated Net Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N781,-($A781+5),0)","v":0},{"$f":"IF(N805=\"n/a\",N781,IFERROR(IF((OFFSET($C781,0,$A781))<0,\nMIN(0,N781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781)))),\nMAX(0,N781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O782,-($A782+5),0)","v":0},{"$f":"IF(O806=\"n/a\",O782,IFERROR(IF((OFFSET($C782,0,$A782))<0,\nMIN(0,O782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782)))),\nMAX(0,O782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P783,-($A783+5),0)","v":0},{"$f":"IF(P807=\"n/a\",P783,IFERROR(IF((OFFSET($C783,0,$A783))<0,\nMIN(0,P783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783)))),\nMAX(0,P783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q784,-($A784+5),0)","v":0},{"$f":"IF(Q808=\"n/a\",Q784,IFERROR(IF((OFFSET($C784,0,$A784))<0,\nMIN(0,Q784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784)))),\nMAX(0,Q784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R785,-($A785+5),0)","v":0},{"$f":"IF(R809=\"n/a\",R785,IFERROR(IF((OFFSET($C785,0,$A785))<0,\nMIN(0,R785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785)))),\nMAX(0,R785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S786,-($A786+5),0)","v":0},{"$f":"IF(S810=\"n/a\",S786,IFERROR(IF((OFFSET($C786,0,$A786))<0,\nMIN(0,S786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786)))),\nMAX(0,S786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T787,-($A787+5),0)","v":0},{"$f":"IF(T811=\"n/a\",T787,IFERROR(IF((OFFSET($C787,0,$A787))<0,\nMIN(0,T787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787)))),\nMAX(0,T787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U788,-($A788+5),0)","v":0},{"$f":"IF(U812=\"n/a\",U788,IFERROR(IF((OFFSET($C788,0,$A788))<0,\nMIN(0,U788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788)))),\nMAX(0,U788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V789,-($A789+5),0)","v":0},{"$f":"IF(V813=\"n/a\",V789,IFERROR(IF((OFFSET($C789,0,$A789))<0,\nMIN(0,V789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789)))),\nMAX(0,V789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W790,-($A790+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C793=\"n/a\",\"n/a\",IF(AND(C793<1,D767=0),0,\nIF(D767=0,C793-1,\nIF(C793<1,D768,\n(((C793-1)*(C769-(C769/(C793))))+(D767*D768))/(D769)))))","v":0},0,0,0,0,{"$f":"IF(H793=\"n/a\",\"n/a\",IF(AND(H793<1,I767=0),0,\nIF(I767=0,H793-1,\nIF(H793<1,I768,\n(((H793-1)*(H769-(H769/(H793))))+(I767*I768))/(I769)))))","v":0},{"$f":"IF(I793=\"n/a\",\"n/a\",IF(AND(I793<1,J767=0),0,\nIF(J767=0,I793-1,\nIF(I793<1,J768,\n(((I793-1)*(I769-(I769/(I793))))+(J767*J768))/(J769)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C794,(-$A770-ROWS(C766:C793)),0)","v":7.0802822547247599},{"$f":"IF(C794=\"n/a\",\"n/a\",MAX(0,C794-1))","v":6.0802822547247599},{"$f":"IF(D794=\"n/a\",\"n/a\",MAX(0,D794-1))","v":5.0802822547247599},{"$f":"IF(E794=\"n/a\",\"n/a\",MAX(0,E794-1))","v":4.0802822547247599},{"$f":"IF(F794=\"n/a\",\"n/a\",MAX(0,F794-1))","v":3.0802822547247599},{"$f":"IF(G794=\"n/a\",\"n/a\",MAX(0,G794-1))","v":2.0802822547247599},{"$f":"IF(H794=\"n/a\",\"n/a\",MAX(0,H794-1))","v":1.0802822547247599},{"$f":"IF(I794=\"n/a\",\"n/a\",MAX(0,I794-1))","v":8.0282254724759916E-2},{"$f":"IF(J794=\"n/a\",\"n/a\",MAX(0,J794-1))","v":0},{"$f":"IF(K794=\"n/a\",\"n/a\",MAX(0,K794-1))","v":0},{"$f":"IF(L794=\"n/a\",\"n/a\",MAX(0,L794-1))","v":0},{"$f":"IF(M794=\"n/a\",\"n/a\",MAX(0,M794-1))","v":0},{"$f":"IF(N794=\"n/a\",\"n/a\",MAX(0,N794-1))","v":0},{"$f":"IF(O794=\"n/a\",\"n/a\",MAX(0,O794-1))","v":0},{"$f":"IF(P794=\"n/a\",\"n/a\",MAX(0,P794-1))","v":0},{"$f":"IF(Q794=\"n/a\",\"n/a\",MAX(0,Q794-1))","v":0},{"$f":"IF(R794=\"n/a\",\"n/a\",MAX(0,R794-1))","v":0},{"$f":"IF(S794=\"n/a\",\"n/a\",MAX(0,S794-1))","v":0},{"$f":"IF(T794=\"n/a\",\"n/a\",MAX(0,T794-1))","v":0},{"$f":"IF(U794=\"n/a\",\"n/a\",MAX(0,U794-1))","v":0},{"$f":"IF(V794=\"n/a\",\"n/a\",MAX(0,V794-1))","v":0}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D795,(-$A771-ROWS(D767:D794)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E796,(-$A772-ROWS(E768:E795)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F797,(-$A773-ROWS(F769:F796)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G798,(-$A774-ROWS(G770:G797)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H799,(-$A775-ROWS(H771:H798)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I800,(-$A776-ROWS(I772:I799)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J801,(-$A777-ROWS(J773:J800)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K802,(-$A778-ROWS(K774:K801)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L803,(-$A779-ROWS(L775:L802)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M804,(-$A780-ROWS(M776:M803)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A781)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N805,(-$A781-ROWS(N777:N804)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O806,(-$A782-ROWS(O778:O805)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P807,(-$A783-ROWS(P779:P806)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q808,(-$A784-ROWS(Q780:Q807)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R809,(-$A785-ROWS(R781:R808)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S810,(-$A786-ROWS(S782:S809)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T811,(-$A787-ROWS(T783:T810)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U812,(-$A788-ROWS(U784:U811)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V813,(-$A789-ROWS(V785:V812)),0)","v":0},{"$f":"IF(V813=\"n/a\",\"n/a\",MAX(0,V813-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W814,(-$A790-ROWS(W786:W813)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C766<>\"n/a\",C766<>\"n/a\"),IF(SUM(C769:C791)=0,0,IF((SUMPRODUCT(C769:C791,C793:C815)/SUM(C769:C791))<0,1,(SUMPRODUCT(C769:C791,C793:C815)/SUM(C769:C791)))),\"n/a\"))","v":7.080282254724759},{"$f":"(IF(OR($C766<>\"n/a\",D766<>\"n/a\"),IF(SUM(D769:D791)=0,0,IF((SUMPRODUCT(D769:D791,D793:D815)/SUM(D769:D791))<0,1,(SUMPRODUCT(D769:D791,D793:D815)/SUM(D769:D791)))),\"n/a\"))","v":6.0802822547247599},{"$f":"(IF(OR($C766<>\"n/a\",E766<>\"n/a\"),IF(SUM(E769:E791)=0,0,IF((SUMPRODUCT(E769:E791,E793:E815)/SUM(E769:E791))<0,1,(SUMPRODUCT(E769:E791,E793:E815)/SUM(E769:E791)))),\"n/a\"))","v":5.0802822547247599},{"$f":"(IF(OR($C766<>\"n/a\",F766<>\"n/a\"),IF(SUM(F769:F791)=0,0,IF((SUMPRODUCT(F769:F791,F793:F815)/SUM(F769:F791))<0,1,(SUMPRODUCT(F769:F791,F793:F815)/SUM(F769:F791)))),\"n/a\"))","v":4.0802822547247599},{"$f":"(IF(OR($C766<>\"n/a\",G766<>\"n/a\"),IF(SUM(G769:G791)=0,0,IF((SUMPRODUCT(G769:G791,G793:G815)/SUM(G769:G791))<0,1,(SUMPRODUCT(G769:G791,G793:G815)/SUM(G769:G791)))),\"n/a\"))","v":3.0802822547247599},{"$f":"(IF(OR($C766<>\"n/a\",H766<>\"n/a\"),IF(SUM(H769:H791)=0,0,IF((SUMPRODUCT(H769:H791,H793:H815)/SUM(H769:H791))<0,1,(SUMPRODUCT(H769:H791,H793:H815)/SUM(H769:H791)))),\"n/a\"))","v":2.0802822547247599},{"$f":"(IF(OR($C766<>\"n/a\",I766<>\"n/a\"),IF(SUM(I769:I791)=0,0,IF((SUMPRODUCT(I769:I791,I793:I815)/SUM(I769:I791))<0,1,(SUMPRODUCT(I769:I791,I793:I815)/SUM(I769:I791)))),\"n/a\"))","v":1.0802822547247599},{"$f":"(IF(OR($C766<>\"n/a\",J766<>\"n/a\"),IF(SUM(J769:J791)=0,0,IF((SUMPRODUCT(J769:J791,J793:J815)/SUM(J769:J791))<0,1,(SUMPRODUCT(J769:J791,J793:J815)/SUM(J769:J791)))),\"n/a\"))","v":8.0282254724759916E-2},{"$f":"(IF(OR($C766<>\"n/a\",K766<>\"n/a\"),IF(SUM(K769:K791)=0,0,IF((SUMPRODUCT(K769:K791,K793:K815)/SUM(K769:K791))<0,1,(SUMPRODUCT(K769:K791,K793:K815)/SUM(K769:K791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",L766<>\"n/a\"),IF(SUM(L769:L791)=0,0,IF((SUMPRODUCT(L769:L791,L793:L815)/SUM(L769:L791))<0,1,(SUMPRODUCT(L769:L791,L793:L815)/SUM(L769:L791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",M766<>\"n/a\"),IF(SUM(M769:M791)=0,0,IF((SUMPRODUCT(M769:M791,M793:M815)/SUM(M769:M791))<0,1,(SUMPRODUCT(M769:M791,M793:M815)/SUM(M769:M791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",N766<>\"n/a\"),IF(SUM(N769:N791)=0,0,IF((SUMPRODUCT(N769:N791,N793:N815)/SUM(N769:N791))<0,1,(SUMPRODUCT(N769:N791,N793:N815)/SUM(N769:N791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",O766<>\"n/a\"),IF(SUM(O769:O791)=0,0,IF((SUMPRODUCT(O769:O791,O793:O815)/SUM(O769:O791))<0,1,(SUMPRODUCT(O769:O791,O793:O815)/SUM(O769:O791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",P766<>\"n/a\"),IF(SUM(P769:P791)=0,0,IF((SUMPRODUCT(P769:P791,P793:P815)/SUM(P769:P791))<0,1,(SUMPRODUCT(P769:P791,P793:P815)/SUM(P769:P791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",Q766<>\"n/a\"),IF(SUM(Q769:Q791)=0,0,IF((SUMPRODUCT(Q769:Q791,Q793:Q815)/SUM(Q769:Q791))<0,1,(SUMPRODUCT(Q769:Q791,Q793:Q815)/SUM(Q769:Q791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",R766<>\"n/a\"),IF(SUM(R769:R791)=0,0,IF((SUMPRODUCT(R769:R791,R793:R815)/SUM(R769:R791))<0,1,(SUMPRODUCT(R769:R791,R793:R815)/SUM(R769:R791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",S766<>\"n/a\"),IF(SUM(S769:S791)=0,0,IF((SUMPRODUCT(S769:S791,S793:S815)/SUM(S769:S791))<0,1,(SUMPRODUCT(S769:S791,S793:S815)/SUM(S769:S791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",T766<>\"n/a\"),IF(SUM(T769:T791)=0,0,IF((SUMPRODUCT(T769:T791,T793:T815)/SUM(T769:T791))<0,1,(SUMPRODUCT(T769:T791,T793:T815)/SUM(T769:T791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",U766<>\"n/a\"),IF(SUM(U769:U791)=0,0,IF((SUMPRODUCT(U769:U791,U793:U815)/SUM(U769:U791))<0,1,(SUMPRODUCT(U769:U791,U793:U815)/SUM(U769:U791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",V766<>\"n/a\"),IF(SUM(V769:V791)=0,0,IF((SUMPRODUCT(V769:V791,V793:V815)/SUM(V769:V791))<0,1,(SUMPRODUCT(V769:V791,V793:V815)/SUM(V769:V791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",W766<>\"n/a\"),IF(SUM(W769:W791)=0,0,IF((SUMPRODUCT(W769:W791,W793:W815)/SUM(W769:W791))<0,1,(SUMPRODUCT(W769:W791,W793:W815)/SUM(W769:W791)))),\"n/a\"))","v":0}]
[]
["Asset Class 16",{"$f":"VLOOKUP($A818,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Buildings"}]
[{"$f":"VALUE(REPLACE(A818,1,12,\"\"))","v":16},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A819,0)","v":187.04975091015308},{"$f":"OFFSET('RFM input'!H$70,$A819,0)-OFFSET('RFM input'!H$134,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A819,0)-OFFSET('RFM input'!I$134,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A819,0)-OFFSET('RFM input'!J$134,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A819,0)-OFFSET('RFM input'!K$134,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A819,0)-OFFSET('RFM input'!L$134,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A819,0)-OFFSET('RFM input'!M$134,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A819,0)-OFFSET('RFM input'!N$134,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A819,0)-OFFSET('RFM input'!O$134,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A819,0)-OFFSET('RFM input'!P$134,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A819,0)-OFFSET('RFM input'!Q$134,$A819,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A819,0)","v":33.268117702659403},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":40}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A819,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A819,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A819,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A819,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A819,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A819,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A819,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A819,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A819,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A819,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A819,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A819,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A819,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A819,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A819,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A819,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A819,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A819,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A819,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A819,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D847=\"n/a\",0,IF(AND(D821=0,C823=0),0,\nIF(AND(D821<>0,C823=0),D821,\nIF(AND(D822<>0,C823<>0),(C823-(C823/C847))+D821,\nIF(C847<1,0,(C823-(C823/C847)))))))","v":0},{"$f":"IF(E847=\"n/a\",0,IF(AND(E821=0,D823=0),0,\nIF(AND(E821<>0,D823=0),E821,\nIF(AND(E822<>0,D823<>0),(D823-(D823/D847))+E821,\nIF(D847<1,0,(D823-(D823/D847)))))))","v":0},{"$f":"IF(F847=\"n/a\",0,IF(AND(F821=0,E823=0),0,\nIF(AND(F821<>0,E823=0),F821,\nIF(AND(F822<>0,E823<>0),(E823-(E823/E847))+F821,\nIF(E847<1,0,(E823-(E823/E847)))))))","v":0},{"$f":"IF(G847=\"n/a\",0,IF(AND(G821=0,F823=0),0,\nIF(AND(G821<>0,F823=0),G821,\nIF(AND(G822<>0,F823<>0),(F823-(F823/F847))+G821,\nIF(F847<1,0,(F823-(F823/F847)))))))","v":0},{"$f":"IF(H847=\"n/a\",0,IF(AND(H821=0,G823=0),0,\nIF(AND(H821<>0,G823=0),H821,\nIF(AND(H822<>0,G823<>0),(G823-(G823/G847))+H821,\nIF(G847<1,0,(G823-(G823/G847)))))))","v":0},{"$f":"IF(I847=\"n/a\",0,IF(AND(I821=0,H823=0),0,\nIF(AND(I821<>0,H823=0),I821,\nIF(AND(I822<>0,H823<>0),(H823-(H823/H847))+I821,\nIF(H847<1,0,(H823-(H823/H847)))))))","v":0},{"$f":"IF(J847=\"n/a\",0,IF(AND(J821=0,I823=0),0,\nIF(AND(J821<>0,I823=0),J821,\nIF(AND(J822<>0,I823<>0),(I823-(I823/I847))+J821,\nIF(I847<1,0,(I823-(I823/I847)))))))","v":0},{"$f":"IF(K847=\"n/a\",0,IF(AND(K821=0,J823=0),0,\nIF(AND(K821<>0,J823=0),K821,\nIF(AND(K822<>0,J823<>0),(J823-(J823/J847))+K821,\nIF(J847<1,0,(J823-(J823/J847)))))))","v":0},{"$f":"IF(L847=\"n/a\",0,IF(AND(L821=0,K823=0),0,\nIF(AND(L821<>0,K823=0),L821,\nIF(AND(L822<>0,K823<>0),(K823-(K823/K847))+L821,\nIF(K847<1,0,(K823-(K823/K847)))))))","v":0},{"$f":"IF(M847=\"n/a\",0,IF(AND(M821=0,L823=0),0,\nIF(AND(M821<>0,L823=0),M821,\nIF(AND(M822<>0,L823<>0),(L823-(L823/L847))+M821,\nIF(L847<1,0,(L823-(L823/L847)))))))","v":0},{"$f":"IF(N847=\"n/a\",0,IF(AND(N821=0,M823=0),0,\nIF(AND(N821<>0,M823=0),N821,\nIF(AND(N822<>0,M823<>0),(M823-(M823/M847))+N821,\nIF(M847<1,0,(M823-(M823/M847)))))))","v":0},{"$f":"IF(O847=\"n/a\",0,IF(AND(O821=0,N823=0),0,\nIF(AND(O821<>0,N823=0),O821,\nIF(AND(O822<>0,N823<>0),(N823-(N823/N847))+O821,\nIF(N847<1,0,(N823-(N823/N847)))))))","v":0},{"$f":"IF(P847=\"n/a\",0,IF(AND(P821=0,O823=0),0,\nIF(AND(P821<>0,O823=0),P821,\nIF(AND(P822<>0,O823<>0),(O823-(O823/O847))+P821,\nIF(O847<1,0,(O823-(O823/O847)))))))","v":0},{"$f":"IF(Q847=\"n/a\",0,IF(AND(Q821=0,P823=0),0,\nIF(AND(Q821<>0,P823=0),Q821,\nIF(AND(Q822<>0,P823<>0),(P823-(P823/P847))+Q821,\nIF(P847<1,0,(P823-(P823/P847)))))))","v":0},{"$f":"IF(R847=\"n/a\",0,IF(AND(R821=0,Q823=0),0,\nIF(AND(R821<>0,Q823=0),R821,\nIF(AND(R822<>0,Q823<>0),(Q823-(Q823/Q847))+R821,\nIF(Q847<1,0,(Q823-(Q823/Q847)))))))","v":0},{"$f":"IF(S847=\"n/a\",0,IF(AND(S821=0,R823=0),0,\nIF(AND(S821<>0,R823=0),S821,\nIF(AND(S822<>0,R823<>0),(R823-(R823/R847))+S821,\nIF(R847<1,0,(R823-(R823/R847)))))))","v":0},{"$f":"IF(T847=\"n/a\",0,IF(AND(T821=0,S823=0),0,\nIF(AND(T821<>0,S823=0),T821,\nIF(AND(T822<>0,S823<>0),(S823-(S823/S847))+T821,\nIF(S847<1,0,(S823-(S823/S847)))))))","v":0},{"$f":"IF(U847=\"n/a\",0,IF(AND(U821=0,T823=0),0,\nIF(AND(U821<>0,T823=0),U821,\nIF(AND(U822<>0,T823<>0),(T823-(T823/T847))+U821,\nIF(T847<1,0,(T823-(T823/T847)))))))","v":0},{"$f":"IF(V847=\"n/a\",0,IF(AND(V821=0,U823=0),0,\nIF(AND(V821<>0,U823=0),V821,\nIF(AND(V822<>0,U823<>0),(U823-(U823/U847))+V821,\nIF(U847<1,0,(U823-(U823/U847)))))))","v":0},{"$f":"IF(W847=\"n/a\",0,IF(AND(W821=0,V823=0),0,\nIF(AND(W821<>0,V823=0),W821,\nIF(AND(W822<>0,V823<>0),(V823-(V823/V847))+W821,\nIF(V847<1,0,(V823-(V823/V847)))))))","v":0}]
[{"$f":"A823+1","v":0},"Depreciated starting RAB",{"$f":"C819","v":187.04975091015308},{"$f":"IF(C848=\"n/a\",C824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,C824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,C824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":181.42725815051008},{"$f":"IF(D848=\"n/a\",D824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,D824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,D824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":175.80476539086709},{"$f":"IF(E848=\"n/a\",E824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,E824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,E824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":170.18227263122409},{"$f":"IF(F848=\"n/a\",F824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,F824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,F824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":164.5597798715811},{"$f":"IF(G848=\"n/a\",G824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,G824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,G824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":158.9372871119381},{"$f":"IF(H848=\"n/a\",H824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,H824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,H824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":153.31479435229511},{"$f":"IF(I848=\"n/a\",I824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,I824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,I824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":147.69230159265211},{"$f":"IF(J848=\"n/a\",J824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,J824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,J824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":142.06980883300912},{"$f":"IF(K848=\"n/a\",K824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,K824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,K824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":136.44731607336612},{"$f":"IF(L848=\"n/a\",L824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,L824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,L824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":130.82482331372313},{"$f":"IF(M848=\"n/a\",M824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,M824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,M824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":125.20233055408015},{"$f":"IF(N848=\"n/a\",N824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,N824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,N824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":119.57983779443717},{"$f":"IF(O848=\"n/a\",O824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,O824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,O824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":113.95734503479419},{"$f":"IF(P848=\"n/a\",P824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,P824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,P824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":108.33485227515121},{"$f":"IF(Q848=\"n/a\",Q824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,Q824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,Q824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":102.71235951550823},{"$f":"IF(R848=\"n/a\",R824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,R824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,R824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":97.089866755865245},{"$f":"IF(S848=\"n/a\",S824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,S824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,S824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":91.467373996222264},{"$f":"IF(T848=\"n/a\",T824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,T824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,T824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":85.844881236579283},{"$f":"IF(U848=\"n/a\",U824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,U824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,U824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":80.222388476936302},{"$f":"IF(V848=\"n/a\",V824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,V824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,V824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":74.599895717293322}]
[{"$f":"A824+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D825,-($A825+5),0)","v":0},{"$f":"IF(D849=\"n/a\",D825,IFERROR(IF((OFFSET($C825,0,$A825))<0,\nMIN(0,D825-(OFFSET($C825,0,$A825)/(OFFSET($C820,-$A824,$A825)))),\nMAX(0,D825-(OFFSET($C825,0,$A825)/(OFFSET($C820,-$A824,$A825))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E826,-($A826+5),0)","v":0},{"$f":"IF(E850=\"n/a\",E826,IFERROR(IF((OFFSET($C826,0,$A826))<0,\nMIN(0,E826-(OFFSET($C826,0,$A826)/(OFFSET($C821,-$A825,$A826)))),\nMAX(0,E826-(OFFSET($C826,0,$A826)/(OFFSET($C821,-$A825,$A826))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F827,-($A827+5),0)","v":0},{"$f":"IF(F851=\"n/a\",F827,IFERROR(IF((OFFSET($C827,0,$A827))<0,\nMIN(0,F827-(OFFSET($C827,0,$A827)/(OFFSET($C822,-$A826,$A827)))),\nMAX(0,F827-(OFFSET($C827,0,$A827)/(OFFSET($C822,-$A826,$A827))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G828,-($A828+5),0)","v":0},{"$f":"IF(G852=\"n/a\",G828,IFERROR(IF((OFFSET($C828,0,$A828))<0,\nMIN(0,G828-(OFFSET($C828,0,$A828)/(OFFSET($C823,-$A827,$A828)))),\nMAX(0,G828-(OFFSET($C828,0,$A828)/(OFFSET($C823,-$A827,$A828))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H829,-($A829+5),0)","v":0},{"$f":"IF(H853=\"n/a\",H829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,H829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,H829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I830,-($A830+5),0)","v":0},{"$f":"IF(I854=\"n/a\",I830,IFERROR(IF((OFFSET($C830,0,$A830))<0,\nMIN(0,I830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830)))),\nMAX(0,I830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J831,-($A831+5),0)","v":0},{"$f":"IF(J855=\"n/a\",J831,IFERROR(IF((OFFSET($C831,0,$A831))<0,\nMIN(0,J831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831)))),\nMAX(0,J831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K832,-($A832+5),0)","v":0},{"$f":"IF(K856=\"n/a\",K832,IFERROR(IF((OFFSET($C832,0,$A832))<0,\nMIN(0,K832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832)))),\nMAX(0,K832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L833,-($A833+5),0)","v":0},{"$f":"IF(L857=\"n/a\",L833,IFERROR(IF((OFFSET($C833,0,$A833))<0,\nMIN(0,L833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833)))),\nMAX(0,L833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M834,-($A834+5),0)","v":0},{"$f":"IF(M858=\"n/a\",M834,IFERROR(IF((OFFSET($C834,0,$A834))<0,\nMIN(0,M834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834)))),\nMAX(0,M834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N835,-($A835+5),0)","v":0},{"$f":"IF(N859=\"n/a\",N835,IFERROR(IF((OFFSET($C835,0,$A835))<0,\nMIN(0,N835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835)))),\nMAX(0,N835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O836,-($A836+5),0)","v":0},{"$f":"IF(O860=\"n/a\",O836,IFERROR(IF((OFFSET($C836,0,$A836))<0,\nMIN(0,O836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836)))),\nMAX(0,O836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P837,-($A837+5),0)","v":0},{"$f":"IF(P861=\"n/a\",P837,IFERROR(IF((OFFSET($C837,0,$A837))<0,\nMIN(0,P837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837)))),\nMAX(0,P837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q838,-($A838+5),0)","v":0},{"$f":"IF(Q862=\"n/a\",Q838,IFERROR(IF((OFFSET($C838,0,$A838))<0,\nMIN(0,Q838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838)))),\nMAX(0,Q838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R839,-($A839+5),0)","v":0},{"$f":"IF(R863=\"n/a\",R839,IFERROR(IF((OFFSET($C839,0,$A839))<0,\nMIN(0,R839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839)))),\nMAX(0,R839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S840,-($A840+5),0)","v":0},{"$f":"IF(S864=\"n/a\",S840,IFERROR(IF((OFFSET($C840,0,$A840))<0,\nMIN(0,S840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840)))),\nMAX(0,S840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T841,-($A841+5),0)","v":0},{"$f":"IF(T865=\"n/a\",T841,IFERROR(IF((OFFSET($C841,0,$A841))<0,\nMIN(0,T841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841)))),\nMAX(0,T841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U842,-($A842+5),0)","v":0},{"$f":"IF(U866=\"n/a\",U842,IFERROR(IF((OFFSET($C842,0,$A842))<0,\nMIN(0,U842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842)))),\nMAX(0,U842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V843,-($A843+5),0)","v":0},{"$f":"IF(V867=\"n/a\",V843,IFERROR(IF((OFFSET($C843,0,$A843))<0,\nMIN(0,V843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843)))),\nMAX(0,V843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W844,-($A844+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C847=\"n/a\",\"n/a\",IF(AND(C847<1,D821=0),0,\nIF(D821=0,C847-1,\nIF(C847<1,D822,\n(((C847-1)*(C823-(C823/(C847))))+(D821*D822))/(D823)))))","v":0},0,0,0,0,{"$f":"IF(H847=\"n/a\",\"n/a\",IF(AND(H847<1,I821=0),0,\nIF(I821=0,H847-1,\nIF(H847<1,I822,\n(((H847-1)*(H823-(H823/(H847))))+(I821*I822))/(I823)))))","v":0},{"$f":"IF(I847=\"n/a\",\"n/a\",IF(AND(I847<1,J821=0),0,\nIF(J821=0,I847-1,\nIF(I847<1,J822,\n(((I847-1)*(I823-(I823/(I847))))+(J821*J822))/(J823)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C848,(-$A824-ROWS(C820:C847)),0)","v":33.268117702659403},{"$f":"IF(C848=\"n/a\",\"n/a\",MAX(0,C848-1))","v":32.268117702659403},{"$f":"IF(D848=\"n/a\",\"n/a\",MAX(0,D848-1))","v":31.268117702659403},{"$f":"IF(E848=\"n/a\",\"n/a\",MAX(0,E848-1))","v":30.268117702659403},{"$f":"IF(F848=\"n/a\",\"n/a\",MAX(0,F848-1))","v":29.268117702659403},{"$f":"IF(G848=\"n/a\",\"n/a\",MAX(0,G848-1))","v":28.268117702659403},{"$f":"IF(H848=\"n/a\",\"n/a\",MAX(0,H848-1))","v":27.268117702659403},{"$f":"IF(I848=\"n/a\",\"n/a\",MAX(0,I848-1))","v":26.268117702659403},{"$f":"IF(J848=\"n/a\",\"n/a\",MAX(0,J848-1))","v":25.268117702659403},{"$f":"IF(K848=\"n/a\",\"n/a\",MAX(0,K848-1))","v":24.268117702659403},{"$f":"IF(L848=\"n/a\",\"n/a\",MAX(0,L848-1))","v":23.268117702659403},{"$f":"IF(M848=\"n/a\",\"n/a\",MAX(0,M848-1))","v":22.268117702659403},{"$f":"IF(N848=\"n/a\",\"n/a\",MAX(0,N848-1))","v":21.268117702659403},{"$f":"IF(O848=\"n/a\",\"n/a\",MAX(0,O848-1))","v":20.268117702659403},{"$f":"IF(P848=\"n/a\",\"n/a\",MAX(0,P848-1))","v":19.268117702659403},{"$f":"IF(Q848=\"n/a\",\"n/a\",MAX(0,Q848-1))","v":18.268117702659403},{"$f":"IF(R848=\"n/a\",\"n/a\",MAX(0,R848-1))","v":17.268117702659403},{"$f":"IF(S848=\"n/a\",\"n/a\",MAX(0,S848-1))","v":16.268117702659403},{"$f":"IF(T848=\"n/a\",\"n/a\",MAX(0,T848-1))","v":15.268117702659403},{"$f":"IF(U848=\"n/a\",\"n/a\",MAX(0,U848-1))","v":14.268117702659403},{"$f":"IF(V848=\"n/a\",\"n/a\",MAX(0,V848-1))","v":13.268117702659403}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D849,(-$A825-ROWS(D821:D848)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E850,(-$A826-ROWS(E822:E849)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F851,(-$A827-ROWS(F823:F850)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G852,(-$A828-ROWS(G824:G851)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H853,(-$A829-ROWS(H825:H852)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I854,(-$A830-ROWS(I826:I853)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J855,(-$A831-ROWS(J827:J854)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K856,(-$A832-ROWS(K828:K855)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L857,(-$A833-ROWS(L829:L856)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M858,(-$A834-ROWS(M830:M857)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N859,(-$A835-ROWS(N831:N858)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O860,(-$A836-ROWS(O832:O859)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P861,(-$A837-ROWS(P833:P860)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q862,(-$A838-ROWS(Q834:Q861)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R863,(-$A839-ROWS(R835:R862)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S864,(-$A840-ROWS(S836:S863)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T865,(-$A841-ROWS(T837:T864)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U866,(-$A842-ROWS(U838:U865)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V867,(-$A843-ROWS(V839:V866)),0)","v":0},{"$f":"IF(V867=\"n/a\",\"n/a\",MAX(0,V867-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W868,(-$A844-ROWS(W840:W867)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C820<>\"n/a\",C820<>\"n/a\"),IF(SUM(C823:C845)=0,0,IF((SUMPRODUCT(C823:C845,C847:C869)/SUM(C823:C845))<0,1,(SUMPRODUCT(C823:C845,C847:C869)/SUM(C823:C845)))),\"n/a\"))","v":33.268117702659403},{"$f":"(IF(OR($C820<>\"n/a\",D820<>\"n/a\"),IF(SUM(D823:D845)=0,0,IF((SUMPRODUCT(D823:D845,D847:D869)/SUM(D823:D845))<0,1,(SUMPRODUCT(D823:D845,D847:D869)/SUM(D823:D845)))),\"n/a\"))","v":32.268117702659403},{"$f":"(IF(OR($C820<>\"n/a\",E820<>\"n/a\"),IF(SUM(E823:E845)=0,0,IF((SUMPRODUCT(E823:E845,E847:E869)/SUM(E823:E845))<0,1,(SUMPRODUCT(E823:E845,E847:E869)/SUM(E823:E845)))),\"n/a\"))","v":31.268117702659403},{"$f":"(IF(OR($C820<>\"n/a\",F820<>\"n/a\"),IF(SUM(F823:F845)=0,0,IF((SUMPRODUCT(F823:F845,F847:F869)/SUM(F823:F845))<0,1,(SUMPRODUCT(F823:F845,F847:F869)/SUM(F823:F845)))),\"n/a\"))","v":30.268117702659399},{"$f":"(IF(OR($C820<>\"n/a\",G820<>\"n/a\"),IF(SUM(G823:G845)=0,0,IF((SUMPRODUCT(G823:G845,G847:G869)/SUM(G823:G845))<0,1,(SUMPRODUCT(G823:G845,G847:G869)/SUM(G823:G845)))),\"n/a\"))","v":29.268117702659399},{"$f":"(IF(OR($C820<>\"n/a\",H820<>\"n/a\"),IF(SUM(H823:H845)=0,0,IF((SUMPRODUCT(H823:H845,H847:H869)/SUM(H823:H845))<0,1,(SUMPRODUCT(H823:H845,H847:H869)/SUM(H823:H845)))),\"n/a\"))","v":28.268117702659403},{"$f":"(IF(OR($C820<>\"n/a\",I820<>\"n/a\"),IF(SUM(I823:I845)=0,0,IF((SUMPRODUCT(I823:I845,I847:I869)/SUM(I823:I845))<0,1,(SUMPRODUCT(I823:I845,I847:I869)/SUM(I823:I845)))),\"n/a\"))","v":27.268117702659399},{"$f":"(IF(OR($C820<>\"n/a\",J820<>\"n/a\"),IF(SUM(J823:J845)=0,0,IF((SUMPRODUCT(J823:J845,J847:J869)/SUM(J823:J845))<0,1,(SUMPRODUCT(J823:J845,J847:J869)/SUM(J823:J845)))),\"n/a\"))","v":26.268117702659403},{"$f":"(IF(OR($C820<>\"n/a\",K820<>\"n/a\"),IF(SUM(K823:K845)=0,0,IF((SUMPRODUCT(K823:K845,K847:K869)/SUM(K823:K845))<0,1,(SUMPRODUCT(K823:K845,K847:K869)/SUM(K823:K845)))),\"n/a\"))","v":25.268117702659403},{"$f":"(IF(OR($C820<>\"n/a\",L820<>\"n/a\"),IF(SUM(L823:L845)=0,0,IF((SUMPRODUCT(L823:L845,L847:L869)/SUM(L823:L845))<0,1,(SUMPRODUCT(L823:L845,L847:L869)/SUM(L823:L845)))),\"n/a\"))","v":24.268117702659403},{"$f":"(IF(OR($C820<>\"n/a\",M820<>\"n/a\"),IF(SUM(M823:M845)=0,0,IF((SUMPRODUCT(M823:M845,M847:M869)/SUM(M823:M845))<0,1,(SUMPRODUCT(M823:M845,M847:M869)/SUM(M823:M845)))),\"n/a\"))","v":23.268117702659403},{"$f":"(IF(OR($C820<>\"n/a\",N820<>\"n/a\"),IF(SUM(N823:N845)=0,0,IF((SUMPRODUCT(N823:N845,N847:N869)/SUM(N823:N845))<0,1,(SUMPRODUCT(N823:N845,N847:N869)/SUM(N823:N845)))),\"n/a\"))","v":22.268117702659403},{"$f":"(IF(OR($C820<>\"n/a\",O820<>\"n/a\"),IF(SUM(O823:O845)=0,0,IF((SUMPRODUCT(O823:O845,O847:O869)/SUM(O823:O845))<0,1,(SUMPRODUCT(O823:O845,O847:O869)/SUM(O823:O845)))),\"n/a\"))","v":21.268117702659403},{"$f":"(IF(OR($C820<>\"n/a\",P820<>\"n/a\"),IF(SUM(P823:P845)=0,0,IF((SUMPRODUCT(P823:P845,P847:P869)/SUM(P823:P845))<0,1,(SUMPRODUCT(P823:P845,P847:P869)/SUM(P823:P845)))),\"n/a\"))","v":20.268117702659403},{"$f":"(IF(OR($C820<>\"n/a\",Q820<>\"n/a\"),IF(SUM(Q823:Q845)=0,0,IF((SUMPRODUCT(Q823:Q845,Q847:Q869)/SUM(Q823:Q845))<0,1,(SUMPRODUCT(Q823:Q845,Q847:Q869)/SUM(Q823:Q845)))),\"n/a\"))","v":19.268117702659403},{"$f":"(IF(OR($C820<>\"n/a\",R820<>\"n/a\"),IF(SUM(R823:R845)=0,0,IF((SUMPRODUCT(R823:R845,R847:R869)/SUM(R823:R845))<0,1,(SUMPRODUCT(R823:R845,R847:R869)/SUM(R823:R845)))),\"n/a\"))","v":18.268117702659403},{"$f":"(IF(OR($C820<>\"n/a\",S820<>\"n/a\"),IF(SUM(S823:S845)=0,0,IF((SUMPRODUCT(S823:S845,S847:S869)/SUM(S823:S845))<0,1,(SUMPRODUCT(S823:S845,S847:S869)/SUM(S823:S845)))),\"n/a\"))","v":17.268117702659403},{"$f":"(IF(OR($C820<>\"n/a\",T820<>\"n/a\"),IF(SUM(T823:T845)=0,0,IF((SUMPRODUCT(T823:T845,T847:T869)/SUM(T823:T845))<0,1,(SUMPRODUCT(T823:T845,T847:T869)/SUM(T823:T845)))),\"n/a\"))","v":16.268117702659403},{"$f":"(IF(OR($C820<>\"n/a\",U820<>\"n/a\"),IF(SUM(U823:U845)=0,0,IF((SUMPRODUCT(U823:U845,U847:U869)/SUM(U823:U845))<0,1,(SUMPRODUCT(U823:U845,U847:U869)/SUM(U823:U845)))),\"n/a\"))","v":15.268117702659403},{"$f":"(IF(OR($C820<>\"n/a\",V820<>\"n/a\"),IF(SUM(V823:V845)=0,0,IF((SUMPRODUCT(V823:V845,V847:V869)/SUM(V823:V845))<0,1,(SUMPRODUCT(V823:V845,V847:V869)/SUM(V823:V845)))),\"n/a\"))","v":14.268117702659403},{"$f":"(IF(OR($C820<>\"n/a\",W820<>\"n/a\"),IF(SUM(W823:W845)=0,0,IF((SUMPRODUCT(W823:W845,W847:W869)/SUM(W823:W845))<0,1,(SUMPRODUCT(W823:W845,W847:W869)/SUM(W823:W845)))),\"n/a\"))","v":13.268117702659403}]
[]
["Asset Class 17",{"$f":"VLOOKUP($A872,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Land (non-system)"}]
[{"$f":"VALUE(REPLACE(A872,1,12,\"\"))","v":17},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A873,0)","v":40.475625421715641},{"$f":"OFFSET('RFM input'!H$70,$A873,0)-OFFSET('RFM input'!H$134,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A873,0)-OFFSET('RFM input'!I$134,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A873,0)-OFFSET('RFM input'!J$134,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A873,0)-OFFSET('RFM input'!K$134,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A873,0)-OFFSET('RFM input'!L$134,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A873,0)-OFFSET('RFM input'!M$134,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A873,0)-OFFSET('RFM input'!N$134,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A873,0)-OFFSET('RFM input'!O$134,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A873,0)-OFFSET('RFM input'!P$134,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A873,0)-OFFSET('RFM input'!Q$134,$A873,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A873,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A873,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A873,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A873,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A873,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A873,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A873,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A873,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A873,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A873,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A873,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A873,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A873,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A873,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A873,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A873,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A873,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A873,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A873,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A873,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A873,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D901=\"n/a\",0,IF(AND(D875=0,C877=0),0,\nIF(AND(D875<>0,C877=0),D875,\nIF(AND(D876<>0,C877<>0),(C877-(C877/C901))+D875,\nIF(C901<1,0,(C877-(C877/C901)))))))","v":0},{"$f":"IF(E901=\"n/a\",0,IF(AND(E875=0,D877=0),0,\nIF(AND(E875<>0,D877=0),E875,\nIF(AND(E876<>0,D877<>0),(D877-(D877/D901))+E875,\nIF(D901<1,0,(D877-(D877/D901)))))))","v":0},{"$f":"IF(F901=\"n/a\",0,IF(AND(F875=0,E877=0),0,\nIF(AND(F875<>0,E877=0),F875,\nIF(AND(F876<>0,E877<>0),(E877-(E877/E901))+F875,\nIF(E901<1,0,(E877-(E877/E901)))))))","v":0},{"$f":"IF(G901=\"n/a\",0,IF(AND(G875=0,F877=0),0,\nIF(AND(G875<>0,F877=0),G875,\nIF(AND(G876<>0,F877<>0),(F877-(F877/F901))+G875,\nIF(F901<1,0,(F877-(F877/F901)))))))","v":0},{"$f":"IF(H901=\"n/a\",0,IF(AND(H875=0,G877=0),0,\nIF(AND(H875<>0,G877=0),H875,\nIF(AND(H876<>0,G877<>0),(G877-(G877/G901))+H875,\nIF(G901<1,0,(G877-(G877/G901)))))))","v":0},{"$f":"IF(I901=\"n/a\",0,IF(AND(I875=0,H877=0),0,\nIF(AND(I875<>0,H877=0),I875,\nIF(AND(I876<>0,H877<>0),(H877-(H877/H901))+I875,\nIF(H901<1,0,(H877-(H877/H901)))))))","v":0},{"$f":"IF(J901=\"n/a\",0,IF(AND(J875=0,I877=0),0,\nIF(AND(J875<>0,I877=0),J875,\nIF(AND(J876<>0,I877<>0),(I877-(I877/I901))+J875,\nIF(I901<1,0,(I877-(I877/I901)))))))","v":0},{"$f":"IF(K901=\"n/a\",0,IF(AND(K875=0,J877=0),0,\nIF(AND(K875<>0,J877=0),K875,\nIF(AND(K876<>0,J877<>0),(J877-(J877/J901))+K875,\nIF(J901<1,0,(J877-(J877/J901)))))))","v":0},{"$f":"IF(L901=\"n/a\",0,IF(AND(L875=0,K877=0),0,\nIF(AND(L875<>0,K877=0),L875,\nIF(AND(L876<>0,K877<>0),(K877-(K877/K901))+L875,\nIF(K901<1,0,(K877-(K877/K901)))))))","v":0},{"$f":"IF(M901=\"n/a\",0,IF(AND(M875=0,L877=0),0,\nIF(AND(M875<>0,L877=0),M875,\nIF(AND(M876<>0,L877<>0),(L877-(L877/L901))+M875,\nIF(L901<1,0,(L877-(L877/L901)))))))","v":0},{"$f":"IF(N901=\"n/a\",0,IF(AND(N875=0,M877=0),0,\nIF(AND(N875<>0,M877=0),N875,\nIF(AND(N876<>0,M877<>0),(M877-(M877/M901))+N875,\nIF(M901<1,0,(M877-(M877/M901)))))))","v":0},{"$f":"IF(O901=\"n/a\",0,IF(AND(O875=0,N877=0),0,\nIF(AND(O875<>0,N877=0),O875,\nIF(AND(O876<>0,N877<>0),(N877-(N877/N901))+O875,\nIF(N901<1,0,(N877-(N877/N901)))))))","v":0},{"$f":"IF(P901=\"n/a\",0,IF(AND(P875=0,O877=0),0,\nIF(AND(P875<>0,O877=0),P875,\nIF(AND(P876<>0,O877<>0),(O877-(O877/O901))+P875,\nIF(O901<1,0,(O877-(O877/O901)))))))","v":0},{"$f":"IF(Q901=\"n/a\",0,IF(AND(Q875=0,P877=0),0,\nIF(AND(Q875<>0,P877=0),Q875,\nIF(AND(Q876<>0,P877<>0),(P877-(P877/P901))+Q875,\nIF(P901<1,0,(P877-(P877/P901)))))))","v":0},{"$f":"IF(R901=\"n/a\",0,IF(AND(R875=0,Q877=0),0,\nIF(AND(R875<>0,Q877=0),R875,\nIF(AND(R876<>0,Q877<>0),(Q877-(Q877/Q901))+R875,\nIF(Q901<1,0,(Q877-(Q877/Q901)))))))","v":0},{"$f":"IF(S901=\"n/a\",0,IF(AND(S875=0,R877=0),0,\nIF(AND(S875<>0,R877=0),S875,\nIF(AND(S876<>0,R877<>0),(R877-(R877/R901))+S875,\nIF(R901<1,0,(R877-(R877/R901)))))))","v":0},{"$f":"IF(T901=\"n/a\",0,IF(AND(T875=0,S877=0),0,\nIF(AND(T875<>0,S877=0),T875,\nIF(AND(T876<>0,S877<>0),(S877-(S877/S901))+T875,\nIF(S901<1,0,(S877-(S877/S901)))))))","v":0},{"$f":"IF(U901=\"n/a\",0,IF(AND(U875=0,T877=0),0,\nIF(AND(U875<>0,T877=0),U875,\nIF(AND(U876<>0,T877<>0),(T877-(T877/T901))+U875,\nIF(T901<1,0,(T877-(T877/T901)))))))","v":0},{"$f":"IF(V901=\"n/a\",0,IF(AND(V875=0,U877=0),0,\nIF(AND(V875<>0,U877=0),V875,\nIF(AND(V876<>0,U877<>0),(U877-(U877/U901))+V875,\nIF(U901<1,0,(U877-(U877/U901)))))))","v":0},{"$f":"IF(W901=\"n/a\",0,IF(AND(W875=0,V877=0),0,\nIF(AND(W875<>0,V877=0),W875,\nIF(AND(W876<>0,V877<>0),(V877-(V877/V901))+W875,\nIF(V901<1,0,(V877-(V877/V901)))))))","v":0}]
[{"$f":"A877+1","v":0},"Depreciated starting RAB",{"$f":"C873","v":40.475625421715641},{"$f":"IF(C902=\"n/a\",C878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,C878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,C878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":40.475625421715641},{"$f":"IF(D902=\"n/a\",D878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,D878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,D878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":40.475625421715641},{"$f":"IF(E902=\"n/a\",E878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,E878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,E878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":40.475625421715641},{"$f":"IF(F902=\"n/a\",F878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,F878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,F878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":40.475625421715641},{"$f":"IF(G902=\"n/a\",G878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,G878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,G878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":40.475625421715641},{"$f":"IF(H902=\"n/a\",H878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,H878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,H878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":40.475625421715641},{"$f":"IF(I902=\"n/a\",I878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,I878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,I878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":40.475625421715641},{"$f":"IF(J902=\"n/a\",J878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,J878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,J878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":40.475625421715641},{"$f":"IF(K902=\"n/a\",K878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,K878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,K878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":40.475625421715641},{"$f":"IF(L902=\"n/a\",L878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,L878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,L878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":40.475625421715641},{"$f":"IF(M902=\"n/a\",M878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,M878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,M878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":40.475625421715641},{"$f":"IF(N902=\"n/a\",N878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,N878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,N878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":40.475625421715641},{"$f":"IF(O902=\"n/a\",O878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,O878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,O878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":40.475625421715641},{"$f":"IF(P902=\"n/a\",P878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,P878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,P878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":40.475625421715641},{"$f":"IF(Q902=\"n/a\",Q878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,Q878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,Q878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":40.475625421715641},{"$f":"IF(R902=\"n/a\",R878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,R878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,R878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":40.475625421715641},{"$f":"IF(S902=\"n/a\",S878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,S878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,S878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":40.475625421715641},{"$f":"IF(T902=\"n/a\",T878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,T878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,T878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":40.475625421715641},{"$f":"IF(U902=\"n/a\",U878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,U878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,U878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":40.475625421715641},{"$f":"IF(V902=\"n/a\",V878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,V878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,V878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":40.475625421715641}]
[{"$f":"A878+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A879)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"OFFSET(D879,-($A879+5),0)","v":0},{"$f":"IF(D903=\"n/a\",D879,IFERROR(IF((OFFSET($C879,0,$A879))<0,\nMIN(0,D879-(OFFSET($C879,0,$A879)/(OFFSET($C874,-$A878,$A879)))),\nMAX(0,D879-(OFFSET($C879,0,$A879)/(OFFSET($C874,-$A878,$A879))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E880,-($A880+5),0)","v":0},{"$f":"IF(E904=\"n/a\",E880,IFERROR(IF((OFFSET($C880,0,$A880))<0,\nMIN(0,E880-(OFFSET($C880,0,$A880)/(OFFSET($C875,-$A879,$A880)))),\nMAX(0,E880-(OFFSET($C880,0,$A880)/(OFFSET($C875,-$A879,$A880))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F881,-($A881+5),0)","v":0},{"$f":"IF(F905=\"n/a\",F881,IFERROR(IF((OFFSET($C881,0,$A881))<0,\nMIN(0,F881-(OFFSET($C881,0,$A881)/(OFFSET($C876,-$A880,$A881)))),\nMAX(0,F881-(OFFSET($C881,0,$A881)/(OFFSET($C876,-$A880,$A881))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G882,-($A882+5),0)","v":0},{"$f":"IF(G906=\"n/a\",G882,IFERROR(IF((OFFSET($C882,0,$A882))<0,\nMIN(0,G882-(OFFSET($C882,0,$A882)/(OFFSET($C877,-$A881,$A882)))),\nMAX(0,G882-(OFFSET($C882,0,$A882)/(OFFSET($C877,-$A881,$A882))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H883,-($A883+5),0)","v":0},{"$f":"IF(H907=\"n/a\",H883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,H883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,H883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I884,-($A884+5),0)","v":0},{"$f":"IF(I908=\"n/a\",I884,IFERROR(IF((OFFSET($C884,0,$A884))<0,\nMIN(0,I884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884)))),\nMAX(0,I884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J885,-($A885+5),0)","v":0},{"$f":"IF(J909=\"n/a\",J885,IFERROR(IF((OFFSET($C885,0,$A885))<0,\nMIN(0,J885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885)))),\nMAX(0,J885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K886,-($A886+5),0)","v":0},{"$f":"IF(K910=\"n/a\",K886,IFERROR(IF((OFFSET($C886,0,$A886))<0,\nMIN(0,K886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886)))),\nMAX(0,K886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L887,-($A887+5),0)","v":0},{"$f":"IF(L911=\"n/a\",L887,IFERROR(IF((OFFSET($C887,0,$A887))<0,\nMIN(0,L887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887)))),\nMAX(0,L887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M888,-($A888+5),0)","v":0},{"$f":"IF(M912=\"n/a\",M888,IFERROR(IF((OFFSET($C888,0,$A888))<0,\nMIN(0,M888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888)))),\nMAX(0,M888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N889,-($A889+5),0)","v":0},{"$f":"IF(N913=\"n/a\",N889,IFERROR(IF((OFFSET($C889,0,$A889))<0,\nMIN(0,N889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889)))),\nMAX(0,N889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O890,-($A890+5),0)","v":0},{"$f":"IF(O914=\"n/a\",O890,IFERROR(IF((OFFSET($C890,0,$A890))<0,\nMIN(0,O890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890)))),\nMAX(0,O890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P891,-($A891+5),0)","v":0},{"$f":"IF(P915=\"n/a\",P891,IFERROR(IF((OFFSET($C891,0,$A891))<0,\nMIN(0,P891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891)))),\nMAX(0,P891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q892,-($A892+5),0)","v":0},{"$f":"IF(Q916=\"n/a\",Q892,IFERROR(IF((OFFSET($C892,0,$A892))<0,\nMIN(0,Q892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892)))),\nMAX(0,Q892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R893,-($A893+5),0)","v":0},{"$f":"IF(R917=\"n/a\",R893,IFERROR(IF((OFFSET($C893,0,$A893))<0,\nMIN(0,R893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893)))),\nMAX(0,R893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S894,-($A894+5),0)","v":0},{"$f":"IF(S918=\"n/a\",S894,IFERROR(IF((OFFSET($C894,0,$A894))<0,\nMIN(0,S894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894)))),\nMAX(0,S894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T895,-($A895+5),0)","v":0},{"$f":"IF(T919=\"n/a\",T895,IFERROR(IF((OFFSET($C895,0,$A895))<0,\nMIN(0,T895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895)))),\nMAX(0,T895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U896,-($A896+5),0)","v":0},{"$f":"IF(U920=\"n/a\",U896,IFERROR(IF((OFFSET($C896,0,$A896))<0,\nMIN(0,U896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896)))),\nMAX(0,U896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V897,-($A897+5),0)","v":0},{"$f":"IF(V921=\"n/a\",V897,IFERROR(IF((OFFSET($C897,0,$A897))<0,\nMIN(0,V897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897)))),\nMAX(0,V897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W898,-($A898+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C901=\"n/a\",\"n/a\",IF(AND(C901<1,D875=0),0,\nIF(D875=0,C901-1,\nIF(C901<1,D876,\n(((C901-1)*(C877-(C877/(C901))))+(D875*D876))/(D877)))))","v":0},0,0,0,0,{"$f":"IF(H901=\"n/a\",\"n/a\",IF(AND(H901<1,I875=0),0,\nIF(I875=0,H901-1,\nIF(H901<1,I876,\n(((H901-1)*(H877-(H877/(H901))))+(I875*I876))/(I877)))))","v":0},{"$f":"IF(I901=\"n/a\",\"n/a\",IF(AND(I901<1,J875=0),0,\nIF(J875=0,I901-1,\nIF(I901<1,J876,\n(((I901-1)*(I877-(I877/(I901))))+(J875*J876))/(J877)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C902,(-$A878-ROWS(C874:C901)),0)","v":"n/a"},{"$f":"IF(C902=\"n/a\",\"n/a\",MAX(0,C902-1))","v":"n/a"},{"$f":"IF(D902=\"n/a\",\"n/a\",MAX(0,D902-1))","v":"n/a"},{"$f":"IF(E902=\"n/a\",\"n/a\",MAX(0,E902-1))","v":"n/a"},{"$f":"IF(F902=\"n/a\",\"n/a\",MAX(0,F902-1))","v":"n/a"},{"$f":"IF(G902=\"n/a\",\"n/a\",MAX(0,G902-1))","v":"n/a"},{"$f":"IF(H902=\"n/a\",\"n/a\",MAX(0,H902-1))","v":"n/a"},{"$f":"IF(I902=\"n/a\",\"n/a\",MAX(0,I902-1))","v":"n/a"},{"$f":"IF(J902=\"n/a\",\"n/a\",MAX(0,J902-1))","v":"n/a"},{"$f":"IF(K902=\"n/a\",\"n/a\",MAX(0,K902-1))","v":"n/a"},{"$f":"IF(L902=\"n/a\",\"n/a\",MAX(0,L902-1))","v":"n/a"},{"$f":"IF(M902=\"n/a\",\"n/a\",MAX(0,M902-1))","v":"n/a"},{"$f":"IF(N902=\"n/a\",\"n/a\",MAX(0,N902-1))","v":"n/a"},{"$f":"IF(O902=\"n/a\",\"n/a\",MAX(0,O902-1))","v":"n/a"},{"$f":"IF(P902=\"n/a\",\"n/a\",MAX(0,P902-1))","v":"n/a"},{"$f":"IF(Q902=\"n/a\",\"n/a\",MAX(0,Q902-1))","v":"n/a"},{"$f":"IF(R902=\"n/a\",\"n/a\",MAX(0,R902-1))","v":"n/a"},{"$f":"IF(S902=\"n/a\",\"n/a\",MAX(0,S902-1))","v":"n/a"},{"$f":"IF(T902=\"n/a\",\"n/a\",MAX(0,T902-1))","v":"n/a"},{"$f":"IF(U902=\"n/a\",\"n/a\",MAX(0,U902-1))","v":"n/a"},{"$f":"IF(V902=\"n/a\",\"n/a\",MAX(0,V902-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A879)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D903,(-$A879-ROWS(D875:D902)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E904,(-$A880-ROWS(E876:E903)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F905,(-$A881-ROWS(F877:F904)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G906,(-$A882-ROWS(G878:G905)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H907,(-$A883-ROWS(H879:H906)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I908,(-$A884-ROWS(I880:I907)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J909,(-$A885-ROWS(J881:J908)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K910,(-$A886-ROWS(K882:K909)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L911,(-$A887-ROWS(L883:L910)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M912,(-$A888-ROWS(M884:M911)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N913,(-$A889-ROWS(N885:N912)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O914,(-$A890-ROWS(O886:O913)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P915,(-$A891-ROWS(P887:P914)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q916,(-$A892-ROWS(Q888:Q915)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R917,(-$A893-ROWS(R889:R916)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S918,(-$A894-ROWS(S890:S917)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T919,(-$A895-ROWS(T891:T918)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U920,(-$A896-ROWS(U892:U919)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V921,(-$A897-ROWS(V893:V920)),0)","v":0},{"$f":"IF(V921=\"n/a\",\"n/a\",MAX(0,V921-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W922,(-$A898-ROWS(W894:W921)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C874<>\"n/a\",C874<>\"n/a\"),IF(SUM(C877:C899)=0,0,IF((SUMPRODUCT(C877:C899,C901:C923)/SUM(C877:C899))<0,1,(SUMPRODUCT(C877:C899,C901:C923)/SUM(C877:C899)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C874<>\"n/a\",D874<>\"n/a\"),IF(SUM(D877:D899)=0,0,IF((SUMPRODUCT(D877:D899,D901:D923)/SUM(D877:D899))<0,1,(SUMPRODUCT(D877:D899,D901:D923)/SUM(D877:D899)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C874<>\"n/a\",E874<>\"n/a\"),IF(SUM(E877:E899)=0,0,IF((SUMPRODUCT(E877:E899,E901:E923)/SUM(E877:E899))<0,1,(SUMPRODUCT(E877:E899,E901:E923)/SUM(E877:E899)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C874<>\"n/a\",F874<>\"n/a\"),IF(SUM(F877:F899)=0,0,IF((SUMPRODUCT(F877:F899,F901:F923)/SUM(F877:F899))<0,1,(SUMPRODUCT(F877:F899,F901:F923)/SUM(F877:F899)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C874<>\"n/a\",G874<>\"n/a\"),IF(SUM(G877:G899)=0,0,IF((SUMPRODUCT(G877:G899,G901:G923)/SUM(G877:G899))<0,1,(SUMPRODUCT(G877:G899,G901:G923)/SUM(G877:G899)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C874<>\"n/a\",H874<>\"n/a\"),IF(SUM(H877:H899)=0,0,IF((SUMPRODUCT(H877:H899,H901:H923)/SUM(H877:H899))<0,1,(SUMPRODUCT(H877:H899,H901:H923)/SUM(H877:H899)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C874<>\"n/a\",I874<>\"n/a\"),IF(SUM(I877:I899)=0,0,IF((SUMPRODUCT(I877:I899,I901:I923)/SUM(I877:I899))<0,1,(SUMPRODUCT(I877:I899,I901:I923)/SUM(I877:I899)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C874<>\"n/a\",J874<>\"n/a\"),IF(SUM(J877:J899)=0,0,IF((SUMPRODUCT(J877:J899,J901:J923)/SUM(J877:J899))<0,1,(SUMPRODUCT(J877:J899,J901:J923)/SUM(J877:J899)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C874<>\"n/a\",K874<>\"n/a\"),IF(SUM(K877:K899)=0,0,IF((SUMPRODUCT(K877:K899,K901:K923)/SUM(K877:K899))<0,1,(SUMPRODUCT(K877:K899,K901:K923)/SUM(K877:K899)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C874<>\"n/a\",L874<>\"n/a\"),IF(SUM(L877:L899)=0,0,IF((SUMPRODUCT(L877:L899,L901:L923)/SUM(L877:L899))<0,1,(SUMPRODUCT(L877:L899,L901:L923)/SUM(L877:L899)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C874<>\"n/a\",M874<>\"n/a\"),IF(SUM(M877:M899)=0,0,IF((SUMPRODUCT(M877:M899,M901:M923)/SUM(M877:M899))<0,1,(SUMPRODUCT(M877:M899,M901:M923)/SUM(M877:M899)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C874<>\"n/a\",N874<>\"n/a\"),IF(SUM(N877:N899)=0,0,IF((SUMPRODUCT(N877:N899,N901:N923)/SUM(N877:N899))<0,1,(SUMPRODUCT(N877:N899,N901:N923)/SUM(N877:N899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",O874<>\"n/a\"),IF(SUM(O877:O899)=0,0,IF((SUMPRODUCT(O877:O899,O901:O923)/SUM(O877:O899))<0,1,(SUMPRODUCT(O877:O899,O901:O923)/SUM(O877:O899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",P874<>\"n/a\"),IF(SUM(P877:P899)=0,0,IF((SUMPRODUCT(P877:P899,P901:P923)/SUM(P877:P899))<0,1,(SUMPRODUCT(P877:P899,P901:P923)/SUM(P877:P899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",Q874<>\"n/a\"),IF(SUM(Q877:Q899)=0,0,IF((SUMPRODUCT(Q877:Q899,Q901:Q923)/SUM(Q877:Q899))<0,1,(SUMPRODUCT(Q877:Q899,Q901:Q923)/SUM(Q877:Q899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",R874<>\"n/a\"),IF(SUM(R877:R899)=0,0,IF((SUMPRODUCT(R877:R899,R901:R923)/SUM(R877:R899))<0,1,(SUMPRODUCT(R877:R899,R901:R923)/SUM(R877:R899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",S874<>\"n/a\"),IF(SUM(S877:S899)=0,0,IF((SUMPRODUCT(S877:S899,S901:S923)/SUM(S877:S899))<0,1,(SUMPRODUCT(S877:S899,S901:S923)/SUM(S877:S899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",T874<>\"n/a\"),IF(SUM(T877:T899)=0,0,IF((SUMPRODUCT(T877:T899,T901:T923)/SUM(T877:T899))<0,1,(SUMPRODUCT(T877:T899,T901:T923)/SUM(T877:T899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",U874<>\"n/a\"),IF(SUM(U877:U899)=0,0,IF((SUMPRODUCT(U877:U899,U901:U923)/SUM(U877:U899))<0,1,(SUMPRODUCT(U877:U899,U901:U923)/SUM(U877:U899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",V874<>\"n/a\"),IF(SUM(V877:V899)=0,0,IF((SUMPRODUCT(V877:V899,V901:V923)/SUM(V877:V899))<0,1,(SUMPRODUCT(V877:V899,V901:V923)/SUM(V877:V899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",W874<>\"n/a\"),IF(SUM(W877:W899)=0,0,IF((SUMPRODUCT(W877:W899,W901:W923)/SUM(W877:W899))<0,1,(SUMPRODUCT(W877:W899,W901:W923)/SUM(W877:W899)))),\"n/a\"))","v":0}]
[]
["Asset Class 18",{"$f":"VLOOKUP($A926,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Other non system assets"}]
[{"$f":"VALUE(REPLACE(A926,1,12,\"\"))","v":18},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A927,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A927,0)-OFFSET('RFM input'!H$134,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A927,0)-OFFSET('RFM input'!I$134,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A927,0)-OFFSET('RFM input'!J$134,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A927,0)-OFFSET('RFM input'!K$134,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A927,0)-OFFSET('RFM input'!L$134,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A927,0)-OFFSET('RFM input'!M$134,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A927,0)-OFFSET('RFM input'!N$134,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A927,0)-OFFSET('RFM input'!O$134,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A927,0)-OFFSET('RFM input'!P$134,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A927,0)-OFFSET('RFM input'!Q$134,$A927,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A927,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A927,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A927,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A927,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A927,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A927,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A927,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A927,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A927,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A927,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A927,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A927,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A927,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A927,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A927,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A927,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A927,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A927,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A927,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A927,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A927,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D955=\"n/a\",0,IF(AND(D929=0,C931=0),0,\nIF(AND(D929<>0,C931=0),D929,\nIF(AND(D930<>0,C931<>0),(C931-(C931/C955))+D929,\nIF(C955<1,0,(C931-(C931/C955)))))))","v":0},{"$f":"IF(E955=\"n/a\",0,IF(AND(E929=0,D931=0),0,\nIF(AND(E929<>0,D931=0),E929,\nIF(AND(E930<>0,D931<>0),(D931-(D931/D955))+E929,\nIF(D955<1,0,(D931-(D931/D955)))))))","v":0},{"$f":"IF(F955=\"n/a\",0,IF(AND(F929=0,E931=0),0,\nIF(AND(F929<>0,E931=0),F929,\nIF(AND(F930<>0,E931<>0),(E931-(E931/E955))+F929,\nIF(E955<1,0,(E931-(E931/E955)))))))","v":0},{"$f":"IF(G955=\"n/a\",0,IF(AND(G929=0,F931=0),0,\nIF(AND(G929<>0,F931=0),G929,\nIF(AND(G930<>0,F931<>0),(F931-(F931/F955))+G929,\nIF(F955<1,0,(F931-(F931/F955)))))))","v":0},{"$f":"IF(H955=\"n/a\",0,IF(AND(H929=0,G931=0),0,\nIF(AND(H929<>0,G931=0),H929,\nIF(AND(H930<>0,G931<>0),(G931-(G931/G955))+H929,\nIF(G955<1,0,(G931-(G931/G955)))))))","v":0},{"$f":"IF(I955=\"n/a\",0,IF(AND(I929=0,H931=0),0,\nIF(AND(I929<>0,H931=0),I929,\nIF(AND(I930<>0,H931<>0),(H931-(H931/H955))+I929,\nIF(H955<1,0,(H931-(H931/H955)))))))","v":0},{"$f":"IF(J955=\"n/a\",0,IF(AND(J929=0,I931=0),0,\nIF(AND(J929<>0,I931=0),J929,\nIF(AND(J930<>0,I931<>0),(I931-(I931/I955))+J929,\nIF(I955<1,0,(I931-(I931/I955)))))))","v":0},{"$f":"IF(K955=\"n/a\",0,IF(AND(K929=0,J931=0),0,\nIF(AND(K929<>0,J931=0),K929,\nIF(AND(K930<>0,J931<>0),(J931-(J931/J955))+K929,\nIF(J955<1,0,(J931-(J931/J955)))))))","v":0},{"$f":"IF(L955=\"n/a\",0,IF(AND(L929=0,K931=0),0,\nIF(AND(L929<>0,K931=0),L929,\nIF(AND(L930<>0,K931<>0),(K931-(K931/K955))+L929,\nIF(K955<1,0,(K931-(K931/K955)))))))","v":0},{"$f":"IF(M955=\"n/a\",0,IF(AND(M929=0,L931=0),0,\nIF(AND(M929<>0,L931=0),M929,\nIF(AND(M930<>0,L931<>0),(L931-(L931/L955))+M929,\nIF(L955<1,0,(L931-(L931/L955)))))))","v":0},{"$f":"IF(N955=\"n/a\",0,IF(AND(N929=0,M931=0),0,\nIF(AND(N929<>0,M931=0),N929,\nIF(AND(N930<>0,M931<>0),(M931-(M931/M955))+N929,\nIF(M955<1,0,(M931-(M931/M955)))))))","v":0},{"$f":"IF(O955=\"n/a\",0,IF(AND(O929=0,N931=0),0,\nIF(AND(O929<>0,N931=0),O929,\nIF(AND(O930<>0,N931<>0),(N931-(N931/N955))+O929,\nIF(N955<1,0,(N931-(N931/N955)))))))","v":0},{"$f":"IF(P955=\"n/a\",0,IF(AND(P929=0,O931=0),0,\nIF(AND(P929<>0,O931=0),P929,\nIF(AND(P930<>0,O931<>0),(O931-(O931/O955))+P929,\nIF(O955<1,0,(O931-(O931/O955)))))))","v":0},{"$f":"IF(Q955=\"n/a\",0,IF(AND(Q929=0,P931=0),0,\nIF(AND(Q929<>0,P931=0),Q929,\nIF(AND(Q930<>0,P931<>0),(P931-(P931/P955))+Q929,\nIF(P955<1,0,(P931-(P931/P955)))))))","v":0},{"$f":"IF(R955=\"n/a\",0,IF(AND(R929=0,Q931=0),0,\nIF(AND(R929<>0,Q931=0),R929,\nIF(AND(R930<>0,Q931<>0),(Q931-(Q931/Q955))+R929,\nIF(Q955<1,0,(Q931-(Q931/Q955)))))))","v":0},{"$f":"IF(S955=\"n/a\",0,IF(AND(S929=0,R931=0),0,\nIF(AND(S929<>0,R931=0),S929,\nIF(AND(S930<>0,R931<>0),(R931-(R931/R955))+S929,\nIF(R955<1,0,(R931-(R931/R955)))))))","v":0},{"$f":"IF(T955=\"n/a\",0,IF(AND(T929=0,S931=0),0,\nIF(AND(T929<>0,S931=0),T929,\nIF(AND(T930<>0,S931<>0),(S931-(S931/S955))+T929,\nIF(S955<1,0,(S931-(S931/S955)))))))","v":0},{"$f":"IF(U955=\"n/a\",0,IF(AND(U929=0,T931=0),0,\nIF(AND(U929<>0,T931=0),U929,\nIF(AND(U930<>0,T931<>0),(T931-(T931/T955))+U929,\nIF(T955<1,0,(T931-(T931/T955)))))))","v":0},{"$f":"IF(V955=\"n/a\",0,IF(AND(V929=0,U931=0),0,\nIF(AND(V929<>0,U931=0),V929,\nIF(AND(V930<>0,U931<>0),(U931-(U931/U955))+V929,\nIF(U955<1,0,(U931-(U931/U955)))))))","v":0},{"$f":"IF(W955=\"n/a\",0,IF(AND(W929=0,V931=0),0,\nIF(AND(W929<>0,V931=0),W929,\nIF(AND(W930<>0,V931<>0),(V931-(V931/V955))+W929,\nIF(V955<1,0,(V931-(V931/V955)))))))","v":0}]
[{"$f":"A931+1","v":0},"Depreciated starting RAB",{"$f":"C927","v":0},{"$f":"IF(C956=\"n/a\",C932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,C932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,C932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(D956=\"n/a\",D932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,D932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,D932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(E956=\"n/a\",E932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,E932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,E932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(F956=\"n/a\",F932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,F932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,F932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(G956=\"n/a\",G932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,G932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,G932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(H956=\"n/a\",H932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,H932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,H932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(I956=\"n/a\",I932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,I932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,I932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(J956=\"n/a\",J932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,J932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,J932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(K956=\"n/a\",K932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,K932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,K932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(L956=\"n/a\",L932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,L932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,L932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(M956=\"n/a\",M932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,M932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,M932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(N956=\"n/a\",N932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,N932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,N932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(O956=\"n/a\",O932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,O932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,O932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(P956=\"n/a\",P932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,P932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,P932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(Q956=\"n/a\",Q932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,Q932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,Q932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(R956=\"n/a\",R932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,R932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,R932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(S956=\"n/a\",S932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,S932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,S932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(T956=\"n/a\",T932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,T932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,T932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(U956=\"n/a\",U932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,U932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,U932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(V956=\"n/a\",V932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,V932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,V932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0}]
[{"$f":"A932+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D933,-($A933+5),0)","v":0},{"$f":"IF(D957=\"n/a\",D933,IFERROR(IF((OFFSET($C933,0,$A933))<0,\nMIN(0,D933-(OFFSET($C933,0,$A933)/(OFFSET($C928,-$A932,$A933)))),\nMAX(0,D933-(OFFSET($C933,0,$A933)/(OFFSET($C928,-$A932,$A933))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E934,-($A934+5),0)","v":0},{"$f":"IF(E958=\"n/a\",E934,IFERROR(IF((OFFSET($C934,0,$A934))<0,\nMIN(0,E934-(OFFSET($C934,0,$A934)/(OFFSET($C929,-$A933,$A934)))),\nMAX(0,E934-(OFFSET($C934,0,$A934)/(OFFSET($C929,-$A933,$A934))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F935,-($A935+5),0)","v":0},{"$f":"IF(F959=\"n/a\",F935,IFERROR(IF((OFFSET($C935,0,$A935))<0,\nMIN(0,F935-(OFFSET($C935,0,$A935)/(OFFSET($C930,-$A934,$A935)))),\nMAX(0,F935-(OFFSET($C935,0,$A935)/(OFFSET($C930,-$A934,$A935))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G936,-($A936+5),0)","v":0},{"$f":"IF(G960=\"n/a\",G936,IFERROR(IF((OFFSET($C936,0,$A936))<0,\nMIN(0,G936-(OFFSET($C936,0,$A936)/(OFFSET($C931,-$A935,$A936)))),\nMAX(0,G936-(OFFSET($C936,0,$A936)/(OFFSET($C931,-$A935,$A936))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H937,-($A937+5),0)","v":0},{"$f":"IF(H961=\"n/a\",H937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,H937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,H937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I938,-($A938+5),0)","v":0},{"$f":"IF(I962=\"n/a\",I938,IFERROR(IF((OFFSET($C938,0,$A938))<0,\nMIN(0,I938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938)))),\nMAX(0,I938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J939,-($A939+5),0)","v":0},{"$f":"IF(J963=\"n/a\",J939,IFERROR(IF((OFFSET($C939,0,$A939))<0,\nMIN(0,J939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939)))),\nMAX(0,J939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K940,-($A940+5),0)","v":0},{"$f":"IF(K964=\"n/a\",K940,IFERROR(IF((OFFSET($C940,0,$A940))<0,\nMIN(0,K940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940)))),\nMAX(0,K940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L941,-($A941+5),0)","v":0},{"$f":"IF(L965=\"n/a\",L941,IFERROR(IF((OFFSET($C941,0,$A941))<0,\nMIN(0,L941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941)))),\nMAX(0,L941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M942,-($A942+5),0)","v":0},{"$f":"IF(M966=\"n/a\",M942,IFERROR(IF((OFFSET($C942,0,$A942))<0,\nMIN(0,M942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942)))),\nMAX(0,M942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A943)","v":"Depreciated Net Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N943,-($A943+5),0)","v":0},{"$f":"IF(N967=\"n/a\",N943,IFERROR(IF((OFFSET($C943,0,$A943))<0,\nMIN(0,N943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943)))),\nMAX(0,N943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O944,-($A944+5),0)","v":0},{"$f":"IF(O968=\"n/a\",O944,IFERROR(IF((OFFSET($C944,0,$A944))<0,\nMIN(0,O944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944)))),\nMAX(0,O944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P945,-($A945+5),0)","v":0},{"$f":"IF(P969=\"n/a\",P945,IFERROR(IF((OFFSET($C945,0,$A945))<0,\nMIN(0,P945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945)))),\nMAX(0,P945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q946,-($A946+5),0)","v":0},{"$f":"IF(Q970=\"n/a\",Q946,IFERROR(IF((OFFSET($C946,0,$A946))<0,\nMIN(0,Q946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946)))),\nMAX(0,Q946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R947,-($A947+5),0)","v":0},{"$f":"IF(R971=\"n/a\",R947,IFERROR(IF((OFFSET($C947,0,$A947))<0,\nMIN(0,R947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947)))),\nMAX(0,R947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S948,-($A948+5),0)","v":0},{"$f":"IF(S972=\"n/a\",S948,IFERROR(IF((OFFSET($C948,0,$A948))<0,\nMIN(0,S948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948)))),\nMAX(0,S948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T949,-($A949+5),0)","v":0},{"$f":"IF(T973=\"n/a\",T949,IFERROR(IF((OFFSET($C949,0,$A949))<0,\nMIN(0,T949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949)))),\nMAX(0,T949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U950,-($A950+5),0)","v":0},{"$f":"IF(U974=\"n/a\",U950,IFERROR(IF((OFFSET($C950,0,$A950))<0,\nMIN(0,U950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950)))),\nMAX(0,U950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V951,-($A951+5),0)","v":0},{"$f":"IF(V975=\"n/a\",V951,IFERROR(IF((OFFSET($C951,0,$A951))<0,\nMIN(0,V951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951)))),\nMAX(0,V951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W952,-($A952+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C955=\"n/a\",\"n/a\",IF(AND(C955<1,D929=0),0,\nIF(D929=0,C955-1,\nIF(C955<1,D930,\n(((C955-1)*(C931-(C931/(C955))))+(D929*D930))/(D931)))))","v":0},0,0,0,0,{"$f":"IF(H955=\"n/a\",\"n/a\",IF(AND(H955<1,I929=0),0,\nIF(I929=0,H955-1,\nIF(H955<1,I930,\n(((H955-1)*(H931-(H931/(H955))))+(I929*I930))/(I931)))))","v":0},{"$f":"IF(I955=\"n/a\",\"n/a\",IF(AND(I955<1,J929=0),0,\nIF(J929=0,I955-1,\nIF(I955<1,J930,\n(((I955-1)*(I931-(I931/(I955))))+(J929*J930))/(J931)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C956,(-$A932-ROWS(C928:C955)),0)","v":"n/a"},{"$f":"IF(C956=\"n/a\",\"n/a\",MAX(0,C956-1))","v":"n/a"},{"$f":"IF(D956=\"n/a\",\"n/a\",MAX(0,D956-1))","v":"n/a"},{"$f":"IF(E956=\"n/a\",\"n/a\",MAX(0,E956-1))","v":"n/a"},{"$f":"IF(F956=\"n/a\",\"n/a\",MAX(0,F956-1))","v":"n/a"},{"$f":"IF(G956=\"n/a\",\"n/a\",MAX(0,G956-1))","v":"n/a"},{"$f":"IF(H956=\"n/a\",\"n/a\",MAX(0,H956-1))","v":"n/a"},{"$f":"IF(I956=\"n/a\",\"n/a\",MAX(0,I956-1))","v":"n/a"},{"$f":"IF(J956=\"n/a\",\"n/a\",MAX(0,J956-1))","v":"n/a"},{"$f":"IF(K956=\"n/a\",\"n/a\",MAX(0,K956-1))","v":"n/a"},{"$f":"IF(L956=\"n/a\",\"n/a\",MAX(0,L956-1))","v":"n/a"},{"$f":"IF(M956=\"n/a\",\"n/a\",MAX(0,M956-1))","v":"n/a"},{"$f":"IF(N956=\"n/a\",\"n/a\",MAX(0,N956-1))","v":"n/a"},{"$f":"IF(O956=\"n/a\",\"n/a\",MAX(0,O956-1))","v":"n/a"},{"$f":"IF(P956=\"n/a\",\"n/a\",MAX(0,P956-1))","v":"n/a"},{"$f":"IF(Q956=\"n/a\",\"n/a\",MAX(0,Q956-1))","v":"n/a"},{"$f":"IF(R956=\"n/a\",\"n/a\",MAX(0,R956-1))","v":"n/a"},{"$f":"IF(S956=\"n/a\",\"n/a\",MAX(0,S956-1))","v":"n/a"},{"$f":"IF(T956=\"n/a\",\"n/a\",MAX(0,T956-1))","v":"n/a"},{"$f":"IF(U956=\"n/a\",\"n/a\",MAX(0,U956-1))","v":"n/a"},{"$f":"IF(V956=\"n/a\",\"n/a\",MAX(0,V956-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D957,(-$A933-ROWS(D929:D956)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E958,(-$A934-ROWS(E930:E957)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F959,(-$A935-ROWS(F931:F958)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G960,(-$A936-ROWS(G932:G959)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H961,(-$A937-ROWS(H933:H960)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I962,(-$A938-ROWS(I934:I961)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J963,(-$A939-ROWS(J935:J962)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K964,(-$A940-ROWS(K936:K963)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L965,(-$A941-ROWS(L937:L964)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M966,(-$A942-ROWS(M938:M965)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A943)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N967,(-$A943-ROWS(N939:N966)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O968,(-$A944-ROWS(O940:O967)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P969,(-$A945-ROWS(P941:P968)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q970,(-$A946-ROWS(Q942:Q969)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R971,(-$A947-ROWS(R943:R970)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S972,(-$A948-ROWS(S944:S971)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T973,(-$A949-ROWS(T945:T972)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U974,(-$A950-ROWS(U946:U973)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V975,(-$A951-ROWS(V947:V974)),0)","v":0},{"$f":"IF(V975=\"n/a\",\"n/a\",MAX(0,V975-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W976,(-$A952-ROWS(W948:W975)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C928<>\"n/a\",C928<>\"n/a\"),IF(SUM(C931:C953)=0,0,IF((SUMPRODUCT(C931:C953,C955:C977)/SUM(C931:C953))<0,1,(SUMPRODUCT(C931:C953,C955:C977)/SUM(C931:C953)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C928<>\"n/a\",D928<>\"n/a\"),IF(SUM(D931:D953)=0,0,IF((SUMPRODUCT(D931:D953,D955:D977)/SUM(D931:D953))<0,1,(SUMPRODUCT(D931:D953,D955:D977)/SUM(D931:D953)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C928<>\"n/a\",E928<>\"n/a\"),IF(SUM(E931:E953)=0,0,IF((SUMPRODUCT(E931:E953,E955:E977)/SUM(E931:E953))<0,1,(SUMPRODUCT(E931:E953,E955:E977)/SUM(E931:E953)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C928<>\"n/a\",F928<>\"n/a\"),IF(SUM(F931:F953)=0,0,IF((SUMPRODUCT(F931:F953,F955:F977)/SUM(F931:F953))<0,1,(SUMPRODUCT(F931:F953,F955:F977)/SUM(F931:F953)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C928<>\"n/a\",G928<>\"n/a\"),IF(SUM(G931:G953)=0,0,IF((SUMPRODUCT(G931:G953,G955:G977)/SUM(G931:G953))<0,1,(SUMPRODUCT(G931:G953,G955:G977)/SUM(G931:G953)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C928<>\"n/a\",H928<>\"n/a\"),IF(SUM(H931:H953)=0,0,IF((SUMPRODUCT(H931:H953,H955:H977)/SUM(H931:H953))<0,1,(SUMPRODUCT(H931:H953,H955:H977)/SUM(H931:H953)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C928<>\"n/a\",I928<>\"n/a\"),IF(SUM(I931:I953)=0,0,IF((SUMPRODUCT(I931:I953,I955:I977)/SUM(I931:I953))<0,1,(SUMPRODUCT(I931:I953,I955:I977)/SUM(I931:I953)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C928<>\"n/a\",J928<>\"n/a\"),IF(SUM(J931:J953)=0,0,IF((SUMPRODUCT(J931:J953,J955:J977)/SUM(J931:J953))<0,1,(SUMPRODUCT(J931:J953,J955:J977)/SUM(J931:J953)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C928<>\"n/a\",K928<>\"n/a\"),IF(SUM(K931:K953)=0,0,IF((SUMPRODUCT(K931:K953,K955:K977)/SUM(K931:K953))<0,1,(SUMPRODUCT(K931:K953,K955:K977)/SUM(K931:K953)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C928<>\"n/a\",L928<>\"n/a\"),IF(SUM(L931:L953)=0,0,IF((SUMPRODUCT(L931:L953,L955:L977)/SUM(L931:L953))<0,1,(SUMPRODUCT(L931:L953,L955:L977)/SUM(L931:L953)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C928<>\"n/a\",M928<>\"n/a\"),IF(SUM(M931:M953)=0,0,IF((SUMPRODUCT(M931:M953,M955:M977)/SUM(M931:M953))<0,1,(SUMPRODUCT(M931:M953,M955:M977)/SUM(M931:M953)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C928<>\"n/a\",N928<>\"n/a\"),IF(SUM(N931:N953)=0,0,IF((SUMPRODUCT(N931:N953,N955:N977)/SUM(N931:N953))<0,1,(SUMPRODUCT(N931:N953,N955:N977)/SUM(N931:N953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",O928<>\"n/a\"),IF(SUM(O931:O953)=0,0,IF((SUMPRODUCT(O931:O953,O955:O977)/SUM(O931:O953))<0,1,(SUMPRODUCT(O931:O953,O955:O977)/SUM(O931:O953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",P928<>\"n/a\"),IF(SUM(P931:P953)=0,0,IF((SUMPRODUCT(P931:P953,P955:P977)/SUM(P931:P953))<0,1,(SUMPRODUCT(P931:P953,P955:P977)/SUM(P931:P953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",Q928<>\"n/a\"),IF(SUM(Q931:Q953)=0,0,IF((SUMPRODUCT(Q931:Q953,Q955:Q977)/SUM(Q931:Q953))<0,1,(SUMPRODUCT(Q931:Q953,Q955:Q977)/SUM(Q931:Q953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",R928<>\"n/a\"),IF(SUM(R931:R953)=0,0,IF((SUMPRODUCT(R931:R953,R955:R977)/SUM(R931:R953))<0,1,(SUMPRODUCT(R931:R953,R955:R977)/SUM(R931:R953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",S928<>\"n/a\"),IF(SUM(S931:S953)=0,0,IF((SUMPRODUCT(S931:S953,S955:S977)/SUM(S931:S953))<0,1,(SUMPRODUCT(S931:S953,S955:S977)/SUM(S931:S953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",T928<>\"n/a\"),IF(SUM(T931:T953)=0,0,IF((SUMPRODUCT(T931:T953,T955:T977)/SUM(T931:T953))<0,1,(SUMPRODUCT(T931:T953,T955:T977)/SUM(T931:T953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",U928<>\"n/a\"),IF(SUM(U931:U953)=0,0,IF((SUMPRODUCT(U931:U953,U955:U977)/SUM(U931:U953))<0,1,(SUMPRODUCT(U931:U953,U955:U977)/SUM(U931:U953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",V928<>\"n/a\"),IF(SUM(V931:V953)=0,0,IF((SUMPRODUCT(V931:V953,V955:V977)/SUM(V931:V953))<0,1,(SUMPRODUCT(V931:V953,V955:V977)/SUM(V931:V953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",W928<>\"n/a\"),IF(SUM(W931:W953)=0,0,IF((SUMPRODUCT(W931:W953,W955:W977)/SUM(W931:W953))<0,1,(SUMPRODUCT(W931:W953,W955:W977)/SUM(W931:W953)))),\"n/a\"))","v":0}]
[]
["Asset Class 19",{"$f":"VLOOKUP($A980,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Blank 1"}]
[{"$f":"VALUE(REPLACE(A980,1,12,\"\"))","v":19},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A981,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A981,0)-OFFSET('RFM input'!H$134,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A981,0)-OFFSET('RFM input'!I$134,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A981,0)-OFFSET('RFM input'!J$134,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A981,0)-OFFSET('RFM input'!K$134,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A981,0)-OFFSET('RFM input'!L$134,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A981,0)-OFFSET('RFM input'!M$134,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A981,0)-OFFSET('RFM input'!N$134,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A981,0)-OFFSET('RFM input'!O$134,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A981,0)-OFFSET('RFM input'!P$134,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A981,0)-OFFSET('RFM input'!Q$134,$A981,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A981,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A981,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A981,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A981,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A981,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A981,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A981,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A981,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A981,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A981,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A981,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A981,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A981,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A981,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A981,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A981,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A981,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A981,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A981,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A981,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1009=\"n/a\",0,IF(AND(D983=0,C985=0),0,\nIF(AND(D983<>0,C985=0),D983,\nIF(AND(D984<>0,C985<>0),(C985-(C985/C1009))+D983,\nIF(C1009<1,0,(C985-(C985/C1009)))))))","v":0},{"$f":"IF(E1009=\"n/a\",0,IF(AND(E983=0,D985=0),0,\nIF(AND(E983<>0,D985=0),E983,\nIF(AND(E984<>0,D985<>0),(D985-(D985/D1009))+E983,\nIF(D1009<1,0,(D985-(D985/D1009)))))))","v":0},{"$f":"IF(F1009=\"n/a\",0,IF(AND(F983=0,E985=0),0,\nIF(AND(F983<>0,E985=0),F983,\nIF(AND(F984<>0,E985<>0),(E985-(E985/E1009))+F983,\nIF(E1009<1,0,(E985-(E985/E1009)))))))","v":0},{"$f":"IF(G1009=\"n/a\",0,IF(AND(G983=0,F985=0),0,\nIF(AND(G983<>0,F985=0),G983,\nIF(AND(G984<>0,F985<>0),(F985-(F985/F1009))+G983,\nIF(F1009<1,0,(F985-(F985/F1009)))))))","v":0},{"$f":"IF(H1009=\"n/a\",0,IF(AND(H983=0,G985=0),0,\nIF(AND(H983<>0,G985=0),H983,\nIF(AND(H984<>0,G985<>0),(G985-(G985/G1009))+H983,\nIF(G1009<1,0,(G985-(G985/G1009)))))))","v":0},{"$f":"IF(I1009=\"n/a\",0,IF(AND(I983=0,H985=0),0,\nIF(AND(I983<>0,H985=0),I983,\nIF(AND(I984<>0,H985<>0),(H985-(H985/H1009))+I983,\nIF(H1009<1,0,(H985-(H985/H1009)))))))","v":0},{"$f":"IF(J1009=\"n/a\",0,IF(AND(J983=0,I985=0),0,\nIF(AND(J983<>0,I985=0),J983,\nIF(AND(J984<>0,I985<>0),(I985-(I985/I1009))+J983,\nIF(I1009<1,0,(I985-(I985/I1009)))))))","v":0},{"$f":"IF(K1009=\"n/a\",0,IF(AND(K983=0,J985=0),0,\nIF(AND(K983<>0,J985=0),K983,\nIF(AND(K984<>0,J985<>0),(J985-(J985/J1009))+K983,\nIF(J1009<1,0,(J985-(J985/J1009)))))))","v":0},{"$f":"IF(L1009=\"n/a\",0,IF(AND(L983=0,K985=0),0,\nIF(AND(L983<>0,K985=0),L983,\nIF(AND(L984<>0,K985<>0),(K985-(K985/K1009))+L983,\nIF(K1009<1,0,(K985-(K985/K1009)))))))","v":0},{"$f":"IF(M1009=\"n/a\",0,IF(AND(M983=0,L985=0),0,\nIF(AND(M983<>0,L985=0),M983,\nIF(AND(M984<>0,L985<>0),(L985-(L985/L1009))+M983,\nIF(L1009<1,0,(L985-(L985/L1009)))))))","v":0},{"$f":"IF(N1009=\"n/a\",0,IF(AND(N983=0,M985=0),0,\nIF(AND(N983<>0,M985=0),N983,\nIF(AND(N984<>0,M985<>0),(M985-(M985/M1009))+N983,\nIF(M1009<1,0,(M985-(M985/M1009)))))))","v":0},{"$f":"IF(O1009=\"n/a\",0,IF(AND(O983=0,N985=0),0,\nIF(AND(O983<>0,N985=0),O983,\nIF(AND(O984<>0,N985<>0),(N985-(N985/N1009))+O983,\nIF(N1009<1,0,(N985-(N985/N1009)))))))","v":0},{"$f":"IF(P1009=\"n/a\",0,IF(AND(P983=0,O985=0),0,\nIF(AND(P983<>0,O985=0),P983,\nIF(AND(P984<>0,O985<>0),(O985-(O985/O1009))+P983,\nIF(O1009<1,0,(O985-(O985/O1009)))))))","v":0},{"$f":"IF(Q1009=\"n/a\",0,IF(AND(Q983=0,P985=0),0,\nIF(AND(Q983<>0,P985=0),Q983,\nIF(AND(Q984<>0,P985<>0),(P985-(P985/P1009))+Q983,\nIF(P1009<1,0,(P985-(P985/P1009)))))))","v":0},{"$f":"IF(R1009=\"n/a\",0,IF(AND(R983=0,Q985=0),0,\nIF(AND(R983<>0,Q985=0),R983,\nIF(AND(R984<>0,Q985<>0),(Q985-(Q985/Q1009))+R983,\nIF(Q1009<1,0,(Q985-(Q985/Q1009)))))))","v":0},{"$f":"IF(S1009=\"n/a\",0,IF(AND(S983=0,R985=0),0,\nIF(AND(S983<>0,R985=0),S983,\nIF(AND(S984<>0,R985<>0),(R985-(R985/R1009))+S983,\nIF(R1009<1,0,(R985-(R985/R1009)))))))","v":0},{"$f":"IF(T1009=\"n/a\",0,IF(AND(T983=0,S985=0),0,\nIF(AND(T983<>0,S985=0),T983,\nIF(AND(T984<>0,S985<>0),(S985-(S985/S1009))+T983,\nIF(S1009<1,0,(S985-(S985/S1009)))))))","v":0},{"$f":"IF(U1009=\"n/a\",0,IF(AND(U983=0,T985=0),0,\nIF(AND(U983<>0,T985=0),U983,\nIF(AND(U984<>0,T985<>0),(T985-(T985/T1009))+U983,\nIF(T1009<1,0,(T985-(T985/T1009)))))))","v":0},{"$f":"IF(V1009=\"n/a\",0,IF(AND(V983=0,U985=0),0,\nIF(AND(V983<>0,U985=0),V983,\nIF(AND(V984<>0,U985<>0),(U985-(U985/U1009))+V983,\nIF(U1009<1,0,(U985-(U985/U1009)))))))","v":0},{"$f":"IF(W1009=\"n/a\",0,IF(AND(W983=0,V985=0),0,\nIF(AND(W983<>0,V985=0),W983,\nIF(AND(W984<>0,V985<>0),(V985-(V985/V1009))+W983,\nIF(V1009<1,0,(V985-(V985/V1009)))))))","v":0}]
[{"$f":"A985+1","v":0},"Depreciated starting RAB",{"$f":"C981","v":0},{"$f":"IF(C1010=\"n/a\",C986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,C986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,C986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(D1010=\"n/a\",D986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,D986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,D986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(E1010=\"n/a\",E986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,E986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,E986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(F1010=\"n/a\",F986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,F986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,F986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(G1010=\"n/a\",G986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,G986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,G986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(H1010=\"n/a\",H986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,H986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,H986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(I1010=\"n/a\",I986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,I986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,I986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(J1010=\"n/a\",J986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,J986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,J986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(K1010=\"n/a\",K986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,K986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,K986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(L1010=\"n/a\",L986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,L986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,L986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(M1010=\"n/a\",M986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,M986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,M986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(N1010=\"n/a\",N986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,N986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,N986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(O1010=\"n/a\",O986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,O986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,O986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(P1010=\"n/a\",P986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,P986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,P986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(Q1010=\"n/a\",Q986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,Q986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,Q986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(R1010=\"n/a\",R986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,R986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,R986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(S1010=\"n/a\",S986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,S986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,S986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(T1010=\"n/a\",T986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,T986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,T986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(U1010=\"n/a\",U986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,U986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,U986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(V1010=\"n/a\",V986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,V986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,V986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0}]
[{"$f":"A986+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D987,-($A987+5),0)","v":0},{"$f":"IF(D1011=\"n/a\",D987,IFERROR(IF((OFFSET($C987,0,$A987))<0,\nMIN(0,D987-(OFFSET($C987,0,$A987)/(OFFSET($C982,-$A986,$A987)))),\nMAX(0,D987-(OFFSET($C987,0,$A987)/(OFFSET($C982,-$A986,$A987))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E988,-($A988+5),0)","v":0},{"$f":"IF(E1012=\"n/a\",E988,IFERROR(IF((OFFSET($C988,0,$A988))<0,\nMIN(0,E988-(OFFSET($C988,0,$A988)/(OFFSET($C983,-$A987,$A988)))),\nMAX(0,E988-(OFFSET($C988,0,$A988)/(OFFSET($C983,-$A987,$A988))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F989,-($A989+5),0)","v":0},{"$f":"IF(F1013=\"n/a\",F989,IFERROR(IF((OFFSET($C989,0,$A989))<0,\nMIN(0,F989-(OFFSET($C989,0,$A989)/(OFFSET($C984,-$A988,$A989)))),\nMAX(0,F989-(OFFSET($C989,0,$A989)/(OFFSET($C984,-$A988,$A989))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G990,-($A990+5),0)","v":0},{"$f":"IF(G1014=\"n/a\",G990,IFERROR(IF((OFFSET($C990,0,$A990))<0,\nMIN(0,G990-(OFFSET($C990,0,$A990)/(OFFSET($C985,-$A989,$A990)))),\nMAX(0,G990-(OFFSET($C990,0,$A990)/(OFFSET($C985,-$A989,$A990))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H991,-($A991+5),0)","v":0},{"$f":"IF(H1015=\"n/a\",H991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,H991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,H991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I992,-($A992+5),0)","v":0},{"$f":"IF(I1016=\"n/a\",I992,IFERROR(IF((OFFSET($C992,0,$A992))<0,\nMIN(0,I992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992)))),\nMAX(0,I992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J993,-($A993+5),0)","v":0},{"$f":"IF(J1017=\"n/a\",J993,IFERROR(IF((OFFSET($C993,0,$A993))<0,\nMIN(0,J993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993)))),\nMAX(0,J993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K994,-($A994+5),0)","v":0},{"$f":"IF(K1018=\"n/a\",K994,IFERROR(IF((OFFSET($C994,0,$A994))<0,\nMIN(0,K994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994)))),\nMAX(0,K994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L995,-($A995+5),0)","v":0},{"$f":"IF(L1019=\"n/a\",L995,IFERROR(IF((OFFSET($C995,0,$A995))<0,\nMIN(0,L995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995)))),\nMAX(0,L995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M996,-($A996+5),0)","v":0},{"$f":"IF(M1020=\"n/a\",M996,IFERROR(IF((OFFSET($C996,0,$A996))<0,\nMIN(0,M996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996)))),\nMAX(0,M996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N997,-($A997+5),0)","v":0},{"$f":"IF(N1021=\"n/a\",N997,IFERROR(IF((OFFSET($C997,0,$A997))<0,\nMIN(0,N997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997)))),\nMAX(0,N997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O998,-($A998+5),0)","v":0},{"$f":"IF(O1022=\"n/a\",O998,IFERROR(IF((OFFSET($C998,0,$A998))<0,\nMIN(0,O998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998)))),\nMAX(0,O998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P999,-($A999+5),0)","v":0},{"$f":"IF(P1023=\"n/a\",P999,IFERROR(IF((OFFSET($C999,0,$A999))<0,\nMIN(0,P999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999)))),\nMAX(0,P999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1000,-($A1000+5),0)","v":0},{"$f":"IF(Q1024=\"n/a\",Q1000,IFERROR(IF((OFFSET($C1000,0,$A1000))<0,\nMIN(0,Q1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000)))),\nMAX(0,Q1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1001,-($A1001+5),0)","v":0},{"$f":"IF(R1025=\"n/a\",R1001,IFERROR(IF((OFFSET($C1001,0,$A1001))<0,\nMIN(0,R1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001)))),\nMAX(0,R1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1002,-($A1002+5),0)","v":0},{"$f":"IF(S1026=\"n/a\",S1002,IFERROR(IF((OFFSET($C1002,0,$A1002))<0,\nMIN(0,S1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002)))),\nMAX(0,S1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1003,-($A1003+5),0)","v":0},{"$f":"IF(T1027=\"n/a\",T1003,IFERROR(IF((OFFSET($C1003,0,$A1003))<0,\nMIN(0,T1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003)))),\nMAX(0,T1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1004,-($A1004+5),0)","v":0},{"$f":"IF(U1028=\"n/a\",U1004,IFERROR(IF((OFFSET($C1004,0,$A1004))<0,\nMIN(0,U1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004)))),\nMAX(0,U1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1005,-($A1005+5),0)","v":0},{"$f":"IF(V1029=\"n/a\",V1005,IFERROR(IF((OFFSET($C1005,0,$A1005))<0,\nMIN(0,V1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005)))),\nMAX(0,V1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1006,-($A1006+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1009=\"n/a\",\"n/a\",IF(AND(C1009<1,D983=0),0,\nIF(D983=0,C1009-1,\nIF(C1009<1,D984,\n(((C1009-1)*(C985-(C985/(C1009))))+(D983*D984))/(D985)))))","v":0},0,0,0,0,{"$f":"IF(H1009=\"n/a\",\"n/a\",IF(AND(H1009<1,I983=0),0,\nIF(I983=0,H1009-1,\nIF(H1009<1,I984,\n(((H1009-1)*(H985-(H985/(H1009))))+(I983*I984))/(I985)))))","v":0},{"$f":"IF(I1009=\"n/a\",\"n/a\",IF(AND(I1009<1,J983=0),0,\nIF(J983=0,I1009-1,\nIF(I1009<1,J984,\n(((I1009-1)*(I985-(I985/(I1009))))+(J983*J984))/(J985)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1010,(-$A986-ROWS(C982:C1009)),0)","v":0},{"$f":"IF(C1010=\"n/a\",\"n/a\",MAX(0,C1010-1))","v":0},{"$f":"IF(D1010=\"n/a\",\"n/a\",MAX(0,D1010-1))","v":0},{"$f":"IF(E1010=\"n/a\",\"n/a\",MAX(0,E1010-1))","v":0},{"$f":"IF(F1010=\"n/a\",\"n/a\",MAX(0,F1010-1))","v":0},{"$f":"IF(G1010=\"n/a\",\"n/a\",MAX(0,G1010-1))","v":0},{"$f":"IF(H1010=\"n/a\",\"n/a\",MAX(0,H1010-1))","v":0},{"$f":"IF(I1010=\"n/a\",\"n/a\",MAX(0,I1010-1))","v":0},{"$f":"IF(J1010=\"n/a\",\"n/a\",MAX(0,J1010-1))","v":0},{"$f":"IF(K1010=\"n/a\",\"n/a\",MAX(0,K1010-1))","v":0},{"$f":"IF(L1010=\"n/a\",\"n/a\",MAX(0,L1010-1))","v":0},{"$f":"IF(M1010=\"n/a\",\"n/a\",MAX(0,M1010-1))","v":0},{"$f":"IF(N1010=\"n/a\",\"n/a\",MAX(0,N1010-1))","v":0},{"$f":"IF(O1010=\"n/a\",\"n/a\",MAX(0,O1010-1))","v":0},{"$f":"IF(P1010=\"n/a\",\"n/a\",MAX(0,P1010-1))","v":0},{"$f":"IF(Q1010=\"n/a\",\"n/a\",MAX(0,Q1010-1))","v":0},{"$f":"IF(R1010=\"n/a\",\"n/a\",MAX(0,R1010-1))","v":0},{"$f":"IF(S1010=\"n/a\",\"n/a\",MAX(0,S1010-1))","v":0},{"$f":"IF(T1010=\"n/a\",\"n/a\",MAX(0,T1010-1))","v":0},{"$f":"IF(U1010=\"n/a\",\"n/a\",MAX(0,U1010-1))","v":0},{"$f":"IF(V1010=\"n/a\",\"n/a\",MAX(0,V1010-1))","v":0}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D1011,(-$A987-ROWS(D983:D1010)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1012,(-$A988-ROWS(E984:E1011)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1013,(-$A989-ROWS(F985:F1012)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1014,(-$A990-ROWS(G986:G1013)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1015,(-$A991-ROWS(H987:H1014)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1016,(-$A992-ROWS(I988:I1015)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1017,(-$A993-ROWS(J989:J1016)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1018,(-$A994-ROWS(K990:K1017)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1019,(-$A995-ROWS(L991:L1018)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1020,(-$A996-ROWS(M992:M1019)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1021,(-$A997-ROWS(N993:N1020)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1022,(-$A998-ROWS(O994:O1021)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1023,(-$A999-ROWS(P995:P1022)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1024,(-$A1000-ROWS(Q996:Q1023)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1025,(-$A1001-ROWS(R997:R1024)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1026,(-$A1002-ROWS(S998:S1025)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1027,(-$A1003-ROWS(T999:T1026)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1028,(-$A1004-ROWS(U1000:U1027)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1029,(-$A1005-ROWS(V1001:V1028)),0)","v":0},{"$f":"IF(V1029=\"n/a\",\"n/a\",MAX(0,V1029-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1030,(-$A1006-ROWS(W1002:W1029)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C982<>\"n/a\",C982<>\"n/a\"),IF(SUM(C985:C1007)=0,0,IF((SUMPRODUCT(C985:C1007,C1009:C1031)/SUM(C985:C1007))<0,1,(SUMPRODUCT(C985:C1007,C1009:C1031)/SUM(C985:C1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",D982<>\"n/a\"),IF(SUM(D985:D1007)=0,0,IF((SUMPRODUCT(D985:D1007,D1009:D1031)/SUM(D985:D1007))<0,1,(SUMPRODUCT(D985:D1007,D1009:D1031)/SUM(D985:D1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",E982<>\"n/a\"),IF(SUM(E985:E1007)=0,0,IF((SUMPRODUCT(E985:E1007,E1009:E1031)/SUM(E985:E1007))<0,1,(SUMPRODUCT(E985:E1007,E1009:E1031)/SUM(E985:E1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",F982<>\"n/a\"),IF(SUM(F985:F1007)=0,0,IF((SUMPRODUCT(F985:F1007,F1009:F1031)/SUM(F985:F1007))<0,1,(SUMPRODUCT(F985:F1007,F1009:F1031)/SUM(F985:F1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",G982<>\"n/a\"),IF(SUM(G985:G1007)=0,0,IF((SUMPRODUCT(G985:G1007,G1009:G1031)/SUM(G985:G1007))<0,1,(SUMPRODUCT(G985:G1007,G1009:G1031)/SUM(G985:G1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",H982<>\"n/a\"),IF(SUM(H985:H1007)=0,0,IF((SUMPRODUCT(H985:H1007,H1009:H1031)/SUM(H985:H1007))<0,1,(SUMPRODUCT(H985:H1007,H1009:H1031)/SUM(H985:H1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",I982<>\"n/a\"),IF(SUM(I985:I1007)=0,0,IF((SUMPRODUCT(I985:I1007,I1009:I1031)/SUM(I985:I1007))<0,1,(SUMPRODUCT(I985:I1007,I1009:I1031)/SUM(I985:I1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",J982<>\"n/a\"),IF(SUM(J985:J1007)=0,0,IF((SUMPRODUCT(J985:J1007,J1009:J1031)/SUM(J985:J1007))<0,1,(SUMPRODUCT(J985:J1007,J1009:J1031)/SUM(J985:J1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",K982<>\"n/a\"),IF(SUM(K985:K1007)=0,0,IF((SUMPRODUCT(K985:K1007,K1009:K1031)/SUM(K985:K1007))<0,1,(SUMPRODUCT(K985:K1007,K1009:K1031)/SUM(K985:K1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",L982<>\"n/a\"),IF(SUM(L985:L1007)=0,0,IF((SUMPRODUCT(L985:L1007,L1009:L1031)/SUM(L985:L1007))<0,1,(SUMPRODUCT(L985:L1007,L1009:L1031)/SUM(L985:L1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",M982<>\"n/a\"),IF(SUM(M985:M1007)=0,0,IF((SUMPRODUCT(M985:M1007,M1009:M1031)/SUM(M985:M1007))<0,1,(SUMPRODUCT(M985:M1007,M1009:M1031)/SUM(M985:M1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",N982<>\"n/a\"),IF(SUM(N985:N1007)=0,0,IF((SUMPRODUCT(N985:N1007,N1009:N1031)/SUM(N985:N1007))<0,1,(SUMPRODUCT(N985:N1007,N1009:N1031)/SUM(N985:N1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",O982<>\"n/a\"),IF(SUM(O985:O1007)=0,0,IF((SUMPRODUCT(O985:O1007,O1009:O1031)/SUM(O985:O1007))<0,1,(SUMPRODUCT(O985:O1007,O1009:O1031)/SUM(O985:O1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",P982<>\"n/a\"),IF(SUM(P985:P1007)=0,0,IF((SUMPRODUCT(P985:P1007,P1009:P1031)/SUM(P985:P1007))<0,1,(SUMPRODUCT(P985:P1007,P1009:P1031)/SUM(P985:P1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",Q982<>\"n/a\"),IF(SUM(Q985:Q1007)=0,0,IF((SUMPRODUCT(Q985:Q1007,Q1009:Q1031)/SUM(Q985:Q1007))<0,1,(SUMPRODUCT(Q985:Q1007,Q1009:Q1031)/SUM(Q985:Q1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",R982<>\"n/a\"),IF(SUM(R985:R1007)=0,0,IF((SUMPRODUCT(R985:R1007,R1009:R1031)/SUM(R985:R1007))<0,1,(SUMPRODUCT(R985:R1007,R1009:R1031)/SUM(R985:R1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",S982<>\"n/a\"),IF(SUM(S985:S1007)=0,0,IF((SUMPRODUCT(S985:S1007,S1009:S1031)/SUM(S985:S1007))<0,1,(SUMPRODUCT(S985:S1007,S1009:S1031)/SUM(S985:S1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",T982<>\"n/a\"),IF(SUM(T985:T1007)=0,0,IF((SUMPRODUCT(T985:T1007,T1009:T1031)/SUM(T985:T1007))<0,1,(SUMPRODUCT(T985:T1007,T1009:T1031)/SUM(T985:T1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",U982<>\"n/a\"),IF(SUM(U985:U1007)=0,0,IF((SUMPRODUCT(U985:U1007,U1009:U1031)/SUM(U985:U1007))<0,1,(SUMPRODUCT(U985:U1007,U1009:U1031)/SUM(U985:U1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",V982<>\"n/a\"),IF(SUM(V985:V1007)=0,0,IF((SUMPRODUCT(V985:V1007,V1009:V1031)/SUM(V985:V1007))<0,1,(SUMPRODUCT(V985:V1007,V1009:V1031)/SUM(V985:V1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",W982<>\"n/a\"),IF(SUM(W985:W1007)=0,0,IF((SUMPRODUCT(W985:W1007,W1009:W1031)/SUM(W985:W1007))<0,1,(SUMPRODUCT(W985:W1007,W1009:W1031)/SUM(W985:W1007)))),\"n/a\"))","v":0}]
[]
["Asset Class 20",{"$f":"VLOOKUP($A1034,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2013-14 ORAB Blank 2"}]
[{"$f":"VALUE(REPLACE(A1034,1,12,\"\"))","v":20},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1035,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1035,0)-OFFSET('RFM input'!H$134,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A1035,0)-OFFSET('RFM input'!I$134,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A1035,0)-OFFSET('RFM input'!J$134,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A1035,0)-OFFSET('RFM input'!K$134,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A1035,0)-OFFSET('RFM input'!L$134,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A1035,0)-OFFSET('RFM input'!M$134,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1035,0)-OFFSET('RFM input'!N$134,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1035,0)-OFFSET('RFM input'!O$134,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1035,0)-OFFSET('RFM input'!P$134,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1035,0)-OFFSET('RFM input'!Q$134,$A1035,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1035,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1035,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1063=\"n/a\",0,IF(AND(D1037=0,C1039=0),0,\nIF(AND(D1037<>0,C1039=0),D1037,\nIF(AND(D1038<>0,C1039<>0),(C1039-(C1039/C1063))+D1037,\nIF(C1063<1,0,(C1039-(C1039/C1063)))))))","v":0},{"$f":"IF(E1063=\"n/a\",0,IF(AND(E1037=0,D1039=0),0,\nIF(AND(E1037<>0,D1039=0),E1037,\nIF(AND(E1038<>0,D1039<>0),(D1039-(D1039/D1063))+E1037,\nIF(D1063<1,0,(D1039-(D1039/D1063)))))))","v":0},{"$f":"IF(F1063=\"n/a\",0,IF(AND(F1037=0,E1039=0),0,\nIF(AND(F1037<>0,E1039=0),F1037,\nIF(AND(F1038<>0,E1039<>0),(E1039-(E1039/E1063))+F1037,\nIF(E1063<1,0,(E1039-(E1039/E1063)))))))","v":0},{"$f":"IF(G1063=\"n/a\",0,IF(AND(G1037=0,F1039=0),0,\nIF(AND(G1037<>0,F1039=0),G1037,\nIF(AND(G1038<>0,F1039<>0),(F1039-(F1039/F1063))+G1037,\nIF(F1063<1,0,(F1039-(F1039/F1063)))))))","v":0},{"$f":"IF(H1063=\"n/a\",0,IF(AND(H1037=0,G1039=0),0,\nIF(AND(H1037<>0,G1039=0),H1037,\nIF(AND(H1038<>0,G1039<>0),(G1039-(G1039/G1063))+H1037,\nIF(G1063<1,0,(G1039-(G1039/G1063)))))))","v":0},{"$f":"IF(I1063=\"n/a\",0,IF(AND(I1037=0,H1039=0),0,\nIF(AND(I1037<>0,H1039=0),I1037,\nIF(AND(I1038<>0,H1039<>0),(H1039-(H1039/H1063))+I1037,\nIF(H1063<1,0,(H1039-(H1039/H1063)))))))","v":0},{"$f":"IF(J1063=\"n/a\",0,IF(AND(J1037=0,I1039=0),0,\nIF(AND(J1037<>0,I1039=0),J1037,\nIF(AND(J1038<>0,I1039<>0),(I1039-(I1039/I1063))+J1037,\nIF(I1063<1,0,(I1039-(I1039/I1063)))))))","v":0},{"$f":"IF(K1063=\"n/a\",0,IF(AND(K1037=0,J1039=0),0,\nIF(AND(K1037<>0,J1039=0),K1037,\nIF(AND(K1038<>0,J1039<>0),(J1039-(J1039/J1063))+K1037,\nIF(J1063<1,0,(J1039-(J1039/J1063)))))))","v":0},{"$f":"IF(L1063=\"n/a\",0,IF(AND(L1037=0,K1039=0),0,\nIF(AND(L1037<>0,K1039=0),L1037,\nIF(AND(L1038<>0,K1039<>0),(K1039-(K1039/K1063))+L1037,\nIF(K1063<1,0,(K1039-(K1039/K1063)))))))","v":0},{"$f":"IF(M1063=\"n/a\",0,IF(AND(M1037=0,L1039=0),0,\nIF(AND(M1037<>0,L1039=0),M1037,\nIF(AND(M1038<>0,L1039<>0),(L1039-(L1039/L1063))+M1037,\nIF(L1063<1,0,(L1039-(L1039/L1063)))))))","v":0},{"$f":"IF(N1063=\"n/a\",0,IF(AND(N1037=0,M1039=0),0,\nIF(AND(N1037<>0,M1039=0),N1037,\nIF(AND(N1038<>0,M1039<>0),(M1039-(M1039/M1063))+N1037,\nIF(M1063<1,0,(M1039-(M1039/M1063)))))))","v":0},{"$f":"IF(O1063=\"n/a\",0,IF(AND(O1037=0,N1039=0),0,\nIF(AND(O1037<>0,N1039=0),O1037,\nIF(AND(O1038<>0,N1039<>0),(N1039-(N1039/N1063))+O1037,\nIF(N1063<1,0,(N1039-(N1039/N1063)))))))","v":0},{"$f":"IF(P1063=\"n/a\",0,IF(AND(P1037=0,O1039=0),0,\nIF(AND(P1037<>0,O1039=0),P1037,\nIF(AND(P1038<>0,O1039<>0),(O1039-(O1039/O1063))+P1037,\nIF(O1063<1,0,(O1039-(O1039/O1063)))))))","v":0},{"$f":"IF(Q1063=\"n/a\",0,IF(AND(Q1037=0,P1039=0),0,\nIF(AND(Q1037<>0,P1039=0),Q1037,\nIF(AND(Q1038<>0,P1039<>0),(P1039-(P1039/P1063))+Q1037,\nIF(P1063<1,0,(P1039-(P1039/P1063)))))))","v":0},{"$f":"IF(R1063=\"n/a\",0,IF(AND(R1037=0,Q1039=0),0,\nIF(AND(R1037<>0,Q1039=0),R1037,\nIF(AND(R1038<>0,Q1039<>0),(Q1039-(Q1039/Q1063))+R1037,\nIF(Q1063<1,0,(Q1039-(Q1039/Q1063)))))))","v":0},{"$f":"IF(S1063=\"n/a\",0,IF(AND(S1037=0,R1039=0),0,\nIF(AND(S1037<>0,R1039=0),S1037,\nIF(AND(S1038<>0,R1039<>0),(R1039-(R1039/R1063))+S1037,\nIF(R1063<1,0,(R1039-(R1039/R1063)))))))","v":0},{"$f":"IF(T1063=\"n/a\",0,IF(AND(T1037=0,S1039=0),0,\nIF(AND(T1037<>0,S1039=0),T1037,\nIF(AND(T1038<>0,S1039<>0),(S1039-(S1039/S1063))+T1037,\nIF(S1063<1,0,(S1039-(S1039/S1063)))))))","v":0},{"$f":"IF(U1063=\"n/a\",0,IF(AND(U1037=0,T1039=0),0,\nIF(AND(U1037<>0,T1039=0),U1037,\nIF(AND(U1038<>0,T1039<>0),(T1039-(T1039/T1063))+U1037,\nIF(T1063<1,0,(T1039-(T1039/T1063)))))))","v":0},{"$f":"IF(V1063=\"n/a\",0,IF(AND(V1037=0,U1039=0),0,\nIF(AND(V1037<>0,U1039=0),V1037,\nIF(AND(V1038<>0,U1039<>0),(U1039-(U1039/U1063))+V1037,\nIF(U1063<1,0,(U1039-(U1039/U1063)))))))","v":0},{"$f":"IF(W1063=\"n/a\",0,IF(AND(W1037=0,V1039=0),0,\nIF(AND(W1037<>0,V1039=0),W1037,\nIF(AND(W1038<>0,V1039<>0),(V1039-(V1039/V1063))+W1037,\nIF(V1063<1,0,(V1039-(V1039/V1063)))))))","v":0}]
[{"$f":"A1039+1","v":0},"Depreciated starting RAB",{"$f":"C1035","v":0},{"$f":"IF(C1064=\"n/a\",C1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,C1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,C1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(D1064=\"n/a\",D1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,D1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,D1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(E1064=\"n/a\",E1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,E1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,E1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(F1064=\"n/a\",F1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,F1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,F1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(G1064=\"n/a\",G1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,G1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,G1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(H1064=\"n/a\",H1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,H1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,H1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(I1064=\"n/a\",I1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,I1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,I1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(J1064=\"n/a\",J1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,J1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,J1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(K1064=\"n/a\",K1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,K1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,K1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(L1064=\"n/a\",L1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,L1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,L1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(M1064=\"n/a\",M1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,M1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,M1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(N1064=\"n/a\",N1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,N1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,N1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(O1064=\"n/a\",O1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,O1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,O1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(P1064=\"n/a\",P1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,P1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,P1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(Q1064=\"n/a\",Q1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,Q1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,Q1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(R1064=\"n/a\",R1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,R1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,R1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(S1064=\"n/a\",S1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,S1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,S1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(T1064=\"n/a\",T1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,T1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,T1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(U1064=\"n/a\",U1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,U1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,U1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(V1064=\"n/a\",V1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,V1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,V1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0}]
[{"$f":"A1040+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1041)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"OFFSET(D1041,-($A1041+5),0)","v":0},{"$f":"IF(D1065=\"n/a\",D1041,IFERROR(IF((OFFSET($C1041,0,$A1041))<0,\nMIN(0,D1041-(OFFSET($C1041,0,$A1041)/(OFFSET($C1036,-$A1040,$A1041)))),\nMAX(0,D1041-(OFFSET($C1041,0,$A1041)/(OFFSET($C1036,-$A1040,$A1041))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E1042,-($A1042+5),0)","v":0},{"$f":"IF(E1066=\"n/a\",E1042,IFERROR(IF((OFFSET($C1042,0,$A1042))<0,\nMIN(0,E1042-(OFFSET($C1042,0,$A1042)/(OFFSET($C1037,-$A1041,$A1042)))),\nMAX(0,E1042-(OFFSET($C1042,0,$A1042)/(OFFSET($C1037,-$A1041,$A1042))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F1043,-($A1043+5),0)","v":0},{"$f":"IF(F1067=\"n/a\",F1043,IFERROR(IF((OFFSET($C1043,0,$A1043))<0,\nMIN(0,F1043-(OFFSET($C1043,0,$A1043)/(OFFSET($C1038,-$A1042,$A1043)))),\nMAX(0,F1043-(OFFSET($C1043,0,$A1043)/(OFFSET($C1038,-$A1042,$A1043))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1044,-($A1044+5),0)","v":0},{"$f":"IF(G1068=\"n/a\",G1044,IFERROR(IF((OFFSET($C1044,0,$A1044))<0,\nMIN(0,G1044-(OFFSET($C1044,0,$A1044)/(OFFSET($C1039,-$A1043,$A1044)))),\nMAX(0,G1044-(OFFSET($C1044,0,$A1044)/(OFFSET($C1039,-$A1043,$A1044))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1045,-($A1045+5),0)","v":0},{"$f":"IF(H1069=\"n/a\",H1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,H1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,H1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1046,-($A1046+5),0)","v":0},{"$f":"IF(I1070=\"n/a\",I1046,IFERROR(IF((OFFSET($C1046,0,$A1046))<0,\nMIN(0,I1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046)))),\nMAX(0,I1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1047,-($A1047+5),0)","v":0},{"$f":"IF(J1071=\"n/a\",J1047,IFERROR(IF((OFFSET($C1047,0,$A1047))<0,\nMIN(0,J1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047)))),\nMAX(0,J1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1048,-($A1048+5),0)","v":0},{"$f":"IF(K1072=\"n/a\",K1048,IFERROR(IF((OFFSET($C1048,0,$A1048))<0,\nMIN(0,K1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048)))),\nMAX(0,K1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1049,-($A1049+5),0)","v":0},{"$f":"IF(L1073=\"n/a\",L1049,IFERROR(IF((OFFSET($C1049,0,$A1049))<0,\nMIN(0,L1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049)))),\nMAX(0,L1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1050,-($A1050+5),0)","v":0},{"$f":"IF(M1074=\"n/a\",M1050,IFERROR(IF((OFFSET($C1050,0,$A1050))<0,\nMIN(0,M1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050)))),\nMAX(0,M1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1051,-($A1051+5),0)","v":0},{"$f":"IF(N1075=\"n/a\",N1051,IFERROR(IF((OFFSET($C1051,0,$A1051))<0,\nMIN(0,N1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051)))),\nMAX(0,N1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1052,-($A1052+5),0)","v":0},{"$f":"IF(O1076=\"n/a\",O1052,IFERROR(IF((OFFSET($C1052,0,$A1052))<0,\nMIN(0,O1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052)))),\nMAX(0,O1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1053,-($A1053+5),0)","v":0},{"$f":"IF(P1077=\"n/a\",P1053,IFERROR(IF((OFFSET($C1053,0,$A1053))<0,\nMIN(0,P1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053)))),\nMAX(0,P1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1054,-($A1054+5),0)","v":0},{"$f":"IF(Q1078=\"n/a\",Q1054,IFERROR(IF((OFFSET($C1054,0,$A1054))<0,\nMIN(0,Q1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054)))),\nMAX(0,Q1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1055,-($A1055+5),0)","v":0},{"$f":"IF(R1079=\"n/a\",R1055,IFERROR(IF((OFFSET($C1055,0,$A1055))<0,\nMIN(0,R1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055)))),\nMAX(0,R1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1056,-($A1056+5),0)","v":0},{"$f":"IF(S1080=\"n/a\",S1056,IFERROR(IF((OFFSET($C1056,0,$A1056))<0,\nMIN(0,S1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056)))),\nMAX(0,S1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1057,-($A1057+5),0)","v":0},{"$f":"IF(T1081=\"n/a\",T1057,IFERROR(IF((OFFSET($C1057,0,$A1057))<0,\nMIN(0,T1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057)))),\nMAX(0,T1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1058,-($A1058+5),0)","v":0},{"$f":"IF(U1082=\"n/a\",U1058,IFERROR(IF((OFFSET($C1058,0,$A1058))<0,\nMIN(0,U1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058)))),\nMAX(0,U1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1059,-($A1059+5),0)","v":0},{"$f":"IF(V1083=\"n/a\",V1059,IFERROR(IF((OFFSET($C1059,0,$A1059))<0,\nMIN(0,V1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059)))),\nMAX(0,V1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1060,-($A1060+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1063=\"n/a\",\"n/a\",IF(AND(C1063<1,D1037=0),0,\nIF(D1037=0,C1063-1,\nIF(C1063<1,D1038,\n(((C1063-1)*(C1039-(C1039/(C1063))))+(D1037*D1038))/(D1039)))))","v":0},0,0,0,0,{"$f":"IF(H1063=\"n/a\",\"n/a\",IF(AND(H1063<1,I1037=0),0,\nIF(I1037=0,H1063-1,\nIF(H1063<1,I1038,\n(((H1063-1)*(H1039-(H1039/(H1063))))+(I1037*I1038))/(I1039)))))","v":0},{"$f":"IF(I1063=\"n/a\",\"n/a\",IF(AND(I1063<1,J1037=0),0,\nIF(J1037=0,I1063-1,\nIF(I1063<1,J1038,\n(((I1063-1)*(I1039-(I1039/(I1063))))+(J1037*J1038))/(J1039)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1064,(-$A1040-ROWS(C1036:C1063)),0)","v":0},{"$f":"IF(C1064=\"n/a\",\"n/a\",MAX(0,C1064-1))","v":0},{"$f":"IF(D1064=\"n/a\",\"n/a\",MAX(0,D1064-1))","v":0},{"$f":"IF(E1064=\"n/a\",\"n/a\",MAX(0,E1064-1))","v":0},{"$f":"IF(F1064=\"n/a\",\"n/a\",MAX(0,F1064-1))","v":0},{"$f":"IF(G1064=\"n/a\",\"n/a\",MAX(0,G1064-1))","v":0},{"$f":"IF(H1064=\"n/a\",\"n/a\",MAX(0,H1064-1))","v":0},{"$f":"IF(I1064=\"n/a\",\"n/a\",MAX(0,I1064-1))","v":0},{"$f":"IF(J1064=\"n/a\",\"n/a\",MAX(0,J1064-1))","v":0},{"$f":"IF(K1064=\"n/a\",\"n/a\",MAX(0,K1064-1))","v":0},{"$f":"IF(L1064=\"n/a\",\"n/a\",MAX(0,L1064-1))","v":0},{"$f":"IF(M1064=\"n/a\",\"n/a\",MAX(0,M1064-1))","v":0},{"$f":"IF(N1064=\"n/a\",\"n/a\",MAX(0,N1064-1))","v":0},{"$f":"IF(O1064=\"n/a\",\"n/a\",MAX(0,O1064-1))","v":0},{"$f":"IF(P1064=\"n/a\",\"n/a\",MAX(0,P1064-1))","v":0},{"$f":"IF(Q1064=\"n/a\",\"n/a\",MAX(0,Q1064-1))","v":0},{"$f":"IF(R1064=\"n/a\",\"n/a\",MAX(0,R1064-1))","v":0},{"$f":"IF(S1064=\"n/a\",\"n/a\",MAX(0,S1064-1))","v":0},{"$f":"IF(T1064=\"n/a\",\"n/a\",MAX(0,T1064-1))","v":0},{"$f":"IF(U1064=\"n/a\",\"n/a\",MAX(0,U1064-1))","v":0},{"$f":"IF(V1064=\"n/a\",\"n/a\",MAX(0,V1064-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1041)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D1065,(-$A1041-ROWS(D1037:D1064)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1066,(-$A1042-ROWS(E1038:E1065)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1067,(-$A1043-ROWS(F1039:F1066)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1068,(-$A1044-ROWS(G1040:G1067)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1069,(-$A1045-ROWS(H1041:H1068)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1070,(-$A1046-ROWS(I1042:I1069)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1071,(-$A1047-ROWS(J1043:J1070)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1072,(-$A1048-ROWS(K1044:K1071)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1073,(-$A1049-ROWS(L1045:L1072)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1074,(-$A1050-ROWS(M1046:M1073)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1075,(-$A1051-ROWS(N1047:N1074)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1076,(-$A1052-ROWS(O1048:O1075)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1077,(-$A1053-ROWS(P1049:P1076)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1078,(-$A1054-ROWS(Q1050:Q1077)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1079,(-$A1055-ROWS(R1051:R1078)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1080,(-$A1056-ROWS(S1052:S1079)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1081,(-$A1057-ROWS(T1053:T1080)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1082,(-$A1058-ROWS(U1054:U1081)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1083,(-$A1059-ROWS(V1055:V1082)),0)","v":0},{"$f":"IF(V1083=\"n/a\",\"n/a\",MAX(0,V1083-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1084,(-$A1060-ROWS(W1056:W1083)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1036<>\"n/a\",C1036<>\"n/a\"),IF(SUM(C1039:C1061)=0,0,IF((SUMPRODUCT(C1039:C1061,C1063:C1085)/SUM(C1039:C1061))<0,1,(SUMPRODUCT(C1039:C1061,C1063:C1085)/SUM(C1039:C1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",D1036<>\"n/a\"),IF(SUM(D1039:D1061)=0,0,IF((SUMPRODUCT(D1039:D1061,D1063:D1085)/SUM(D1039:D1061))<0,1,(SUMPRODUCT(D1039:D1061,D1063:D1085)/SUM(D1039:D1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",E1036<>\"n/a\"),IF(SUM(E1039:E1061)=0,0,IF((SUMPRODUCT(E1039:E1061,E1063:E1085)/SUM(E1039:E1061))<0,1,(SUMPRODUCT(E1039:E1061,E1063:E1085)/SUM(E1039:E1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",F1036<>\"n/a\"),IF(SUM(F1039:F1061)=0,0,IF((SUMPRODUCT(F1039:F1061,F1063:F1085)/SUM(F1039:F1061))<0,1,(SUMPRODUCT(F1039:F1061,F1063:F1085)/SUM(F1039:F1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",G1036<>\"n/a\"),IF(SUM(G1039:G1061)=0,0,IF((SUMPRODUCT(G1039:G1061,G1063:G1085)/SUM(G1039:G1061))<0,1,(SUMPRODUCT(G1039:G1061,G1063:G1085)/SUM(G1039:G1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",H1036<>\"n/a\"),IF(SUM(H1039:H1061)=0,0,IF((SUMPRODUCT(H1039:H1061,H1063:H1085)/SUM(H1039:H1061))<0,1,(SUMPRODUCT(H1039:H1061,H1063:H1085)/SUM(H1039:H1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",I1036<>\"n/a\"),IF(SUM(I1039:I1061)=0,0,IF((SUMPRODUCT(I1039:I1061,I1063:I1085)/SUM(I1039:I1061))<0,1,(SUMPRODUCT(I1039:I1061,I1063:I1085)/SUM(I1039:I1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",J1036<>\"n/a\"),IF(SUM(J1039:J1061)=0,0,IF((SUMPRODUCT(J1039:J1061,J1063:J1085)/SUM(J1039:J1061))<0,1,(SUMPRODUCT(J1039:J1061,J1063:J1085)/SUM(J1039:J1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",K1036<>\"n/a\"),IF(SUM(K1039:K1061)=0,0,IF((SUMPRODUCT(K1039:K1061,K1063:K1085)/SUM(K1039:K1061))<0,1,(SUMPRODUCT(K1039:K1061,K1063:K1085)/SUM(K1039:K1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",L1036<>\"n/a\"),IF(SUM(L1039:L1061)=0,0,IF((SUMPRODUCT(L1039:L1061,L1063:L1085)/SUM(L1039:L1061))<0,1,(SUMPRODUCT(L1039:L1061,L1063:L1085)/SUM(L1039:L1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",M1036<>\"n/a\"),IF(SUM(M1039:M1061)=0,0,IF((SUMPRODUCT(M1039:M1061,M1063:M1085)/SUM(M1039:M1061))<0,1,(SUMPRODUCT(M1039:M1061,M1063:M1085)/SUM(M1039:M1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",N1036<>\"n/a\"),IF(SUM(N1039:N1061)=0,0,IF((SUMPRODUCT(N1039:N1061,N1063:N1085)/SUM(N1039:N1061))<0,1,(SUMPRODUCT(N1039:N1061,N1063:N1085)/SUM(N1039:N1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",O1036<>\"n/a\"),IF(SUM(O1039:O1061)=0,0,IF((SUMPRODUCT(O1039:O1061,O1063:O1085)/SUM(O1039:O1061))<0,1,(SUMPRODUCT(O1039:O1061,O1063:O1085)/SUM(O1039:O1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",P1036<>\"n/a\"),IF(SUM(P1039:P1061)=0,0,IF((SUMPRODUCT(P1039:P1061,P1063:P1085)/SUM(P1039:P1061))<0,1,(SUMPRODUCT(P1039:P1061,P1063:P1085)/SUM(P1039:P1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",Q1036<>\"n/a\"),IF(SUM(Q1039:Q1061)=0,0,IF((SUMPRODUCT(Q1039:Q1061,Q1063:Q1085)/SUM(Q1039:Q1061))<0,1,(SUMPRODUCT(Q1039:Q1061,Q1063:Q1085)/SUM(Q1039:Q1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",R1036<>\"n/a\"),IF(SUM(R1039:R1061)=0,0,IF((SUMPRODUCT(R1039:R1061,R1063:R1085)/SUM(R1039:R1061))<0,1,(SUMPRODUCT(R1039:R1061,R1063:R1085)/SUM(R1039:R1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",S1036<>\"n/a\"),IF(SUM(S1039:S1061)=0,0,IF((SUMPRODUCT(S1039:S1061,S1063:S1085)/SUM(S1039:S1061))<0,1,(SUMPRODUCT(S1039:S1061,S1063:S1085)/SUM(S1039:S1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",T1036<>\"n/a\"),IF(SUM(T1039:T1061)=0,0,IF((SUMPRODUCT(T1039:T1061,T1063:T1085)/SUM(T1039:T1061))<0,1,(SUMPRODUCT(T1039:T1061,T1063:T1085)/SUM(T1039:T1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",U1036<>\"n/a\"),IF(SUM(U1039:U1061)=0,0,IF((SUMPRODUCT(U1039:U1061,U1063:U1085)/SUM(U1039:U1061))<0,1,(SUMPRODUCT(U1039:U1061,U1063:U1085)/SUM(U1039:U1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",V1036<>\"n/a\"),IF(SUM(V1039:V1061)=0,0,IF((SUMPRODUCT(V1039:V1061,V1063:V1085)/SUM(V1039:V1061))<0,1,(SUMPRODUCT(V1039:V1061,V1063:V1085)/SUM(V1039:V1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",W1036<>\"n/a\"),IF(SUM(W1039:W1061)=0,0,IF((SUMPRODUCT(W1039:W1061,W1063:W1085)/SUM(W1039:W1061))<0,1,(SUMPRODUCT(W1039:W1061,W1063:W1085)/SUM(W1039:W1061)))),\"n/a\"))","v":0}]
[]
["Asset Class 21",{"$f":"VLOOKUP($A1088,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Sub-transmission lines and cables"}]
[{"$f":"VALUE(REPLACE(A1088,1,12,\"\"))","v":21},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1089,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1089,0)-OFFSET('RFM input'!H$134,$A1089,0)","v":48.712105078630984},{"$f":"OFFSET('RFM input'!I$70,$A1089,0)-OFFSET('RFM input'!I$134,$A1089,0)","v":25.395096323879617},{"$f":"OFFSET('RFM input'!J$70,$A1089,0)-OFFSET('RFM input'!J$134,$A1089,0)","v":53.331027599515487},{"$f":"OFFSET('RFM input'!K$70,$A1089,0)-OFFSET('RFM input'!K$134,$A1089,0)","v":36.072341956602912},{"$f":"OFFSET('RFM input'!L$70,$A1089,0)-OFFSET('RFM input'!L$134,$A1089,0)","v":27.234642037397883},{"$f":"OFFSET('RFM input'!M$70,$A1089,0)-OFFSET('RFM input'!M$134,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1089,0)-OFFSET('RFM input'!N$134,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1089,0)-OFFSET('RFM input'!O$134,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1089,0)-OFFSET('RFM input'!P$134,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1089,0)-OFFSET('RFM input'!Q$134,$A1089,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1089,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":46.770201284292213}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1089,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1089,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1117=\"n/a\",0,IF(AND(D1091=0,C1093=0),0,\nIF(AND(D1091<>0,C1093=0),D1091,\nIF(AND(D1092<>0,C1093<>0),(C1093-(C1093/C1117))+D1091,\nIF(C1117<1,0,(C1093-(C1093/C1117)))))))","v":0},{"$f":"IF(E1117=\"n/a\",0,IF(AND(E1091=0,D1093=0),0,\nIF(AND(E1091<>0,D1093=0),E1091,\nIF(AND(E1092<>0,D1093<>0),(D1093-(D1093/D1117))+E1091,\nIF(D1117<1,0,(D1093-(D1093/D1117)))))))","v":0},{"$f":"IF(F1117=\"n/a\",0,IF(AND(F1091=0,E1093=0),0,\nIF(AND(F1091<>0,E1093=0),F1091,\nIF(AND(F1092<>0,E1093<>0),(E1093-(E1093/E1117))+F1091,\nIF(E1117<1,0,(E1093-(E1093/E1117)))))))","v":0},{"$f":"IF(G1117=\"n/a\",0,IF(AND(G1091=0,F1093=0),0,\nIF(AND(G1091<>0,F1093=0),G1091,\nIF(AND(G1092<>0,F1093<>0),(F1093-(F1093/F1117))+G1091,\nIF(F1117<1,0,(F1093-(F1093/F1117)))))))","v":0},{"$f":"IF(H1117=\"n/a\",0,IF(AND(H1091=0,G1093=0),0,\nIF(AND(H1091<>0,G1093=0),H1091,\nIF(AND(H1092<>0,G1093<>0),(G1093-(G1093/G1117))+H1091,\nIF(G1117<1,0,(G1093-(G1093/G1117)))))))","v":0},{"$f":"IF(I1117=\"n/a\",0,IF(AND(I1091=0,H1093=0),0,\nIF(AND(I1091<>0,H1093=0),I1091,\nIF(AND(I1092<>0,H1093<>0),(H1093-(H1093/H1117))+I1091,\nIF(H1117<1,0,(H1093-(H1093/H1117)))))))","v":0},{"$f":"IF(J1117=\"n/a\",0,IF(AND(J1091=0,I1093=0),0,\nIF(AND(J1091<>0,I1093=0),J1091,\nIF(AND(J1092<>0,I1093<>0),(I1093-(I1093/I1117))+J1091,\nIF(I1117<1,0,(I1093-(I1093/I1117)))))))","v":0},{"$f":"IF(K1117=\"n/a\",0,IF(AND(K1091=0,J1093=0),0,\nIF(AND(K1091<>0,J1093=0),K1091,\nIF(AND(K1092<>0,J1093<>0),(J1093-(J1093/J1117))+K1091,\nIF(J1117<1,0,(J1093-(J1093/J1117)))))))","v":0},{"$f":"IF(L1117=\"n/a\",0,IF(AND(L1091=0,K1093=0),0,\nIF(AND(L1091<>0,K1093=0),L1091,\nIF(AND(L1092<>0,K1093<>0),(K1093-(K1093/K1117))+L1091,\nIF(K1117<1,0,(K1093-(K1093/K1117)))))))","v":0},{"$f":"IF(M1117=\"n/a\",0,IF(AND(M1091=0,L1093=0),0,\nIF(AND(M1091<>0,L1093=0),M1091,\nIF(AND(M1092<>0,L1093<>0),(L1093-(L1093/L1117))+M1091,\nIF(L1117<1,0,(L1093-(L1093/L1117)))))))","v":0},{"$f":"IF(N1117=\"n/a\",0,IF(AND(N1091=0,M1093=0),0,\nIF(AND(N1091<>0,M1093=0),N1091,\nIF(AND(N1092<>0,M1093<>0),(M1093-(M1093/M1117))+N1091,\nIF(M1117<1,0,(M1093-(M1093/M1117)))))))","v":0},{"$f":"IF(O1117=\"n/a\",0,IF(AND(O1091=0,N1093=0),0,\nIF(AND(O1091<>0,N1093=0),O1091,\nIF(AND(O1092<>0,N1093<>0),(N1093-(N1093/N1117))+O1091,\nIF(N1117<1,0,(N1093-(N1093/N1117)))))))","v":0},{"$f":"IF(P1117=\"n/a\",0,IF(AND(P1091=0,O1093=0),0,\nIF(AND(P1091<>0,O1093=0),P1091,\nIF(AND(P1092<>0,O1093<>0),(O1093-(O1093/O1117))+P1091,\nIF(O1117<1,0,(O1093-(O1093/O1117)))))))","v":0},{"$f":"IF(Q1117=\"n/a\",0,IF(AND(Q1091=0,P1093=0),0,\nIF(AND(Q1091<>0,P1093=0),Q1091,\nIF(AND(Q1092<>0,P1093<>0),(P1093-(P1093/P1117))+Q1091,\nIF(P1117<1,0,(P1093-(P1093/P1117)))))))","v":0},{"$f":"IF(R1117=\"n/a\",0,IF(AND(R1091=0,Q1093=0),0,\nIF(AND(R1091<>0,Q1093=0),R1091,\nIF(AND(R1092<>0,Q1093<>0),(Q1093-(Q1093/Q1117))+R1091,\nIF(Q1117<1,0,(Q1093-(Q1093/Q1117)))))))","v":0},{"$f":"IF(S1117=\"n/a\",0,IF(AND(S1091=0,R1093=0),0,\nIF(AND(S1091<>0,R1093=0),S1091,\nIF(AND(S1092<>0,R1093<>0),(R1093-(R1093/R1117))+S1091,\nIF(R1117<1,0,(R1093-(R1093/R1117)))))))","v":0},{"$f":"IF(T1117=\"n/a\",0,IF(AND(T1091=0,S1093=0),0,\nIF(AND(T1091<>0,S1093=0),T1091,\nIF(AND(T1092<>0,S1093<>0),(S1093-(S1093/S1117))+T1091,\nIF(S1117<1,0,(S1093-(S1093/S1117)))))))","v":0},{"$f":"IF(U1117=\"n/a\",0,IF(AND(U1091=0,T1093=0),0,\nIF(AND(U1091<>0,T1093=0),U1091,\nIF(AND(U1092<>0,T1093<>0),(T1093-(T1093/T1117))+U1091,\nIF(T1117<1,0,(T1093-(T1093/T1117)))))))","v":0},{"$f":"IF(V1117=\"n/a\",0,IF(AND(V1091=0,U1093=0),0,\nIF(AND(V1091<>0,U1093=0),V1091,\nIF(AND(V1092<>0,U1093<>0),(U1093-(U1093/U1117))+V1091,\nIF(U1117<1,0,(U1093-(U1093/U1117)))))))","v":0},{"$f":"IF(W1117=\"n/a\",0,IF(AND(W1091=0,V1093=0),0,\nIF(AND(W1091<>0,V1093=0),W1091,\nIF(AND(W1092<>0,V1093<>0),(V1093-(V1093/V1117))+W1091,\nIF(V1117<1,0,(V1093-(V1093/V1117)))))))","v":0}]
[{"$f":"A1093+1","v":0},"Depreciated starting RAB",{"$f":"C1089","v":0},{"$f":"IF(C1118=\"n/a\",C1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,C1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,C1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(D1118=\"n/a\",D1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,D1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,D1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(E1118=\"n/a\",E1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,E1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,E1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(F1118=\"n/a\",F1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,F1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,F1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(G1118=\"n/a\",G1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,G1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,G1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(H1118=\"n/a\",H1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,H1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,H1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(I1118=\"n/a\",I1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,I1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,I1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(J1118=\"n/a\",J1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,J1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,J1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(K1118=\"n/a\",K1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,K1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,K1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(L1118=\"n/a\",L1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,L1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,L1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(M1118=\"n/a\",M1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,M1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,M1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(N1118=\"n/a\",N1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,N1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,N1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(O1118=\"n/a\",O1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,O1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,O1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(P1118=\"n/a\",P1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,P1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,P1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(Q1118=\"n/a\",Q1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,Q1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,Q1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(R1118=\"n/a\",R1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,R1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,R1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(S1118=\"n/a\",S1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,S1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,S1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(T1118=\"n/a\",T1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,T1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,T1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(U1118=\"n/a\",U1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,U1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,U1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(V1118=\"n/a\",V1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,V1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,V1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0}]
[{"$f":"A1094+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D1095,-($A1095+5),0)","v":48.712105078630984},{"$f":"IF(D1119=\"n/a\",D1095,IFERROR(IF((OFFSET($C1095,0,$A1095))<0,\nMIN(0,D1095-(OFFSET($C1095,0,$A1095)/(OFFSET($C1090,-$A1094,$A1095)))),\nMAX(0,D1095-(OFFSET($C1095,0,$A1095)/(OFFSET($C1090,-$A1094,$A1095))))),0))","v":47.670584970933888},46.629064863236792,45.587544755539696,44.5460246478426,43.504504540145504,42.462984432448408,41.421464324751312,40.379944217054216,39.338424109357121,38.296904001660025,37.255383893962929,36.213863786265833,35.172343678568737,34.130823570871641,33.089303463174545,32.047783355477449,31.00626324778035,29.96474314008325,28.923223032386151]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E1096,-($A1096+5),0)","v":25.395096323879617},{"$f":"IF(E1120=\"n/a\",E1096,IFERROR(IF((OFFSET($C1096,0,$A1096))<0,\nMIN(0,E1096-(OFFSET($C1096,0,$A1096)/(OFFSET($C1091,-$A1095,$A1096)))),\nMAX(0,E1096-(OFFSET($C1096,0,$A1096)/(OFFSET($C1091,-$A1095,$A1096))))),0))","v":24.852120334327729},24.309144344775838,23.766168355223947,23.223192365672055,22.680216376120164,22.137240386568273,21.594264397016381,21.05128840746449,20.508312417912599,19.965336428360708,19.422360438808816,18.879384449256925,18.336408459705034,17.793432470153142,17.250456480601251,16.70748049104936,16.164504501497468,15.621528511945579]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F1097,-($A1097+5),0)","v":53.331027599515487},{"$f":"IF(F1121=\"n/a\",F1097,IFERROR(IF((OFFSET($C1097,0,$A1097))<0,\nMIN(0,F1097-(OFFSET($C1097,0,$A1097)/(OFFSET($C1092,-$A1096,$A1097)))),\nMAX(0,F1097-(OFFSET($C1097,0,$A1097)/(OFFSET($C1092,-$A1096,$A1097))))),0))","v":52.190749684623839},51.050471769732191,49.910193854840543,48.769915939948895,47.629638025057247,46.489360110165599,45.349082195273951,44.208804280382303,43.068526365490655,41.928248450599007,40.787970535707359,39.647692620815711,38.507414705924063,37.367136791032415,36.226858876140767,35.086580961249119,33.946303046357471]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1098,-($A1098+5),0)","v":36.072341956602912},{"$f":"IF(G1122=\"n/a\",G1098,IFERROR(IF((OFFSET($C1098,0,$A1098))<0,\nMIN(0,G1098-(OFFSET($C1098,0,$A1098)/(OFFSET($C1093,-$A1097,$A1098)))),\nMAX(0,G1098-(OFFSET($C1098,0,$A1098)/(OFFSET($C1093,-$A1097,$A1098))))),0))","v":35.301074333927147},34.529806711251382,33.758539088575617,32.987271465899852,32.216003843224087,31.444736220548325,30.673468597872564,29.902200975196802,29.130933352521041,28.359665729845279,27.588398107169517,26.817130484493756,26.045862861817994,25.274595239142233,24.503327616466471,23.73205999379071]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1099,-($A1099+5),0)","v":27.234642037397883},{"$f":"IF(H1123=\"n/a\",H1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,H1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,H1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":26.652334472120316},26.070026906842749,25.487719341565182,24.905411776287615,24.323104211010047,23.74079664573248,23.158489080454913,22.576181515177346,21.993873949899779,21.411566384622212,20.829258819344645,20.246951254067078,19.664643688789511,19.082336123511944,18.500028558234376]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1100,-($A1100+5),0)","v":0},{"$f":"IF(I1124=\"n/a\",I1100,IFERROR(IF((OFFSET($C1100,0,$A1100))<0,\nMIN(0,I1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100)))),\nMAX(0,I1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1101,-($A1101+5),0)","v":0},{"$f":"IF(J1125=\"n/a\",J1101,IFERROR(IF((OFFSET($C1101,0,$A1101))<0,\nMIN(0,J1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101)))),\nMAX(0,J1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1102,-($A1102+5),0)","v":0},{"$f":"IF(K1126=\"n/a\",K1102,IFERROR(IF((OFFSET($C1102,0,$A1102))<0,\nMIN(0,K1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102)))),\nMAX(0,K1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1103,-($A1103+5),0)","v":0},{"$f":"IF(L1127=\"n/a\",L1103,IFERROR(IF((OFFSET($C1103,0,$A1103))<0,\nMIN(0,L1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103)))),\nMAX(0,L1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1104,-($A1104+5),0)","v":0},{"$f":"IF(M1128=\"n/a\",M1104,IFERROR(IF((OFFSET($C1104,0,$A1104))<0,\nMIN(0,M1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104)))),\nMAX(0,M1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1105)","v":"Depreciated Net Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1105,-($A1105+5),0)","v":0},{"$f":"IF(N1129=\"n/a\",N1105,IFERROR(IF((OFFSET($C1105,0,$A1105))<0,\nMIN(0,N1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105)))),\nMAX(0,N1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1106,-($A1106+5),0)","v":0},{"$f":"IF(O1130=\"n/a\",O1106,IFERROR(IF((OFFSET($C1106,0,$A1106))<0,\nMIN(0,O1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106)))),\nMAX(0,O1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1107,-($A1107+5),0)","v":0},{"$f":"IF(P1131=\"n/a\",P1107,IFERROR(IF((OFFSET($C1107,0,$A1107))<0,\nMIN(0,P1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107)))),\nMAX(0,P1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1108,-($A1108+5),0)","v":0},{"$f":"IF(Q1132=\"n/a\",Q1108,IFERROR(IF((OFFSET($C1108,0,$A1108))<0,\nMIN(0,Q1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108)))),\nMAX(0,Q1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1109,-($A1109+5),0)","v":0},{"$f":"IF(R1133=\"n/a\",R1109,IFERROR(IF((OFFSET($C1109,0,$A1109))<0,\nMIN(0,R1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109)))),\nMAX(0,R1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1110,-($A1110+5),0)","v":0},{"$f":"IF(S1134=\"n/a\",S1110,IFERROR(IF((OFFSET($C1110,0,$A1110))<0,\nMIN(0,S1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110)))),\nMAX(0,S1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1111,-($A1111+5),0)","v":0},{"$f":"IF(T1135=\"n/a\",T1111,IFERROR(IF((OFFSET($C1111,0,$A1111))<0,\nMIN(0,T1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111)))),\nMAX(0,T1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1112,-($A1112+5),0)","v":0},{"$f":"IF(U1136=\"n/a\",U1112,IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,U1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112)))),\nMAX(0,U1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1113,-($A1113+5),0)","v":0},{"$f":"IF(V1137=\"n/a\",V1113,IFERROR(IF((OFFSET($C1113,0,$A1113))<0,\nMIN(0,V1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113)))),\nMAX(0,V1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1114,-($A1114+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1117=\"n/a\",\"n/a\",IF(AND(C1117<1,D1091=0),0,\nIF(D1091=0,C1117-1,\nIF(C1117<1,D1092,\n(((C1117-1)*(C1093-(C1093/(C1117))))+(D1091*D1092))/(D1093)))))","v":0},0,0,0,0,{"$f":"IF(H1117=\"n/a\",\"n/a\",IF(AND(H1117<1,I1091=0),0,\nIF(I1091=0,H1117-1,\nIF(H1117<1,I1092,\n(((H1117-1)*(H1093-(H1093/(H1117))))+(I1091*I1092))/(I1093)))))","v":0},{"$f":"IF(I1117=\"n/a\",\"n/a\",IF(AND(I1117<1,J1091=0),0,\nIF(J1091=0,I1117-1,\nIF(I1117<1,J1092,\n(((I1117-1)*(I1093-(I1093/(I1117))))+(J1091*J1092))/(J1093)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1118,(-$A1094-ROWS(C1090:C1117)),0)","v":"n/a"},{"$f":"IF(C1118=\"n/a\",\"n/a\",MAX(0,C1118-1))","v":"n/a"},{"$f":"IF(D1118=\"n/a\",\"n/a\",MAX(0,D1118-1))","v":"n/a"},{"$f":"IF(E1118=\"n/a\",\"n/a\",MAX(0,E1118-1))","v":"n/a"},{"$f":"IF(F1118=\"n/a\",\"n/a\",MAX(0,F1118-1))","v":"n/a"},{"$f":"IF(G1118=\"n/a\",\"n/a\",MAX(0,G1118-1))","v":"n/a"},{"$f":"IF(H1118=\"n/a\",\"n/a\",MAX(0,H1118-1))","v":"n/a"},{"$f":"IF(I1118=\"n/a\",\"n/a\",MAX(0,I1118-1))","v":"n/a"},{"$f":"IF(J1118=\"n/a\",\"n/a\",MAX(0,J1118-1))","v":"n/a"},{"$f":"IF(K1118=\"n/a\",\"n/a\",MAX(0,K1118-1))","v":"n/a"},{"$f":"IF(L1118=\"n/a\",\"n/a\",MAX(0,L1118-1))","v":"n/a"},{"$f":"IF(M1118=\"n/a\",\"n/a\",MAX(0,M1118-1))","v":"n/a"},{"$f":"IF(N1118=\"n/a\",\"n/a\",MAX(0,N1118-1))","v":"n/a"},{"$f":"IF(O1118=\"n/a\",\"n/a\",MAX(0,O1118-1))","v":"n/a"},{"$f":"IF(P1118=\"n/a\",\"n/a\",MAX(0,P1118-1))","v":"n/a"},{"$f":"IF(Q1118=\"n/a\",\"n/a\",MAX(0,Q1118-1))","v":"n/a"},{"$f":"IF(R1118=\"n/a\",\"n/a\",MAX(0,R1118-1))","v":"n/a"},{"$f":"IF(S1118=\"n/a\",\"n/a\",MAX(0,S1118-1))","v":"n/a"},{"$f":"IF(T1118=\"n/a\",\"n/a\",MAX(0,T1118-1))","v":"n/a"},{"$f":"IF(U1118=\"n/a\",\"n/a\",MAX(0,U1118-1))","v":"n/a"},{"$f":"IF(V1118=\"n/a\",\"n/a\",MAX(0,V1118-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D1119,(-$A1095-ROWS(D1091:D1118)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213,33.770201284292213,32.770201284292213,31.770201284292213,30.770201284292213,29.770201284292213,28.770201284292213,27.770201284292213]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1120,(-$A1096-ROWS(E1092:E1119)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213,33.770201284292213,32.770201284292213,31.770201284292213,30.770201284292213,29.770201284292213,28.770201284292213]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1121,(-$A1097-ROWS(F1093:F1120)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213,33.770201284292213,32.770201284292213,31.770201284292213,30.770201284292213,29.770201284292213]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1122,(-$A1098-ROWS(G1094:G1121)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213,33.770201284292213,32.770201284292213,31.770201284292213,30.770201284292213]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1123,(-$A1099-ROWS(H1095:H1122)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213,33.770201284292213,32.770201284292213,31.770201284292213]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1124,(-$A1100-ROWS(I1096:I1123)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213,33.770201284292213,32.770201284292213]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1125,(-$A1101-ROWS(J1097:J1124)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213,33.770201284292213]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1126,(-$A1102-ROWS(K1098:K1125)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1127,(-$A1103-ROWS(L1099:L1126)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1128,(-$A1104-ROWS(M1100:M1127)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1105)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1129,(-$A1105-ROWS(N1101:N1128)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1130,(-$A1106-ROWS(O1102:O1129)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1131,(-$A1107-ROWS(P1103:P1130)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1132,(-$A1108-ROWS(Q1104:Q1131)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1133,(-$A1109-ROWS(R1105:R1132)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1134,(-$A1110-ROWS(S1106:S1133)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1135,(-$A1111-ROWS(T1107:T1134)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1136,(-$A1112-ROWS(U1108:U1135)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1137,(-$A1113-ROWS(V1109:V1136)),0)","v":0},{"$f":"IF(V1137=\"n/a\",\"n/a\",MAX(0,V1137-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1138,(-$A1114-ROWS(W1110:W1137)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1090<>\"n/a\",C1090<>\"n/a\"),IF(SUM(C1093:C1115)=0,0,IF((SUMPRODUCT(C1093:C1115,C1117:C1139)/SUM(C1093:C1115))<0,1,(SUMPRODUCT(C1093:C1115,C1117:C1139)/SUM(C1093:C1115)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1090<>\"n/a\",D1090<>\"n/a\"),IF(SUM(D1093:D1115)=0,0,IF((SUMPRODUCT(D1093:D1115,D1117:D1139)/SUM(D1093:D1115))<0,1,(SUMPRODUCT(D1093:D1115,D1117:D1139)/SUM(D1093:D1115)))),\"n/a\"))","v":46.770201284292213},{"$f":"(IF(OR($C1090<>\"n/a\",E1090<>\"n/a\"),IF(SUM(E1093:E1115)=0,0,IF((SUMPRODUCT(E1093:E1115,E1117:E1139)/SUM(E1093:E1115))<0,1,(SUMPRODUCT(E1093:E1115,E1117:E1139)/SUM(E1093:E1115)))),\"n/a\"))","v":46.117766596403833},{"$f":"(IF(OR($C1090<>\"n/a\",F1090<>\"n/a\"),IF(SUM(F1093:F1115)=0,0,IF((SUMPRODUCT(F1093:F1115,F1117:F1139)/SUM(F1093:F1115))<0,1,(SUMPRODUCT(F1093:F1115,F1117:F1139)/SUM(F1093:F1115)))),\"n/a\"))","v":45.823897654111207},{"$f":"(IF(OR($C1090<>\"n/a\",G1090<>\"n/a\"),IF(SUM(G1093:G1115)=0,0,IF((SUMPRODUCT(G1093:G1115,G1117:G1139)/SUM(G1093:G1115))<0,1,(SUMPRODUCT(G1093:G1115,G1117:G1139)/SUM(G1093:G1115)))),\"n/a\"))","v":45.268102131606703},{"$f":"(IF(OR($C1090<>\"n/a\",H1090<>\"n/a\"),IF(SUM(H1093:H1115)=0,0,IF((SUMPRODUCT(H1093:H1115,H1117:H1139)/SUM(H1093:H1115))<0,1,(SUMPRODUCT(H1093:H1115,H1117:H1139)/SUM(H1093:H1115)))),\"n/a\"))","v":44.643274045594623},{"$f":"(IF(OR($C1090<>\"n/a\",I1090<>\"n/a\"),IF(SUM(I1093:I1115)=0,0,IF((SUMPRODUCT(I1093:I1115,I1117:I1139)/SUM(I1093:I1115))<0,1,(SUMPRODUCT(I1093:I1115,I1117:I1139)/SUM(I1093:I1115)))),\"n/a\"))","v":43.644244014205114},{"$f":"(IF(OR($C1090<>\"n/a\",J1090<>\"n/a\"),IF(SUM(J1093:J1115)=0,0,IF((SUMPRODUCT(J1093:J1115,J1117:J1139)/SUM(J1093:J1115))<0,1,(SUMPRODUCT(J1093:J1115,J1117:J1139)/SUM(J1093:J1115)))),\"n/a\"))","v":42.645259520197818},{"$f":"(IF(OR($C1090<>\"n/a\",K1090<>\"n/a\"),IF(SUM(K1093:K1115)=0,0,IF((SUMPRODUCT(K1093:K1115,K1117:K1139)/SUM(K1093:K1115))<0,1,(SUMPRODUCT(K1093:K1115,K1117:K1139)/SUM(K1093:K1115)))),\"n/a\"))","v":41.646323847441018},{"$f":"(IF(OR($C1090<>\"n/a\",L1090<>\"n/a\"),IF(SUM(L1093:L1115)=0,0,IF((SUMPRODUCT(L1093:L1115,L1117:L1139)/SUM(L1093:L1115))<0,1,(SUMPRODUCT(L1093:L1115,L1117:L1139)/SUM(L1093:L1115)))),\"n/a\"))","v":40.647440603328967},{"$f":"(IF(OR($C1090<>\"n/a\",M1090<>\"n/a\"),IF(SUM(M1093:M1115)=0,0,IF((SUMPRODUCT(M1093:M1115,M1117:M1139)/SUM(M1093:M1115))<0,1,(SUMPRODUCT(M1093:M1115,M1117:M1139)/SUM(M1093:M1115)))),\"n/a\"))","v":39.64861375963018},{"$f":"(IF(OR($C1090<>\"n/a\",N1090<>\"n/a\"),IF(SUM(N1093:N1115)=0,0,IF((SUMPRODUCT(N1093:N1115,N1117:N1139)/SUM(N1093:N1115))<0,1,(SUMPRODUCT(N1093:N1115,N1117:N1139)/SUM(N1093:N1115)))),\"n/a\"))","v":38.649847699684891},{"$f":"(IF(OR($C1090<>\"n/a\",O1090<>\"n/a\"),IF(SUM(O1093:O1115)=0,0,IF((SUMPRODUCT(O1093:O1115,O1117:O1139)/SUM(O1093:O1115))<0,1,(SUMPRODUCT(O1093:O1115,O1117:O1139)/SUM(O1093:O1115)))),\"n/a\"))","v":37.65114727313393},{"$f":"(IF(OR($C1090<>\"n/a\",P1090<>\"n/a\"),IF(SUM(P1093:P1115)=0,0,IF((SUMPRODUCT(P1093:P1115,P1117:P1139)/SUM(P1093:P1115))<0,1,(SUMPRODUCT(P1093:P1115,P1117:P1139)/SUM(P1093:P1115)))),\"n/a\"))","v":36.652517859619309},{"$f":"(IF(OR($C1090<>\"n/a\",Q1090<>\"n/a\"),IF(SUM(Q1093:Q1115)=0,0,IF((SUMPRODUCT(Q1093:Q1115,Q1117:Q1139)/SUM(Q1093:Q1115))<0,1,(SUMPRODUCT(Q1093:Q1115,Q1117:Q1139)/SUM(Q1093:Q1115)))),\"n/a\"))","v":35.653965443220542},{"$f":"(IF(OR($C1090<>\"n/a\",R1090<>\"n/a\"),IF(SUM(R1093:R1115)=0,0,IF((SUMPRODUCT(R1093:R1115,R1117:R1139)/SUM(R1093:R1115))<0,1,(SUMPRODUCT(R1093:R1115,R1117:R1139)/SUM(R1093:R1115)))),\"n/a\"))","v":34.655496699798576},{"$f":"(IF(OR($C1090<>\"n/a\",S1090<>\"n/a\"),IF(SUM(S1093:S1115)=0,0,IF((SUMPRODUCT(S1093:S1115,S1117:S1139)/SUM(S1093:S1115))<0,1,(SUMPRODUCT(S1093:S1115,S1117:S1139)/SUM(S1093:S1115)))),\"n/a\"))","v":33.657119099936466},{"$f":"(IF(OR($C1090<>\"n/a\",T1090<>\"n/a\"),IF(SUM(T1093:T1115)=0,0,IF((SUMPRODUCT(T1093:T1115,T1117:T1139)/SUM(T1093:T1115))<0,1,(SUMPRODUCT(T1093:T1115,T1117:T1139)/SUM(T1093:T1115)))),\"n/a\"))","v":32.658841030825592},{"$f":"(IF(OR($C1090<>\"n/a\",U1090<>\"n/a\"),IF(SUM(U1093:U1115)=0,0,IF((SUMPRODUCT(U1093:U1115,U1117:U1139)/SUM(U1093:U1115))<0,1,(SUMPRODUCT(U1093:U1115,U1117:U1139)/SUM(U1093:U1115)))),\"n/a\"))","v":31.660671941294147},{"$f":"(IF(OR($C1090<>\"n/a\",V1090<>\"n/a\"),IF(SUM(V1093:V1115)=0,0,IF((SUMPRODUCT(V1093:V1115,V1117:V1139)/SUM(V1093:V1115))<0,1,(SUMPRODUCT(V1093:V1115,V1117:V1139)/SUM(V1093:V1115)))),\"n/a\"))","v":30.662622515271607},{"$f":"(IF(OR($C1090<>\"n/a\",W1090<>\"n/a\"),IF(SUM(W1093:W1115)=0,0,IF((SUMPRODUCT(W1093:W1115,W1117:W1139)/SUM(W1093:W1115))<0,1,(SUMPRODUCT(W1093:W1115,W1117:W1139)/SUM(W1093:W1115)))),\"n/a\"))","v":29.664704880413773}]
[]
["Asset Class 22",{"$f":"VLOOKUP($A1142,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Distribution lines and cables"}]
[{"$f":"VALUE(REPLACE(A1142,1,12,\"\"))","v":22},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1143,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1143,0)-OFFSET('RFM input'!H$134,$A1143,0)","v":120.88768840695955},{"$f":"OFFSET('RFM input'!I$70,$A1143,0)-OFFSET('RFM input'!I$134,$A1143,0)","v":86.243886277381222},{"$f":"OFFSET('RFM input'!J$70,$A1143,0)-OFFSET('RFM input'!J$134,$A1143,0)","v":93.471844200477761},{"$f":"OFFSET('RFM input'!K$70,$A1143,0)-OFFSET('RFM input'!K$134,$A1143,0)","v":102.03969989095314},{"$f":"OFFSET('RFM input'!L$70,$A1143,0)-OFFSET('RFM input'!L$134,$A1143,0)","v":168.97127333885851},{"$f":"OFFSET('RFM input'!M$70,$A1143,0)-OFFSET('RFM input'!M$134,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1143,0)-OFFSET('RFM input'!N$134,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1143,0)-OFFSET('RFM input'!O$134,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1143,0)-OFFSET('RFM input'!P$134,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1143,0)-OFFSET('RFM input'!Q$134,$A1143,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1143,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":47.854905175422061}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1143,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1143,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1171=\"n/a\",0,IF(AND(D1145=0,C1147=0),0,\nIF(AND(D1145<>0,C1147=0),D1145,\nIF(AND(D1146<>0,C1147<>0),(C1147-(C1147/C1171))+D1145,\nIF(C1171<1,0,(C1147-(C1147/C1171)))))))","v":0},{"$f":"IF(E1171=\"n/a\",0,IF(AND(E1145=0,D1147=0),0,\nIF(AND(E1145<>0,D1147=0),E1145,\nIF(AND(E1146<>0,D1147<>0),(D1147-(D1147/D1171))+E1145,\nIF(D1171<1,0,(D1147-(D1147/D1171)))))))","v":0},{"$f":"IF(F1171=\"n/a\",0,IF(AND(F1145=0,E1147=0),0,\nIF(AND(F1145<>0,E1147=0),F1145,\nIF(AND(F1146<>0,E1147<>0),(E1147-(E1147/E1171))+F1145,\nIF(E1171<1,0,(E1147-(E1147/E1171)))))))","v":0},{"$f":"IF(G1171=\"n/a\",0,IF(AND(G1145=0,F1147=0),0,\nIF(AND(G1145<>0,F1147=0),G1145,\nIF(AND(G1146<>0,F1147<>0),(F1147-(F1147/F1171))+G1145,\nIF(F1171<1,0,(F1147-(F1147/F1171)))))))","v":0},{"$f":"IF(H1171=\"n/a\",0,IF(AND(H1145=0,G1147=0),0,\nIF(AND(H1145<>0,G1147=0),H1145,\nIF(AND(H1146<>0,G1147<>0),(G1147-(G1147/G1171))+H1145,\nIF(G1171<1,0,(G1147-(G1147/G1171)))))))","v":0},{"$f":"IF(I1171=\"n/a\",0,IF(AND(I1145=0,H1147=0),0,\nIF(AND(I1145<>0,H1147=0),I1145,\nIF(AND(I1146<>0,H1147<>0),(H1147-(H1147/H1171))+I1145,\nIF(H1171<1,0,(H1147-(H1147/H1171)))))))","v":0},{"$f":"IF(J1171=\"n/a\",0,IF(AND(J1145=0,I1147=0),0,\nIF(AND(J1145<>0,I1147=0),J1145,\nIF(AND(J1146<>0,I1147<>0),(I1147-(I1147/I1171))+J1145,\nIF(I1171<1,0,(I1147-(I1147/I1171)))))))","v":0},{"$f":"IF(K1171=\"n/a\",0,IF(AND(K1145=0,J1147=0),0,\nIF(AND(K1145<>0,J1147=0),K1145,\nIF(AND(K1146<>0,J1147<>0),(J1147-(J1147/J1171))+K1145,\nIF(J1171<1,0,(J1147-(J1147/J1171)))))))","v":0},{"$f":"IF(L1171=\"n/a\",0,IF(AND(L1145=0,K1147=0),0,\nIF(AND(L1145<>0,K1147=0),L1145,\nIF(AND(L1146<>0,K1147<>0),(K1147-(K1147/K1171))+L1145,\nIF(K1171<1,0,(K1147-(K1147/K1171)))))))","v":0},{"$f":"IF(M1171=\"n/a\",0,IF(AND(M1145=0,L1147=0),0,\nIF(AND(M1145<>0,L1147=0),M1145,\nIF(AND(M1146<>0,L1147<>0),(L1147-(L1147/L1171))+M1145,\nIF(L1171<1,0,(L1147-(L1147/L1171)))))))","v":0},{"$f":"IF(N1171=\"n/a\",0,IF(AND(N1145=0,M1147=0),0,\nIF(AND(N1145<>0,M1147=0),N1145,\nIF(AND(N1146<>0,M1147<>0),(M1147-(M1147/M1171))+N1145,\nIF(M1171<1,0,(M1147-(M1147/M1171)))))))","v":0},{"$f":"IF(O1171=\"n/a\",0,IF(AND(O1145=0,N1147=0),0,\nIF(AND(O1145<>0,N1147=0),O1145,\nIF(AND(O1146<>0,N1147<>0),(N1147-(N1147/N1171))+O1145,\nIF(N1171<1,0,(N1147-(N1147/N1171)))))))","v":0},{"$f":"IF(P1171=\"n/a\",0,IF(AND(P1145=0,O1147=0),0,\nIF(AND(P1145<>0,O1147=0),P1145,\nIF(AND(P1146<>0,O1147<>0),(O1147-(O1147/O1171))+P1145,\nIF(O1171<1,0,(O1147-(O1147/O1171)))))))","v":0},{"$f":"IF(Q1171=\"n/a\",0,IF(AND(Q1145=0,P1147=0),0,\nIF(AND(Q1145<>0,P1147=0),Q1145,\nIF(AND(Q1146<>0,P1147<>0),(P1147-(P1147/P1171))+Q1145,\nIF(P1171<1,0,(P1147-(P1147/P1171)))))))","v":0},{"$f":"IF(R1171=\"n/a\",0,IF(AND(R1145=0,Q1147=0),0,\nIF(AND(R1145<>0,Q1147=0),R1145,\nIF(AND(R1146<>0,Q1147<>0),(Q1147-(Q1147/Q1171))+R1145,\nIF(Q1171<1,0,(Q1147-(Q1147/Q1171)))))))","v":0},{"$f":"IF(S1171=\"n/a\",0,IF(AND(S1145=0,R1147=0),0,\nIF(AND(S1145<>0,R1147=0),S1145,\nIF(AND(S1146<>0,R1147<>0),(R1147-(R1147/R1171))+S1145,\nIF(R1171<1,0,(R1147-(R1147/R1171)))))))","v":0},{"$f":"IF(T1171=\"n/a\",0,IF(AND(T1145=0,S1147=0),0,\nIF(AND(T1145<>0,S1147=0),T1145,\nIF(AND(T1146<>0,S1147<>0),(S1147-(S1147/S1171))+T1145,\nIF(S1171<1,0,(S1147-(S1147/S1171)))))))","v":0},{"$f":"IF(U1171=\"n/a\",0,IF(AND(U1145=0,T1147=0),0,\nIF(AND(U1145<>0,T1147=0),U1145,\nIF(AND(U1146<>0,T1147<>0),(T1147-(T1147/T1171))+U1145,\nIF(T1171<1,0,(T1147-(T1147/T1171)))))))","v":0},{"$f":"IF(V1171=\"n/a\",0,IF(AND(V1145=0,U1147=0),0,\nIF(AND(V1145<>0,U1147=0),V1145,\nIF(AND(V1146<>0,U1147<>0),(U1147-(U1147/U1171))+V1145,\nIF(U1171<1,0,(U1147-(U1147/U1171)))))))","v":0},{"$f":"IF(W1171=\"n/a\",0,IF(AND(W1145=0,V1147=0),0,\nIF(AND(W1145<>0,V1147=0),W1145,\nIF(AND(W1146<>0,V1147<>0),(V1147-(V1147/V1171))+W1145,\nIF(V1171<1,0,(V1147-(V1147/V1171)))))))","v":0}]
[{"$f":"A1147+1","v":0},"Depreciated starting RAB",{"$f":"C1143","v":0},{"$f":"IF(C1172=\"n/a\",C1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,C1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,C1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(D1172=\"n/a\",D1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,D1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,D1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(E1172=\"n/a\",E1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,E1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,E1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(F1172=\"n/a\",F1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,F1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,F1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(G1172=\"n/a\",G1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,G1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,G1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(H1172=\"n/a\",H1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,H1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,H1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(I1172=\"n/a\",I1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,I1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,I1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(J1172=\"n/a\",J1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,J1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,J1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(K1172=\"n/a\",K1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,K1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,K1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(L1172=\"n/a\",L1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,L1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,L1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(M1172=\"n/a\",M1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,M1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,M1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(N1172=\"n/a\",N1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,N1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,N1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(O1172=\"n/a\",O1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,O1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,O1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(P1172=\"n/a\",P1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,P1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,P1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(Q1172=\"n/a\",Q1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,Q1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,Q1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(R1172=\"n/a\",R1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,R1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,R1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(S1172=\"n/a\",S1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,S1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,S1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(T1172=\"n/a\",T1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,T1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,T1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(U1172=\"n/a\",U1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,U1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,U1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(V1172=\"n/a\",V1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,V1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,V1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0}]
[{"$f":"A1148+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D1149,-($A1149+5),0)","v":120.88768840695955},{"$f":"IF(D1173=\"n/a\",D1149,IFERROR(IF((OFFSET($C1149,0,$A1149))<0,\nMIN(0,D1149-(OFFSET($C1149,0,$A1149)/(OFFSET($C1144,-$A1148,$A1149)))),\nMAX(0,D1149-(OFFSET($C1149,0,$A1149)/(OFFSET($C1144,-$A1148,$A1149))))),0))","v":118.36155889183836},115.83542937671716,113.30929986159596,110.78317034647476,108.25704083135356,105.73091131623237,103.20478180111117,100.67865228598997,98.152522770868771,95.626393255747573,93.100263740626374,90.574134225505176,88.048004710383978,85.52187519526278,82.995745680141582,80.469616165020383,77.943486649899185,75.417357134777987,72.891227619656789]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E1150,-($A1150+5),0)","v":86.243886277381222},{"$f":"IF(E1174=\"n/a\",E1150,IFERROR(IF((OFFSET($C1150,0,$A1150))<0,\nMIN(0,E1150-(OFFSET($C1150,0,$A1150)/(OFFSET($C1145,-$A1149,$A1150)))),\nMAX(0,E1150-(OFFSET($C1150,0,$A1150)/(OFFSET($C1145,-$A1149,$A1150))))),0))","v":84.441690954639768},82.639495631898313,80.837300309156859,79.035104986415405,77.232909663673951,75.430714340932496,73.628519018191042,71.826323695449588,70.024128372708134,68.22193304996668,66.419737727225225,64.617542404483771,62.815347081742324,61.013151759000877,59.21095643625943,57.408761113517983,55.606565790776536,53.804370468035088]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F1151,-($A1151+5),0)","v":93.471844200477761},{"$f":"IF(F1175=\"n/a\",F1151,IFERROR(IF((OFFSET($C1151,0,$A1151))<0,\nMIN(0,F1151-(OFFSET($C1151,0,$A1151)/(OFFSET($C1146,-$A1150,$A1151)))),\nMAX(0,F1151-(OFFSET($C1151,0,$A1151)/(OFFSET($C1146,-$A1150,$A1151))))),0))","v":91.518609858923071},89.565375517368381,87.61214117581369,85.658906834259,83.705672492704309,81.752438151149619,79.799203809594928,77.845969468040238,75.892735126485547,73.939500784930857,71.986266443376167,70.033032101821476,68.079797760266786,66.126563418712095,64.173329077157405,62.220094735602714,60.266860394048024]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1152,-($A1152+5),0)","v":102.03969989095314},{"$f":"IF(G1176=\"n/a\",G1152,IFERROR(IF((OFFSET($C1152,0,$A1152))<0,\nMIN(0,G1152-(OFFSET($C1152,0,$A1152)/(OFFSET($C1147,-$A1151,$A1152)))),\nMAX(0,G1152-(OFFSET($C1152,0,$A1152)/(OFFSET($C1147,-$A1151,$A1152))))),0))","v":99.907427357617109},97.775154824281074,95.642882290945039,93.510609757609004,91.378337224272968,89.246064690936933,87.113792157600898,84.981519624264863,82.849247090928827,80.716974557592792,78.584702024256757,76.452429490920721,74.320156957584686,72.187884424248651,70.055611890912616,67.92333935757658]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1153,-($A1153+5),0)","v":168.97127333885851},{"$f":"IF(H1177=\"n/a\",H1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,H1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,H1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":165.44036521733034},161.90945709580217,158.378548974274,154.84764085274583,151.31673273121766,147.78582460968948,144.25491648816131,140.72400836663314,137.19310024510497,133.6621921235768,130.13128400204863,126.60037588052046,123.06946775899229,119.53855963746412,116.00765151593595]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1154,-($A1154+5),0)","v":0},{"$f":"IF(I1178=\"n/a\",I1154,IFERROR(IF((OFFSET($C1154,0,$A1154))<0,\nMIN(0,I1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154)))),\nMAX(0,I1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1155,-($A1155+5),0)","v":0},{"$f":"IF(J1179=\"n/a\",J1155,IFERROR(IF((OFFSET($C1155,0,$A1155))<0,\nMIN(0,J1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155)))),\nMAX(0,J1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1156,-($A1156+5),0)","v":0},{"$f":"IF(K1180=\"n/a\",K1156,IFERROR(IF((OFFSET($C1156,0,$A1156))<0,\nMIN(0,K1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156)))),\nMAX(0,K1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1157,-($A1157+5),0)","v":0},{"$f":"IF(L1181=\"n/a\",L1157,IFERROR(IF((OFFSET($C1157,0,$A1157))<0,\nMIN(0,L1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157)))),\nMAX(0,L1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1158,-($A1158+5),0)","v":0},{"$f":"IF(M1182=\"n/a\",M1158,IFERROR(IF((OFFSET($C1158,0,$A1158))<0,\nMIN(0,M1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158)))),\nMAX(0,M1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1159,-($A1159+5),0)","v":0},{"$f":"IF(N1183=\"n/a\",N1159,IFERROR(IF((OFFSET($C1159,0,$A1159))<0,\nMIN(0,N1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159)))),\nMAX(0,N1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1160,-($A1160+5),0)","v":0},{"$f":"IF(O1184=\"n/a\",O1160,IFERROR(IF((OFFSET($C1160,0,$A1160))<0,\nMIN(0,O1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160)))),\nMAX(0,O1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1161,-($A1161+5),0)","v":0},{"$f":"IF(P1185=\"n/a\",P1161,IFERROR(IF((OFFSET($C1161,0,$A1161))<0,\nMIN(0,P1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161)))),\nMAX(0,P1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1162,-($A1162+5),0)","v":0},{"$f":"IF(Q1186=\"n/a\",Q1162,IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,Q1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162)))),\nMAX(0,Q1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1163,-($A1163+5),0)","v":0},{"$f":"IF(R1187=\"n/a\",R1163,IFERROR(IF((OFFSET($C1163,0,$A1163))<0,\nMIN(0,R1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163)))),\nMAX(0,R1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1164,-($A1164+5),0)","v":0},{"$f":"IF(S1188=\"n/a\",S1164,IFERROR(IF((OFFSET($C1164,0,$A1164))<0,\nMIN(0,S1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164)))),\nMAX(0,S1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1165,-($A1165+5),0)","v":0},{"$f":"IF(T1189=\"n/a\",T1165,IFERROR(IF((OFFSET($C1165,0,$A1165))<0,\nMIN(0,T1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165)))),\nMAX(0,T1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1166,-($A1166+5),0)","v":0},{"$f":"IF(U1190=\"n/a\",U1166,IFERROR(IF((OFFSET($C1166,0,$A1166))<0,\nMIN(0,U1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166)))),\nMAX(0,U1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1167,-($A1167+5),0)","v":0},{"$f":"IF(V1191=\"n/a\",V1167,IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,V1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167)))),\nMAX(0,V1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1168,-($A1168+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1171=\"n/a\",\"n/a\",IF(AND(C1171<1,D1145=0),0,\nIF(D1145=0,C1171-1,\nIF(C1171<1,D1146,\n(((C1171-1)*(C1147-(C1147/(C1171))))+(D1145*D1146))/(D1147)))))","v":0},0,0,0,0,{"$f":"IF(H1171=\"n/a\",\"n/a\",IF(AND(H1171<1,I1145=0),0,\nIF(I1145=0,H1171-1,\nIF(H1171<1,I1146,\n(((H1171-1)*(H1147-(H1147/(H1171))))+(I1145*I1146))/(I1147)))))","v":0},{"$f":"IF(I1171=\"n/a\",\"n/a\",IF(AND(I1171<1,J1145=0),0,\nIF(J1145=0,I1171-1,\nIF(I1171<1,J1146,\n(((I1171-1)*(I1147-(I1147/(I1171))))+(J1145*J1146))/(J1147)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1172,(-$A1148-ROWS(C1144:C1171)),0)","v":"n/a"},{"$f":"IF(C1172=\"n/a\",\"n/a\",MAX(0,C1172-1))","v":"n/a"},{"$f":"IF(D1172=\"n/a\",\"n/a\",MAX(0,D1172-1))","v":"n/a"},{"$f":"IF(E1172=\"n/a\",\"n/a\",MAX(0,E1172-1))","v":"n/a"},{"$f":"IF(F1172=\"n/a\",\"n/a\",MAX(0,F1172-1))","v":"n/a"},{"$f":"IF(G1172=\"n/a\",\"n/a\",MAX(0,G1172-1))","v":"n/a"},{"$f":"IF(H1172=\"n/a\",\"n/a\",MAX(0,H1172-1))","v":"n/a"},{"$f":"IF(I1172=\"n/a\",\"n/a\",MAX(0,I1172-1))","v":"n/a"},{"$f":"IF(J1172=\"n/a\",\"n/a\",MAX(0,J1172-1))","v":"n/a"},{"$f":"IF(K1172=\"n/a\",\"n/a\",MAX(0,K1172-1))","v":"n/a"},{"$f":"IF(L1172=\"n/a\",\"n/a\",MAX(0,L1172-1))","v":"n/a"},{"$f":"IF(M1172=\"n/a\",\"n/a\",MAX(0,M1172-1))","v":"n/a"},{"$f":"IF(N1172=\"n/a\",\"n/a\",MAX(0,N1172-1))","v":"n/a"},{"$f":"IF(O1172=\"n/a\",\"n/a\",MAX(0,O1172-1))","v":"n/a"},{"$f":"IF(P1172=\"n/a\",\"n/a\",MAX(0,P1172-1))","v":"n/a"},{"$f":"IF(Q1172=\"n/a\",\"n/a\",MAX(0,Q1172-1))","v":"n/a"},{"$f":"IF(R1172=\"n/a\",\"n/a\",MAX(0,R1172-1))","v":"n/a"},{"$f":"IF(S1172=\"n/a\",\"n/a\",MAX(0,S1172-1))","v":"n/a"},{"$f":"IF(T1172=\"n/a\",\"n/a\",MAX(0,T1172-1))","v":"n/a"},{"$f":"IF(U1172=\"n/a\",\"n/a\",MAX(0,U1172-1))","v":"n/a"},{"$f":"IF(V1172=\"n/a\",\"n/a\",MAX(0,V1172-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D1173,(-$A1149-ROWS(D1145:D1172)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061,34.854905175422061,33.854905175422061,32.854905175422061,31.854905175422061,30.854905175422061,29.854905175422061,28.854905175422061]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1174,(-$A1150-ROWS(E1146:E1173)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061,34.854905175422061,33.854905175422061,32.854905175422061,31.854905175422061,30.854905175422061,29.854905175422061]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1175,(-$A1151-ROWS(F1147:F1174)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061,34.854905175422061,33.854905175422061,32.854905175422061,31.854905175422061,30.854905175422061]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1176,(-$A1152-ROWS(G1148:G1175)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061,34.854905175422061,33.854905175422061,32.854905175422061,31.854905175422061]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1177,(-$A1153-ROWS(H1149:H1176)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061,34.854905175422061,33.854905175422061,32.854905175422061]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1178,(-$A1154-ROWS(I1150:I1177)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061,34.854905175422061,33.854905175422061]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1179,(-$A1155-ROWS(J1151:J1178)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061,34.854905175422061]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1180,(-$A1156-ROWS(K1152:K1179)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1181,(-$A1157-ROWS(L1153:L1180)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1182,(-$A1158-ROWS(M1154:M1181)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1183,(-$A1159-ROWS(N1155:N1182)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1184,(-$A1160-ROWS(O1156:O1183)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1185,(-$A1161-ROWS(P1157:P1184)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1186,(-$A1162-ROWS(Q1158:Q1185)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1187,(-$A1163-ROWS(R1159:R1186)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1188,(-$A1164-ROWS(S1160:S1187)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1189,(-$A1165-ROWS(T1161:T1188)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1190,(-$A1166-ROWS(U1162:U1189)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1191,(-$A1167-ROWS(V1163:V1190)),0)","v":0},{"$f":"IF(V1191=\"n/a\",\"n/a\",MAX(0,V1191-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1192,(-$A1168-ROWS(W1164:W1191)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1144<>\"n/a\",C1144<>\"n/a\"),IF(SUM(C1147:C1169)=0,0,IF((SUMPRODUCT(C1147:C1169,C1171:C1193)/SUM(C1147:C1169))<0,1,(SUMPRODUCT(C1147:C1169,C1171:C1193)/SUM(C1147:C1169)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1144<>\"n/a\",D1144<>\"n/a\"),IF(SUM(D1147:D1169)=0,0,IF((SUMPRODUCT(D1147:D1169,D1171:D1193)/SUM(D1147:D1169))<0,1,(SUMPRODUCT(D1147:D1169,D1171:D1193)/SUM(D1147:D1169)))),\"n/a\"))","v":47.854905175422061},{"$f":"(IF(OR($C1144<>\"n/a\",E1144<>\"n/a\"),IF(SUM(E1147:E1169)=0,0,IF((SUMPRODUCT(E1147:E1169,E1171:E1193)/SUM(E1147:E1169))<0,1,(SUMPRODUCT(E1147:E1169,E1171:E1193)/SUM(E1147:E1169)))),\"n/a\"))","v":47.276418328241881},{"$f":"(IF(OR($C1144<>\"n/a\",F1144<>\"n/a\"),IF(SUM(F1147:F1169)=0,0,IF((SUMPRODUCT(F1147:F1169,F1171:F1193)/SUM(F1147:F1169))<0,1,(SUMPRODUCT(F1147:F1169,F1171:F1193)/SUM(F1147:F1169)))),\"n/a\"))","v":46.778773553266795},{"$f":"(IF(OR($C1144<>\"n/a\",G1144<>\"n/a\"),IF(SUM(G1147:G1169)=0,0,IF((SUMPRODUCT(G1147:G1169,G1171:G1193)/SUM(G1147:G1169))<0,1,(SUMPRODUCT(G1147:G1169,G1171:G1193)/SUM(G1147:G1169)))),\"n/a\"))","v":46.322903595284863},{"$f":"(IF(OR($C1144<>\"n/a\",H1144<>\"n/a\"),IF(SUM(H1147:H1169)=0,0,IF((SUMPRODUCT(H1147:H1169,H1171:H1193)/SUM(H1147:H1169))<0,1,(SUMPRODUCT(H1147:H1169,H1171:H1193)/SUM(H1147:H1169)))),\"n/a\"))","v":46.10114233759527},{"$f":"(IF(OR($C1144<>\"n/a\",I1144<>\"n/a\"),IF(SUM(I1147:I1169)=0,0,IF((SUMPRODUCT(I1147:I1169,I1171:I1193)/SUM(I1147:I1169))<0,1,(SUMPRODUCT(I1147:I1169,I1171:I1193)/SUM(I1147:I1169)))),\"n/a\"))","v":45.102260312455918},{"$f":"(IF(OR($C1144<>\"n/a\",J1144<>\"n/a\"),IF(SUM(J1147:J1169)=0,0,IF((SUMPRODUCT(J1147:J1169,J1171:J1193)/SUM(J1147:J1169))<0,1,(SUMPRODUCT(J1147:J1169,J1171:J1193)/SUM(J1147:J1169)))),\"n/a\"))","v":44.103429045779606},{"$f":"(IF(OR($C1144<>\"n/a\",K1144<>\"n/a\"),IF(SUM(K1147:K1169)=0,0,IF((SUMPRODUCT(K1147:K1169,K1171:K1193)/SUM(K1147:K1169))<0,1,(SUMPRODUCT(K1147:K1169,K1171:K1193)/SUM(K1147:K1169)))),\"n/a\"))","v":43.104652074677652},{"$f":"(IF(OR($C1144<>\"n/a\",L1144<>\"n/a\"),IF(SUM(L1147:L1169)=0,0,IF((SUMPRODUCT(L1147:L1169,L1171:L1193)/SUM(L1147:L1169))<0,1,(SUMPRODUCT(L1147:L1169,L1171:L1193)/SUM(L1147:L1169)))),\"n/a\"))","v":42.105933272722332},{"$f":"(IF(OR($C1144<>\"n/a\",M1144<>\"n/a\"),IF(SUM(M1147:M1169)=0,0,IF((SUMPRODUCT(M1147:M1169,M1171:M1193)/SUM(M1147:M1169))<0,1,(SUMPRODUCT(M1147:M1169,M1171:M1193)/SUM(M1147:M1169)))),\"n/a\"))","v":41.107276890927977},{"$f":"(IF(OR($C1144<>\"n/a\",N1144<>\"n/a\"),IF(SUM(N1147:N1169)=0,0,IF((SUMPRODUCT(N1147:N1169,N1171:N1193)/SUM(N1147:N1169))<0,1,(SUMPRODUCT(N1147:N1169,N1171:N1193)/SUM(N1147:N1169)))),\"n/a\"))","v":40.108687604871399},{"$f":"(IF(OR($C1144<>\"n/a\",O1144<>\"n/a\"),IF(SUM(O1147:O1169)=0,0,IF((SUMPRODUCT(O1147:O1169,O1171:O1193)/SUM(O1147:O1169))<0,1,(SUMPRODUCT(O1147:O1169,O1171:O1193)/SUM(O1147:O1169)))),\"n/a\"))","v":39.110170569052194},{"$f":"(IF(OR($C1144<>\"n/a\",P1144<>\"n/a\"),IF(SUM(P1147:P1169)=0,0,IF((SUMPRODUCT(P1147:P1169,P1171:P1193)/SUM(P1147:P1169))<0,1,(SUMPRODUCT(P1147:P1169,P1171:P1193)/SUM(P1147:P1169)))),\"n/a\"))","v":38.111731479824869},{"$f":"(IF(OR($C1144<>\"n/a\",Q1144<>\"n/a\"),IF(SUM(Q1147:Q1169)=0,0,IF((SUMPRODUCT(Q1147:Q1169,Q1171:Q1193)/SUM(Q1147:Q1169))<0,1,(SUMPRODUCT(Q1147:Q1169,Q1171:Q1193)/SUM(Q1147:Q1169)))),\"n/a\"))","v":37.113376648522014},{"$f":"(IF(OR($C1144<>\"n/a\",R1144<>\"n/a\"),IF(SUM(R1147:R1169)=0,0,IF((SUMPRODUCT(R1147:R1169,R1171:R1193)/SUM(R1147:R1169))<0,1,(SUMPRODUCT(R1147:R1169,R1171:R1193)/SUM(R1147:R1169)))),\"n/a\"))","v":36.115113086747748},{"$f":"(IF(OR($C1144<>\"n/a\",S1144<>\"n/a\"),IF(SUM(S1147:S1169)=0,0,IF((SUMPRODUCT(S1147:S1169,S1171:S1193)/SUM(S1147:S1169))<0,1,(SUMPRODUCT(S1147:S1169,S1171:S1193)/SUM(S1147:S1169)))),\"n/a\"))","v":35.116948606271464},{"$f":"(IF(OR($C1144<>\"n/a\",T1144<>\"n/a\"),IF(SUM(T1147:T1169)=0,0,IF((SUMPRODUCT(T1147:T1169,T1171:T1193)/SUM(T1147:T1169))<0,1,(SUMPRODUCT(T1147:T1169,T1171:T1193)/SUM(T1147:T1169)))),\"n/a\"))","v":34.118891936523838},{"$f":"(IF(OR($C1144<>\"n/a\",U1144<>\"n/a\"),IF(SUM(U1147:U1169)=0,0,IF((SUMPRODUCT(U1147:U1169,U1171:U1193)/SUM(U1147:U1169))<0,1,(SUMPRODUCT(U1147:U1169,U1171:U1193)/SUM(U1147:U1169)))),\"n/a\"))","v":33.12095286342273},{"$f":"(IF(OR($C1144<>\"n/a\",V1144<>\"n/a\"),IF(SUM(V1147:V1169)=0,0,IF((SUMPRODUCT(V1147:V1169,V1171:V1193)/SUM(V1147:V1169))<0,1,(SUMPRODUCT(V1147:V1169,V1171:V1193)/SUM(V1147:V1169)))),\"n/a\"))","v":32.123142394187788},{"$f":"(IF(OR($C1144<>\"n/a\",W1144<>\"n/a\"),IF(SUM(W1147:W1169)=0,0,IF((SUMPRODUCT(W1147:W1169,W1171:W1193)/SUM(W1147:W1169))<0,1,(SUMPRODUCT(W1147:W1169,W1171:W1193)/SUM(W1147:W1169)))),\"n/a\"))","v":31.125472954002536}]
[]
["Asset Class 23",{"$f":"VLOOKUP($A1196,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Substations"}]
[{"$f":"VALUE(REPLACE(A1196,1,12,\"\"))","v":23},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1197,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1197,0)-OFFSET('RFM input'!H$134,$A1197,0)","v":151.61811213403769},{"$f":"OFFSET('RFM input'!I$70,$A1197,0)-OFFSET('RFM input'!I$134,$A1197,0)","v":107.16713658302427},{"$f":"OFFSET('RFM input'!J$70,$A1197,0)-OFFSET('RFM input'!J$134,$A1197,0)","v":72.693912293148315},{"$f":"OFFSET('RFM input'!K$70,$A1197,0)-OFFSET('RFM input'!K$134,$A1197,0)","v":131.05678695471195},{"$f":"OFFSET('RFM input'!L$70,$A1197,0)-OFFSET('RFM input'!L$134,$A1197,0)","v":165.85021611456224},{"$f":"OFFSET('RFM input'!M$70,$A1197,0)-OFFSET('RFM input'!M$134,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1197,0)-OFFSET('RFM input'!N$134,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1197,0)-OFFSET('RFM input'!O$134,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1197,0)-OFFSET('RFM input'!P$134,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1197,0)-OFFSET('RFM input'!Q$134,$A1197,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1197,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":40}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1197,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1197,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1225=\"n/a\",0,IF(AND(D1199=0,C1201=0),0,\nIF(AND(D1199<>0,C1201=0),D1199,\nIF(AND(D1200<>0,C1201<>0),(C1201-(C1201/C1225))+D1199,\nIF(C1225<1,0,(C1201-(C1201/C1225)))))))","v":0},{"$f":"IF(E1225=\"n/a\",0,IF(AND(E1199=0,D1201=0),0,\nIF(AND(E1199<>0,D1201=0),E1199,\nIF(AND(E1200<>0,D1201<>0),(D1201-(D1201/D1225))+E1199,\nIF(D1225<1,0,(D1201-(D1201/D1225)))))))","v":0},{"$f":"IF(F1225=\"n/a\",0,IF(AND(F1199=0,E1201=0),0,\nIF(AND(F1199<>0,E1201=0),F1199,\nIF(AND(F1200<>0,E1201<>0),(E1201-(E1201/E1225))+F1199,\nIF(E1225<1,0,(E1201-(E1201/E1225)))))))","v":0},{"$f":"IF(G1225=\"n/a\",0,IF(AND(G1199=0,F1201=0),0,\nIF(AND(G1199<>0,F1201=0),G1199,\nIF(AND(G1200<>0,F1201<>0),(F1201-(F1201/F1225))+G1199,\nIF(F1225<1,0,(F1201-(F1201/F1225)))))))","v":0},{"$f":"IF(H1225=\"n/a\",0,IF(AND(H1199=0,G1201=0),0,\nIF(AND(H1199<>0,G1201=0),H1199,\nIF(AND(H1200<>0,G1201<>0),(G1201-(G1201/G1225))+H1199,\nIF(G1225<1,0,(G1201-(G1201/G1225)))))))","v":0},{"$f":"IF(I1225=\"n/a\",0,IF(AND(I1199=0,H1201=0),0,\nIF(AND(I1199<>0,H1201=0),I1199,\nIF(AND(I1200<>0,H1201<>0),(H1201-(H1201/H1225))+I1199,\nIF(H1225<1,0,(H1201-(H1201/H1225)))))))","v":0},{"$f":"IF(J1225=\"n/a\",0,IF(AND(J1199=0,I1201=0),0,\nIF(AND(J1199<>0,I1201=0),J1199,\nIF(AND(J1200<>0,I1201<>0),(I1201-(I1201/I1225))+J1199,\nIF(I1225<1,0,(I1201-(I1201/I1225)))))))","v":0},{"$f":"IF(K1225=\"n/a\",0,IF(AND(K1199=0,J1201=0),0,\nIF(AND(K1199<>0,J1201=0),K1199,\nIF(AND(K1200<>0,J1201<>0),(J1201-(J1201/J1225))+K1199,\nIF(J1225<1,0,(J1201-(J1201/J1225)))))))","v":0},{"$f":"IF(L1225=\"n/a\",0,IF(AND(L1199=0,K1201=0),0,\nIF(AND(L1199<>0,K1201=0),L1199,\nIF(AND(L1200<>0,K1201<>0),(K1201-(K1201/K1225))+L1199,\nIF(K1225<1,0,(K1201-(K1201/K1225)))))))","v":0},{"$f":"IF(M1225=\"n/a\",0,IF(AND(M1199=0,L1201=0),0,\nIF(AND(M1199<>0,L1201=0),M1199,\nIF(AND(M1200<>0,L1201<>0),(L1201-(L1201/L1225))+M1199,\nIF(L1225<1,0,(L1201-(L1201/L1225)))))))","v":0},{"$f":"IF(N1225=\"n/a\",0,IF(AND(N1199=0,M1201=0),0,\nIF(AND(N1199<>0,M1201=0),N1199,\nIF(AND(N1200<>0,M1201<>0),(M1201-(M1201/M1225))+N1199,\nIF(M1225<1,0,(M1201-(M1201/M1225)))))))","v":0},{"$f":"IF(O1225=\"n/a\",0,IF(AND(O1199=0,N1201=0),0,\nIF(AND(O1199<>0,N1201=0),O1199,\nIF(AND(O1200<>0,N1201<>0),(N1201-(N1201/N1225))+O1199,\nIF(N1225<1,0,(N1201-(N1201/N1225)))))))","v":0},{"$f":"IF(P1225=\"n/a\",0,IF(AND(P1199=0,O1201=0),0,\nIF(AND(P1199<>0,O1201=0),P1199,\nIF(AND(P1200<>0,O1201<>0),(O1201-(O1201/O1225))+P1199,\nIF(O1225<1,0,(O1201-(O1201/O1225)))))))","v":0},{"$f":"IF(Q1225=\"n/a\",0,IF(AND(Q1199=0,P1201=0),0,\nIF(AND(Q1199<>0,P1201=0),Q1199,\nIF(AND(Q1200<>0,P1201<>0),(P1201-(P1201/P1225))+Q1199,\nIF(P1225<1,0,(P1201-(P1201/P1225)))))))","v":0},{"$f":"IF(R1225=\"n/a\",0,IF(AND(R1199=0,Q1201=0),0,\nIF(AND(R1199<>0,Q1201=0),R1199,\nIF(AND(R1200<>0,Q1201<>0),(Q1201-(Q1201/Q1225))+R1199,\nIF(Q1225<1,0,(Q1201-(Q1201/Q1225)))))))","v":0},{"$f":"IF(S1225=\"n/a\",0,IF(AND(S1199=0,R1201=0),0,\nIF(AND(S1199<>0,R1201=0),S1199,\nIF(AND(S1200<>0,R1201<>0),(R1201-(R1201/R1225))+S1199,\nIF(R1225<1,0,(R1201-(R1201/R1225)))))))","v":0},{"$f":"IF(T1225=\"n/a\",0,IF(AND(T1199=0,S1201=0),0,\nIF(AND(T1199<>0,S1201=0),T1199,\nIF(AND(T1200<>0,S1201<>0),(S1201-(S1201/S1225))+T1199,\nIF(S1225<1,0,(S1201-(S1201/S1225)))))))","v":0},{"$f":"IF(U1225=\"n/a\",0,IF(AND(U1199=0,T1201=0),0,\nIF(AND(U1199<>0,T1201=0),U1199,\nIF(AND(U1200<>0,T1201<>0),(T1201-(T1201/T1225))+U1199,\nIF(T1225<1,0,(T1201-(T1201/T1225)))))))","v":0},{"$f":"IF(V1225=\"n/a\",0,IF(AND(V1199=0,U1201=0),0,\nIF(AND(V1199<>0,U1201=0),V1199,\nIF(AND(V1200<>0,U1201<>0),(U1201-(U1201/U1225))+V1199,\nIF(U1225<1,0,(U1201-(U1201/U1225)))))))","v":0},{"$f":"IF(W1225=\"n/a\",0,IF(AND(W1199=0,V1201=0),0,\nIF(AND(W1199<>0,V1201=0),W1199,\nIF(AND(W1200<>0,V1201<>0),(V1201-(V1201/V1225))+W1199,\nIF(V1225<1,0,(V1201-(V1201/V1225)))))))","v":0}]
[{"$f":"A1201+1","v":0},"Depreciated starting RAB",{"$f":"C1197","v":0},{"$f":"IF(C1226=\"n/a\",C1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,C1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,C1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(D1226=\"n/a\",D1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,D1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,D1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(E1226=\"n/a\",E1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,E1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,E1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(F1226=\"n/a\",F1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,F1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,F1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(G1226=\"n/a\",G1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,G1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,G1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(H1226=\"n/a\",H1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,H1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,H1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(I1226=\"n/a\",I1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,I1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,I1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(J1226=\"n/a\",J1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,J1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,J1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(K1226=\"n/a\",K1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,K1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,K1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(L1226=\"n/a\",L1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,L1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,L1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(M1226=\"n/a\",M1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,M1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,M1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(N1226=\"n/a\",N1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,N1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,N1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(O1226=\"n/a\",O1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,O1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,O1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(P1226=\"n/a\",P1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,P1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,P1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(Q1226=\"n/a\",Q1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,Q1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,Q1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(R1226=\"n/a\",R1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,R1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,R1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(S1226=\"n/a\",S1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,S1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,S1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(T1226=\"n/a\",T1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,T1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,T1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(U1226=\"n/a\",U1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,U1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,U1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(V1226=\"n/a\",V1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,V1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,V1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0}]
[{"$f":"A1202+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1203)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"OFFSET(D1203,-($A1203+5),0)","v":151.61811213403769},{"$f":"IF(D1227=\"n/a\",D1203,IFERROR(IF((OFFSET($C1203,0,$A1203))<0,\nMIN(0,D1203-(OFFSET($C1203,0,$A1203)/(OFFSET($C1198,-$A1202,$A1203)))),\nMAX(0,D1203-(OFFSET($C1203,0,$A1203)/(OFFSET($C1198,-$A1202,$A1203))))),0))","v":147.82765933068674},144.0372065273358,140.24675372398485,136.45630092063391,132.66584811728296,128.87539531393202,125.08494251058107,121.29448970723013,117.50403690387918,113.71358410052824,109.92313129717729,106.13267849382635,102.3422256904754,98.551772887124457,94.761320083773512,90.970867280422567,87.180414477071622,83.389961673720677,79.599508870369732]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E1204,-($A1204+5),0)","v":107.16713658302427},{"$f":"IF(E1228=\"n/a\",E1204,IFERROR(IF((OFFSET($C1204,0,$A1204))<0,\nMIN(0,E1204-(OFFSET($C1204,0,$A1204)/(OFFSET($C1199,-$A1203,$A1204)))),\nMAX(0,E1204-(OFFSET($C1204,0,$A1204)/(OFFSET($C1199,-$A1203,$A1204))))),0))","v":104.48795816844867},101.80877975387307,99.129601339297466,96.450422924721863,93.771244510146261,91.092066095570658,88.412887680995055,85.733709266419453,83.05453085184385,80.375352437268248,77.696174022692645,75.016995608117043,72.33781719354144,69.658638778965837,66.979460364390235,64.300281949814632,61.621103535239023,58.941925120663413]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F1205,-($A1205+5),0)","v":72.693912293148315},{"$f":"IF(F1229=\"n/a\",F1205,IFERROR(IF((OFFSET($C1205,0,$A1205))<0,\nMIN(0,F1205-(OFFSET($C1205,0,$A1205)/(OFFSET($C1200,-$A1204,$A1205)))),\nMAX(0,F1205-(OFFSET($C1205,0,$A1205)/(OFFSET($C1200,-$A1204,$A1205))))),0))","v":70.876564485819614},69.059216678490912,67.241868871162211,65.42452106383351,63.607173256504801,61.789825449176092,59.972477641847384,58.155129834518675,56.337782027189967,54.520434219861258,52.703086412532549,50.885738605203841,49.068390797875132,47.251042990546424,45.433695183217715,43.616347375889006,41.798999568560298]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1206,-($A1206+5),0)","v":131.05678695471195},{"$f":"IF(G1230=\"n/a\",G1206,IFERROR(IF((OFFSET($C1206,0,$A1206))<0,\nMIN(0,G1206-(OFFSET($C1206,0,$A1206)/(OFFSET($C1201,-$A1205,$A1206)))),\nMAX(0,G1206-(OFFSET($C1206,0,$A1206)/(OFFSET($C1201,-$A1205,$A1206))))),0))","v":127.78036728084416},124.50394760697637,121.22752793310858,117.95110825924078,114.67468858537299,111.3982689115052,108.12184923763741,104.84542956376961,101.56900988990182,98.292590216034029,95.016170542166236,91.739750868298444,88.463331194430651,85.186911520562859,81.910491846695066,78.634072172827274]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1207,-($A1207+5),0)","v":165.85021611456224},{"$f":"IF(H1231=\"n/a\",H1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,H1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,H1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":161.70396071169819},157.55770530883413,153.41144990597007,149.26519450310602,145.11893910024196,140.9726836973779,136.82642829451385,132.68017289164979,128.53391748878573,124.38766208592168,120.24140668305762,116.09515128019356,111.94889587732951,107.80264047446545,103.65638507160139]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1208,-($A1208+5),0)","v":0},{"$f":"IF(I1232=\"n/a\",I1208,IFERROR(IF((OFFSET($C1208,0,$A1208))<0,\nMIN(0,I1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208)))),\nMAX(0,I1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1209,-($A1209+5),0)","v":0},{"$f":"IF(J1233=\"n/a\",J1209,IFERROR(IF((OFFSET($C1209,0,$A1209))<0,\nMIN(0,J1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209)))),\nMAX(0,J1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1210,-($A1210+5),0)","v":0},{"$f":"IF(K1234=\"n/a\",K1210,IFERROR(IF((OFFSET($C1210,0,$A1210))<0,\nMIN(0,K1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210)))),\nMAX(0,K1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1211,-($A1211+5),0)","v":0},{"$f":"IF(L1235=\"n/a\",L1211,IFERROR(IF((OFFSET($C1211,0,$A1211))<0,\nMIN(0,L1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211)))),\nMAX(0,L1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1212,-($A1212+5),0)","v":0},{"$f":"IF(M1236=\"n/a\",M1212,IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,M1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212)))),\nMAX(0,M1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1213,-($A1213+5),0)","v":0},{"$f":"IF(N1237=\"n/a\",N1213,IFERROR(IF((OFFSET($C1213,0,$A1213))<0,\nMIN(0,N1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213)))),\nMAX(0,N1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1214,-($A1214+5),0)","v":0},{"$f":"IF(O1238=\"n/a\",O1214,IFERROR(IF((OFFSET($C1214,0,$A1214))<0,\nMIN(0,O1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214)))),\nMAX(0,O1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1215,-($A1215+5),0)","v":0},{"$f":"IF(P1239=\"n/a\",P1215,IFERROR(IF((OFFSET($C1215,0,$A1215))<0,\nMIN(0,P1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215)))),\nMAX(0,P1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1216,-($A1216+5),0)","v":0},{"$f":"IF(Q1240=\"n/a\",Q1216,IFERROR(IF((OFFSET($C1216,0,$A1216))<0,\nMIN(0,Q1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216)))),\nMAX(0,Q1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1217,-($A1217+5),0)","v":0},{"$f":"IF(R1241=\"n/a\",R1217,IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,R1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217)))),\nMAX(0,R1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1218,-($A1218+5),0)","v":0},{"$f":"IF(S1242=\"n/a\",S1218,IFERROR(IF((OFFSET($C1218,0,$A1218))<0,\nMIN(0,S1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218)))),\nMAX(0,S1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1219,-($A1219+5),0)","v":0},{"$f":"IF(T1243=\"n/a\",T1219,IFERROR(IF((OFFSET($C1219,0,$A1219))<0,\nMIN(0,T1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219)))),\nMAX(0,T1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1220,-($A1220+5),0)","v":0},{"$f":"IF(U1244=\"n/a\",U1220,IFERROR(IF((OFFSET($C1220,0,$A1220))<0,\nMIN(0,U1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220)))),\nMAX(0,U1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1221,-($A1221+5),0)","v":0},{"$f":"IF(V1245=\"n/a\",V1221,IFERROR(IF((OFFSET($C1221,0,$A1221))<0,\nMIN(0,V1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221)))),\nMAX(0,V1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1222,-($A1222+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1225=\"n/a\",\"n/a\",IF(AND(C1225<1,D1199=0),0,\nIF(D1199=0,C1225-1,\nIF(C1225<1,D1200,\n(((C1225-1)*(C1201-(C1201/(C1225))))+(D1199*D1200))/(D1201)))))","v":0},0,0,0,0,{"$f":"IF(H1225=\"n/a\",\"n/a\",IF(AND(H1225<1,I1199=0),0,\nIF(I1199=0,H1225-1,\nIF(H1225<1,I1200,\n(((H1225-1)*(H1201-(H1201/(H1225))))+(I1199*I1200))/(I1201)))))","v":0},{"$f":"IF(I1225=\"n/a\",\"n/a\",IF(AND(I1225<1,J1199=0),0,\nIF(J1199=0,I1225-1,\nIF(I1225<1,J1200,\n(((I1225-1)*(I1201-(I1201/(I1225))))+(J1199*J1200))/(J1201)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1226,(-$A1202-ROWS(C1198:C1225)),0)","v":"n/a"},{"$f":"IF(C1226=\"n/a\",\"n/a\",MAX(0,C1226-1))","v":"n/a"},{"$f":"IF(D1226=\"n/a\",\"n/a\",MAX(0,D1226-1))","v":"n/a"},{"$f":"IF(E1226=\"n/a\",\"n/a\",MAX(0,E1226-1))","v":"n/a"},{"$f":"IF(F1226=\"n/a\",\"n/a\",MAX(0,F1226-1))","v":"n/a"},{"$f":"IF(G1226=\"n/a\",\"n/a\",MAX(0,G1226-1))","v":"n/a"},{"$f":"IF(H1226=\"n/a\",\"n/a\",MAX(0,H1226-1))","v":"n/a"},{"$f":"IF(I1226=\"n/a\",\"n/a\",MAX(0,I1226-1))","v":"n/a"},{"$f":"IF(J1226=\"n/a\",\"n/a\",MAX(0,J1226-1))","v":"n/a"},{"$f":"IF(K1226=\"n/a\",\"n/a\",MAX(0,K1226-1))","v":"n/a"},{"$f":"IF(L1226=\"n/a\",\"n/a\",MAX(0,L1226-1))","v":"n/a"},{"$f":"IF(M1226=\"n/a\",\"n/a\",MAX(0,M1226-1))","v":"n/a"},{"$f":"IF(N1226=\"n/a\",\"n/a\",MAX(0,N1226-1))","v":"n/a"},{"$f":"IF(O1226=\"n/a\",\"n/a\",MAX(0,O1226-1))","v":"n/a"},{"$f":"IF(P1226=\"n/a\",\"n/a\",MAX(0,P1226-1))","v":"n/a"},{"$f":"IF(Q1226=\"n/a\",\"n/a\",MAX(0,Q1226-1))","v":"n/a"},{"$f":"IF(R1226=\"n/a\",\"n/a\",MAX(0,R1226-1))","v":"n/a"},{"$f":"IF(S1226=\"n/a\",\"n/a\",MAX(0,S1226-1))","v":"n/a"},{"$f":"IF(T1226=\"n/a\",\"n/a\",MAX(0,T1226-1))","v":"n/a"},{"$f":"IF(U1226=\"n/a\",\"n/a\",MAX(0,U1226-1))","v":"n/a"},{"$f":"IF(V1226=\"n/a\",\"n/a\",MAX(0,V1226-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1203)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D1227,(-$A1203-ROWS(D1199:D1226)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1228,(-$A1204-ROWS(E1200:E1227)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1229,(-$A1205-ROWS(F1201:F1228)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1230,(-$A1206-ROWS(G1202:G1229)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1231,(-$A1207-ROWS(H1203:H1230)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1232,(-$A1208-ROWS(I1204:I1231)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1233,(-$A1209-ROWS(J1205:J1232)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1234,(-$A1210-ROWS(K1206:K1233)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1235,(-$A1211-ROWS(L1207:L1234)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1236,(-$A1212-ROWS(M1208:M1235)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1237,(-$A1213-ROWS(N1209:N1236)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1238,(-$A1214-ROWS(O1210:O1237)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1239,(-$A1215-ROWS(P1211:P1238)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1240,(-$A1216-ROWS(Q1212:Q1239)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1241,(-$A1217-ROWS(R1213:R1240)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1242,(-$A1218-ROWS(S1214:S1241)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1243,(-$A1219-ROWS(T1215:T1242)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1244,(-$A1220-ROWS(U1216:U1243)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1245,(-$A1221-ROWS(V1217:V1244)),0)","v":0},{"$f":"IF(V1245=\"n/a\",\"n/a\",MAX(0,V1245-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1246,(-$A1222-ROWS(W1218:W1245)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1198<>\"n/a\",C1198<>\"n/a\"),IF(SUM(C1201:C1223)=0,0,IF((SUMPRODUCT(C1201:C1223,C1225:C1247)/SUM(C1201:C1223))<0,1,(SUMPRODUCT(C1201:C1223,C1225:C1247)/SUM(C1201:C1223)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1198<>\"n/a\",D1198<>\"n/a\"),IF(SUM(D1201:D1223)=0,0,IF((SUMPRODUCT(D1201:D1223,D1225:D1247)/SUM(D1201:D1223))<0,1,(SUMPRODUCT(D1201:D1223,D1225:D1247)/SUM(D1201:D1223)))),\"n/a\"))","v":40},{"$f":"(IF(OR($C1198<>\"n/a\",E1198<>\"n/a\"),IF(SUM(E1201:E1223)=0,0,IF((SUMPRODUCT(E1201:E1223,E1225:E1247)/SUM(E1201:E1223))<0,1,(SUMPRODUCT(E1201:E1223,E1225:E1247)/SUM(E1201:E1223)))),\"n/a\"))","v":39.420271857702105},{"$f":"(IF(OR($C1198<>\"n/a\",F1198<>\"n/a\"),IF(SUM(F1201:F1223)=0,0,IF((SUMPRODUCT(F1201:F1223,F1225:F1247)/SUM(F1201:F1223))<0,1,(SUMPRODUCT(F1201:F1223,F1225:F1247)/SUM(F1201:F1223)))),\"n/a\"))","v":38.777898327512332},{"$f":"(IF(OR($C1198<>\"n/a\",G1198<>\"n/a\"),IF(SUM(G1201:G1223)=0,0,IF((SUMPRODUCT(G1201:G1223,G1225:G1247)/SUM(G1201:G1223))<0,1,(SUMPRODUCT(G1201:G1223,G1225:G1247)/SUM(G1201:G1223)))),\"n/a\"))","v":38.434117589918252},{"$f":"(IF(OR($C1198<>\"n/a\",H1198<>\"n/a\"),IF(SUM(H1201:H1223)=0,0,IF((SUMPRODUCT(H1201:H1223,H1225:H1247)/SUM(H1201:H1223))<0,1,(SUMPRODUCT(H1201:H1223,H1225:H1247)/SUM(H1201:H1223)))),\"n/a\"))","v":38.146151006949324},{"$f":"(IF(OR($C1198<>\"n/a\",I1198<>\"n/a\"),IF(SUM(I1201:I1223)=0,0,IF((SUMPRODUCT(I1201:I1223,I1225:I1247)/SUM(I1201:I1223))<0,1,(SUMPRODUCT(I1201:I1223,I1225:I1247)/SUM(I1201:I1223)))),\"n/a\"))","v":37.14784546770705},{"$f":"(IF(OR($C1198<>\"n/a\",J1198<>\"n/a\"),IF(SUM(J1201:J1223)=0,0,IF((SUMPRODUCT(J1201:J1223,J1225:J1247)/SUM(J1201:J1223))<0,1,(SUMPRODUCT(J1201:J1223,J1225:J1247)/SUM(J1201:J1223)))),\"n/a\"))","v":36.149633847816027},{"$f":"(IF(OR($C1198<>\"n/a\",K1198<>\"n/a\"),IF(SUM(K1201:K1223)=0,0,IF((SUMPRODUCT(K1201:K1223,K1225:K1247)/SUM(K1201:K1223))<0,1,(SUMPRODUCT(K1201:K1223,K1225:K1247)/SUM(K1201:K1223)))),\"n/a\"))","v":35.151524178388918},{"$f":"(IF(OR($C1198<>\"n/a\",L1198<>\"n/a\"),IF(SUM(L1201:L1223)=0,0,IF((SUMPRODUCT(L1201:L1223,L1225:L1247)/SUM(L1201:L1223))<0,1,(SUMPRODUCT(L1201:L1223,L1225:L1247)/SUM(L1201:L1223)))),\"n/a\"))","v":34.153525433065553},{"$f":"(IF(OR($C1198<>\"n/a\",M1198<>\"n/a\"),IF(SUM(M1201:M1223)=0,0,IF((SUMPRODUCT(M1201:M1223,M1225:M1247)/SUM(M1201:M1223))<0,1,(SUMPRODUCT(M1201:M1223,M1225:M1247)/SUM(M1201:M1223)))),\"n/a\"))","v":33.155647670460503},{"$f":"(IF(OR($C1198<>\"n/a\",N1198<>\"n/a\"),IF(SUM(N1201:N1223)=0,0,IF((SUMPRODUCT(N1201:N1223,N1225:N1247)/SUM(N1201:N1223))<0,1,(SUMPRODUCT(N1201:N1223,N1225:N1247)/SUM(N1201:N1223)))),\"n/a\"))","v":32.157902203250067},{"$f":"(IF(OR($C1198<>\"n/a\",O1198<>\"n/a\"),IF(SUM(O1201:O1223)=0,0,IF((SUMPRODUCT(O1201:O1223,O1225:O1247)/SUM(O1201:O1223))<0,1,(SUMPRODUCT(O1201:O1223,O1225:O1247)/SUM(O1201:O1223)))),\"n/a\"))","v":31.160301799898182},{"$f":"(IF(OR($C1198<>\"n/a\",P1198<>\"n/a\"),IF(SUM(P1201:P1223)=0,0,IF((SUMPRODUCT(P1201:P1223,P1225:P1247)/SUM(P1201:P1223))<0,1,(SUMPRODUCT(P1201:P1223,P1225:P1247)/SUM(P1201:P1223)))),\"n/a\"))","v":30.162860926615704},{"$f":"(IF(OR($C1198<>\"n/a\",Q1198<>\"n/a\"),IF(SUM(Q1201:Q1223)=0,0,IF((SUMPRODUCT(Q1201:Q1223,Q1225:Q1247)/SUM(Q1201:Q1223))<0,1,(SUMPRODUCT(Q1201:Q1223,Q1225:Q1247)/SUM(Q1201:Q1223)))),\"n/a\"))","v":29.165596039236938},{"$f":"(IF(OR($C1198<>\"n/a\",R1198<>\"n/a\"),IF(SUM(R1201:R1223)=0,0,IF((SUMPRODUCT(R1201:R1223,R1225:R1247)/SUM(R1201:R1223))<0,1,(SUMPRODUCT(R1201:R1223,R1225:R1247)/SUM(R1201:R1223)))),\"n/a\"))","v":28.168525937455399},{"$f":"(IF(OR($C1198<>\"n/a\",S1198<>\"n/a\"),IF(SUM(S1201:S1223)=0,0,IF((SUMPRODUCT(S1201:S1223,S1225:S1247)/SUM(S1201:S1223))<0,1,(SUMPRODUCT(S1201:S1223,S1225:S1247)/SUM(S1201:S1223)))),\"n/a\"))","v":27.171672197536619},{"$f":"(IF(OR($C1198<>\"n/a\",T1198<>\"n/a\"),IF(SUM(T1201:T1223)=0,0,IF((SUMPRODUCT(T1201:T1223,T1225:T1247)/SUM(T1201:T1223))<0,1,(SUMPRODUCT(T1201:T1223,T1225:T1247)/SUM(T1201:T1223)))),\"n/a\"))","v":26.175059704568778},{"$f":"(IF(OR($C1198<>\"n/a\",U1198<>\"n/a\"),IF(SUM(U1201:U1223)=0,0,IF((SUMPRODUCT(U1201:U1223,U1225:U1247)/SUM(U1201:U1223))<0,1,(SUMPRODUCT(U1201:U1223,U1225:U1247)/SUM(U1201:U1223)))),\"n/a\"))","v":25.178717312029161},{"$f":"(IF(OR($C1198<>\"n/a\",V1198<>\"n/a\"),IF(SUM(V1201:V1223)=0,0,IF((SUMPRODUCT(V1201:V1223,V1225:V1247)/SUM(V1201:V1223))<0,1,(SUMPRODUCT(V1201:V1223,V1225:V1247)/SUM(V1201:V1223)))),\"n/a\"))","v":24.182678665671734},{"$f":"(IF(OR($C1198<>\"n/a\",W1198<>\"n/a\"),IF(SUM(W1201:W1223)=0,0,IF((SUMPRODUCT(W1201:W1223,W1225:W1247)/SUM(W1201:W1223))<0,1,(SUMPRODUCT(W1201:W1223,W1225:W1247)/SUM(W1201:W1223)))),\"n/a\"))","v":23.186983241566342}]
[]
["Asset Class 24",{"$f":"VLOOKUP($A1250,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Transformers"}]
[{"$f":"VALUE(REPLACE(A1250,1,12,\"\"))","v":24},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1251,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1251,0)-OFFSET('RFM input'!H$134,$A1251,0)","v":23.071960801420484},{"$f":"OFFSET('RFM input'!I$70,$A1251,0)-OFFSET('RFM input'!I$134,$A1251,0)","v":18.64212107212002},{"$f":"OFFSET('RFM input'!J$70,$A1251,0)-OFFSET('RFM input'!J$134,$A1251,0)","v":15.251610089589013},{"$f":"OFFSET('RFM input'!K$70,$A1251,0)-OFFSET('RFM input'!K$134,$A1251,0)","v":17.962223539613397},{"$f":"OFFSET('RFM input'!L$70,$A1251,0)-OFFSET('RFM input'!L$134,$A1251,0)","v":12.277831235323189},{"$f":"OFFSET('RFM input'!M$70,$A1251,0)-OFFSET('RFM input'!M$134,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1251,0)-OFFSET('RFM input'!N$134,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1251,0)-OFFSET('RFM input'!O$134,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1251,0)-OFFSET('RFM input'!P$134,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1251,0)-OFFSET('RFM input'!Q$134,$A1251,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1251,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":40}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1251,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1251,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1279=\"n/a\",0,IF(AND(D1253=0,C1255=0),0,\nIF(AND(D1253<>0,C1255=0),D1253,\nIF(AND(D1254<>0,C1255<>0),(C1255-(C1255/C1279))+D1253,\nIF(C1279<1,0,(C1255-(C1255/C1279)))))))","v":0},{"$f":"IF(E1279=\"n/a\",0,IF(AND(E1253=0,D1255=0),0,\nIF(AND(E1253<>0,D1255=0),E1253,\nIF(AND(E1254<>0,D1255<>0),(D1255-(D1255/D1279))+E1253,\nIF(D1279<1,0,(D1255-(D1255/D1279)))))))","v":0},{"$f":"IF(F1279=\"n/a\",0,IF(AND(F1253=0,E1255=0),0,\nIF(AND(F1253<>0,E1255=0),F1253,\nIF(AND(F1254<>0,E1255<>0),(E1255-(E1255/E1279))+F1253,\nIF(E1279<1,0,(E1255-(E1255/E1279)))))))","v":0},{"$f":"IF(G1279=\"n/a\",0,IF(AND(G1253=0,F1255=0),0,\nIF(AND(G1253<>0,F1255=0),G1253,\nIF(AND(G1254<>0,F1255<>0),(F1255-(F1255/F1279))+G1253,\nIF(F1279<1,0,(F1255-(F1255/F1279)))))))","v":0},{"$f":"IF(H1279=\"n/a\",0,IF(AND(H1253=0,G1255=0),0,\nIF(AND(H1253<>0,G1255=0),H1253,\nIF(AND(H1254<>0,G1255<>0),(G1255-(G1255/G1279))+H1253,\nIF(G1279<1,0,(G1255-(G1255/G1279)))))))","v":0},{"$f":"IF(I1279=\"n/a\",0,IF(AND(I1253=0,H1255=0),0,\nIF(AND(I1253<>0,H1255=0),I1253,\nIF(AND(I1254<>0,H1255<>0),(H1255-(H1255/H1279))+I1253,\nIF(H1279<1,0,(H1255-(H1255/H1279)))))))","v":0},{"$f":"IF(J1279=\"n/a\",0,IF(AND(J1253=0,I1255=0),0,\nIF(AND(J1253<>0,I1255=0),J1253,\nIF(AND(J1254<>0,I1255<>0),(I1255-(I1255/I1279))+J1253,\nIF(I1279<1,0,(I1255-(I1255/I1279)))))))","v":0},{"$f":"IF(K1279=\"n/a\",0,IF(AND(K1253=0,J1255=0),0,\nIF(AND(K1253<>0,J1255=0),K1253,\nIF(AND(K1254<>0,J1255<>0),(J1255-(J1255/J1279))+K1253,\nIF(J1279<1,0,(J1255-(J1255/J1279)))))))","v":0},{"$f":"IF(L1279=\"n/a\",0,IF(AND(L1253=0,K1255=0),0,\nIF(AND(L1253<>0,K1255=0),L1253,\nIF(AND(L1254<>0,K1255<>0),(K1255-(K1255/K1279))+L1253,\nIF(K1279<1,0,(K1255-(K1255/K1279)))))))","v":0},{"$f":"IF(M1279=\"n/a\",0,IF(AND(M1253=0,L1255=0),0,\nIF(AND(M1253<>0,L1255=0),M1253,\nIF(AND(M1254<>0,L1255<>0),(L1255-(L1255/L1279))+M1253,\nIF(L1279<1,0,(L1255-(L1255/L1279)))))))","v":0},{"$f":"IF(N1279=\"n/a\",0,IF(AND(N1253=0,M1255=0),0,\nIF(AND(N1253<>0,M1255=0),N1253,\nIF(AND(N1254<>0,M1255<>0),(M1255-(M1255/M1279))+N1253,\nIF(M1279<1,0,(M1255-(M1255/M1279)))))))","v":0},{"$f":"IF(O1279=\"n/a\",0,IF(AND(O1253=0,N1255=0),0,\nIF(AND(O1253<>0,N1255=0),O1253,\nIF(AND(O1254<>0,N1255<>0),(N1255-(N1255/N1279))+O1253,\nIF(N1279<1,0,(N1255-(N1255/N1279)))))))","v":0},{"$f":"IF(P1279=\"n/a\",0,IF(AND(P1253=0,O1255=0),0,\nIF(AND(P1253<>0,O1255=0),P1253,\nIF(AND(P1254<>0,O1255<>0),(O1255-(O1255/O1279))+P1253,\nIF(O1279<1,0,(O1255-(O1255/O1279)))))))","v":0},{"$f":"IF(Q1279=\"n/a\",0,IF(AND(Q1253=0,P1255=0),0,\nIF(AND(Q1253<>0,P1255=0),Q1253,\nIF(AND(Q1254<>0,P1255<>0),(P1255-(P1255/P1279))+Q1253,\nIF(P1279<1,0,(P1255-(P1255/P1279)))))))","v":0},{"$f":"IF(R1279=\"n/a\",0,IF(AND(R1253=0,Q1255=0),0,\nIF(AND(R1253<>0,Q1255=0),R1253,\nIF(AND(R1254<>0,Q1255<>0),(Q1255-(Q1255/Q1279))+R1253,\nIF(Q1279<1,0,(Q1255-(Q1255/Q1279)))))))","v":0},{"$f":"IF(S1279=\"n/a\",0,IF(AND(S1253=0,R1255=0),0,\nIF(AND(S1253<>0,R1255=0),S1253,\nIF(AND(S1254<>0,R1255<>0),(R1255-(R1255/R1279))+S1253,\nIF(R1279<1,0,(R1255-(R1255/R1279)))))))","v":0},{"$f":"IF(T1279=\"n/a\",0,IF(AND(T1253=0,S1255=0),0,\nIF(AND(T1253<>0,S1255=0),T1253,\nIF(AND(T1254<>0,S1255<>0),(S1255-(S1255/S1279))+T1253,\nIF(S1279<1,0,(S1255-(S1255/S1279)))))))","v":0},{"$f":"IF(U1279=\"n/a\",0,IF(AND(U1253=0,T1255=0),0,\nIF(AND(U1253<>0,T1255=0),U1253,\nIF(AND(U1254<>0,T1255<>0),(T1255-(T1255/T1279))+U1253,\nIF(T1279<1,0,(T1255-(T1255/T1279)))))))","v":0},{"$f":"IF(V1279=\"n/a\",0,IF(AND(V1253=0,U1255=0),0,\nIF(AND(V1253<>0,U1255=0),V1253,\nIF(AND(V1254<>0,U1255<>0),(U1255-(U1255/U1279))+V1253,\nIF(U1279<1,0,(U1255-(U1255/U1279)))))))","v":0},{"$f":"IF(W1279=\"n/a\",0,IF(AND(W1253=0,V1255=0),0,\nIF(AND(W1253<>0,V1255=0),W1253,\nIF(AND(W1254<>0,V1255<>0),(V1255-(V1255/V1279))+W1253,\nIF(V1279<1,0,(V1255-(V1255/V1279)))))))","v":0}]
[{"$f":"A1255+1","v":0},"Depreciated starting RAB",{"$f":"C1251","v":0},{"$f":"IF(C1280=\"n/a\",C1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,C1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,C1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(D1280=\"n/a\",D1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,D1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,D1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(E1280=\"n/a\",E1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,E1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,E1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(F1280=\"n/a\",F1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,F1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,F1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(G1280=\"n/a\",G1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,G1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,G1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(H1280=\"n/a\",H1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,H1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,H1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(I1280=\"n/a\",I1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,I1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,I1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(J1280=\"n/a\",J1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,J1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,J1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(K1280=\"n/a\",K1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,K1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,K1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(L1280=\"n/a\",L1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,L1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,L1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(M1280=\"n/a\",M1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,M1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,M1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(N1280=\"n/a\",N1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,N1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,N1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(O1280=\"n/a\",O1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,O1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,O1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(P1280=\"n/a\",P1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,P1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,P1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(Q1280=\"n/a\",Q1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,Q1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,Q1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(R1280=\"n/a\",R1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,R1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,R1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(S1280=\"n/a\",S1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,S1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,S1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(T1280=\"n/a\",T1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,T1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,T1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(U1280=\"n/a\",U1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,U1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,U1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(V1280=\"n/a\",V1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,V1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,V1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0}]
[{"$f":"A1256+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D1257,-($A1257+5),0)","v":23.071960801420484},{"$f":"IF(D1281=\"n/a\",D1257,IFERROR(IF((OFFSET($C1257,0,$A1257))<0,\nMIN(0,D1257-(OFFSET($C1257,0,$A1257)/(OFFSET($C1252,-$A1256,$A1257)))),\nMAX(0,D1257-(OFFSET($C1257,0,$A1257)/(OFFSET($C1252,-$A1256,$A1257))))),0))","v":22.495161781384972},21.91836276134946,21.341563741313948,20.764764721278436,20.187965701242923,19.611166681207411,19.034367661171899,18.457568641136387,17.880769621100875,17.303970601065362,16.72717158102985,16.150372560994338,15.573573540958826,14.996774520923314,14.419975500887801,13.843176480852289,13.266377460816777,12.689578440781265,12.112779420745753]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E1258,-($A1258+5),0)","v":18.64212107212002},{"$f":"IF(E1282=\"n/a\",E1258,IFERROR(IF((OFFSET($C1258,0,$A1258))<0,\nMIN(0,E1258-(OFFSET($C1258,0,$A1258)/(OFFSET($C1253,-$A1257,$A1258)))),\nMAX(0,E1258-(OFFSET($C1258,0,$A1258)/(OFFSET($C1253,-$A1257,$A1258))))),0))","v":18.17606804531702},17.710015018514021,17.243961991711021,16.777908964908022,16.311855938105023,15.845802911302021,15.37974988449902,14.913696857696019,14.447643830893018,13.981590804090017,13.515537777287015,13.049484750484014,12.583431723681013,12.117378696878012,11.651325670075011,11.185272643272009,10.719219616469008,10.253166589666007]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F1259,-($A1259+5),0)","v":15.251610089589013},{"$f":"IF(F1283=\"n/a\",F1259,IFERROR(IF((OFFSET($C1259,0,$A1259))<0,\nMIN(0,F1259-(OFFSET($C1259,0,$A1259)/(OFFSET($C1254,-$A1258,$A1259)))),\nMAX(0,F1259-(OFFSET($C1259,0,$A1259)/(OFFSET($C1254,-$A1258,$A1259))))),0))","v":14.870319837349287},14.489029585109561,14.107739332869835,13.726449080630109,13.345158828390383,12.963868576150658,12.582578323910932,12.201288071671206,11.81999781943148,11.438707567191754,11.057417314952028,10.676127062712302,10.294836810472576,9.9135465582328504,9.5322563059931245,9.1509660537533986,8.7696758015136727]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1260,-($A1260+5),0)","v":17.962223539613397},{"$f":"IF(G1284=\"n/a\",G1260,IFERROR(IF((OFFSET($C1260,0,$A1260))<0,\nMIN(0,G1260-(OFFSET($C1260,0,$A1260)/(OFFSET($C1255,-$A1259,$A1260)))),\nMAX(0,G1260-(OFFSET($C1260,0,$A1260)/(OFFSET($C1255,-$A1259,$A1260))))),0))","v":17.513167951123062},17.064112362632727,16.615056774142392,16.166001185652057,15.716945597161722,15.267890008671387,14.818834420181052,14.369778831690716,13.920723243200381,13.471667654710046,13.022612066219711,12.573556477729376,12.124500889239041,11.675445300748706,11.226389712258371,10.777334123768036]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1261,-($A1261+5),0)","v":12.277831235323189},{"$f":"IF(H1285=\"n/a\",H1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":11.97088545444011},11.66393967355703,11.35699389267395,11.05004811179087,10.74310233090779,10.436156550024711,10.129210769141631,9.8222649882585511,9.5153192073754713,9.2083734264923915,8.9014276456093118,8.594481864726232,8.2875360838431522,7.9805903029600724,7.6736445220769927]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1262,-($A1262+5),0)","v":0},{"$f":"IF(I1286=\"n/a\",I1262,IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,I1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262)))),\nMAX(0,I1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1263,-($A1263+5),0)","v":0},{"$f":"IF(J1287=\"n/a\",J1263,IFERROR(IF((OFFSET($C1263,0,$A1263))<0,\nMIN(0,J1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263)))),\nMAX(0,J1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1264,-($A1264+5),0)","v":0},{"$f":"IF(K1288=\"n/a\",K1264,IFERROR(IF((OFFSET($C1264,0,$A1264))<0,\nMIN(0,K1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264)))),\nMAX(0,K1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1265,-($A1265+5),0)","v":0},{"$f":"IF(L1289=\"n/a\",L1265,IFERROR(IF((OFFSET($C1265,0,$A1265))<0,\nMIN(0,L1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265)))),\nMAX(0,L1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1266,-($A1266+5),0)","v":0},{"$f":"IF(M1290=\"n/a\",M1266,IFERROR(IF((OFFSET($C1266,0,$A1266))<0,\nMIN(0,M1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266)))),\nMAX(0,M1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1267)","v":"Depreciated Net Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1267,-($A1267+5),0)","v":0},{"$f":"IF(N1291=\"n/a\",N1267,IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,N1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267)))),\nMAX(0,N1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1268,-($A1268+5),0)","v":0},{"$f":"IF(O1292=\"n/a\",O1268,IFERROR(IF((OFFSET($C1268,0,$A1268))<0,\nMIN(0,O1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268)))),\nMAX(0,O1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1269,-($A1269+5),0)","v":0},{"$f":"IF(P1293=\"n/a\",P1269,IFERROR(IF((OFFSET($C1269,0,$A1269))<0,\nMIN(0,P1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269)))),\nMAX(0,P1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1270,-($A1270+5),0)","v":0},{"$f":"IF(Q1294=\"n/a\",Q1270,IFERROR(IF((OFFSET($C1270,0,$A1270))<0,\nMIN(0,Q1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270)))),\nMAX(0,Q1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1271,-($A1271+5),0)","v":0},{"$f":"IF(R1295=\"n/a\",R1271,IFERROR(IF((OFFSET($C1271,0,$A1271))<0,\nMIN(0,R1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271)))),\nMAX(0,R1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1272,-($A1272+5),0)","v":0},{"$f":"IF(S1296=\"n/a\",S1272,IFERROR(IF((OFFSET($C1272,0,$A1272))<0,\nMIN(0,S1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272)))),\nMAX(0,S1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1273,-($A1273+5),0)","v":0},{"$f":"IF(T1297=\"n/a\",T1273,IFERROR(IF((OFFSET($C1273,0,$A1273))<0,\nMIN(0,T1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273)))),\nMAX(0,T1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1274,-($A1274+5),0)","v":0},{"$f":"IF(U1298=\"n/a\",U1274,IFERROR(IF((OFFSET($C1274,0,$A1274))<0,\nMIN(0,U1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274)))),\nMAX(0,U1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1275,-($A1275+5),0)","v":0},{"$f":"IF(V1299=\"n/a\",V1275,IFERROR(IF((OFFSET($C1275,0,$A1275))<0,\nMIN(0,V1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275)))),\nMAX(0,V1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1276,-($A1276+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1279=\"n/a\",\"n/a\",IF(AND(C1279<1,D1253=0),0,\nIF(D1253=0,C1279-1,\nIF(C1279<1,D1254,\n(((C1279-1)*(C1255-(C1255/(C1279))))+(D1253*D1254))/(D1255)))))","v":0},0,0,0,0,{"$f":"IF(H1279=\"n/a\",\"n/a\",IF(AND(H1279<1,I1253=0),0,\nIF(I1253=0,H1279-1,\nIF(H1279<1,I1254,\n(((H1279-1)*(H1255-(H1255/(H1279))))+(I1253*I1254))/(I1255)))))","v":0},{"$f":"IF(I1279=\"n/a\",\"n/a\",IF(AND(I1279<1,J1253=0),0,\nIF(J1253=0,I1279-1,\nIF(I1279<1,J1254,\n(((I1279-1)*(I1255-(I1255/(I1279))))+(J1253*J1254))/(J1255)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1280,(-$A1256-ROWS(C1252:C1279)),0)","v":"n/a"},{"$f":"IF(C1280=\"n/a\",\"n/a\",MAX(0,C1280-1))","v":"n/a"},{"$f":"IF(D1280=\"n/a\",\"n/a\",MAX(0,D1280-1))","v":"n/a"},{"$f":"IF(E1280=\"n/a\",\"n/a\",MAX(0,E1280-1))","v":"n/a"},{"$f":"IF(F1280=\"n/a\",\"n/a\",MAX(0,F1280-1))","v":"n/a"},{"$f":"IF(G1280=\"n/a\",\"n/a\",MAX(0,G1280-1))","v":"n/a"},{"$f":"IF(H1280=\"n/a\",\"n/a\",MAX(0,H1280-1))","v":"n/a"},{"$f":"IF(I1280=\"n/a\",\"n/a\",MAX(0,I1280-1))","v":"n/a"},{"$f":"IF(J1280=\"n/a\",\"n/a\",MAX(0,J1280-1))","v":"n/a"},{"$f":"IF(K1280=\"n/a\",\"n/a\",MAX(0,K1280-1))","v":"n/a"},{"$f":"IF(L1280=\"n/a\",\"n/a\",MAX(0,L1280-1))","v":"n/a"},{"$f":"IF(M1280=\"n/a\",\"n/a\",MAX(0,M1280-1))","v":"n/a"},{"$f":"IF(N1280=\"n/a\",\"n/a\",MAX(0,N1280-1))","v":"n/a"},{"$f":"IF(O1280=\"n/a\",\"n/a\",MAX(0,O1280-1))","v":"n/a"},{"$f":"IF(P1280=\"n/a\",\"n/a\",MAX(0,P1280-1))","v":"n/a"},{"$f":"IF(Q1280=\"n/a\",\"n/a\",MAX(0,Q1280-1))","v":"n/a"},{"$f":"IF(R1280=\"n/a\",\"n/a\",MAX(0,R1280-1))","v":"n/a"},{"$f":"IF(S1280=\"n/a\",\"n/a\",MAX(0,S1280-1))","v":"n/a"},{"$f":"IF(T1280=\"n/a\",\"n/a\",MAX(0,T1280-1))","v":"n/a"},{"$f":"IF(U1280=\"n/a\",\"n/a\",MAX(0,U1280-1))","v":"n/a"},{"$f":"IF(V1280=\"n/a\",\"n/a\",MAX(0,V1280-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D1281,(-$A1257-ROWS(D1253:D1280)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1282,(-$A1258-ROWS(E1254:E1281)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1283,(-$A1259-ROWS(F1255:F1282)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1284,(-$A1260-ROWS(G1256:G1283)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1285,(-$A1261-ROWS(H1257:H1284)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1286,(-$A1262-ROWS(I1258:I1285)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1287,(-$A1263-ROWS(J1259:J1286)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1288,(-$A1264-ROWS(K1260:K1287)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1289,(-$A1265-ROWS(L1261:L1288)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1290,(-$A1266-ROWS(M1262:M1289)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1267)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1291,(-$A1267-ROWS(N1263:N1290)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1292,(-$A1268-ROWS(O1264:O1291)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1293,(-$A1269-ROWS(P1265:P1292)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1294,(-$A1270-ROWS(Q1266:Q1293)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1295,(-$A1271-ROWS(R1267:R1294)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1296,(-$A1272-ROWS(S1268:S1295)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1297,(-$A1273-ROWS(T1269:T1296)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1298,(-$A1274-ROWS(U1270:U1297)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1299,(-$A1275-ROWS(V1271:V1298)),0)","v":0},{"$f":"IF(V1299=\"n/a\",\"n/a\",MAX(0,V1299-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1300,(-$A1276-ROWS(W1272:W1299)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1252<>\"n/a\",C1252<>\"n/a\"),IF(SUM(C1255:C1277)=0,0,IF((SUMPRODUCT(C1255:C1277,C1279:C1301)/SUM(C1255:C1277))<0,1,(SUMPRODUCT(C1255:C1277,C1279:C1301)/SUM(C1255:C1277)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1252<>\"n/a\",D1252<>\"n/a\"),IF(SUM(D1255:D1277)=0,0,IF((SUMPRODUCT(D1255:D1277,D1279:D1301)/SUM(D1255:D1277))<0,1,(SUMPRODUCT(D1255:D1277,D1279:D1301)/SUM(D1255:D1277)))),\"n/a\"))","v":40},{"$f":"(IF(OR($C1252<>\"n/a\",E1252<>\"n/a\"),IF(SUM(E1255:E1277)=0,0,IF((SUMPRODUCT(E1255:E1277,E1279:E1301)/SUM(E1255:E1277))<0,1,(SUMPRODUCT(E1255:E1277,E1279:E1301)/SUM(E1255:E1277)))),\"n/a\"))","v":39.453168507470629},{"$f":"(IF(OR($C1252<>\"n/a\",F1252<>\"n/a\"),IF(SUM(F1255:F1277)=0,0,IF((SUMPRODUCT(F1255:F1277,F1279:F1301)/SUM(F1255:F1277))<0,1,(SUMPRODUCT(F1255:F1277,F1279:F1301)/SUM(F1255:F1277)))),\"n/a\"))","v":38.879544181231374},{"$f":"(IF(OR($C1252<>\"n/a\",G1252<>\"n/a\"),IF(SUM(G1255:G1277)=0,0,IF((SUMPRODUCT(G1255:G1277,G1279:G1301)/SUM(G1255:G1277))<0,1,(SUMPRODUCT(G1255:G1277,G1279:G1301)/SUM(G1255:G1277)))),\"n/a\"))","v":38.409731694562737},{"$f":"(IF(OR($C1252<>\"n/a\",H1252<>\"n/a\"),IF(SUM(H1255:H1277)=0,0,IF((SUMPRODUCT(H1255:H1277,H1279:H1301)/SUM(H1255:H1277))<0,1,(SUMPRODUCT(H1255:H1277,H1279:H1301)/SUM(H1255:H1277)))),\"n/a\"))","v":37.796999469561349},{"$f":"(IF(OR($C1252<>\"n/a\",I1252<>\"n/a\"),IF(SUM(I1255:I1277)=0,0,IF((SUMPRODUCT(I1255:I1277,I1279:I1301)/SUM(I1255:I1277))<0,1,(SUMPRODUCT(I1255:I1277,I1279:I1301)/SUM(I1255:I1277)))),\"n/a\"))","v":36.798424205215895},{"$f":"(IF(OR($C1252<>\"n/a\",J1252<>\"n/a\"),IF(SUM(J1255:J1277)=0,0,IF((SUMPRODUCT(J1255:J1277,J1279:J1301)/SUM(J1255:J1277))<0,1,(SUMPRODUCT(J1255:J1277,J1279:J1301)/SUM(J1255:J1277)))),\"n/a\"))","v":35.799928658295656},{"$f":"(IF(OR($C1252<>\"n/a\",K1252<>\"n/a\"),IF(SUM(K1255:K1277)=0,0,IF((SUMPRODUCT(K1255:K1277,K1279:K1301)/SUM(K1255:K1277))<0,1,(SUMPRODUCT(K1255:K1277,K1279:K1301)/SUM(K1255:K1277)))),\"n/a\"))","v":34.801519711940614},{"$f":"(IF(OR($C1252<>\"n/a\",L1252<>\"n/a\"),IF(SUM(L1255:L1277)=0,0,IF((SUMPRODUCT(L1255:L1277,L1279:L1301)/SUM(L1255:L1277))<0,1,(SUMPRODUCT(L1255:L1277,L1279:L1301)/SUM(L1255:L1277)))),\"n/a\"))","v":33.803205065199656},{"$f":"(IF(OR($C1252<>\"n/a\",M1252<>\"n/a\"),IF(SUM(M1255:M1277)=0,0,IF((SUMPRODUCT(M1255:M1277,M1279:M1301)/SUM(M1255:M1277))<0,1,(SUMPRODUCT(M1255:M1277,M1279:M1301)/SUM(M1255:M1277)))),\"n/a\"))","v":32.804993357617271},{"$f":"(IF(OR($C1252<>\"n/a\",N1252<>\"n/a\"),IF(SUM(N1255:N1277)=0,0,IF((SUMPRODUCT(N1255:N1277,N1279:N1301)/SUM(N1255:N1277))<0,1,(SUMPRODUCT(N1255:N1277,N1279:N1301)/SUM(N1255:N1277)))),\"n/a\"))","v":31.806894317367927},{"$f":"(IF(OR($C1252<>\"n/a\",O1252<>\"n/a\"),IF(SUM(O1255:O1277)=0,0,IF((SUMPRODUCT(O1255:O1277,O1279:O1301)/SUM(O1255:O1277))<0,1,(SUMPRODUCT(O1255:O1277,O1279:O1301)/SUM(O1255:O1277)))),\"n/a\"))","v":30.808918938299982},{"$f":"(IF(OR($C1252<>\"n/a\",P1252<>\"n/a\"),IF(SUM(P1255:P1277)=0,0,IF((SUMPRODUCT(P1255:P1277,P1279:P1301)/SUM(P1255:P1277))<0,1,(SUMPRODUCT(P1255:P1277,P1279:P1301)/SUM(P1255:P1277)))),\"n/a\"))","v":29.811079692692292},{"$f":"(IF(OR($C1252<>\"n/a\",Q1252<>\"n/a\"),IF(SUM(Q1255:Q1277)=0,0,IF((SUMPRODUCT(Q1255:Q1277,Q1279:Q1301)/SUM(Q1255:Q1277))<0,1,(SUMPRODUCT(Q1255:Q1277,Q1279:Q1301)/SUM(Q1255:Q1277)))),\"n/a\"))","v":28.81339078842035},{"$f":"(IF(OR($C1252<>\"n/a\",R1252<>\"n/a\"),IF(SUM(R1255:R1277)=0,0,IF((SUMPRODUCT(R1255:R1277,R1279:R1301)/SUM(R1255:R1277))<0,1,(SUMPRODUCT(R1255:R1277,R1279:R1301)/SUM(R1255:R1277)))),\"n/a\"))","v":27.815868481736736},{"$f":"(IF(OR($C1252<>\"n/a\",S1252<>\"n/a\"),IF(SUM(S1255:S1277)=0,0,IF((SUMPRODUCT(S1255:S1277,S1279:S1301)/SUM(S1255:S1277))<0,1,(SUMPRODUCT(S1255:S1277,S1279:S1301)/SUM(S1255:S1277)))),\"n/a\"))","v":26.818531460222029},{"$f":"(IF(OR($C1252<>\"n/a\",T1252<>\"n/a\"),IF(SUM(T1255:T1277)=0,0,IF((SUMPRODUCT(T1255:T1277,T1279:T1301)/SUM(T1255:T1277))<0,1,(SUMPRODUCT(T1255:T1277,T1279:T1301)/SUM(T1255:T1277)))),\"n/a\"))","v":25.82140131498539},{"$f":"(IF(OR($C1252<>\"n/a\",U1252<>\"n/a\"),IF(SUM(U1255:U1277)=0,0,IF((SUMPRODUCT(U1255:U1277,U1279:U1301)/SUM(U1255:U1277))<0,1,(SUMPRODUCT(U1255:U1277,U1279:U1301)/SUM(U1255:U1277)))),\"n/a\"))","v":24.824503127362888},{"$f":"(IF(OR($C1252<>\"n/a\",V1252<>\"n/a\"),IF(SUM(V1255:V1277)=0,0,IF((SUMPRODUCT(V1255:V1277,V1279:V1301)/SUM(V1255:V1277))<0,1,(SUMPRODUCT(V1255:V1277,V1279:V1301)/SUM(V1255:V1277)))),\"n/a\"))","v":23.827866203867757},{"$f":"(IF(OR($C1252<>\"n/a\",W1252<>\"n/a\"),IF(SUM(W1255:W1277)=0,0,IF((SUMPRODUCT(W1255:W1277,W1279:W1301)/SUM(W1255:W1277))<0,1,(SUMPRODUCT(W1255:W1277,W1279:W1301)/SUM(W1255:W1277)))),\"n/a\"))","v":22.831525005019248}]
[]
["Asset Class 25",{"$f":"VLOOKUP($A1304,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Low Voltage lines and cables"}]
[{"$f":"VALUE(REPLACE(A1304,1,12,\"\"))","v":25},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1305,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1305,0)-OFFSET('RFM input'!H$134,$A1305,0)","v":88.04625548122236},{"$f":"OFFSET('RFM input'!I$70,$A1305,0)-OFFSET('RFM input'!I$134,$A1305,0)","v":102.63255027254716},{"$f":"OFFSET('RFM input'!J$70,$A1305,0)-OFFSET('RFM input'!J$134,$A1305,0)","v":100.27895590737451},{"$f":"OFFSET('RFM input'!K$70,$A1305,0)-OFFSET('RFM input'!K$134,$A1305,0)","v":143.06220516137816},{"$f":"OFFSET('RFM input'!L$70,$A1305,0)-OFFSET('RFM input'!L$134,$A1305,0)","v":62.584420415308443},{"$f":"OFFSET('RFM input'!M$70,$A1305,0)-OFFSET('RFM input'!M$134,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1305,0)-OFFSET('RFM input'!N$134,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1305,0)-OFFSET('RFM input'!O$134,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1305,0)-OFFSET('RFM input'!P$134,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1305,0)-OFFSET('RFM input'!Q$134,$A1305,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1305,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":47.766963999134632}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1305,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1305,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1333=\"n/a\",0,IF(AND(D1307=0,C1309=0),0,\nIF(AND(D1307<>0,C1309=0),D1307,\nIF(AND(D1308<>0,C1309<>0),(C1309-(C1309/C1333))+D1307,\nIF(C1333<1,0,(C1309-(C1309/C1333)))))))","v":0},{"$f":"IF(E1333=\"n/a\",0,IF(AND(E1307=0,D1309=0),0,\nIF(AND(E1307<>0,D1309=0),E1307,\nIF(AND(E1308<>0,D1309<>0),(D1309-(D1309/D1333))+E1307,\nIF(D1333<1,0,(D1309-(D1309/D1333)))))))","v":0},{"$f":"IF(F1333=\"n/a\",0,IF(AND(F1307=0,E1309=0),0,\nIF(AND(F1307<>0,E1309=0),F1307,\nIF(AND(F1308<>0,E1309<>0),(E1309-(E1309/E1333))+F1307,\nIF(E1333<1,0,(E1309-(E1309/E1333)))))))","v":0},{"$f":"IF(G1333=\"n/a\",0,IF(AND(G1307=0,F1309=0),0,\nIF(AND(G1307<>0,F1309=0),G1307,\nIF(AND(G1308<>0,F1309<>0),(F1309-(F1309/F1333))+G1307,\nIF(F1333<1,0,(F1309-(F1309/F1333)))))))","v":0},{"$f":"IF(H1333=\"n/a\",0,IF(AND(H1307=0,G1309=0),0,\nIF(AND(H1307<>0,G1309=0),H1307,\nIF(AND(H1308<>0,G1309<>0),(G1309-(G1309/G1333))+H1307,\nIF(G1333<1,0,(G1309-(G1309/G1333)))))))","v":0},{"$f":"IF(I1333=\"n/a\",0,IF(AND(I1307=0,H1309=0),0,\nIF(AND(I1307<>0,H1309=0),I1307,\nIF(AND(I1308<>0,H1309<>0),(H1309-(H1309/H1333))+I1307,\nIF(H1333<1,0,(H1309-(H1309/H1333)))))))","v":0},{"$f":"IF(J1333=\"n/a\",0,IF(AND(J1307=0,I1309=0),0,\nIF(AND(J1307<>0,I1309=0),J1307,\nIF(AND(J1308<>0,I1309<>0),(I1309-(I1309/I1333))+J1307,\nIF(I1333<1,0,(I1309-(I1309/I1333)))))))","v":0},{"$f":"IF(K1333=\"n/a\",0,IF(AND(K1307=0,J1309=0),0,\nIF(AND(K1307<>0,J1309=0),K1307,\nIF(AND(K1308<>0,J1309<>0),(J1309-(J1309/J1333))+K1307,\nIF(J1333<1,0,(J1309-(J1309/J1333)))))))","v":0},{"$f":"IF(L1333=\"n/a\",0,IF(AND(L1307=0,K1309=0),0,\nIF(AND(L1307<>0,K1309=0),L1307,\nIF(AND(L1308<>0,K1309<>0),(K1309-(K1309/K1333))+L1307,\nIF(K1333<1,0,(K1309-(K1309/K1333)))))))","v":0},{"$f":"IF(M1333=\"n/a\",0,IF(AND(M1307=0,L1309=0),0,\nIF(AND(M1307<>0,L1309=0),M1307,\nIF(AND(M1308<>0,L1309<>0),(L1309-(L1309/L1333))+M1307,\nIF(L1333<1,0,(L1309-(L1309/L1333)))))))","v":0},{"$f":"IF(N1333=\"n/a\",0,IF(AND(N1307=0,M1309=0),0,\nIF(AND(N1307<>0,M1309=0),N1307,\nIF(AND(N1308<>0,M1309<>0),(M1309-(M1309/M1333))+N1307,\nIF(M1333<1,0,(M1309-(M1309/M1333)))))))","v":0},{"$f":"IF(O1333=\"n/a\",0,IF(AND(O1307=0,N1309=0),0,\nIF(AND(O1307<>0,N1309=0),O1307,\nIF(AND(O1308<>0,N1309<>0),(N1309-(N1309/N1333))+O1307,\nIF(N1333<1,0,(N1309-(N1309/N1333)))))))","v":0},{"$f":"IF(P1333=\"n/a\",0,IF(AND(P1307=0,O1309=0),0,\nIF(AND(P1307<>0,O1309=0),P1307,\nIF(AND(P1308<>0,O1309<>0),(O1309-(O1309/O1333))+P1307,\nIF(O1333<1,0,(O1309-(O1309/O1333)))))))","v":0},{"$f":"IF(Q1333=\"n/a\",0,IF(AND(Q1307=0,P1309=0),0,\nIF(AND(Q1307<>0,P1309=0),Q1307,\nIF(AND(Q1308<>0,P1309<>0),(P1309-(P1309/P1333))+Q1307,\nIF(P1333<1,0,(P1309-(P1309/P1333)))))))","v":0},{"$f":"IF(R1333=\"n/a\",0,IF(AND(R1307=0,Q1309=0),0,\nIF(AND(R1307<>0,Q1309=0),R1307,\nIF(AND(R1308<>0,Q1309<>0),(Q1309-(Q1309/Q1333))+R1307,\nIF(Q1333<1,0,(Q1309-(Q1309/Q1333)))))))","v":0},{"$f":"IF(S1333=\"n/a\",0,IF(AND(S1307=0,R1309=0),0,\nIF(AND(S1307<>0,R1309=0),S1307,\nIF(AND(S1308<>0,R1309<>0),(R1309-(R1309/R1333))+S1307,\nIF(R1333<1,0,(R1309-(R1309/R1333)))))))","v":0},{"$f":"IF(T1333=\"n/a\",0,IF(AND(T1307=0,S1309=0),0,\nIF(AND(T1307<>0,S1309=0),T1307,\nIF(AND(T1308<>0,S1309<>0),(S1309-(S1309/S1333))+T1307,\nIF(S1333<1,0,(S1309-(S1309/S1333)))))))","v":0},{"$f":"IF(U1333=\"n/a\",0,IF(AND(U1307=0,T1309=0),0,\nIF(AND(U1307<>0,T1309=0),U1307,\nIF(AND(U1308<>0,T1309<>0),(T1309-(T1309/T1333))+U1307,\nIF(T1333<1,0,(T1309-(T1309/T1333)))))))","v":0},{"$f":"IF(V1333=\"n/a\",0,IF(AND(V1307=0,U1309=0),0,\nIF(AND(V1307<>0,U1309=0),V1307,\nIF(AND(V1308<>0,U1309<>0),(U1309-(U1309/U1333))+V1307,\nIF(U1333<1,0,(U1309-(U1309/U1333)))))))","v":0},{"$f":"IF(W1333=\"n/a\",0,IF(AND(W1307=0,V1309=0),0,\nIF(AND(W1307<>0,V1309=0),W1307,\nIF(AND(W1308<>0,V1309<>0),(V1309-(V1309/V1333))+W1307,\nIF(V1333<1,0,(V1309-(V1309/V1333)))))))","v":0}]
[{"$f":"A1309+1","v":0},"Depreciated starting RAB",{"$f":"C1305","v":0},{"$f":"IF(C1334=\"n/a\",C1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,C1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,C1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(D1334=\"n/a\",D1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,D1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,D1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(E1334=\"n/a\",E1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,E1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,E1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(F1334=\"n/a\",F1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,F1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,F1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(G1334=\"n/a\",G1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,G1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,G1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(H1334=\"n/a\",H1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,H1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,H1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(I1334=\"n/a\",I1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,I1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,I1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(J1334=\"n/a\",J1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,J1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,J1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(K1334=\"n/a\",K1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,K1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,K1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(L1334=\"n/a\",L1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,L1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,L1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(M1334=\"n/a\",M1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,M1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,M1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(N1334=\"n/a\",N1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,N1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,N1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(O1334=\"n/a\",O1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,O1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,O1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(P1334=\"n/a\",P1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,P1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,P1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(Q1334=\"n/a\",Q1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,Q1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,Q1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(R1334=\"n/a\",R1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,R1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,R1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(S1334=\"n/a\",S1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,S1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,S1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(T1334=\"n/a\",T1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,T1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,T1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(U1334=\"n/a\",U1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,U1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,U1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(V1334=\"n/a\",V1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,V1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,V1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0}]
[{"$f":"A1310+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D1311,-($A1311+5),0)","v":88.04625548122236},{"$f":"IF(D1335=\"n/a\",D1311,IFERROR(IF((OFFSET($C1311,0,$A1311))<0,\nMIN(0,D1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1306,-$A1310,$A1311)))),\nMAX(0,D1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1306,-$A1310,$A1311))))),0))","v":86.203009687271177},84.359763893319993,82.51651809936881,80.673272305417626,78.830026511466443,76.986780717515259,75.143534923564076,73.300289129612892,71.457043335661709,69.613797541710525,67.770551747759342,65.927305953808158,64.084060159856975,62.240814365905791,60.397568571954608,58.554322778003424,56.711076984052241,54.867831190101057,53.024585396149874]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E1312,-($A1312+5),0)","v":102.63255027254716},{"$f":"IF(E1336=\"n/a\",E1312,IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,E1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1307,-$A1311,$A1312)))),\nMAX(0,E1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1307,-$A1311,$A1312))))),0))","v":100.48394082199874},98.335331371450323,96.186721920901903,94.038112470353482,91.889503019805062,89.740893569256642,87.592284118708221,85.443674668159801,83.295065217611381,81.14645576706296,78.99784631651454,76.84923686596612,74.700627415417699,72.552017964869279,70.403408514320859,68.254799063772438,66.106189613224018,63.95758016267559]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F1313,-($A1313+5),0)","v":100.27895590737451},{"$f":"IF(F1337=\"n/a\",F1313,IFERROR(IF((OFFSET($C1313,0,$A1313))<0,\nMIN(0,F1313-(OFFSET($C1313,0,$A1313)/(OFFSET($C1308,-$A1312,$A1313)))),\nMAX(0,F1313-(OFFSET($C1313,0,$A1313)/(OFFSET($C1308,-$A1312,$A1313))))),0))","v":98.179618886307168},96.080281865239826,93.980944844172484,91.881607823105142,89.7822708020378,87.682933780970458,85.583596759903116,83.484259738835775,81.384922717768433,79.285585696701091,77.186248675633749,75.086911654566407,72.987574633499065,70.888237612431723,68.788900591364381,66.68956357029704,64.590226549229698]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1314,-($A1314+5),0)","v":143.06220516137816},{"$f":"IF(G1338=\"n/a\",G1314,IFERROR(IF((OFFSET($C1314,0,$A1314))<0,\nMIN(0,G1314-(OFFSET($C1314,0,$A1314)/(OFFSET($C1309,-$A1313,$A1314)))),\nMAX(0,G1314-(OFFSET($C1314,0,$A1314)/(OFFSET($C1309,-$A1313,$A1314))))),0))","v":140.06720206333807},137.07219896529799,134.0771958672579,131.08219276921781,128.08718967117773,125.09218657313762,122.09718347509752,119.10218037705742,116.10717727901732,113.11217418097722,110.11717108293712,107.12216798489702,104.12716488685692,101.13216178881682,98.137158690776715,95.142155592736614]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1315,-($A1315+5),0)","v":62.584420415308443},{"$f":"IF(H1339=\"n/a\",H1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,H1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,H1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":61.274217396828092},59.964014378347741,58.65381135986739,57.343608341387039,56.033405322906688,54.723202304426337,53.412999285945986,52.102796267465635,50.792593248985284,49.482390230504933,48.172187212024582,46.861984193544231,45.55178117506388,44.241578156583529,42.931375138103178]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1316,-($A1316+5),0)","v":0},{"$f":"IF(I1340=\"n/a\",I1316,IFERROR(IF((OFFSET($C1316,0,$A1316))<0,\nMIN(0,I1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316)))),\nMAX(0,I1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1317,-($A1317+5),0)","v":0},{"$f":"IF(J1341=\"n/a\",J1317,IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,J1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317)))),\nMAX(0,J1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1318,-($A1318+5),0)","v":0},{"$f":"IF(K1342=\"n/a\",K1318,IFERROR(IF((OFFSET($C1318,0,$A1318))<0,\nMIN(0,K1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318)))),\nMAX(0,K1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1319,-($A1319+5),0)","v":0},{"$f":"IF(L1343=\"n/a\",L1319,IFERROR(IF((OFFSET($C1319,0,$A1319))<0,\nMIN(0,L1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319)))),\nMAX(0,L1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1320,-($A1320+5),0)","v":0},{"$f":"IF(M1344=\"n/a\",M1320,IFERROR(IF((OFFSET($C1320,0,$A1320))<0,\nMIN(0,M1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320)))),\nMAX(0,M1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1321,-($A1321+5),0)","v":0},{"$f":"IF(N1345=\"n/a\",N1321,IFERROR(IF((OFFSET($C1321,0,$A1321))<0,\nMIN(0,N1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321)))),\nMAX(0,N1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1322,-($A1322+5),0)","v":0},{"$f":"IF(O1346=\"n/a\",O1322,IFERROR(IF((OFFSET($C1322,0,$A1322))<0,\nMIN(0,O1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322)))),\nMAX(0,O1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1323,-($A1323+5),0)","v":0},{"$f":"IF(P1347=\"n/a\",P1323,IFERROR(IF((OFFSET($C1323,0,$A1323))<0,\nMIN(0,P1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323)))),\nMAX(0,P1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1324,-($A1324+5),0)","v":0},{"$f":"IF(Q1348=\"n/a\",Q1324,IFERROR(IF((OFFSET($C1324,0,$A1324))<0,\nMIN(0,Q1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324)))),\nMAX(0,Q1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1325,-($A1325+5),0)","v":0},{"$f":"IF(R1349=\"n/a\",R1325,IFERROR(IF((OFFSET($C1325,0,$A1325))<0,\nMIN(0,R1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325)))),\nMAX(0,R1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1326,-($A1326+5),0)","v":0},{"$f":"IF(S1350=\"n/a\",S1326,IFERROR(IF((OFFSET($C1326,0,$A1326))<0,\nMIN(0,S1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326)))),\nMAX(0,S1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1327,-($A1327+5),0)","v":0},{"$f":"IF(T1351=\"n/a\",T1327,IFERROR(IF((OFFSET($C1327,0,$A1327))<0,\nMIN(0,T1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327)))),\nMAX(0,T1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1328,-($A1328+5),0)","v":0},{"$f":"IF(U1352=\"n/a\",U1328,IFERROR(IF((OFFSET($C1328,0,$A1328))<0,\nMIN(0,U1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328)))),\nMAX(0,U1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1329,-($A1329+5),0)","v":0},{"$f":"IF(V1353=\"n/a\",V1329,IFERROR(IF((OFFSET($C1329,0,$A1329))<0,\nMIN(0,V1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329)))),\nMAX(0,V1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1330,-($A1330+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1333=\"n/a\",\"n/a\",IF(AND(C1333<1,D1307=0),0,\nIF(D1307=0,C1333-1,\nIF(C1333<1,D1308,\n(((C1333-1)*(C1309-(C1309/(C1333))))+(D1307*D1308))/(D1309)))))","v":0},0,0,0,0,{"$f":"IF(H1333=\"n/a\",\"n/a\",IF(AND(H1333<1,I1307=0),0,\nIF(I1307=0,H1333-1,\nIF(H1333<1,I1308,\n(((H1333-1)*(H1309-(H1309/(H1333))))+(I1307*I1308))/(I1309)))))","v":0},{"$f":"IF(I1333=\"n/a\",\"n/a\",IF(AND(I1333<1,J1307=0),0,\nIF(J1307=0,I1333-1,\nIF(I1333<1,J1308,\n(((I1333-1)*(I1309-(I1309/(I1333))))+(J1307*J1308))/(J1309)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1334,(-$A1310-ROWS(C1306:C1333)),0)","v":"n/a"},{"$f":"IF(C1334=\"n/a\",\"n/a\",MAX(0,C1334-1))","v":"n/a"},{"$f":"IF(D1334=\"n/a\",\"n/a\",MAX(0,D1334-1))","v":"n/a"},{"$f":"IF(E1334=\"n/a\",\"n/a\",MAX(0,E1334-1))","v":"n/a"},{"$f":"IF(F1334=\"n/a\",\"n/a\",MAX(0,F1334-1))","v":"n/a"},{"$f":"IF(G1334=\"n/a\",\"n/a\",MAX(0,G1334-1))","v":"n/a"},{"$f":"IF(H1334=\"n/a\",\"n/a\",MAX(0,H1334-1))","v":"n/a"},{"$f":"IF(I1334=\"n/a\",\"n/a\",MAX(0,I1334-1))","v":"n/a"},{"$f":"IF(J1334=\"n/a\",\"n/a\",MAX(0,J1334-1))","v":"n/a"},{"$f":"IF(K1334=\"n/a\",\"n/a\",MAX(0,K1334-1))","v":"n/a"},{"$f":"IF(L1334=\"n/a\",\"n/a\",MAX(0,L1334-1))","v":"n/a"},{"$f":"IF(M1334=\"n/a\",\"n/a\",MAX(0,M1334-1))","v":"n/a"},{"$f":"IF(N1334=\"n/a\",\"n/a\",MAX(0,N1334-1))","v":"n/a"},{"$f":"IF(O1334=\"n/a\",\"n/a\",MAX(0,O1334-1))","v":"n/a"},{"$f":"IF(P1334=\"n/a\",\"n/a\",MAX(0,P1334-1))","v":"n/a"},{"$f":"IF(Q1334=\"n/a\",\"n/a\",MAX(0,Q1334-1))","v":"n/a"},{"$f":"IF(R1334=\"n/a\",\"n/a\",MAX(0,R1334-1))","v":"n/a"},{"$f":"IF(S1334=\"n/a\",\"n/a\",MAX(0,S1334-1))","v":"n/a"},{"$f":"IF(T1334=\"n/a\",\"n/a\",MAX(0,T1334-1))","v":"n/a"},{"$f":"IF(U1334=\"n/a\",\"n/a\",MAX(0,U1334-1))","v":"n/a"},{"$f":"IF(V1334=\"n/a\",\"n/a\",MAX(0,V1334-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D1335,(-$A1311-ROWS(D1307:D1334)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632,34.766963999134632,33.766963999134632,32.766963999134632,31.766963999134632,30.766963999134632,29.766963999134632,28.766963999134632]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1336,(-$A1312-ROWS(E1308:E1335)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632,34.766963999134632,33.766963999134632,32.766963999134632,31.766963999134632,30.766963999134632,29.766963999134632]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1337,(-$A1313-ROWS(F1309:F1336)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632,34.766963999134632,33.766963999134632,32.766963999134632,31.766963999134632,30.766963999134632]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1338,(-$A1314-ROWS(G1310:G1337)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632,34.766963999134632,33.766963999134632,32.766963999134632,31.766963999134632]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1339,(-$A1315-ROWS(H1311:H1338)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632,34.766963999134632,33.766963999134632,32.766963999134632]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1340,(-$A1316-ROWS(I1312:I1339)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632,34.766963999134632,33.766963999134632]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1341,(-$A1317-ROWS(J1313:J1340)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632,34.766963999134632]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1342,(-$A1318-ROWS(K1314:K1341)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1343,(-$A1319-ROWS(L1315:L1342)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1344,(-$A1320-ROWS(M1316:M1343)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1345,(-$A1321-ROWS(N1317:N1344)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1346,(-$A1322-ROWS(O1318:O1345)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1347,(-$A1323-ROWS(P1319:P1346)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1348,(-$A1324-ROWS(Q1320:Q1347)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1349,(-$A1325-ROWS(R1321:R1348)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1350,(-$A1326-ROWS(S1322:S1349)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1351,(-$A1327-ROWS(T1323:T1350)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1352,(-$A1328-ROWS(U1324:U1351)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1353,(-$A1329-ROWS(V1325:V1352)),0)","v":0},{"$f":"IF(V1353=\"n/a\",\"n/a\",MAX(0,V1353-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1354,(-$A1330-ROWS(W1326:W1353)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1306<>\"n/a\",C1306<>\"n/a\"),IF(SUM(C1309:C1331)=0,0,IF((SUMPRODUCT(C1309:C1331,C1333:C1355)/SUM(C1309:C1331))<0,1,(SUMPRODUCT(C1309:C1331,C1333:C1355)/SUM(C1309:C1331)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1306<>\"n/a\",D1306<>\"n/a\"),IF(SUM(D1309:D1331)=0,0,IF((SUMPRODUCT(D1309:D1331,D1333:D1355)/SUM(D1309:D1331))<0,1,(SUMPRODUCT(D1309:D1331,D1333:D1355)/SUM(D1309:D1331)))),\"n/a\"))","v":47.766963999134639},{"$f":"(IF(OR($C1306<>\"n/a\",E1306<>\"n/a\"),IF(SUM(E1309:E1331)=0,0,IF((SUMPRODUCT(E1309:E1331,E1333:E1355)/SUM(E1309:E1331))<0,1,(SUMPRODUCT(E1309:E1331,E1333:E1355)/SUM(E1309:E1331)))),\"n/a\"))","v":47.310466241479169},{"$f":"(IF(OR($C1306<>\"n/a\",F1306<>\"n/a\"),IF(SUM(F1309:F1331)=0,0,IF((SUMPRODUCT(F1309:F1331,F1333:F1355)/SUM(F1309:F1331))<0,1,(SUMPRODUCT(F1309:F1331,F1333:F1355)/SUM(F1309:F1331)))),\"n/a\"))","v":46.8227967834503},{"$f":"(IF(OR($C1306<>\"n/a\",G1306<>\"n/a\"),IF(SUM(G1309:G1331)=0,0,IF((SUMPRODUCT(G1309:G1331,G1333:G1355)/SUM(G1309:G1331))<0,1,(SUMPRODUCT(G1309:G1331,G1333:G1355)/SUM(G1309:G1331)))),\"n/a\"))","v":46.481941574121819},{"$f":"(IF(OR($C1306<>\"n/a\",H1306<>\"n/a\"),IF(SUM(H1309:H1331)=0,0,IF((SUMPRODUCT(H1309:H1331,H1333:H1355)/SUM(H1309:H1331))<0,1,(SUMPRODUCT(H1309:H1331,H1333:H1355)/SUM(H1309:H1331)))),\"n/a\"))","v":45.783160188315676},{"$f":"(IF(OR($C1306<>\"n/a\",I1306<>\"n/a\"),IF(SUM(I1309:I1331)=0,0,IF((SUMPRODUCT(I1309:I1331,I1333:I1355)/SUM(I1309:I1331))<0,1,(SUMPRODUCT(I1309:I1331,I1333:I1355)/SUM(I1309:I1331)))),\"n/a\"))","v":44.783994405195017},{"$f":"(IF(OR($C1306<>\"n/a\",J1306<>\"n/a\"),IF(SUM(J1309:J1331)=0,0,IF((SUMPRODUCT(J1309:J1331,J1333:J1355)/SUM(J1309:J1331))<0,1,(SUMPRODUCT(J1309:J1331,J1333:J1355)/SUM(J1309:J1331)))),\"n/a\"))","v":43.78486676133619},{"$f":"(IF(OR($C1306<>\"n/a\",K1306<>\"n/a\"),IF(SUM(K1309:K1331)=0,0,IF((SUMPRODUCT(K1309:K1331,K1333:K1355)/SUM(K1309:K1331))<0,1,(SUMPRODUCT(K1309:K1331,K1333:K1355)/SUM(K1309:K1331)))),\"n/a\"))","v":42.785779933439578},{"$f":"(IF(OR($C1306<>\"n/a\",L1306<>\"n/a\"),IF(SUM(L1309:L1331)=0,0,IF((SUMPRODUCT(L1309:L1331,L1333:L1355)/SUM(L1309:L1331))<0,1,(SUMPRODUCT(L1309:L1331,L1333:L1355)/SUM(L1309:L1331)))),\"n/a\"))","v":41.786736854681479},{"$f":"(IF(OR($C1306<>\"n/a\",M1306<>\"n/a\"),IF(SUM(M1309:M1331)=0,0,IF((SUMPRODUCT(M1309:M1331,M1333:M1355)/SUM(M1309:M1331))<0,1,(SUMPRODUCT(M1309:M1331,M1333:M1355)/SUM(M1309:M1331)))),\"n/a\"))","v":40.78774074618682},{"$f":"(IF(OR($C1306<>\"n/a\",N1306<>\"n/a\"),IF(SUM(N1309:N1331)=0,0,IF((SUMPRODUCT(N1309:N1331,N1333:N1355)/SUM(N1309:N1331))<0,1,(SUMPRODUCT(N1309:N1331,N1333:N1355)/SUM(N1309:N1331)))),\"n/a\"))","v":39.788795153252799},{"$f":"(IF(OR($C1306<>\"n/a\",O1306<>\"n/a\"),IF(SUM(O1309:O1331)=0,0,IF((SUMPRODUCT(O1309:O1331,O1333:O1355)/SUM(O1309:O1331))<0,1,(SUMPRODUCT(O1309:O1331,O1333:O1355)/SUM(O1309:O1331)))),\"n/a\"))","v":38.789903987182214},{"$f":"(IF(OR($C1306<>\"n/a\",P1306<>\"n/a\"),IF(SUM(P1309:P1331)=0,0,IF((SUMPRODUCT(P1309:P1331,P1333:P1355)/SUM(P1309:P1331))<0,1,(SUMPRODUCT(P1309:P1331,P1333:P1355)/SUM(P1309:P1331)))),\"n/a\"))","v":37.791071573766288},{"$f":"(IF(OR($C1306<>\"n/a\",Q1306<>\"n/a\"),IF(SUM(Q1309:Q1331)=0,0,IF((SUMPRODUCT(Q1309:Q1331,Q1333:Q1355)/SUM(Q1309:Q1331))<0,1,(SUMPRODUCT(Q1309:Q1331,Q1333:Q1355)/SUM(Q1309:Q1331)))),\"n/a\"))","v":36.792302709684023},{"$f":"(IF(OR($C1306<>\"n/a\",R1306<>\"n/a\"),IF(SUM(R1309:R1331)=0,0,IF((SUMPRODUCT(R1309:R1331,R1333:R1355)/SUM(R1309:R1331))<0,1,(SUMPRODUCT(R1309:R1331,R1333:R1355)/SUM(R1309:R1331)))),\"n/a\"))","v":35.793602728368406},{"$f":"(IF(OR($C1306<>\"n/a\",S1306<>\"n/a\"),IF(SUM(S1309:S1331)=0,0,IF((SUMPRODUCT(S1309:S1331,S1333:S1355)/SUM(S1309:S1331))<0,1,(SUMPRODUCT(S1309:S1331,S1333:S1355)/SUM(S1309:S1331)))),\"n/a\"))","v":34.794977577246343},{"$f":"(IF(OR($C1306<>\"n/a\",T1306<>\"n/a\"),IF(SUM(T1309:T1331)=0,0,IF((SUMPRODUCT(T1309:T1331,T1333:T1355)/SUM(T1309:T1331))<0,1,(SUMPRODUCT(T1309:T1331,T1333:T1355)/SUM(T1309:T1331)))),\"n/a\"))","v":33.796433908712089},{"$f":"(IF(OR($C1306<>\"n/a\",U1306<>\"n/a\"),IF(SUM(U1309:U1331)=0,0,IF((SUMPRODUCT(U1309:U1331,U1333:U1355)/SUM(U1309:U1331))<0,1,(SUMPRODUCT(U1309:U1331,U1333:U1355)/SUM(U1309:U1331)))),\"n/a\"))","v":32.7979791877694},{"$f":"(IF(OR($C1306<>\"n/a\",V1306<>\"n/a\"),IF(SUM(V1309:V1331)=0,0,IF((SUMPRODUCT(V1309:V1331,V1333:V1355)/SUM(V1309:V1331))<0,1,(SUMPRODUCT(V1309:V1331,V1333:V1355)/SUM(V1309:V1331)))),\"n/a\"))","v":31.799621820018459},{"$f":"(IF(OR($C1306<>\"n/a\",W1306<>\"n/a\"),IF(SUM(W1309:W1331)=0,0,IF((SUMPRODUCT(W1309:W1331,W1333:W1355)/SUM(W1309:W1331))<0,1,(SUMPRODUCT(W1309:W1331,W1333:W1355)/SUM(W1309:W1331)))),\"n/a\"))","v":30.80137130461905}]
[]
["Asset Class 26",{"$f":"VLOOKUP($A1358,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Customer metering and Load control"}]
[{"$f":"VALUE(REPLACE(A1358,1,12,\"\"))","v":26},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1359,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1359,0)-OFFSET('RFM input'!H$134,$A1359,0)","v":0.8167452065557278},{"$f":"OFFSET('RFM input'!I$70,$A1359,0)-OFFSET('RFM input'!I$134,$A1359,0)","v":0.54078276657700142},{"$f":"OFFSET('RFM input'!J$70,$A1359,0)-OFFSET('RFM input'!J$134,$A1359,0)","v":1.7719124741337882},{"$f":"OFFSET('RFM input'!K$70,$A1359,0)-OFFSET('RFM input'!K$134,$A1359,0)","v":0.69698633387675668},{"$f":"OFFSET('RFM input'!L$70,$A1359,0)-OFFSET('RFM input'!L$134,$A1359,0)","v":0.73834216740859093},{"$f":"OFFSET('RFM input'!M$70,$A1359,0)-OFFSET('RFM input'!M$134,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1359,0)-OFFSET('RFM input'!N$134,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1359,0)-OFFSET('RFM input'!O$134,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1359,0)-OFFSET('RFM input'!P$134,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1359,0)-OFFSET('RFM input'!Q$134,$A1359,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1359,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":25}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1359,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1359,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1387=\"n/a\",0,IF(AND(D1361=0,C1363=0),0,\nIF(AND(D1361<>0,C1363=0),D1361,\nIF(AND(D1362<>0,C1363<>0),(C1363-(C1363/C1387))+D1361,\nIF(C1387<1,0,(C1363-(C1363/C1387)))))))","v":0},{"$f":"IF(E1387=\"n/a\",0,IF(AND(E1361=0,D1363=0),0,\nIF(AND(E1361<>0,D1363=0),E1361,\nIF(AND(E1362<>0,D1363<>0),(D1363-(D1363/D1387))+E1361,\nIF(D1387<1,0,(D1363-(D1363/D1387)))))))","v":0},{"$f":"IF(F1387=\"n/a\",0,IF(AND(F1361=0,E1363=0),0,\nIF(AND(F1361<>0,E1363=0),F1361,\nIF(AND(F1362<>0,E1363<>0),(E1363-(E1363/E1387))+F1361,\nIF(E1387<1,0,(E1363-(E1363/E1387)))))))","v":0},{"$f":"IF(G1387=\"n/a\",0,IF(AND(G1361=0,F1363=0),0,\nIF(AND(G1361<>0,F1363=0),G1361,\nIF(AND(G1362<>0,F1363<>0),(F1363-(F1363/F1387))+G1361,\nIF(F1387<1,0,(F1363-(F1363/F1387)))))))","v":0},{"$f":"IF(H1387=\"n/a\",0,IF(AND(H1361=0,G1363=0),0,\nIF(AND(H1361<>0,G1363=0),H1361,\nIF(AND(H1362<>0,G1363<>0),(G1363-(G1363/G1387))+H1361,\nIF(G1387<1,0,(G1363-(G1363/G1387)))))))","v":0},{"$f":"IF(I1387=\"n/a\",0,IF(AND(I1361=0,H1363=0),0,\nIF(AND(I1361<>0,H1363=0),I1361,\nIF(AND(I1362<>0,H1363<>0),(H1363-(H1363/H1387))+I1361,\nIF(H1387<1,0,(H1363-(H1363/H1387)))))))","v":0},{"$f":"IF(J1387=\"n/a\",0,IF(AND(J1361=0,I1363=0),0,\nIF(AND(J1361<>0,I1363=0),J1361,\nIF(AND(J1362<>0,I1363<>0),(I1363-(I1363/I1387))+J1361,\nIF(I1387<1,0,(I1363-(I1363/I1387)))))))","v":0},{"$f":"IF(K1387=\"n/a\",0,IF(AND(K1361=0,J1363=0),0,\nIF(AND(K1361<>0,J1363=0),K1361,\nIF(AND(K1362<>0,J1363<>0),(J1363-(J1363/J1387))+K1361,\nIF(J1387<1,0,(J1363-(J1363/J1387)))))))","v":0},{"$f":"IF(L1387=\"n/a\",0,IF(AND(L1361=0,K1363=0),0,\nIF(AND(L1361<>0,K1363=0),L1361,\nIF(AND(L1362<>0,K1363<>0),(K1363-(K1363/K1387))+L1361,\nIF(K1387<1,0,(K1363-(K1363/K1387)))))))","v":0},{"$f":"IF(M1387=\"n/a\",0,IF(AND(M1361=0,L1363=0),0,\nIF(AND(M1361<>0,L1363=0),M1361,\nIF(AND(M1362<>0,L1363<>0),(L1363-(L1363/L1387))+M1361,\nIF(L1387<1,0,(L1363-(L1363/L1387)))))))","v":0},{"$f":"IF(N1387=\"n/a\",0,IF(AND(N1361=0,M1363=0),0,\nIF(AND(N1361<>0,M1363=0),N1361,\nIF(AND(N1362<>0,M1363<>0),(M1363-(M1363/M1387))+N1361,\nIF(M1387<1,0,(M1363-(M1363/M1387)))))))","v":0},{"$f":"IF(O1387=\"n/a\",0,IF(AND(O1361=0,N1363=0),0,\nIF(AND(O1361<>0,N1363=0),O1361,\nIF(AND(O1362<>0,N1363<>0),(N1363-(N1363/N1387))+O1361,\nIF(N1387<1,0,(N1363-(N1363/N1387)))))))","v":0},{"$f":"IF(P1387=\"n/a\",0,IF(AND(P1361=0,O1363=0),0,\nIF(AND(P1361<>0,O1363=0),P1361,\nIF(AND(P1362<>0,O1363<>0),(O1363-(O1363/O1387))+P1361,\nIF(O1387<1,0,(O1363-(O1363/O1387)))))))","v":0},{"$f":"IF(Q1387=\"n/a\",0,IF(AND(Q1361=0,P1363=0),0,\nIF(AND(Q1361<>0,P1363=0),Q1361,\nIF(AND(Q1362<>0,P1363<>0),(P1363-(P1363/P1387))+Q1361,\nIF(P1387<1,0,(P1363-(P1363/P1387)))))))","v":0},{"$f":"IF(R1387=\"n/a\",0,IF(AND(R1361=0,Q1363=0),0,\nIF(AND(R1361<>0,Q1363=0),R1361,\nIF(AND(R1362<>0,Q1363<>0),(Q1363-(Q1363/Q1387))+R1361,\nIF(Q1387<1,0,(Q1363-(Q1363/Q1387)))))))","v":0},{"$f":"IF(S1387=\"n/a\",0,IF(AND(S1361=0,R1363=0),0,\nIF(AND(S1361<>0,R1363=0),S1361,\nIF(AND(S1362<>0,R1363<>0),(R1363-(R1363/R1387))+S1361,\nIF(R1387<1,0,(R1363-(R1363/R1387)))))))","v":0},{"$f":"IF(T1387=\"n/a\",0,IF(AND(T1361=0,S1363=0),0,\nIF(AND(T1361<>0,S1363=0),T1361,\nIF(AND(T1362<>0,S1363<>0),(S1363-(S1363/S1387))+T1361,\nIF(S1387<1,0,(S1363-(S1363/S1387)))))))","v":0},{"$f":"IF(U1387=\"n/a\",0,IF(AND(U1361=0,T1363=0),0,\nIF(AND(U1361<>0,T1363=0),U1361,\nIF(AND(U1362<>0,T1363<>0),(T1363-(T1363/T1387))+U1361,\nIF(T1387<1,0,(T1363-(T1363/T1387)))))))","v":0},{"$f":"IF(V1387=\"n/a\",0,IF(AND(V1361=0,U1363=0),0,\nIF(AND(V1361<>0,U1363=0),V1361,\nIF(AND(V1362<>0,U1363<>0),(U1363-(U1363/U1387))+V1361,\nIF(U1387<1,0,(U1363-(U1363/U1387)))))))","v":0},{"$f":"IF(W1387=\"n/a\",0,IF(AND(W1361=0,V1363=0),0,\nIF(AND(W1361<>0,V1363=0),W1361,\nIF(AND(W1362<>0,V1363<>0),(V1363-(V1363/V1387))+W1361,\nIF(V1387<1,0,(V1363-(V1363/V1387)))))))","v":0}]
[{"$f":"A1363+1","v":0},"Depreciated starting RAB",{"$f":"C1359","v":0},{"$f":"IF(C1388=\"n/a\",C1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,C1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,C1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(D1388=\"n/a\",D1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,D1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,D1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(E1388=\"n/a\",E1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,E1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,E1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(F1388=\"n/a\",F1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,F1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,F1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(G1388=\"n/a\",G1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,G1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,G1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(H1388=\"n/a\",H1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,H1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,H1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(I1388=\"n/a\",I1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,I1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,I1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(J1388=\"n/a\",J1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,J1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,J1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(K1388=\"n/a\",K1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,K1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,K1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(L1388=\"n/a\",L1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,L1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,L1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(M1388=\"n/a\",M1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,M1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,M1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(N1388=\"n/a\",N1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,N1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,N1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(O1388=\"n/a\",O1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,O1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,O1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(P1388=\"n/a\",P1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,P1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,P1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(Q1388=\"n/a\",Q1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,Q1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,Q1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(R1388=\"n/a\",R1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,R1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,R1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(S1388=\"n/a\",S1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,S1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,S1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(T1388=\"n/a\",T1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,T1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,T1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(U1388=\"n/a\",U1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,U1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,U1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(V1388=\"n/a\",V1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,V1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,V1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0}]
[{"$f":"A1364+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1365)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"OFFSET(D1365,-($A1365+5),0)","v":0.8167452065557278},{"$f":"IF(D1389=\"n/a\",D1365,IFERROR(IF((OFFSET($C1365,0,$A1365))<0,\nMIN(0,D1365-(OFFSET($C1365,0,$A1365)/(OFFSET($C1360,-$A1364,$A1365)))),\nMAX(0,D1365-(OFFSET($C1365,0,$A1365)/(OFFSET($C1360,-$A1364,$A1365))))),0))","v":0.7840753982934987},0.75140559003126961,0.71873578176904052,0.68606597350681142,0.65339616524458233,0.62072635698235323,0.58805654872012414,0.55538674045789505,0.52271693219566595,0.49004712393343686,0.45737731567120776,0.42470750740897867,0.39203769914674957,0.35936789088452048,0.32669808262229139,0.29402827436006229,0.2613584660978332,0.22868865783560408,0.19601884957337495]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E1366,-($A1366+5),0)","v":0.54078276657700142},{"$f":"IF(E1390=\"n/a\",E1366,IFERROR(IF((OFFSET($C1366,0,$A1366))<0,\nMIN(0,E1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1361,-$A1365,$A1366)))),\nMAX(0,E1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1361,-$A1365,$A1366))))),0))","v":0.51915145591392131},0.49752014525084126,0.47588883458776121,0.45425752392468116,0.43262621326160111,0.41099490259852106,0.38936359193544101,0.36773228127236096,0.34610097060928091,0.32446965994620086,0.30283834928312081,0.28120703862004076,0.25957572795696071,0.23794441729388066,0.21631310663080061,0.19468179596772056,0.17305048530464051,0.15141917464156046]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F1367,-($A1367+5),0)","v":1.7719124741337882},{"$f":"IF(F1391=\"n/a\",F1367,IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,F1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1362,-$A1366,$A1367)))),\nMAX(0,F1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1362,-$A1366,$A1367))))),0))","v":1.7010359751684367},1.6301594762030853,1.5592829772377339,1.4884064782723825,1.4175299793070311,1.3466534803416796,1.2757769813763282,1.2049004824109768,1.1340239834456254,1.063147484480274,0.99227098551492243,0.9213944865495709,0.85051798758421937,0.77964148861886784,0.70876498965351631,0.63788849068816478,0.56701199172281325]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1368,-($A1368+5),0)","v":0.69698633387675668},{"$f":"IF(G1392=\"n/a\",G1368,IFERROR(IF((OFFSET($C1368,0,$A1368))<0,\nMIN(0,G1368-(OFFSET($C1368,0,$A1368)/(OFFSET($C1363,-$A1367,$A1368)))),\nMAX(0,G1368-(OFFSET($C1368,0,$A1368)/(OFFSET($C1363,-$A1367,$A1368))))),0))","v":0.66910688052168643},0.64122742716661618,0.61334797381154593,0.58546852045647568,0.55758906710140543,0.52970961374633518,0.50183016039126493,0.47395070703619468,0.44607125368112444,0.41819180032605419,0.39031234697098394,0.36243289361591369,0.33455344026084344,0.30667398690577319,0.27879453355070294,0.25091508019563269]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1369,-($A1369+5),0)","v":0.73834216740859093},{"$f":"IF(H1393=\"n/a\",H1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,H1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,H1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0.70880848071224734},0.67927479401590374,0.64974110731956014,0.62020742062321654,0.59067373392687295,0.56114004723052935,0.53160636053418575,0.50207267383784215,0.4725389871414985,0.44300530044515485,0.4134716137488112,0.38393792705246754,0.35440424035612389,0.32487055365978024,0.29533686696343658]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1370,-($A1370+5),0)","v":0},{"$f":"IF(I1394=\"n/a\",I1370,IFERROR(IF((OFFSET($C1370,0,$A1370))<0,\nMIN(0,I1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370)))),\nMAX(0,I1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1371,-($A1371+5),0)","v":0},{"$f":"IF(J1395=\"n/a\",J1371,IFERROR(IF((OFFSET($C1371,0,$A1371))<0,\nMIN(0,J1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371)))),\nMAX(0,J1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1372,-($A1372+5),0)","v":0},{"$f":"IF(K1396=\"n/a\",K1372,IFERROR(IF((OFFSET($C1372,0,$A1372))<0,\nMIN(0,K1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372)))),\nMAX(0,K1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1373,-($A1373+5),0)","v":0},{"$f":"IF(L1397=\"n/a\",L1373,IFERROR(IF((OFFSET($C1373,0,$A1373))<0,\nMIN(0,L1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373)))),\nMAX(0,L1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1374,-($A1374+5),0)","v":0},{"$f":"IF(M1398=\"n/a\",M1374,IFERROR(IF((OFFSET($C1374,0,$A1374))<0,\nMIN(0,M1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374)))),\nMAX(0,M1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1375,-($A1375+5),0)","v":0},{"$f":"IF(N1399=\"n/a\",N1375,IFERROR(IF((OFFSET($C1375,0,$A1375))<0,\nMIN(0,N1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375)))),\nMAX(0,N1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1376,-($A1376+5),0)","v":0},{"$f":"IF(O1400=\"n/a\",O1376,IFERROR(IF((OFFSET($C1376,0,$A1376))<0,\nMIN(0,O1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376)))),\nMAX(0,O1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1377,-($A1377+5),0)","v":0},{"$f":"IF(P1401=\"n/a\",P1377,IFERROR(IF((OFFSET($C1377,0,$A1377))<0,\nMIN(0,P1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377)))),\nMAX(0,P1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1378,-($A1378+5),0)","v":0},{"$f":"IF(Q1402=\"n/a\",Q1378,IFERROR(IF((OFFSET($C1378,0,$A1378))<0,\nMIN(0,Q1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378)))),\nMAX(0,Q1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1379,-($A1379+5),0)","v":0},{"$f":"IF(R1403=\"n/a\",R1379,IFERROR(IF((OFFSET($C1379,0,$A1379))<0,\nMIN(0,R1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379)))),\nMAX(0,R1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1380,-($A1380+5),0)","v":0},{"$f":"IF(S1404=\"n/a\",S1380,IFERROR(IF((OFFSET($C1380,0,$A1380))<0,\nMIN(0,S1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380)))),\nMAX(0,S1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1381,-($A1381+5),0)","v":0},{"$f":"IF(T1405=\"n/a\",T1381,IFERROR(IF((OFFSET($C1381,0,$A1381))<0,\nMIN(0,T1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381)))),\nMAX(0,T1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1382,-($A1382+5),0)","v":0},{"$f":"IF(U1406=\"n/a\",U1382,IFERROR(IF((OFFSET($C1382,0,$A1382))<0,\nMIN(0,U1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382)))),\nMAX(0,U1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1383,-($A1383+5),0)","v":0},{"$f":"IF(V1407=\"n/a\",V1383,IFERROR(IF((OFFSET($C1383,0,$A1383))<0,\nMIN(0,V1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383)))),\nMAX(0,V1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1384,-($A1384+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1387=\"n/a\",\"n/a\",IF(AND(C1387<1,D1361=0),0,\nIF(D1361=0,C1387-1,\nIF(C1387<1,D1362,\n(((C1387-1)*(C1363-(C1363/(C1387))))+(D1361*D1362))/(D1363)))))","v":0},0,0,0,0,{"$f":"IF(H1387=\"n/a\",\"n/a\",IF(AND(H1387<1,I1361=0),0,\nIF(I1361=0,H1387-1,\nIF(H1387<1,I1362,\n(((H1387-1)*(H1363-(H1363/(H1387))))+(I1361*I1362))/(I1363)))))","v":0},{"$f":"IF(I1387=\"n/a\",\"n/a\",IF(AND(I1387<1,J1361=0),0,\nIF(J1361=0,I1387-1,\nIF(I1387<1,J1362,\n(((I1387-1)*(I1363-(I1363/(I1387))))+(J1361*J1362))/(J1363)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1388,(-$A1364-ROWS(C1360:C1387)),0)","v":"n/a"},{"$f":"IF(C1388=\"n/a\",\"n/a\",MAX(0,C1388-1))","v":"n/a"},{"$f":"IF(D1388=\"n/a\",\"n/a\",MAX(0,D1388-1))","v":"n/a"},{"$f":"IF(E1388=\"n/a\",\"n/a\",MAX(0,E1388-1))","v":"n/a"},{"$f":"IF(F1388=\"n/a\",\"n/a\",MAX(0,F1388-1))","v":"n/a"},{"$f":"IF(G1388=\"n/a\",\"n/a\",MAX(0,G1388-1))","v":"n/a"},{"$f":"IF(H1388=\"n/a\",\"n/a\",MAX(0,H1388-1))","v":"n/a"},{"$f":"IF(I1388=\"n/a\",\"n/a\",MAX(0,I1388-1))","v":"n/a"},{"$f":"IF(J1388=\"n/a\",\"n/a\",MAX(0,J1388-1))","v":"n/a"},{"$f":"IF(K1388=\"n/a\",\"n/a\",MAX(0,K1388-1))","v":"n/a"},{"$f":"IF(L1388=\"n/a\",\"n/a\",MAX(0,L1388-1))","v":"n/a"},{"$f":"IF(M1388=\"n/a\",\"n/a\",MAX(0,M1388-1))","v":"n/a"},{"$f":"IF(N1388=\"n/a\",\"n/a\",MAX(0,N1388-1))","v":"n/a"},{"$f":"IF(O1388=\"n/a\",\"n/a\",MAX(0,O1388-1))","v":"n/a"},{"$f":"IF(P1388=\"n/a\",\"n/a\",MAX(0,P1388-1))","v":"n/a"},{"$f":"IF(Q1388=\"n/a\",\"n/a\",MAX(0,Q1388-1))","v":"n/a"},{"$f":"IF(R1388=\"n/a\",\"n/a\",MAX(0,R1388-1))","v":"n/a"},{"$f":"IF(S1388=\"n/a\",\"n/a\",MAX(0,S1388-1))","v":"n/a"},{"$f":"IF(T1388=\"n/a\",\"n/a\",MAX(0,T1388-1))","v":"n/a"},{"$f":"IF(U1388=\"n/a\",\"n/a\",MAX(0,U1388-1))","v":"n/a"},{"$f":"IF(V1388=\"n/a\",\"n/a\",MAX(0,V1388-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1365)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D1389,(-$A1365-ROWS(D1361:D1388)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1390,(-$A1366-ROWS(E1362:E1389)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1391,(-$A1367-ROWS(F1363:F1390)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1392,(-$A1368-ROWS(G1364:G1391)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1393,(-$A1369-ROWS(H1365:H1392)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1394,(-$A1370-ROWS(I1366:I1393)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1395,(-$A1371-ROWS(J1367:J1394)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1396,(-$A1372-ROWS(K1368:K1395)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1397,(-$A1373-ROWS(L1369:L1396)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1398,(-$A1374-ROWS(M1370:M1397)),0)","v":25},24,23,22,21,20,19,18,17,16,15]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1399,(-$A1375-ROWS(N1371:N1398)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1400,(-$A1376-ROWS(O1372:O1399)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1401,(-$A1377-ROWS(P1373:P1400)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1402,(-$A1378-ROWS(Q1374:Q1401)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1403,(-$A1379-ROWS(R1375:R1402)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1404,(-$A1380-ROWS(S1376:S1403)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1405,(-$A1381-ROWS(T1377:T1404)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1406,(-$A1382-ROWS(U1378:U1405)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1407,(-$A1383-ROWS(V1379:V1406)),0)","v":0},{"$f":"IF(V1407=\"n/a\",\"n/a\",MAX(0,V1407-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1408,(-$A1384-ROWS(W1380:W1407)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1360<>\"n/a\",C1360<>\"n/a\"),IF(SUM(C1363:C1385)=0,0,IF((SUMPRODUCT(C1363:C1385,C1387:C1409)/SUM(C1363:C1385))<0,1,(SUMPRODUCT(C1363:C1385,C1387:C1409)/SUM(C1363:C1385)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1360<>\"n/a\",D1360<>\"n/a\"),IF(SUM(D1363:D1385)=0,0,IF((SUMPRODUCT(D1363:D1385,D1387:D1409)/SUM(D1363:D1385))<0,1,(SUMPRODUCT(D1363:D1385,D1387:D1409)/SUM(D1363:D1385)))),\"n/a\"))","v":25},{"$f":"(IF(OR($C1360<>\"n/a\",E1360<>\"n/a\"),IF(SUM(E1363:E1385)=0,0,IF((SUMPRODUCT(E1363:E1385,E1387:E1409)/SUM(E1363:E1385))<0,1,(SUMPRODUCT(E1363:E1385,E1387:E1409)/SUM(E1363:E1385)))),\"n/a\"))","v":24.408181630997348},{"$f":"(IF(OR($C1360<>\"n/a\",F1360<>\"n/a\"),IF(SUM(F1363:F1385)=0,0,IF((SUMPRODUCT(F1363:F1385,F1387:F1409)/SUM(F1363:F1385))<0,1,(SUMPRODUCT(F1363:F1385,F1387:F1409)/SUM(F1363:F1385)))),\"n/a\"))","v":24.335420577714132},{"$f":"(IF(OR($C1360<>\"n/a\",G1360<>\"n/a\"),IF(SUM(G1363:G1385)=0,0,IF((SUMPRODUCT(G1363:G1385,G1387:G1409)/SUM(G1363:G1385))<0,1,(SUMPRODUCT(G1363:G1385,G1387:G1409)/SUM(G1363:G1385)))),\"n/a\"))","v":23.657468159878029},{"$f":"(IF(OR($C1360<>\"n/a\",H1360<>\"n/a\"),IF(SUM(H1363:H1385)=0,0,IF((SUMPRODUCT(H1363:H1385,H1387:H1409)/SUM(H1363:H1385))<0,1,(SUMPRODUCT(H1363:H1385,H1387:H1409)/SUM(H1363:H1385)))),\"n/a\"))","v":23.070905094215956},{"$f":"(IF(OR($C1360<>\"n/a\",I1360<>\"n/a\"),IF(SUM(I1363:I1385)=0,0,IF((SUMPRODUCT(I1363:I1385,I1387:I1409)/SUM(I1363:I1385))<0,1,(SUMPRODUCT(I1363:I1385,I1387:I1409)/SUM(I1363:I1385)))),\"n/a\"))","v":22.074134072033143},{"$f":"(IF(OR($C1360<>\"n/a\",J1360<>\"n/a\"),IF(SUM(J1363:J1385)=0,0,IF((SUMPRODUCT(J1363:J1385,J1387:J1409)/SUM(J1363:J1385))<0,1,(SUMPRODUCT(J1363:J1385,J1387:J1409)/SUM(J1363:J1385)))),\"n/a\"))","v":21.077670573480088},{"$f":"(IF(OR($C1360<>\"n/a\",K1360<>\"n/a\"),IF(SUM(K1363:K1385)=0,0,IF((SUMPRODUCT(K1363:K1385,K1387:K1409)/SUM(K1363:K1385))<0,1,(SUMPRODUCT(K1363:K1385,K1387:K1409)/SUM(K1363:K1385)))),\"n/a\"))","v":20.081560727405691},{"$f":"(IF(OR($C1360<>\"n/a\",L1360<>\"n/a\"),IF(SUM(L1363:L1385)=0,0,IF((SUMPRODUCT(L1363:L1385,L1387:L1409)/SUM(L1363:L1385))<0,1,(SUMPRODUCT(L1363:L1385,L1387:L1409)/SUM(L1363:L1385)))),\"n/a\"))","v":19.085860374062904},{"$f":"(IF(OR($C1360<>\"n/a\",M1360<>\"n/a\"),IF(SUM(M1363:M1385)=0,0,IF((SUMPRODUCT(M1363:M1385,M1387:M1409)/SUM(M1363:M1385))<0,1,(SUMPRODUCT(M1363:M1385,M1387:M1409)/SUM(M1363:M1385)))),\"n/a\"))","v":18.090637762740815},{"$f":"(IF(OR($C1360<>\"n/a\",N1360<>\"n/a\"),IF(SUM(N1363:N1385)=0,0,IF((SUMPRODUCT(N1363:N1385,N1387:N1409)/SUM(N1363:N1385))<0,1,(SUMPRODUCT(N1363:N1385,N1387:N1409)/SUM(N1363:N1385)))),\"n/a\"))","v":17.095977201509402},{"$f":"(IF(OR($C1360<>\"n/a\",O1360<>\"n/a\"),IF(SUM(O1363:O1385)=0,0,IF((SUMPRODUCT(O1363:O1385,O1387:O1409)/SUM(O1363:O1385))<0,1,(SUMPRODUCT(O1363:O1385,O1387:O1409)/SUM(O1363:O1385)))),\"n/a\"))","v":16.10198407563006},{"$f":"(IF(OR($C1360<>\"n/a\",P1360<>\"n/a\"),IF(SUM(P1363:P1385)=0,0,IF((SUMPRODUCT(P1363:P1385,P1387:P1409)/SUM(P1363:P1385))<0,1,(SUMPRODUCT(P1363:P1385,P1387:P1409)/SUM(P1363:P1385)))),\"n/a\"))","v":15.108791873347808},{"$f":"(IF(OR($C1360<>\"n/a\",Q1360<>\"n/a\"),IF(SUM(Q1363:Q1385)=0,0,IF((SUMPRODUCT(Q1363:Q1385,Q1387:Q1409)/SUM(Q1363:Q1385))<0,1,(SUMPRODUCT(Q1363:Q1385,Q1387:Q1409)/SUM(Q1363:Q1385)))),\"n/a\"))","v":14.116572222765861},{"$f":"(IF(OR($C1360<>\"n/a\",R1360<>\"n/a\"),IF(SUM(R1363:R1385)=0,0,IF((SUMPRODUCT(R1363:R1385,R1387:R1409)/SUM(R1363:R1385))<0,1,(SUMPRODUCT(R1363:R1385,R1387:R1409)/SUM(R1363:R1385)))),\"n/a\"))","v":13.125549561170716},{"$f":"(IF(OR($C1360<>\"n/a\",S1360<>\"n/a\"),IF(SUM(S1363:S1385)=0,0,IF((SUMPRODUCT(S1363:S1385,S1387:S1409)/SUM(S1363:S1385))<0,1,(SUMPRODUCT(S1363:S1385,S1387:S1409)/SUM(S1363:S1385)))),\"n/a\"))","v":12.136023139100637},{"$f":"(IF(OR($C1360<>\"n/a\",T1360<>\"n/a\"),IF(SUM(T1363:T1385)=0,0,IF((SUMPRODUCT(T1363:T1385,T1387:T1409)/SUM(T1363:T1385))<0,1,(SUMPRODUCT(T1363:T1385,T1387:T1409)/SUM(T1363:T1385)))),\"n/a\"))","v":11.14840102677716},{"$f":"(IF(OR($C1360<>\"n/a\",U1360<>\"n/a\"),IF(SUM(U1363:U1385)=0,0,IF((SUMPRODUCT(U1363:U1385,U1387:U1409)/SUM(U1363:U1385))<0,1,(SUMPRODUCT(U1363:U1385,U1387:U1409)/SUM(U1363:U1385)))),\"n/a\"))","v":10.163254524664957},{"$f":"(IF(OR($C1360<>\"n/a\",V1360<>\"n/a\"),IF(SUM(V1363:V1385)=0,0,IF((SUMPRODUCT(V1363:V1385,V1387:V1409)/SUM(V1363:V1385))<0,1,(SUMPRODUCT(V1363:V1385,V1387:V1409)/SUM(V1363:V1385)))),\"n/a\"))","v":9.1814088482701681},{"$f":"(IF(OR($C1360<>\"n/a\",W1360<>\"n/a\"),IF(SUM(W1363:W1385)=0,0,IF((SUMPRODUCT(W1363:W1385,W1387:W1409)/SUM(W1363:W1385))<0,1,(SUMPRODUCT(W1363:W1385,W1387:W1409)/SUM(W1363:W1385)))),\"n/a\"))","v":8.2041018276597164}]
[]
["Asset Class 27",{"$f":"VLOOKUP($A1412,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Communication"}]
[{"$f":"VALUE(REPLACE(A1412,1,12,\"\"))","v":27},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1413,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1413,0)-OFFSET('RFM input'!H$134,$A1413,0)","v":5.4379612960298154},{"$f":"OFFSET('RFM input'!I$70,$A1413,0)-OFFSET('RFM input'!I$134,$A1413,0)","v":4.5415121634547369},{"$f":"OFFSET('RFM input'!J$70,$A1413,0)-OFFSET('RFM input'!J$134,$A1413,0)","v":6.8961408077276856},{"$f":"OFFSET('RFM input'!K$70,$A1413,0)-OFFSET('RFM input'!K$134,$A1413,0)","v":8.2954424839984835},{"$f":"OFFSET('RFM input'!L$70,$A1413,0)-OFFSET('RFM input'!L$134,$A1413,0)","v":17.957218895227346},{"$f":"OFFSET('RFM input'!M$70,$A1413,0)-OFFSET('RFM input'!M$134,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1413,0)-OFFSET('RFM input'!N$134,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1413,0)-OFFSET('RFM input'!O$134,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1413,0)-OFFSET('RFM input'!P$134,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1413,0)-OFFSET('RFM input'!Q$134,$A1413,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1413,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":10}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1413,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1413,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1441=\"n/a\",0,IF(AND(D1415=0,C1417=0),0,\nIF(AND(D1415<>0,C1417=0),D1415,\nIF(AND(D1416<>0,C1417<>0),(C1417-(C1417/C1441))+D1415,\nIF(C1441<1,0,(C1417-(C1417/C1441)))))))","v":0},{"$f":"IF(E1441=\"n/a\",0,IF(AND(E1415=0,D1417=0),0,\nIF(AND(E1415<>0,D1417=0),E1415,\nIF(AND(E1416<>0,D1417<>0),(D1417-(D1417/D1441))+E1415,\nIF(D1441<1,0,(D1417-(D1417/D1441)))))))","v":0},{"$f":"IF(F1441=\"n/a\",0,IF(AND(F1415=0,E1417=0),0,\nIF(AND(F1415<>0,E1417=0),F1415,\nIF(AND(F1416<>0,E1417<>0),(E1417-(E1417/E1441))+F1415,\nIF(E1441<1,0,(E1417-(E1417/E1441)))))))","v":0},{"$f":"IF(G1441=\"n/a\",0,IF(AND(G1415=0,F1417=0),0,\nIF(AND(G1415<>0,F1417=0),G1415,\nIF(AND(G1416<>0,F1417<>0),(F1417-(F1417/F1441))+G1415,\nIF(F1441<1,0,(F1417-(F1417/F1441)))))))","v":0},{"$f":"IF(H1441=\"n/a\",0,IF(AND(H1415=0,G1417=0),0,\nIF(AND(H1415<>0,G1417=0),H1415,\nIF(AND(H1416<>0,G1417<>0),(G1417-(G1417/G1441))+H1415,\nIF(G1441<1,0,(G1417-(G1417/G1441)))))))","v":0},{"$f":"IF(I1441=\"n/a\",0,IF(AND(I1415=0,H1417=0),0,\nIF(AND(I1415<>0,H1417=0),I1415,\nIF(AND(I1416<>0,H1417<>0),(H1417-(H1417/H1441))+I1415,\nIF(H1441<1,0,(H1417-(H1417/H1441)))))))","v":0},{"$f":"IF(J1441=\"n/a\",0,IF(AND(J1415=0,I1417=0),0,\nIF(AND(J1415<>0,I1417=0),J1415,\nIF(AND(J1416<>0,I1417<>0),(I1417-(I1417/I1441))+J1415,\nIF(I1441<1,0,(I1417-(I1417/I1441)))))))","v":0},{"$f":"IF(K1441=\"n/a\",0,IF(AND(K1415=0,J1417=0),0,\nIF(AND(K1415<>0,J1417=0),K1415,\nIF(AND(K1416<>0,J1417<>0),(J1417-(J1417/J1441))+K1415,\nIF(J1441<1,0,(J1417-(J1417/J1441)))))))","v":0},{"$f":"IF(L1441=\"n/a\",0,IF(AND(L1415=0,K1417=0),0,\nIF(AND(L1415<>0,K1417=0),L1415,\nIF(AND(L1416<>0,K1417<>0),(K1417-(K1417/K1441))+L1415,\nIF(K1441<1,0,(K1417-(K1417/K1441)))))))","v":0},{"$f":"IF(M1441=\"n/a\",0,IF(AND(M1415=0,L1417=0),0,\nIF(AND(M1415<>0,L1417=0),M1415,\nIF(AND(M1416<>0,L1417<>0),(L1417-(L1417/L1441))+M1415,\nIF(L1441<1,0,(L1417-(L1417/L1441)))))))","v":0},{"$f":"IF(N1441=\"n/a\",0,IF(AND(N1415=0,M1417=0),0,\nIF(AND(N1415<>0,M1417=0),N1415,\nIF(AND(N1416<>0,M1417<>0),(M1417-(M1417/M1441))+N1415,\nIF(M1441<1,0,(M1417-(M1417/M1441)))))))","v":0},{"$f":"IF(O1441=\"n/a\",0,IF(AND(O1415=0,N1417=0),0,\nIF(AND(O1415<>0,N1417=0),O1415,\nIF(AND(O1416<>0,N1417<>0),(N1417-(N1417/N1441))+O1415,\nIF(N1441<1,0,(N1417-(N1417/N1441)))))))","v":0},{"$f":"IF(P1441=\"n/a\",0,IF(AND(P1415=0,O1417=0),0,\nIF(AND(P1415<>0,O1417=0),P1415,\nIF(AND(P1416<>0,O1417<>0),(O1417-(O1417/O1441))+P1415,\nIF(O1441<1,0,(O1417-(O1417/O1441)))))))","v":0},{"$f":"IF(Q1441=\"n/a\",0,IF(AND(Q1415=0,P1417=0),0,\nIF(AND(Q1415<>0,P1417=0),Q1415,\nIF(AND(Q1416<>0,P1417<>0),(P1417-(P1417/P1441))+Q1415,\nIF(P1441<1,0,(P1417-(P1417/P1441)))))))","v":0},{"$f":"IF(R1441=\"n/a\",0,IF(AND(R1415=0,Q1417=0),0,\nIF(AND(R1415<>0,Q1417=0),R1415,\nIF(AND(R1416<>0,Q1417<>0),(Q1417-(Q1417/Q1441))+R1415,\nIF(Q1441<1,0,(Q1417-(Q1417/Q1441)))))))","v":0},{"$f":"IF(S1441=\"n/a\",0,IF(AND(S1415=0,R1417=0),0,\nIF(AND(S1415<>0,R1417=0),S1415,\nIF(AND(S1416<>0,R1417<>0),(R1417-(R1417/R1441))+S1415,\nIF(R1441<1,0,(R1417-(R1417/R1441)))))))","v":0},{"$f":"IF(T1441=\"n/a\",0,IF(AND(T1415=0,S1417=0),0,\nIF(AND(T1415<>0,S1417=0),T1415,\nIF(AND(T1416<>0,S1417<>0),(S1417-(S1417/S1441))+T1415,\nIF(S1441<1,0,(S1417-(S1417/S1441)))))))","v":0},{"$f":"IF(U1441=\"n/a\",0,IF(AND(U1415=0,T1417=0),0,\nIF(AND(U1415<>0,T1417=0),U1415,\nIF(AND(U1416<>0,T1417<>0),(T1417-(T1417/T1441))+U1415,\nIF(T1441<1,0,(T1417-(T1417/T1441)))))))","v":0},{"$f":"IF(V1441=\"n/a\",0,IF(AND(V1415=0,U1417=0),0,\nIF(AND(V1415<>0,U1417=0),V1415,\nIF(AND(V1416<>0,U1417<>0),(U1417-(U1417/U1441))+V1415,\nIF(U1441<1,0,(U1417-(U1417/U1441)))))))","v":0},{"$f":"IF(W1441=\"n/a\",0,IF(AND(W1415=0,V1417=0),0,\nIF(AND(W1415<>0,V1417=0),W1415,\nIF(AND(W1416<>0,V1417<>0),(V1417-(V1417/V1441))+W1415,\nIF(V1441<1,0,(V1417-(V1417/V1441)))))))","v":0}]
[{"$f":"A1417+1","v":0},"Depreciated starting RAB",{"$f":"C1413","v":0},{"$f":"IF(C1442=\"n/a\",C1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,C1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,C1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(D1442=\"n/a\",D1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,D1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,D1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(E1442=\"n/a\",E1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,E1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,E1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(F1442=\"n/a\",F1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,F1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,F1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(G1442=\"n/a\",G1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,G1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,G1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(H1442=\"n/a\",H1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,H1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,H1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(I1442=\"n/a\",I1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,I1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,I1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(J1442=\"n/a\",J1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,J1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,J1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(K1442=\"n/a\",K1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,K1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,K1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(L1442=\"n/a\",L1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,L1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,L1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(M1442=\"n/a\",M1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,M1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,M1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(N1442=\"n/a\",N1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,N1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,N1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(O1442=\"n/a\",O1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,O1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,O1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(P1442=\"n/a\",P1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,P1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,P1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(Q1442=\"n/a\",Q1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,Q1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,Q1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(R1442=\"n/a\",R1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,R1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,R1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(S1442=\"n/a\",S1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,S1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,S1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(T1442=\"n/a\",T1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,T1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,T1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(U1442=\"n/a\",U1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,U1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,U1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(V1442=\"n/a\",V1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,V1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,V1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0}]
[{"$f":"A1418+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D1419,-($A1419+5),0)","v":5.4379612960298154},{"$f":"IF(D1443=\"n/a\",D1419,IFERROR(IF((OFFSET($C1419,0,$A1419))<0,\nMIN(0,D1419-(OFFSET($C1419,0,$A1419)/(OFFSET($C1414,-$A1418,$A1419)))),\nMAX(0,D1419-(OFFSET($C1419,0,$A1419)/(OFFSET($C1414,-$A1418,$A1419))))),0))","v":4.8941651664268342},4.350369036823853,3.8065729072208714,3.2627767776178898,2.7189806480149081,2.1751845184119265,1.6313883888089449,1.0875922592059633,0.54379612960298174,2.2204460492503131E-16,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E1420,-($A1420+5),0)","v":4.5415121634547369},{"$f":"IF(E1444=\"n/a\",E1420,IFERROR(IF((OFFSET($C1420,0,$A1420))<0,\nMIN(0,E1420-(OFFSET($C1420,0,$A1420)/(OFFSET($C1415,-$A1419,$A1420)))),\nMAX(0,E1420-(OFFSET($C1420,0,$A1420)/(OFFSET($C1415,-$A1419,$A1420))))),0))","v":4.0873609471092633},3.6332097307637898,3.1790585144183163,2.7249072980728428,2.2707560817273693,1.8166048653818956,1.3624536490364219,0.90830243269094812,0.45415121634547445,7.7715611723760958E-16,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F1421,-($A1421+5),0)","v":6.8961408077276856},{"$f":"IF(F1445=\"n/a\",F1421,IFERROR(IF((OFFSET($C1421,0,$A1421))<0,\nMIN(0,F1421-(OFFSET($C1421,0,$A1421)/(OFFSET($C1416,-$A1420,$A1421)))),\nMAX(0,F1421-(OFFSET($C1421,0,$A1421)/(OFFSET($C1416,-$A1420,$A1421))))),0))","v":6.2065267269549169},5.5169126461821483,4.8272985654093796,4.137684484636611,3.4480704038638423,2.7584563230910737,2.068842242318305,1.3792281615455364,0.68961408077276787,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1422,-($A1422+5),0)","v":8.2954424839984835},{"$f":"IF(G1446=\"n/a\",G1422,IFERROR(IF((OFFSET($C1422,0,$A1422))<0,\nMIN(0,G1422-(OFFSET($C1422,0,$A1422)/(OFFSET($C1417,-$A1421,$A1422)))),\nMAX(0,G1422-(OFFSET($C1422,0,$A1422)/(OFFSET($C1417,-$A1421,$A1422))))),0))","v":7.465898235598635},6.6363539871987864,5.8068097387989379,4.9772654903990894,4.1477212419992409,3.3181769935993923,2.4886327451995438,1.6590884967996955,0.82954424839984719,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1423,-($A1423+5),0)","v":17.957218895227346},{"$f":"IF(H1447=\"n/a\",H1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,H1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,H1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":16.161497005704611},14.365775116181876,12.570053226659141,10.774331337136406,8.9786094476136711,7.1828875580909362,5.3871656685682012,3.5914437790454667,1.7957218895227323,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1424,-($A1424+5),0)","v":0},{"$f":"IF(I1448=\"n/a\",I1424,IFERROR(IF((OFFSET($C1424,0,$A1424))<0,\nMIN(0,I1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424)))),\nMAX(0,I1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1425,-($A1425+5),0)","v":0},{"$f":"IF(J1449=\"n/a\",J1425,IFERROR(IF((OFFSET($C1425,0,$A1425))<0,\nMIN(0,J1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425)))),\nMAX(0,J1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1426,-($A1426+5),0)","v":0},{"$f":"IF(K1450=\"n/a\",K1426,IFERROR(IF((OFFSET($C1426,0,$A1426))<0,\nMIN(0,K1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426)))),\nMAX(0,K1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1427,-($A1427+5),0)","v":0},{"$f":"IF(L1451=\"n/a\",L1427,IFERROR(IF((OFFSET($C1427,0,$A1427))<0,\nMIN(0,L1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427)))),\nMAX(0,L1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1428,-($A1428+5),0)","v":0},{"$f":"IF(M1452=\"n/a\",M1428,IFERROR(IF((OFFSET($C1428,0,$A1428))<0,\nMIN(0,M1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428)))),\nMAX(0,M1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1429)","v":"Depreciated Net Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1429,-($A1429+5),0)","v":0},{"$f":"IF(N1453=\"n/a\",N1429,IFERROR(IF((OFFSET($C1429,0,$A1429))<0,\nMIN(0,N1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429)))),\nMAX(0,N1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1430,-($A1430+5),0)","v":0},{"$f":"IF(O1454=\"n/a\",O1430,IFERROR(IF((OFFSET($C1430,0,$A1430))<0,\nMIN(0,O1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430)))),\nMAX(0,O1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1431,-($A1431+5),0)","v":0},{"$f":"IF(P1455=\"n/a\",P1431,IFERROR(IF((OFFSET($C1431,0,$A1431))<0,\nMIN(0,P1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431)))),\nMAX(0,P1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1432,-($A1432+5),0)","v":0},{"$f":"IF(Q1456=\"n/a\",Q1432,IFERROR(IF((OFFSET($C1432,0,$A1432))<0,\nMIN(0,Q1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432)))),\nMAX(0,Q1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1433,-($A1433+5),0)","v":0},{"$f":"IF(R1457=\"n/a\",R1433,IFERROR(IF((OFFSET($C1433,0,$A1433))<0,\nMIN(0,R1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433)))),\nMAX(0,R1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1434,-($A1434+5),0)","v":0},{"$f":"IF(S1458=\"n/a\",S1434,IFERROR(IF((OFFSET($C1434,0,$A1434))<0,\nMIN(0,S1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434)))),\nMAX(0,S1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1435,-($A1435+5),0)","v":0},{"$f":"IF(T1459=\"n/a\",T1435,IFERROR(IF((OFFSET($C1435,0,$A1435))<0,\nMIN(0,T1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435)))),\nMAX(0,T1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1436,-($A1436+5),0)","v":0},{"$f":"IF(U1460=\"n/a\",U1436,IFERROR(IF((OFFSET($C1436,0,$A1436))<0,\nMIN(0,U1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436)))),\nMAX(0,U1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1437,-($A1437+5),0)","v":0},{"$f":"IF(V1461=\"n/a\",V1437,IFERROR(IF((OFFSET($C1437,0,$A1437))<0,\nMIN(0,V1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437)))),\nMAX(0,V1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1438,-($A1438+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1441=\"n/a\",\"n/a\",IF(AND(C1441<1,D1415=0),0,\nIF(D1415=0,C1441-1,\nIF(C1441<1,D1416,\n(((C1441-1)*(C1417-(C1417/(C1441))))+(D1415*D1416))/(D1417)))))","v":0},0,0,0,0,{"$f":"IF(H1441=\"n/a\",\"n/a\",IF(AND(H1441<1,I1415=0),0,\nIF(I1415=0,H1441-1,\nIF(H1441<1,I1416,\n(((H1441-1)*(H1417-(H1417/(H1441))))+(I1415*I1416))/(I1417)))))","v":0},{"$f":"IF(I1441=\"n/a\",\"n/a\",IF(AND(I1441<1,J1415=0),0,\nIF(J1415=0,I1441-1,\nIF(I1441<1,J1416,\n(((I1441-1)*(I1417-(I1417/(I1441))))+(J1415*J1416))/(J1417)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1442,(-$A1418-ROWS(C1414:C1441)),0)","v":"n/a"},{"$f":"IF(C1442=\"n/a\",\"n/a\",MAX(0,C1442-1))","v":"n/a"},{"$f":"IF(D1442=\"n/a\",\"n/a\",MAX(0,D1442-1))","v":"n/a"},{"$f":"IF(E1442=\"n/a\",\"n/a\",MAX(0,E1442-1))","v":"n/a"},{"$f":"IF(F1442=\"n/a\",\"n/a\",MAX(0,F1442-1))","v":"n/a"},{"$f":"IF(G1442=\"n/a\",\"n/a\",MAX(0,G1442-1))","v":"n/a"},{"$f":"IF(H1442=\"n/a\",\"n/a\",MAX(0,H1442-1))","v":"n/a"},{"$f":"IF(I1442=\"n/a\",\"n/a\",MAX(0,I1442-1))","v":"n/a"},{"$f":"IF(J1442=\"n/a\",\"n/a\",MAX(0,J1442-1))","v":"n/a"},{"$f":"IF(K1442=\"n/a\",\"n/a\",MAX(0,K1442-1))","v":"n/a"},{"$f":"IF(L1442=\"n/a\",\"n/a\",MAX(0,L1442-1))","v":"n/a"},{"$f":"IF(M1442=\"n/a\",\"n/a\",MAX(0,M1442-1))","v":"n/a"},{"$f":"IF(N1442=\"n/a\",\"n/a\",MAX(0,N1442-1))","v":"n/a"},{"$f":"IF(O1442=\"n/a\",\"n/a\",MAX(0,O1442-1))","v":"n/a"},{"$f":"IF(P1442=\"n/a\",\"n/a\",MAX(0,P1442-1))","v":"n/a"},{"$f":"IF(Q1442=\"n/a\",\"n/a\",MAX(0,Q1442-1))","v":"n/a"},{"$f":"IF(R1442=\"n/a\",\"n/a\",MAX(0,R1442-1))","v":"n/a"},{"$f":"IF(S1442=\"n/a\",\"n/a\",MAX(0,S1442-1))","v":"n/a"},{"$f":"IF(T1442=\"n/a\",\"n/a\",MAX(0,T1442-1))","v":"n/a"},{"$f":"IF(U1442=\"n/a\",\"n/a\",MAX(0,U1442-1))","v":"n/a"},{"$f":"IF(V1442=\"n/a\",\"n/a\",MAX(0,V1442-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D1443,(-$A1419-ROWS(D1415:D1442)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1444,(-$A1420-ROWS(E1416:E1443)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1445,(-$A1421-ROWS(F1417:F1444)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1446,(-$A1422-ROWS(G1418:G1445)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1447,(-$A1423-ROWS(H1419:H1446)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1448,(-$A1424-ROWS(I1420:I1447)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1449,(-$A1425-ROWS(J1421:J1448)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1450,(-$A1426-ROWS(K1422:K1449)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1451,(-$A1427-ROWS(L1423:L1450)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1452,(-$A1428-ROWS(M1424:M1451)),0)","v":10},9,8,7,6,5,4,3,2,1,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1429)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1453,(-$A1429-ROWS(N1425:N1452)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1454,(-$A1430-ROWS(O1426:O1453)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1455,(-$A1431-ROWS(P1427:P1454)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1456,(-$A1432-ROWS(Q1428:Q1455)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1457,(-$A1433-ROWS(R1429:R1456)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1458,(-$A1434-ROWS(S1430:S1457)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1459,(-$A1435-ROWS(T1431:T1458)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1460,(-$A1436-ROWS(U1432:U1459)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1461,(-$A1437-ROWS(V1433:V1460)),0)","v":0},{"$f":"IF(V1461=\"n/a\",\"n/a\",MAX(0,V1461-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1462,(-$A1438-ROWS(W1434:W1461)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1414<>\"n/a\",C1414<>\"n/a\"),IF(SUM(C1417:C1439)=0,0,IF((SUMPRODUCT(C1417:C1439,C1441:C1463)/SUM(C1417:C1439))<0,1,(SUMPRODUCT(C1417:C1439,C1441:C1463)/SUM(C1417:C1439)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1414<>\"n/a\",D1414<>\"n/a\"),IF(SUM(D1417:D1439)=0,0,IF((SUMPRODUCT(D1417:D1439,D1441:D1463)/SUM(D1417:D1439))<0,1,(SUMPRODUCT(D1417:D1439,D1441:D1463)/SUM(D1417:D1439)))),\"n/a\"))","v":10},{"$f":"(IF(OR($C1414<>\"n/a\",E1414<>\"n/a\"),IF(SUM(E1417:E1439)=0,0,IF((SUMPRODUCT(E1417:E1439,E1441:E1463)/SUM(E1417:E1439))<0,1,(SUMPRODUCT(E1417:E1439,E1441:E1463)/SUM(E1417:E1439)))),\"n/a\"))","v":9.4813127881209294},{"$f":"(IF(OR($C1414<>\"n/a\",F1414<>\"n/a\"),IF(SUM(F1417:F1439)=0,0,IF((SUMPRODUCT(F1417:F1439,F1441:F1463)/SUM(F1417:F1439))<0,1,(SUMPRODUCT(F1417:F1439,F1441:F1463)/SUM(F1417:F1439)))),\"n/a\"))","v":9.1660227743857288},{"$f":"(IF(OR($C1414<>\"n/a\",G1414<>\"n/a\"),IF(SUM(G1417:G1439)=0,0,IF((SUMPRODUCT(G1417:G1439,G1441:G1463)/SUM(G1417:G1439))<0,1,(SUMPRODUCT(G1417:G1439,G1441:G1463)/SUM(G1417:G1439)))),\"n/a\"))","v":8.8655115105884388},{"$f":"(IF(OR($C1414<>\"n/a\",H1414<>\"n/a\"),IF(SUM(H1417:H1439)=0,0,IF((SUMPRODUCT(H1417:H1439,H1441:H1463)/SUM(H1417:H1439))<0,1,(SUMPRODUCT(H1417:H1439,H1441:H1463)/SUM(H1417:H1439)))),\"n/a\"))","v":8.9008572443937766},{"$f":"(IF(OR($C1414<>\"n/a\",I1414<>\"n/a\"),IF(SUM(I1417:I1439)=0,0,IF((SUMPRODUCT(I1417:I1439,I1441:I1463)/SUM(I1417:I1439))<0,1,(SUMPRODUCT(I1417:I1439,I1441:I1463)/SUM(I1417:I1439)))),\"n/a\"))","v":7.9312783718125228},{"$f":"(IF(OR($C1414<>\"n/a\",J1414<>\"n/a\"),IF(SUM(J1417:J1439)=0,0,IF((SUMPRODUCT(J1417:J1439,J1441:J1463)/SUM(J1417:J1439))<0,1,(SUMPRODUCT(J1417:J1439,J1441:J1463)/SUM(J1417:J1439)))),\"n/a\"))","v":6.9708245596724012},{"$f":"(IF(OR($C1414<>\"n/a\",K1414<>\"n/a\"),IF(SUM(K1417:K1439)=0,0,IF((SUMPRODUCT(K1417:K1439,K1441:K1463)/SUM(K1417:K1439))<0,1,(SUMPRODUCT(K1417:K1439,K1441:K1463)/SUM(K1417:K1439)))),\"n/a\"))","v":6.0243259266037619},{"$f":"(IF(OR($C1414<>\"n/a\",L1414<>\"n/a\"),IF(SUM(L1417:L1439)=0,0,IF((SUMPRODUCT(L1417:L1439,L1441:L1463)/SUM(L1417:L1439))<0,1,(SUMPRODUCT(L1417:L1439,L1441:L1463)/SUM(L1417:L1439)))),\"n/a\"))","v":5.1007518648864965},{"$f":"(IF(OR($C1414<>\"n/a\",M1414<>\"n/a\"),IF(SUM(M1417:M1439)=0,0,IF((SUMPRODUCT(M1417:M1439,M1441:M1463)/SUM(M1417:M1439))<0,1,(SUMPRODUCT(M1417:M1439,M1441:M1463)/SUM(M1417:M1439)))),\"n/a\"))","v":4.2188540678003008},{"$f":"(IF(OR($C1414<>\"n/a\",N1414<>\"n/a\"),IF(SUM(N1417:N1439)=0,0,IF((SUMPRODUCT(N1417:N1439,N1441:N1463)/SUM(N1417:N1439))<0,1,(SUMPRODUCT(N1417:N1439,N1441:N1463)/SUM(N1417:N1439)))),\"n/a\"))","v":3.4255019252242378},{"$f":"(IF(OR($C1414<>\"n/a\",O1414<>\"n/a\"),IF(SUM(O1417:O1439)=0,0,IF((SUMPRODUCT(O1417:O1439,O1441:O1463)/SUM(O1417:O1439))<0,1,(SUMPRODUCT(O1417:O1439,O1441:O1463)/SUM(O1417:O1439)))),\"n/a\"))","v":2.6072429672181898},{"$f":"(IF(OR($C1414<>\"n/a\",P1414<>\"n/a\"),IF(SUM(P1417:P1439)=0,0,IF((SUMPRODUCT(P1417:P1439,P1441:P1463)/SUM(P1417:P1439))<0,1,(SUMPRODUCT(P1417:P1439,P1441:P1463)/SUM(P1417:P1439)))),\"n/a\"))","v":1.812362249512989},{"$f":"(IF(OR($C1414<>\"n/a\",Q1414<>\"n/a\"),IF(SUM(Q1417:Q1439)=0,0,IF((SUMPRODUCT(Q1417:Q1439,Q1441:Q1463)/SUM(Q1417:Q1439))<0,1,(SUMPRODUCT(Q1417:Q1439,Q1441:Q1463)/SUM(Q1417:Q1439)))),\"n/a\"))","v":1},{"$f":"(IF(OR($C1414<>\"n/a\",R1414<>\"n/a\"),IF(SUM(R1417:R1439)=0,0,IF((SUMPRODUCT(R1417:R1439,R1441:R1463)/SUM(R1417:R1439))<0,1,(SUMPRODUCT(R1417:R1439,R1441:R1463)/SUM(R1417:R1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",S1414<>\"n/a\"),IF(SUM(S1417:S1439)=0,0,IF((SUMPRODUCT(S1417:S1439,S1441:S1463)/SUM(S1417:S1439))<0,1,(SUMPRODUCT(S1417:S1439,S1441:S1463)/SUM(S1417:S1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",T1414<>\"n/a\"),IF(SUM(T1417:T1439)=0,0,IF((SUMPRODUCT(T1417:T1439,T1441:T1463)/SUM(T1417:T1439))<0,1,(SUMPRODUCT(T1417:T1439,T1441:T1463)/SUM(T1417:T1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",U1414<>\"n/a\"),IF(SUM(U1417:U1439)=0,0,IF((SUMPRODUCT(U1417:U1439,U1441:U1463)/SUM(U1417:U1439))<0,1,(SUMPRODUCT(U1417:U1439,U1441:U1463)/SUM(U1417:U1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",V1414<>\"n/a\"),IF(SUM(V1417:V1439)=0,0,IF((SUMPRODUCT(V1417:V1439,V1441:V1463)/SUM(V1417:V1439))<0,1,(SUMPRODUCT(V1417:V1439,V1441:V1463)/SUM(V1417:V1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",W1414<>\"n/a\"),IF(SUM(W1417:W1439)=0,0,IF((SUMPRODUCT(W1417:W1439,W1441:W1463)/SUM(W1417:W1439))<0,1,(SUMPRODUCT(W1417:W1439,W1441:W1463)/SUM(W1417:W1439)))),\"n/a\"))","v":0}]
[]
["Asset Class 28",{"$f":"VLOOKUP($A1466,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Land"}]
[{"$f":"VALUE(REPLACE(A1466,1,12,\"\"))","v":28},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1467,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1467,0)-OFFSET('RFM input'!H$134,$A1467,0)","v":-0.12582458359455462},{"$f":"OFFSET('RFM input'!I$70,$A1467,0)-OFFSET('RFM input'!I$134,$A1467,0)","v":-2.4913278923542599},{"$f":"OFFSET('RFM input'!J$70,$A1467,0)-OFFSET('RFM input'!J$134,$A1467,0)","v":-1.9313380981941859},{"$f":"OFFSET('RFM input'!K$70,$A1467,0)-OFFSET('RFM input'!K$134,$A1467,0)","v":-2.5506184508022542},{"$f":"OFFSET('RFM input'!L$70,$A1467,0)-OFFSET('RFM input'!L$134,$A1467,0)","v":5.8273025504144123},{"$f":"OFFSET('RFM input'!M$70,$A1467,0)-OFFSET('RFM input'!M$134,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1467,0)-OFFSET('RFM input'!N$134,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1467,0)-OFFSET('RFM input'!O$134,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1467,0)-OFFSET('RFM input'!P$134,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1467,0)-OFFSET('RFM input'!Q$134,$A1467,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1467,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1467,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1467,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1495=\"n/a\",0,IF(AND(D1469=0,C1471=0),0,\nIF(AND(D1469<>0,C1471=0),D1469,\nIF(AND(D1470<>0,C1471<>0),(C1471-(C1471/C1495))+D1469,\nIF(C1495<1,0,(C1471-(C1471/C1495)))))))","v":0},{"$f":"IF(E1495=\"n/a\",0,IF(AND(E1469=0,D1471=0),0,\nIF(AND(E1469<>0,D1471=0),E1469,\nIF(AND(E1470<>0,D1471<>0),(D1471-(D1471/D1495))+E1469,\nIF(D1495<1,0,(D1471-(D1471/D1495)))))))","v":0},{"$f":"IF(F1495=\"n/a\",0,IF(AND(F1469=0,E1471=0),0,\nIF(AND(F1469<>0,E1471=0),F1469,\nIF(AND(F1470<>0,E1471<>0),(E1471-(E1471/E1495))+F1469,\nIF(E1495<1,0,(E1471-(E1471/E1495)))))))","v":0},{"$f":"IF(G1495=\"n/a\",0,IF(AND(G1469=0,F1471=0),0,\nIF(AND(G1469<>0,F1471=0),G1469,\nIF(AND(G1470<>0,F1471<>0),(F1471-(F1471/F1495))+G1469,\nIF(F1495<1,0,(F1471-(F1471/F1495)))))))","v":0},{"$f":"IF(H1495=\"n/a\",0,IF(AND(H1469=0,G1471=0),0,\nIF(AND(H1469<>0,G1471=0),H1469,\nIF(AND(H1470<>0,G1471<>0),(G1471-(G1471/G1495))+H1469,\nIF(G1495<1,0,(G1471-(G1471/G1495)))))))","v":0},{"$f":"IF(I1495=\"n/a\",0,IF(AND(I1469=0,H1471=0),0,\nIF(AND(I1469<>0,H1471=0),I1469,\nIF(AND(I1470<>0,H1471<>0),(H1471-(H1471/H1495))+I1469,\nIF(H1495<1,0,(H1471-(H1471/H1495)))))))","v":0},{"$f":"IF(J1495=\"n/a\",0,IF(AND(J1469=0,I1471=0),0,\nIF(AND(J1469<>0,I1471=0),J1469,\nIF(AND(J1470<>0,I1471<>0),(I1471-(I1471/I1495))+J1469,\nIF(I1495<1,0,(I1471-(I1471/I1495)))))))","v":0},{"$f":"IF(K1495=\"n/a\",0,IF(AND(K1469=0,J1471=0),0,\nIF(AND(K1469<>0,J1471=0),K1469,\nIF(AND(K1470<>0,J1471<>0),(J1471-(J1471/J1495))+K1469,\nIF(J1495<1,0,(J1471-(J1471/J1495)))))))","v":0},{"$f":"IF(L1495=\"n/a\",0,IF(AND(L1469=0,K1471=0),0,\nIF(AND(L1469<>0,K1471=0),L1469,\nIF(AND(L1470<>0,K1471<>0),(K1471-(K1471/K1495))+L1469,\nIF(K1495<1,0,(K1471-(K1471/K1495)))))))","v":0},{"$f":"IF(M1495=\"n/a\",0,IF(AND(M1469=0,L1471=0),0,\nIF(AND(M1469<>0,L1471=0),M1469,\nIF(AND(M1470<>0,L1471<>0),(L1471-(L1471/L1495))+M1469,\nIF(L1495<1,0,(L1471-(L1471/L1495)))))))","v":0},{"$f":"IF(N1495=\"n/a\",0,IF(AND(N1469=0,M1471=0),0,\nIF(AND(N1469<>0,M1471=0),N1469,\nIF(AND(N1470<>0,M1471<>0),(M1471-(M1471/M1495))+N1469,\nIF(M1495<1,0,(M1471-(M1471/M1495)))))))","v":0},{"$f":"IF(O1495=\"n/a\",0,IF(AND(O1469=0,N1471=0),0,\nIF(AND(O1469<>0,N1471=0),O1469,\nIF(AND(O1470<>0,N1471<>0),(N1471-(N1471/N1495))+O1469,\nIF(N1495<1,0,(N1471-(N1471/N1495)))))))","v":0},{"$f":"IF(P1495=\"n/a\",0,IF(AND(P1469=0,O1471=0),0,\nIF(AND(P1469<>0,O1471=0),P1469,\nIF(AND(P1470<>0,O1471<>0),(O1471-(O1471/O1495))+P1469,\nIF(O1495<1,0,(O1471-(O1471/O1495)))))))","v":0},{"$f":"IF(Q1495=\"n/a\",0,IF(AND(Q1469=0,P1471=0),0,\nIF(AND(Q1469<>0,P1471=0),Q1469,\nIF(AND(Q1470<>0,P1471<>0),(P1471-(P1471/P1495))+Q1469,\nIF(P1495<1,0,(P1471-(P1471/P1495)))))))","v":0},{"$f":"IF(R1495=\"n/a\",0,IF(AND(R1469=0,Q1471=0),0,\nIF(AND(R1469<>0,Q1471=0),R1469,\nIF(AND(R1470<>0,Q1471<>0),(Q1471-(Q1471/Q1495))+R1469,\nIF(Q1495<1,0,(Q1471-(Q1471/Q1495)))))))","v":0},{"$f":"IF(S1495=\"n/a\",0,IF(AND(S1469=0,R1471=0),0,\nIF(AND(S1469<>0,R1471=0),S1469,\nIF(AND(S1470<>0,R1471<>0),(R1471-(R1471/R1495))+S1469,\nIF(R1495<1,0,(R1471-(R1471/R1495)))))))","v":0},{"$f":"IF(T1495=\"n/a\",0,IF(AND(T1469=0,S1471=0),0,\nIF(AND(T1469<>0,S1471=0),T1469,\nIF(AND(T1470<>0,S1471<>0),(S1471-(S1471/S1495))+T1469,\nIF(S1495<1,0,(S1471-(S1471/S1495)))))))","v":0},{"$f":"IF(U1495=\"n/a\",0,IF(AND(U1469=0,T1471=0),0,\nIF(AND(U1469<>0,T1471=0),U1469,\nIF(AND(U1470<>0,T1471<>0),(T1471-(T1471/T1495))+U1469,\nIF(T1495<1,0,(T1471-(T1471/T1495)))))))","v":0},{"$f":"IF(V1495=\"n/a\",0,IF(AND(V1469=0,U1471=0),0,\nIF(AND(V1469<>0,U1471=0),V1469,\nIF(AND(V1470<>0,U1471<>0),(U1471-(U1471/U1495))+V1469,\nIF(U1495<1,0,(U1471-(U1471/U1495)))))))","v":0},{"$f":"IF(W1495=\"n/a\",0,IF(AND(W1469=0,V1471=0),0,\nIF(AND(W1469<>0,V1471=0),W1469,\nIF(AND(W1470<>0,V1471<>0),(V1471-(V1471/V1495))+W1469,\nIF(V1495<1,0,(V1471-(V1471/V1495)))))))","v":0}]
[{"$f":"A1471+1","v":0},"Depreciated starting RAB",{"$f":"C1467","v":0},{"$f":"IF(C1496=\"n/a\",C1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,C1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,C1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(D1496=\"n/a\",D1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,D1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,D1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(E1496=\"n/a\",E1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,E1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,E1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(F1496=\"n/a\",F1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,F1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,F1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(G1496=\"n/a\",G1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,G1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,G1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(H1496=\"n/a\",H1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,H1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,H1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(I1496=\"n/a\",I1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,I1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,I1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(J1496=\"n/a\",J1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,J1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,J1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(K1496=\"n/a\",K1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,K1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,K1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(L1496=\"n/a\",L1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,L1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,L1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(M1496=\"n/a\",M1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,M1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,M1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(N1496=\"n/a\",N1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,N1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,N1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(O1496=\"n/a\",O1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,O1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,O1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(P1496=\"n/a\",P1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,P1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,P1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(Q1496=\"n/a\",Q1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,Q1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,Q1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(R1496=\"n/a\",R1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,R1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,R1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(S1496=\"n/a\",S1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,S1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,S1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(T1496=\"n/a\",T1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,T1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,T1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(U1496=\"n/a\",U1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,U1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,U1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(V1496=\"n/a\",V1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,V1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,V1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0}]
[{"$f":"A1472+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D1473,-($A1473+5),0)","v":-0.12582458359455462},{"$f":"IF(D1497=\"n/a\",D1473,IFERROR(IF((OFFSET($C1473,0,$A1473))<0,\nMIN(0,D1473-(OFFSET($C1473,0,$A1473)/(OFFSET($C1468,-$A1472,$A1473)))),\nMAX(0,D1473-(OFFSET($C1473,0,$A1473)/(OFFSET($C1468,-$A1472,$A1473))))),0))","v":-0.12582458359455462},-0.12582458359455462,-0.12582458359455462,-0.12582458359455462,-0.12582458359455462,-0.12582458359455462,-0.12582458359455462,-0.12582458359455462,-0.12582458359455462,-0.12582458359455462,-0.12582458359455462,-0.12582458359455462,-0.12582458359455462,-0.12582458359455462,-0.12582458359455462,-0.12582458359455462,-0.12582458359455462,-0.12582458359455462,-0.12582458359455462]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E1474,-($A1474+5),0)","v":-2.4913278923542599},{"$f":"IF(E1498=\"n/a\",E1474,IFERROR(IF((OFFSET($C1474,0,$A1474))<0,\nMIN(0,E1474-(OFFSET($C1474,0,$A1474)/(OFFSET($C1469,-$A1473,$A1474)))),\nMAX(0,E1474-(OFFSET($C1474,0,$A1474)/(OFFSET($C1469,-$A1473,$A1474))))),0))","v":-2.4913278923542599},-2.4913278923542599,-2.4913278923542599,-2.4913278923542599,-2.4913278923542599,-2.4913278923542599,-2.4913278923542599,-2.4913278923542599,-2.4913278923542599,-2.4913278923542599,-2.4913278923542599,-2.4913278923542599,-2.4913278923542599,-2.4913278923542599,-2.4913278923542599,-2.4913278923542599,-2.4913278923542599,-2.4913278923542599]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F1475,-($A1475+5),0)","v":-1.9313380981941859},{"$f":"IF(F1499=\"n/a\",F1475,IFERROR(IF((OFFSET($C1475,0,$A1475))<0,\nMIN(0,F1475-(OFFSET($C1475,0,$A1475)/(OFFSET($C1470,-$A1474,$A1475)))),\nMAX(0,F1475-(OFFSET($C1475,0,$A1475)/(OFFSET($C1470,-$A1474,$A1475))))),0))","v":-1.9313380981941859},-1.9313380981941859,-1.9313380981941859,-1.9313380981941859,-1.9313380981941859,-1.9313380981941859,-1.9313380981941859,-1.9313380981941859,-1.9313380981941859,-1.9313380981941859,-1.9313380981941859,-1.9313380981941859,-1.9313380981941859,-1.9313380981941859,-1.9313380981941859,-1.9313380981941859,-1.9313380981941859]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1476,-($A1476+5),0)","v":-2.5506184508022542},{"$f":"IF(G1500=\"n/a\",G1476,IFERROR(IF((OFFSET($C1476,0,$A1476))<0,\nMIN(0,G1476-(OFFSET($C1476,0,$A1476)/(OFFSET($C1471,-$A1475,$A1476)))),\nMAX(0,G1476-(OFFSET($C1476,0,$A1476)/(OFFSET($C1471,-$A1475,$A1476))))),0))","v":-2.5506184508022542},-2.5506184508022542,-2.5506184508022542,-2.5506184508022542,-2.5506184508022542,-2.5506184508022542,-2.5506184508022542,-2.5506184508022542,-2.5506184508022542,-2.5506184508022542,-2.5506184508022542,-2.5506184508022542,-2.5506184508022542,-2.5506184508022542,-2.5506184508022542,-2.5506184508022542]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1477,-($A1477+5),0)","v":5.8273025504144123},{"$f":"IF(H1501=\"n/a\",H1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,H1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,H1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":5.8273025504144123},5.8273025504144123,5.8273025504144123,5.8273025504144123,5.8273025504144123,5.8273025504144123,5.8273025504144123,5.8273025504144123,5.8273025504144123,5.8273025504144123,5.8273025504144123,5.8273025504144123,5.8273025504144123,5.8273025504144123,5.8273025504144123]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1478,-($A1478+5),0)","v":0},{"$f":"IF(I1502=\"n/a\",I1478,IFERROR(IF((OFFSET($C1478,0,$A1478))<0,\nMIN(0,I1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478)))),\nMAX(0,I1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1479,-($A1479+5),0)","v":0},{"$f":"IF(J1503=\"n/a\",J1479,IFERROR(IF((OFFSET($C1479,0,$A1479))<0,\nMIN(0,J1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479)))),\nMAX(0,J1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1480,-($A1480+5),0)","v":0},{"$f":"IF(K1504=\"n/a\",K1480,IFERROR(IF((OFFSET($C1480,0,$A1480))<0,\nMIN(0,K1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480)))),\nMAX(0,K1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1481,-($A1481+5),0)","v":0},{"$f":"IF(L1505=\"n/a\",L1481,IFERROR(IF((OFFSET($C1481,0,$A1481))<0,\nMIN(0,L1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481)))),\nMAX(0,L1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1482,-($A1482+5),0)","v":0},{"$f":"IF(M1506=\"n/a\",M1482,IFERROR(IF((OFFSET($C1482,0,$A1482))<0,\nMIN(0,M1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482)))),\nMAX(0,M1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1483,-($A1483+5),0)","v":0},{"$f":"IF(N1507=\"n/a\",N1483,IFERROR(IF((OFFSET($C1483,0,$A1483))<0,\nMIN(0,N1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483)))),\nMAX(0,N1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1484,-($A1484+5),0)","v":0},{"$f":"IF(O1508=\"n/a\",O1484,IFERROR(IF((OFFSET($C1484,0,$A1484))<0,\nMIN(0,O1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484)))),\nMAX(0,O1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1485,-($A1485+5),0)","v":0},{"$f":"IF(P1509=\"n/a\",P1485,IFERROR(IF((OFFSET($C1485,0,$A1485))<0,\nMIN(0,P1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485)))),\nMAX(0,P1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1486,-($A1486+5),0)","v":0},{"$f":"IF(Q1510=\"n/a\",Q1486,IFERROR(IF((OFFSET($C1486,0,$A1486))<0,\nMIN(0,Q1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486)))),\nMAX(0,Q1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1487,-($A1487+5),0)","v":0},{"$f":"IF(R1511=\"n/a\",R1487,IFERROR(IF((OFFSET($C1487,0,$A1487))<0,\nMIN(0,R1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487)))),\nMAX(0,R1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1488,-($A1488+5),0)","v":0},{"$f":"IF(S1512=\"n/a\",S1488,IFERROR(IF((OFFSET($C1488,0,$A1488))<0,\nMIN(0,S1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488)))),\nMAX(0,S1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1489,-($A1489+5),0)","v":0},{"$f":"IF(T1513=\"n/a\",T1489,IFERROR(IF((OFFSET($C1489,0,$A1489))<0,\nMIN(0,T1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489)))),\nMAX(0,T1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1490,-($A1490+5),0)","v":0},{"$f":"IF(U1514=\"n/a\",U1490,IFERROR(IF((OFFSET($C1490,0,$A1490))<0,\nMIN(0,U1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490)))),\nMAX(0,U1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1491,-($A1491+5),0)","v":0},{"$f":"IF(V1515=\"n/a\",V1491,IFERROR(IF((OFFSET($C1491,0,$A1491))<0,\nMIN(0,V1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491)))),\nMAX(0,V1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1492,-($A1492+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1495=\"n/a\",\"n/a\",IF(AND(C1495<1,D1469=0),0,\nIF(D1469=0,C1495-1,\nIF(C1495<1,D1470,\n(((C1495-1)*(C1471-(C1471/(C1495))))+(D1469*D1470))/(D1471)))))","v":0},0,0,0,0,{"$f":"IF(H1495=\"n/a\",\"n/a\",IF(AND(H1495<1,I1469=0),0,\nIF(I1469=0,H1495-1,\nIF(H1495<1,I1470,\n(((H1495-1)*(H1471-(H1471/(H1495))))+(I1469*I1470))/(I1471)))))","v":0},{"$f":"IF(I1495=\"n/a\",\"n/a\",IF(AND(I1495<1,J1469=0),0,\nIF(J1469=0,I1495-1,\nIF(I1495<1,J1470,\n(((I1495-1)*(I1471-(I1471/(I1495))))+(J1469*J1470))/(J1471)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1496,(-$A1472-ROWS(C1468:C1495)),0)","v":"n/a"},{"$f":"IF(C1496=\"n/a\",\"n/a\",MAX(0,C1496-1))","v":"n/a"},{"$f":"IF(D1496=\"n/a\",\"n/a\",MAX(0,D1496-1))","v":"n/a"},{"$f":"IF(E1496=\"n/a\",\"n/a\",MAX(0,E1496-1))","v":"n/a"},{"$f":"IF(F1496=\"n/a\",\"n/a\",MAX(0,F1496-1))","v":"n/a"},{"$f":"IF(G1496=\"n/a\",\"n/a\",MAX(0,G1496-1))","v":"n/a"},{"$f":"IF(H1496=\"n/a\",\"n/a\",MAX(0,H1496-1))","v":"n/a"},{"$f":"IF(I1496=\"n/a\",\"n/a\",MAX(0,I1496-1))","v":"n/a"},{"$f":"IF(J1496=\"n/a\",\"n/a\",MAX(0,J1496-1))","v":"n/a"},{"$f":"IF(K1496=\"n/a\",\"n/a\",MAX(0,K1496-1))","v":"n/a"},{"$f":"IF(L1496=\"n/a\",\"n/a\",MAX(0,L1496-1))","v":"n/a"},{"$f":"IF(M1496=\"n/a\",\"n/a\",MAX(0,M1496-1))","v":"n/a"},{"$f":"IF(N1496=\"n/a\",\"n/a\",MAX(0,N1496-1))","v":"n/a"},{"$f":"IF(O1496=\"n/a\",\"n/a\",MAX(0,O1496-1))","v":"n/a"},{"$f":"IF(P1496=\"n/a\",\"n/a\",MAX(0,P1496-1))","v":"n/a"},{"$f":"IF(Q1496=\"n/a\",\"n/a\",MAX(0,Q1496-1))","v":"n/a"},{"$f":"IF(R1496=\"n/a\",\"n/a\",MAX(0,R1496-1))","v":"n/a"},{"$f":"IF(S1496=\"n/a\",\"n/a\",MAX(0,S1496-1))","v":"n/a"},{"$f":"IF(T1496=\"n/a\",\"n/a\",MAX(0,T1496-1))","v":"n/a"},{"$f":"IF(U1496=\"n/a\",\"n/a\",MAX(0,U1496-1))","v":"n/a"},{"$f":"IF(V1496=\"n/a\",\"n/a\",MAX(0,V1496-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D1497,(-$A1473-ROWS(D1469:D1496)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1498,(-$A1474-ROWS(E1470:E1497)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1499,(-$A1475-ROWS(F1471:F1498)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1500,(-$A1476-ROWS(G1472:G1499)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1501,(-$A1477-ROWS(H1473:H1500)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1502,(-$A1478-ROWS(I1474:I1501)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1503,(-$A1479-ROWS(J1475:J1502)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1504,(-$A1480-ROWS(K1476:K1503)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1505,(-$A1481-ROWS(L1477:L1504)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1506,(-$A1482-ROWS(M1478:M1505)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1507,(-$A1483-ROWS(N1479:N1506)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1508,(-$A1484-ROWS(O1480:O1507)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1509,(-$A1485-ROWS(P1481:P1508)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1510,(-$A1486-ROWS(Q1482:Q1509)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1511,(-$A1487-ROWS(R1483:R1510)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1512,(-$A1488-ROWS(S1484:S1511)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1513,(-$A1489-ROWS(T1485:T1512)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1514,(-$A1490-ROWS(U1486:U1513)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1515,(-$A1491-ROWS(V1487:V1514)),0)","v":0},{"$f":"IF(V1515=\"n/a\",\"n/a\",MAX(0,V1515-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1516,(-$A1492-ROWS(W1488:W1515)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1468<>\"n/a\",C1468<>\"n/a\"),IF(SUM(C1471:C1493)=0,0,IF((SUMPRODUCT(C1471:C1493,C1495:C1517)/SUM(C1471:C1493))<0,1,(SUMPRODUCT(C1471:C1493,C1495:C1517)/SUM(C1471:C1493)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1468<>\"n/a\",D1468<>\"n/a\"),IF(SUM(D1471:D1493)=0,0,IF((SUMPRODUCT(D1471:D1493,D1495:D1517)/SUM(D1471:D1493))<0,1,(SUMPRODUCT(D1471:D1493,D1495:D1517)/SUM(D1471:D1493)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1468<>\"n/a\",E1468<>\"n/a\"),IF(SUM(E1471:E1493)=0,0,IF((SUMPRODUCT(E1471:E1493,E1495:E1517)/SUM(E1471:E1493))<0,1,(SUMPRODUCT(E1471:E1493,E1495:E1517)/SUM(E1471:E1493)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1468<>\"n/a\",F1468<>\"n/a\"),IF(SUM(F1471:F1493)=0,0,IF((SUMPRODUCT(F1471:F1493,F1495:F1517)/SUM(F1471:F1493))<0,1,(SUMPRODUCT(F1471:F1493,F1495:F1517)/SUM(F1471:F1493)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1468<>\"n/a\",G1468<>\"n/a\"),IF(SUM(G1471:G1493)=0,0,IF((SUMPRODUCT(G1471:G1493,G1495:G1517)/SUM(G1471:G1493))<0,1,(SUMPRODUCT(G1471:G1493,G1495:G1517)/SUM(G1471:G1493)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1468<>\"n/a\",H1468<>\"n/a\"),IF(SUM(H1471:H1493)=0,0,IF((SUMPRODUCT(H1471:H1493,H1495:H1517)/SUM(H1471:H1493))<0,1,(SUMPRODUCT(H1471:H1493,H1495:H1517)/SUM(H1471:H1493)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1468<>\"n/a\",I1468<>\"n/a\"),IF(SUM(I1471:I1493)=0,0,IF((SUMPRODUCT(I1471:I1493,I1495:I1517)/SUM(I1471:I1493))<0,1,(SUMPRODUCT(I1471:I1493,I1495:I1517)/SUM(I1471:I1493)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1468<>\"n/a\",J1468<>\"n/a\"),IF(SUM(J1471:J1493)=0,0,IF((SUMPRODUCT(J1471:J1493,J1495:J1517)/SUM(J1471:J1493))<0,1,(SUMPRODUCT(J1471:J1493,J1495:J1517)/SUM(J1471:J1493)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1468<>\"n/a\",K1468<>\"n/a\"),IF(SUM(K1471:K1493)=0,0,IF((SUMPRODUCT(K1471:K1493,K1495:K1517)/SUM(K1471:K1493))<0,1,(SUMPRODUCT(K1471:K1493,K1495:K1517)/SUM(K1471:K1493)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1468<>\"n/a\",L1468<>\"n/a\"),IF(SUM(L1471:L1493)=0,0,IF((SUMPRODUCT(L1471:L1493,L1495:L1517)/SUM(L1471:L1493))<0,1,(SUMPRODUCT(L1471:L1493,L1495:L1517)/SUM(L1471:L1493)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1468<>\"n/a\",M1468<>\"n/a\"),IF(SUM(M1471:M1493)=0,0,IF((SUMPRODUCT(M1471:M1493,M1495:M1517)/SUM(M1471:M1493))<0,1,(SUMPRODUCT(M1471:M1493,M1495:M1517)/SUM(M1471:M1493)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1468<>\"n/a\",N1468<>\"n/a\"),IF(SUM(N1471:N1493)=0,0,IF((SUMPRODUCT(N1471:N1493,N1495:N1517)/SUM(N1471:N1493))<0,1,(SUMPRODUCT(N1471:N1493,N1495:N1517)/SUM(N1471:N1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",O1468<>\"n/a\"),IF(SUM(O1471:O1493)=0,0,IF((SUMPRODUCT(O1471:O1493,O1495:O1517)/SUM(O1471:O1493))<0,1,(SUMPRODUCT(O1471:O1493,O1495:O1517)/SUM(O1471:O1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",P1468<>\"n/a\"),IF(SUM(P1471:P1493)=0,0,IF((SUMPRODUCT(P1471:P1493,P1495:P1517)/SUM(P1471:P1493))<0,1,(SUMPRODUCT(P1471:P1493,P1495:P1517)/SUM(P1471:P1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",Q1468<>\"n/a\"),IF(SUM(Q1471:Q1493)=0,0,IF((SUMPRODUCT(Q1471:Q1493,Q1495:Q1517)/SUM(Q1471:Q1493))<0,1,(SUMPRODUCT(Q1471:Q1493,Q1495:Q1517)/SUM(Q1471:Q1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",R1468<>\"n/a\"),IF(SUM(R1471:R1493)=0,0,IF((SUMPRODUCT(R1471:R1493,R1495:R1517)/SUM(R1471:R1493))<0,1,(SUMPRODUCT(R1471:R1493,R1495:R1517)/SUM(R1471:R1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",S1468<>\"n/a\"),IF(SUM(S1471:S1493)=0,0,IF((SUMPRODUCT(S1471:S1493,S1495:S1517)/SUM(S1471:S1493))<0,1,(SUMPRODUCT(S1471:S1493,S1495:S1517)/SUM(S1471:S1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",T1468<>\"n/a\"),IF(SUM(T1471:T1493)=0,0,IF((SUMPRODUCT(T1471:T1493,T1495:T1517)/SUM(T1471:T1493))<0,1,(SUMPRODUCT(T1471:T1493,T1495:T1517)/SUM(T1471:T1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",U1468<>\"n/a\"),IF(SUM(U1471:U1493)=0,0,IF((SUMPRODUCT(U1471:U1493,U1495:U1517)/SUM(U1471:U1493))<0,1,(SUMPRODUCT(U1471:U1493,U1495:U1517)/SUM(U1471:U1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",V1468<>\"n/a\"),IF(SUM(V1471:V1493)=0,0,IF((SUMPRODUCT(V1471:V1493,V1495:V1517)/SUM(V1471:V1493))<0,1,(SUMPRODUCT(V1471:V1493,V1495:V1517)/SUM(V1471:V1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",W1468<>\"n/a\"),IF(SUM(W1471:W1493)=0,0,IF((SUMPRODUCT(W1471:W1493,W1495:W1517)/SUM(W1471:W1493))<0,1,(SUMPRODUCT(W1471:W1493,W1495:W1517)/SUM(W1471:W1493)))),\"n/a\"))","v":0}]
[]
["Asset Class 29",{"$f":"VLOOKUP($A1520,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Easements"}]
[{"$f":"VALUE(REPLACE(A1520,1,12,\"\"))","v":29},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1521,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1521,0)-OFFSET('RFM input'!H$134,$A1521,0)","v":8.3691385570509244E-2},{"$f":"OFFSET('RFM input'!I$70,$A1521,0)-OFFSET('RFM input'!I$134,$A1521,0)","v":0.42424816619525252},{"$f":"OFFSET('RFM input'!J$70,$A1521,0)-OFFSET('RFM input'!J$134,$A1521,0)","v":0.13774296656506679},{"$f":"OFFSET('RFM input'!K$70,$A1521,0)-OFFSET('RFM input'!K$134,$A1521,0)","v":9.4137763410144792E-2},{"$f":"OFFSET('RFM input'!L$70,$A1521,0)-OFFSET('RFM input'!L$134,$A1521,0)","v":9.0588206792706714E-3},{"$f":"OFFSET('RFM input'!M$70,$A1521,0)-OFFSET('RFM input'!M$134,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1521,0)-OFFSET('RFM input'!N$134,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1521,0)-OFFSET('RFM input'!O$134,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1521,0)-OFFSET('RFM input'!P$134,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1521,0)-OFFSET('RFM input'!Q$134,$A1521,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1521,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1521,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1521,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1549=\"n/a\",0,IF(AND(D1523=0,C1525=0),0,\nIF(AND(D1523<>0,C1525=0),D1523,\nIF(AND(D1524<>0,C1525<>0),(C1525-(C1525/C1549))+D1523,\nIF(C1549<1,0,(C1525-(C1525/C1549)))))))","v":0},{"$f":"IF(E1549=\"n/a\",0,IF(AND(E1523=0,D1525=0),0,\nIF(AND(E1523<>0,D1525=0),E1523,\nIF(AND(E1524<>0,D1525<>0),(D1525-(D1525/D1549))+E1523,\nIF(D1549<1,0,(D1525-(D1525/D1549)))))))","v":0},{"$f":"IF(F1549=\"n/a\",0,IF(AND(F1523=0,E1525=0),0,\nIF(AND(F1523<>0,E1525=0),F1523,\nIF(AND(F1524<>0,E1525<>0),(E1525-(E1525/E1549))+F1523,\nIF(E1549<1,0,(E1525-(E1525/E1549)))))))","v":0},{"$f":"IF(G1549=\"n/a\",0,IF(AND(G1523=0,F1525=0),0,\nIF(AND(G1523<>0,F1525=0),G1523,\nIF(AND(G1524<>0,F1525<>0),(F1525-(F1525/F1549))+G1523,\nIF(F1549<1,0,(F1525-(F1525/F1549)))))))","v":0},{"$f":"IF(H1549=\"n/a\",0,IF(AND(H1523=0,G1525=0),0,\nIF(AND(H1523<>0,G1525=0),H1523,\nIF(AND(H1524<>0,G1525<>0),(G1525-(G1525/G1549))+H1523,\nIF(G1549<1,0,(G1525-(G1525/G1549)))))))","v":0},{"$f":"IF(I1549=\"n/a\",0,IF(AND(I1523=0,H1525=0),0,\nIF(AND(I1523<>0,H1525=0),I1523,\nIF(AND(I1524<>0,H1525<>0),(H1525-(H1525/H1549))+I1523,\nIF(H1549<1,0,(H1525-(H1525/H1549)))))))","v":0},{"$f":"IF(J1549=\"n/a\",0,IF(AND(J1523=0,I1525=0),0,\nIF(AND(J1523<>0,I1525=0),J1523,\nIF(AND(J1524<>0,I1525<>0),(I1525-(I1525/I1549))+J1523,\nIF(I1549<1,0,(I1525-(I1525/I1549)))))))","v":0},{"$f":"IF(K1549=\"n/a\",0,IF(AND(K1523=0,J1525=0),0,\nIF(AND(K1523<>0,J1525=0),K1523,\nIF(AND(K1524<>0,J1525<>0),(J1525-(J1525/J1549))+K1523,\nIF(J1549<1,0,(J1525-(J1525/J1549)))))))","v":0},{"$f":"IF(L1549=\"n/a\",0,IF(AND(L1523=0,K1525=0),0,\nIF(AND(L1523<>0,K1525=0),L1523,\nIF(AND(L1524<>0,K1525<>0),(K1525-(K1525/K1549))+L1523,\nIF(K1549<1,0,(K1525-(K1525/K1549)))))))","v":0},{"$f":"IF(M1549=\"n/a\",0,IF(AND(M1523=0,L1525=0),0,\nIF(AND(M1523<>0,L1525=0),M1523,\nIF(AND(M1524<>0,L1525<>0),(L1525-(L1525/L1549))+M1523,\nIF(L1549<1,0,(L1525-(L1525/L1549)))))))","v":0},{"$f":"IF(N1549=\"n/a\",0,IF(AND(N1523=0,M1525=0),0,\nIF(AND(N1523<>0,M1525=0),N1523,\nIF(AND(N1524<>0,M1525<>0),(M1525-(M1525/M1549))+N1523,\nIF(M1549<1,0,(M1525-(M1525/M1549)))))))","v":0},{"$f":"IF(O1549=\"n/a\",0,IF(AND(O1523=0,N1525=0),0,\nIF(AND(O1523<>0,N1525=0),O1523,\nIF(AND(O1524<>0,N1525<>0),(N1525-(N1525/N1549))+O1523,\nIF(N1549<1,0,(N1525-(N1525/N1549)))))))","v":0},{"$f":"IF(P1549=\"n/a\",0,IF(AND(P1523=0,O1525=0),0,\nIF(AND(P1523<>0,O1525=0),P1523,\nIF(AND(P1524<>0,O1525<>0),(O1525-(O1525/O1549))+P1523,\nIF(O1549<1,0,(O1525-(O1525/O1549)))))))","v":0},{"$f":"IF(Q1549=\"n/a\",0,IF(AND(Q1523=0,P1525=0),0,\nIF(AND(Q1523<>0,P1525=0),Q1523,\nIF(AND(Q1524<>0,P1525<>0),(P1525-(P1525/P1549))+Q1523,\nIF(P1549<1,0,(P1525-(P1525/P1549)))))))","v":0},{"$f":"IF(R1549=\"n/a\",0,IF(AND(R1523=0,Q1525=0),0,\nIF(AND(R1523<>0,Q1525=0),R1523,\nIF(AND(R1524<>0,Q1525<>0),(Q1525-(Q1525/Q1549))+R1523,\nIF(Q1549<1,0,(Q1525-(Q1525/Q1549)))))))","v":0},{"$f":"IF(S1549=\"n/a\",0,IF(AND(S1523=0,R1525=0),0,\nIF(AND(S1523<>0,R1525=0),S1523,\nIF(AND(S1524<>0,R1525<>0),(R1525-(R1525/R1549))+S1523,\nIF(R1549<1,0,(R1525-(R1525/R1549)))))))","v":0},{"$f":"IF(T1549=\"n/a\",0,IF(AND(T1523=0,S1525=0),0,\nIF(AND(T1523<>0,S1525=0),T1523,\nIF(AND(T1524<>0,S1525<>0),(S1525-(S1525/S1549))+T1523,\nIF(S1549<1,0,(S1525-(S1525/S1549)))))))","v":0},{"$f":"IF(U1549=\"n/a\",0,IF(AND(U1523=0,T1525=0),0,\nIF(AND(U1523<>0,T1525=0),U1523,\nIF(AND(U1524<>0,T1525<>0),(T1525-(T1525/T1549))+U1523,\nIF(T1549<1,0,(T1525-(T1525/T1549)))))))","v":0},{"$f":"IF(V1549=\"n/a\",0,IF(AND(V1523=0,U1525=0),0,\nIF(AND(V1523<>0,U1525=0),V1523,\nIF(AND(V1524<>0,U1525<>0),(U1525-(U1525/U1549))+V1523,\nIF(U1549<1,0,(U1525-(U1525/U1549)))))))","v":0},{"$f":"IF(W1549=\"n/a\",0,IF(AND(W1523=0,V1525=0),0,\nIF(AND(W1523<>0,V1525=0),W1523,\nIF(AND(W1524<>0,V1525<>0),(V1525-(V1525/V1549))+W1523,\nIF(V1549<1,0,(V1525-(V1525/V1549)))))))","v":0}]
[{"$f":"A1525+1","v":0},"Depreciated starting RAB",{"$f":"C1521","v":0},{"$f":"IF(C1550=\"n/a\",C1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,C1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,C1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(D1550=\"n/a\",D1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,D1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,D1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(E1550=\"n/a\",E1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,E1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,E1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(F1550=\"n/a\",F1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,F1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,F1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(G1550=\"n/a\",G1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,G1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,G1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(H1550=\"n/a\",H1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,H1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,H1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(I1550=\"n/a\",I1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,I1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,I1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(J1550=\"n/a\",J1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,J1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,J1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(K1550=\"n/a\",K1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,K1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,K1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(L1550=\"n/a\",L1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,L1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,L1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(M1550=\"n/a\",M1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,M1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,M1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(N1550=\"n/a\",N1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,N1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,N1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(O1550=\"n/a\",O1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,O1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,O1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(P1550=\"n/a\",P1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,P1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,P1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(Q1550=\"n/a\",Q1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,Q1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,Q1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(R1550=\"n/a\",R1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,R1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,R1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(S1550=\"n/a\",S1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,S1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,S1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(T1550=\"n/a\",T1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,T1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,T1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(U1550=\"n/a\",U1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,U1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,U1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(V1550=\"n/a\",V1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,V1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,V1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0}]
[{"$f":"A1526+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1527)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"OFFSET(D1527,-($A1527+5),0)","v":8.3691385570509244E-2},{"$f":"IF(D1551=\"n/a\",D1527,IFERROR(IF((OFFSET($C1527,0,$A1527))<0,\nMIN(0,D1527-(OFFSET($C1527,0,$A1527)/(OFFSET($C1522,-$A1526,$A1527)))),\nMAX(0,D1527-(OFFSET($C1527,0,$A1527)/(OFFSET($C1522,-$A1526,$A1527))))),0))","v":8.3691385570509244E-2},8.3691385570509244E-2,8.3691385570509244E-2,8.3691385570509244E-2,8.3691385570509244E-2,8.3691385570509244E-2,8.3691385570509244E-2,8.3691385570509244E-2,8.3691385570509244E-2,8.3691385570509244E-2,8.3691385570509244E-2,8.3691385570509244E-2,8.3691385570509244E-2,8.3691385570509244E-2,8.3691385570509244E-2,8.3691385570509244E-2,8.3691385570509244E-2,8.3691385570509244E-2,8.3691385570509244E-2]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E1528,-($A1528+5),0)","v":0.42424816619525252},{"$f":"IF(E1552=\"n/a\",E1528,IFERROR(IF((OFFSET($C1528,0,$A1528))<0,\nMIN(0,E1528-(OFFSET($C1528,0,$A1528)/(OFFSET($C1523,-$A1527,$A1528)))),\nMAX(0,E1528-(OFFSET($C1528,0,$A1528)/(OFFSET($C1523,-$A1527,$A1528))))),0))","v":0.42424816619525252},0.42424816619525252,0.42424816619525252,0.42424816619525252,0.42424816619525252,0.42424816619525252,0.42424816619525252,0.42424816619525252,0.42424816619525252,0.42424816619525252,0.42424816619525252,0.42424816619525252,0.42424816619525252,0.42424816619525252,0.42424816619525252,0.42424816619525252,0.42424816619525252,0.42424816619525252]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F1529,-($A1529+5),0)","v":0.13774296656506679},{"$f":"IF(F1553=\"n/a\",F1529,IFERROR(IF((OFFSET($C1529,0,$A1529))<0,\nMIN(0,F1529-(OFFSET($C1529,0,$A1529)/(OFFSET($C1524,-$A1528,$A1529)))),\nMAX(0,F1529-(OFFSET($C1529,0,$A1529)/(OFFSET($C1524,-$A1528,$A1529))))),0))","v":0.13774296656506679},0.13774296656506679,0.13774296656506679,0.13774296656506679,0.13774296656506679,0.13774296656506679,0.13774296656506679,0.13774296656506679,0.13774296656506679,0.13774296656506679,0.13774296656506679,0.13774296656506679,0.13774296656506679,0.13774296656506679,0.13774296656506679,0.13774296656506679,0.13774296656506679]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1530,-($A1530+5),0)","v":9.4137763410144792E-2},{"$f":"IF(G1554=\"n/a\",G1530,IFERROR(IF((OFFSET($C1530,0,$A1530))<0,\nMIN(0,G1530-(OFFSET($C1530,0,$A1530)/(OFFSET($C1525,-$A1529,$A1530)))),\nMAX(0,G1530-(OFFSET($C1530,0,$A1530)/(OFFSET($C1525,-$A1529,$A1530))))),0))","v":9.4137763410144792E-2},9.4137763410144792E-2,9.4137763410144792E-2,9.4137763410144792E-2,9.4137763410144792E-2,9.4137763410144792E-2,9.4137763410144792E-2,9.4137763410144792E-2,9.4137763410144792E-2,9.4137763410144792E-2,9.4137763410144792E-2,9.4137763410144792E-2,9.4137763410144792E-2,9.4137763410144792E-2,9.4137763410144792E-2,9.4137763410144792E-2]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1531,-($A1531+5),0)","v":9.0588206792706714E-3},{"$f":"IF(H1555=\"n/a\",H1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,H1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,H1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":9.0588206792706714E-3},9.0588206792706714E-3,9.0588206792706714E-3,9.0588206792706714E-3,9.0588206792706714E-3,9.0588206792706714E-3,9.0588206792706714E-3,9.0588206792706714E-3,9.0588206792706714E-3,9.0588206792706714E-3,9.0588206792706714E-3,9.0588206792706714E-3,9.0588206792706714E-3,9.0588206792706714E-3,9.0588206792706714E-3]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1532,-($A1532+5),0)","v":0},{"$f":"IF(I1556=\"n/a\",I1532,IFERROR(IF((OFFSET($C1532,0,$A1532))<0,\nMIN(0,I1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532)))),\nMAX(0,I1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1533,-($A1533+5),0)","v":0},{"$f":"IF(J1557=\"n/a\",J1533,IFERROR(IF((OFFSET($C1533,0,$A1533))<0,\nMIN(0,J1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533)))),\nMAX(0,J1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1534,-($A1534+5),0)","v":0},{"$f":"IF(K1558=\"n/a\",K1534,IFERROR(IF((OFFSET($C1534,0,$A1534))<0,\nMIN(0,K1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534)))),\nMAX(0,K1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1535,-($A1535+5),0)","v":0},{"$f":"IF(L1559=\"n/a\",L1535,IFERROR(IF((OFFSET($C1535,0,$A1535))<0,\nMIN(0,L1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535)))),\nMAX(0,L1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1536,-($A1536+5),0)","v":0},{"$f":"IF(M1560=\"n/a\",M1536,IFERROR(IF((OFFSET($C1536,0,$A1536))<0,\nMIN(0,M1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536)))),\nMAX(0,M1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1537,-($A1537+5),0)","v":0},{"$f":"IF(N1561=\"n/a\",N1537,IFERROR(IF((OFFSET($C1537,0,$A1537))<0,\nMIN(0,N1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537)))),\nMAX(0,N1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1538,-($A1538+5),0)","v":0},{"$f":"IF(O1562=\"n/a\",O1538,IFERROR(IF((OFFSET($C1538,0,$A1538))<0,\nMIN(0,O1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538)))),\nMAX(0,O1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1539,-($A1539+5),0)","v":0},{"$f":"IF(P1563=\"n/a\",P1539,IFERROR(IF((OFFSET($C1539,0,$A1539))<0,\nMIN(0,P1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539)))),\nMAX(0,P1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1540,-($A1540+5),0)","v":0},{"$f":"IF(Q1564=\"n/a\",Q1540,IFERROR(IF((OFFSET($C1540,0,$A1540))<0,\nMIN(0,Q1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540)))),\nMAX(0,Q1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1541,-($A1541+5),0)","v":0},{"$f":"IF(R1565=\"n/a\",R1541,IFERROR(IF((OFFSET($C1541,0,$A1541))<0,\nMIN(0,R1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541)))),\nMAX(0,R1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1542,-($A1542+5),0)","v":0},{"$f":"IF(S1566=\"n/a\",S1542,IFERROR(IF((OFFSET($C1542,0,$A1542))<0,\nMIN(0,S1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542)))),\nMAX(0,S1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1543,-($A1543+5),0)","v":0},{"$f":"IF(T1567=\"n/a\",T1543,IFERROR(IF((OFFSET($C1543,0,$A1543))<0,\nMIN(0,T1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543)))),\nMAX(0,T1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1544,-($A1544+5),0)","v":0},{"$f":"IF(U1568=\"n/a\",U1544,IFERROR(IF((OFFSET($C1544,0,$A1544))<0,\nMIN(0,U1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544)))),\nMAX(0,U1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1545,-($A1545+5),0)","v":0},{"$f":"IF(V1569=\"n/a\",V1545,IFERROR(IF((OFFSET($C1545,0,$A1545))<0,\nMIN(0,V1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545)))),\nMAX(0,V1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1546,-($A1546+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1549=\"n/a\",\"n/a\",IF(AND(C1549<1,D1523=0),0,\nIF(D1523=0,C1549-1,\nIF(C1549<1,D1524,\n(((C1549-1)*(C1525-(C1525/(C1549))))+(D1523*D1524))/(D1525)))))","v":0},0,0,0,0,{"$f":"IF(H1549=\"n/a\",\"n/a\",IF(AND(H1549<1,I1523=0),0,\nIF(I1523=0,H1549-1,\nIF(H1549<1,I1524,\n(((H1549-1)*(H1525-(H1525/(H1549))))+(I1523*I1524))/(I1525)))))","v":0},{"$f":"IF(I1549=\"n/a\",\"n/a\",IF(AND(I1549<1,J1523=0),0,\nIF(J1523=0,I1549-1,\nIF(I1549<1,J1524,\n(((I1549-1)*(I1525-(I1525/(I1549))))+(J1523*J1524))/(J1525)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1550,(-$A1526-ROWS(C1522:C1549)),0)","v":"n/a"},{"$f":"IF(C1550=\"n/a\",\"n/a\",MAX(0,C1550-1))","v":"n/a"},{"$f":"IF(D1550=\"n/a\",\"n/a\",MAX(0,D1550-1))","v":"n/a"},{"$f":"IF(E1550=\"n/a\",\"n/a\",MAX(0,E1550-1))","v":"n/a"},{"$f":"IF(F1550=\"n/a\",\"n/a\",MAX(0,F1550-1))","v":"n/a"},{"$f":"IF(G1550=\"n/a\",\"n/a\",MAX(0,G1550-1))","v":"n/a"},{"$f":"IF(H1550=\"n/a\",\"n/a\",MAX(0,H1550-1))","v":"n/a"},{"$f":"IF(I1550=\"n/a\",\"n/a\",MAX(0,I1550-1))","v":"n/a"},{"$f":"IF(J1550=\"n/a\",\"n/a\",MAX(0,J1550-1))","v":"n/a"},{"$f":"IF(K1550=\"n/a\",\"n/a\",MAX(0,K1550-1))","v":"n/a"},{"$f":"IF(L1550=\"n/a\",\"n/a\",MAX(0,L1550-1))","v":"n/a"},{"$f":"IF(M1550=\"n/a\",\"n/a\",MAX(0,M1550-1))","v":"n/a"},{"$f":"IF(N1550=\"n/a\",\"n/a\",MAX(0,N1550-1))","v":"n/a"},{"$f":"IF(O1550=\"n/a\",\"n/a\",MAX(0,O1550-1))","v":"n/a"},{"$f":"IF(P1550=\"n/a\",\"n/a\",MAX(0,P1550-1))","v":"n/a"},{"$f":"IF(Q1550=\"n/a\",\"n/a\",MAX(0,Q1550-1))","v":"n/a"},{"$f":"IF(R1550=\"n/a\",\"n/a\",MAX(0,R1550-1))","v":"n/a"},{"$f":"IF(S1550=\"n/a\",\"n/a\",MAX(0,S1550-1))","v":"n/a"},{"$f":"IF(T1550=\"n/a\",\"n/a\",MAX(0,T1550-1))","v":"n/a"},{"$f":"IF(U1550=\"n/a\",\"n/a\",MAX(0,U1550-1))","v":"n/a"},{"$f":"IF(V1550=\"n/a\",\"n/a\",MAX(0,V1550-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1527)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D1551,(-$A1527-ROWS(D1523:D1550)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1552,(-$A1528-ROWS(E1524:E1551)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1553,(-$A1529-ROWS(F1525:F1552)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1554,(-$A1530-ROWS(G1526:G1553)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1555,(-$A1531-ROWS(H1527:H1554)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1556,(-$A1532-ROWS(I1528:I1555)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1557,(-$A1533-ROWS(J1529:J1556)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1558,(-$A1534-ROWS(K1530:K1557)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1559,(-$A1535-ROWS(L1531:L1558)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1560,(-$A1536-ROWS(M1532:M1559)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1561,(-$A1537-ROWS(N1533:N1560)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1562,(-$A1538-ROWS(O1534:O1561)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1563,(-$A1539-ROWS(P1535:P1562)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1564,(-$A1540-ROWS(Q1536:Q1563)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1565,(-$A1541-ROWS(R1537:R1564)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1566,(-$A1542-ROWS(S1538:S1565)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1567,(-$A1543-ROWS(T1539:T1566)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1568,(-$A1544-ROWS(U1540:U1567)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1569,(-$A1545-ROWS(V1541:V1568)),0)","v":0},{"$f":"IF(V1569=\"n/a\",\"n/a\",MAX(0,V1569-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1570,(-$A1546-ROWS(W1542:W1569)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1522<>\"n/a\",C1522<>\"n/a\"),IF(SUM(C1525:C1547)=0,0,IF((SUMPRODUCT(C1525:C1547,C1549:C1571)/SUM(C1525:C1547))<0,1,(SUMPRODUCT(C1525:C1547,C1549:C1571)/SUM(C1525:C1547)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1522<>\"n/a\",D1522<>\"n/a\"),IF(SUM(D1525:D1547)=0,0,IF((SUMPRODUCT(D1525:D1547,D1549:D1571)/SUM(D1525:D1547))<0,1,(SUMPRODUCT(D1525:D1547,D1549:D1571)/SUM(D1525:D1547)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1522<>\"n/a\",E1522<>\"n/a\"),IF(SUM(E1525:E1547)=0,0,IF((SUMPRODUCT(E1525:E1547,E1549:E1571)/SUM(E1525:E1547))<0,1,(SUMPRODUCT(E1525:E1547,E1549:E1571)/SUM(E1525:E1547)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1522<>\"n/a\",F1522<>\"n/a\"),IF(SUM(F1525:F1547)=0,0,IF((SUMPRODUCT(F1525:F1547,F1549:F1571)/SUM(F1525:F1547))<0,1,(SUMPRODUCT(F1525:F1547,F1549:F1571)/SUM(F1525:F1547)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1522<>\"n/a\",G1522<>\"n/a\"),IF(SUM(G1525:G1547)=0,0,IF((SUMPRODUCT(G1525:G1547,G1549:G1571)/SUM(G1525:G1547))<0,1,(SUMPRODUCT(G1525:G1547,G1549:G1571)/SUM(G1525:G1547)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1522<>\"n/a\",H1522<>\"n/a\"),IF(SUM(H1525:H1547)=0,0,IF((SUMPRODUCT(H1525:H1547,H1549:H1571)/SUM(H1525:H1547))<0,1,(SUMPRODUCT(H1525:H1547,H1549:H1571)/SUM(H1525:H1547)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1522<>\"n/a\",I1522<>\"n/a\"),IF(SUM(I1525:I1547)=0,0,IF((SUMPRODUCT(I1525:I1547,I1549:I1571)/SUM(I1525:I1547))<0,1,(SUMPRODUCT(I1525:I1547,I1549:I1571)/SUM(I1525:I1547)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1522<>\"n/a\",J1522<>\"n/a\"),IF(SUM(J1525:J1547)=0,0,IF((SUMPRODUCT(J1525:J1547,J1549:J1571)/SUM(J1525:J1547))<0,1,(SUMPRODUCT(J1525:J1547,J1549:J1571)/SUM(J1525:J1547)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1522<>\"n/a\",K1522<>\"n/a\"),IF(SUM(K1525:K1547)=0,0,IF((SUMPRODUCT(K1525:K1547,K1549:K1571)/SUM(K1525:K1547))<0,1,(SUMPRODUCT(K1525:K1547,K1549:K1571)/SUM(K1525:K1547)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1522<>\"n/a\",L1522<>\"n/a\"),IF(SUM(L1525:L1547)=0,0,IF((SUMPRODUCT(L1525:L1547,L1549:L1571)/SUM(L1525:L1547))<0,1,(SUMPRODUCT(L1525:L1547,L1549:L1571)/SUM(L1525:L1547)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1522<>\"n/a\",M1522<>\"n/a\"),IF(SUM(M1525:M1547)=0,0,IF((SUMPRODUCT(M1525:M1547,M1549:M1571)/SUM(M1525:M1547))<0,1,(SUMPRODUCT(M1525:M1547,M1549:M1571)/SUM(M1525:M1547)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1522<>\"n/a\",N1522<>\"n/a\"),IF(SUM(N1525:N1547)=0,0,IF((SUMPRODUCT(N1525:N1547,N1549:N1571)/SUM(N1525:N1547))<0,1,(SUMPRODUCT(N1525:N1547,N1549:N1571)/SUM(N1525:N1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",O1522<>\"n/a\"),IF(SUM(O1525:O1547)=0,0,IF((SUMPRODUCT(O1525:O1547,O1549:O1571)/SUM(O1525:O1547))<0,1,(SUMPRODUCT(O1525:O1547,O1549:O1571)/SUM(O1525:O1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",P1522<>\"n/a\"),IF(SUM(P1525:P1547)=0,0,IF((SUMPRODUCT(P1525:P1547,P1549:P1571)/SUM(P1525:P1547))<0,1,(SUMPRODUCT(P1525:P1547,P1549:P1571)/SUM(P1525:P1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",Q1522<>\"n/a\"),IF(SUM(Q1525:Q1547)=0,0,IF((SUMPRODUCT(Q1525:Q1547,Q1549:Q1571)/SUM(Q1525:Q1547))<0,1,(SUMPRODUCT(Q1525:Q1547,Q1549:Q1571)/SUM(Q1525:Q1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",R1522<>\"n/a\"),IF(SUM(R1525:R1547)=0,0,IF((SUMPRODUCT(R1525:R1547,R1549:R1571)/SUM(R1525:R1547))<0,1,(SUMPRODUCT(R1525:R1547,R1549:R1571)/SUM(R1525:R1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",S1522<>\"n/a\"),IF(SUM(S1525:S1547)=0,0,IF((SUMPRODUCT(S1525:S1547,S1549:S1571)/SUM(S1525:S1547))<0,1,(SUMPRODUCT(S1525:S1547,S1549:S1571)/SUM(S1525:S1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",T1522<>\"n/a\"),IF(SUM(T1525:T1547)=0,0,IF((SUMPRODUCT(T1525:T1547,T1549:T1571)/SUM(T1525:T1547))<0,1,(SUMPRODUCT(T1525:T1547,T1549:T1571)/SUM(T1525:T1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",U1522<>\"n/a\"),IF(SUM(U1525:U1547)=0,0,IF((SUMPRODUCT(U1525:U1547,U1549:U1571)/SUM(U1525:U1547))<0,1,(SUMPRODUCT(U1525:U1547,U1549:U1571)/SUM(U1525:U1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",V1522<>\"n/a\"),IF(SUM(V1525:V1547)=0,0,IF((SUMPRODUCT(V1525:V1547,V1549:V1571)/SUM(V1525:V1547))<0,1,(SUMPRODUCT(V1525:V1547,V1549:V1571)/SUM(V1525:V1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",W1522<>\"n/a\"),IF(SUM(W1525:W1547)=0,0,IF((SUMPRODUCT(W1525:W1547,W1549:W1571)/SUM(W1525:W1547))<0,1,(SUMPRODUCT(W1525:W1547,W1549:W1571)/SUM(W1525:W1547)))),\"n/a\"))","v":0}]
[]
["Asset Class 30",{"$f":"VLOOKUP($A1574,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Equity raising costs"}]
[{"$f":"VALUE(REPLACE(A1574,1,12,\"\"))","v":30},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1575,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1575,0)-OFFSET('RFM input'!H$134,$A1575,0)","v":2.2578483131565537},{"$f":"OFFSET('RFM input'!I$70,$A1575,0)-OFFSET('RFM input'!I$134,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A1575,0)-OFFSET('RFM input'!J$134,$A1575,0)","v":-9.9999999999999995E-7},{"$f":"OFFSET('RFM input'!K$70,$A1575,0)-OFFSET('RFM input'!K$134,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A1575,0)-OFFSET('RFM input'!L$134,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A1575,0)-OFFSET('RFM input'!M$134,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1575,0)-OFFSET('RFM input'!N$134,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1575,0)-OFFSET('RFM input'!O$134,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1575,0)-OFFSET('RFM input'!P$134,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1575,0)-OFFSET('RFM input'!Q$134,$A1575,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1575,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":5}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1575,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1575,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1603=\"n/a\",0,IF(AND(D1577=0,C1579=0),0,\nIF(AND(D1577<>0,C1579=0),D1577,\nIF(AND(D1578<>0,C1579<>0),(C1579-(C1579/C1603))+D1577,\nIF(C1603<1,0,(C1579-(C1579/C1603)))))))","v":0},{"$f":"IF(E1603=\"n/a\",0,IF(AND(E1577=0,D1579=0),0,\nIF(AND(E1577<>0,D1579=0),E1577,\nIF(AND(E1578<>0,D1579<>0),(D1579-(D1579/D1603))+E1577,\nIF(D1603<1,0,(D1579-(D1579/D1603)))))))","v":0},{"$f":"IF(F1603=\"n/a\",0,IF(AND(F1577=0,E1579=0),0,\nIF(AND(F1577<>0,E1579=0),F1577,\nIF(AND(F1578<>0,E1579<>0),(E1579-(E1579/E1603))+F1577,\nIF(E1603<1,0,(E1579-(E1579/E1603)))))))","v":0},{"$f":"IF(G1603=\"n/a\",0,IF(AND(G1577=0,F1579=0),0,\nIF(AND(G1577<>0,F1579=0),G1577,\nIF(AND(G1578<>0,F1579<>0),(F1579-(F1579/F1603))+G1577,\nIF(F1603<1,0,(F1579-(F1579/F1603)))))))","v":0},{"$f":"IF(H1603=\"n/a\",0,IF(AND(H1577=0,G1579=0),0,\nIF(AND(H1577<>0,G1579=0),H1577,\nIF(AND(H1578<>0,G1579<>0),(G1579-(G1579/G1603))+H1577,\nIF(G1603<1,0,(G1579-(G1579/G1603)))))))","v":0},{"$f":"IF(I1603=\"n/a\",0,IF(AND(I1577=0,H1579=0),0,\nIF(AND(I1577<>0,H1579=0),I1577,\nIF(AND(I1578<>0,H1579<>0),(H1579-(H1579/H1603))+I1577,\nIF(H1603<1,0,(H1579-(H1579/H1603)))))))","v":0},{"$f":"IF(J1603=\"n/a\",0,IF(AND(J1577=0,I1579=0),0,\nIF(AND(J1577<>0,I1579=0),J1577,\nIF(AND(J1578<>0,I1579<>0),(I1579-(I1579/I1603))+J1577,\nIF(I1603<1,0,(I1579-(I1579/I1603)))))))","v":0},{"$f":"IF(K1603=\"n/a\",0,IF(AND(K1577=0,J1579=0),0,\nIF(AND(K1577<>0,J1579=0),K1577,\nIF(AND(K1578<>0,J1579<>0),(J1579-(J1579/J1603))+K1577,\nIF(J1603<1,0,(J1579-(J1579/J1603)))))))","v":0},{"$f":"IF(L1603=\"n/a\",0,IF(AND(L1577=0,K1579=0),0,\nIF(AND(L1577<>0,K1579=0),L1577,\nIF(AND(L1578<>0,K1579<>0),(K1579-(K1579/K1603))+L1577,\nIF(K1603<1,0,(K1579-(K1579/K1603)))))))","v":0},{"$f":"IF(M1603=\"n/a\",0,IF(AND(M1577=0,L1579=0),0,\nIF(AND(M1577<>0,L1579=0),M1577,\nIF(AND(M1578<>0,L1579<>0),(L1579-(L1579/L1603))+M1577,\nIF(L1603<1,0,(L1579-(L1579/L1603)))))))","v":0},{"$f":"IF(N1603=\"n/a\",0,IF(AND(N1577=0,M1579=0),0,\nIF(AND(N1577<>0,M1579=0),N1577,\nIF(AND(N1578<>0,M1579<>0),(M1579-(M1579/M1603))+N1577,\nIF(M1603<1,0,(M1579-(M1579/M1603)))))))","v":0},{"$f":"IF(O1603=\"n/a\",0,IF(AND(O1577=0,N1579=0),0,\nIF(AND(O1577<>0,N1579=0),O1577,\nIF(AND(O1578<>0,N1579<>0),(N1579-(N1579/N1603))+O1577,\nIF(N1603<1,0,(N1579-(N1579/N1603)))))))","v":0},{"$f":"IF(P1603=\"n/a\",0,IF(AND(P1577=0,O1579=0),0,\nIF(AND(P1577<>0,O1579=0),P1577,\nIF(AND(P1578<>0,O1579<>0),(O1579-(O1579/O1603))+P1577,\nIF(O1603<1,0,(O1579-(O1579/O1603)))))))","v":0},{"$f":"IF(Q1603=\"n/a\",0,IF(AND(Q1577=0,P1579=0),0,\nIF(AND(Q1577<>0,P1579=0),Q1577,\nIF(AND(Q1578<>0,P1579<>0),(P1579-(P1579/P1603))+Q1577,\nIF(P1603<1,0,(P1579-(P1579/P1603)))))))","v":0},{"$f":"IF(R1603=\"n/a\",0,IF(AND(R1577=0,Q1579=0),0,\nIF(AND(R1577<>0,Q1579=0),R1577,\nIF(AND(R1578<>0,Q1579<>0),(Q1579-(Q1579/Q1603))+R1577,\nIF(Q1603<1,0,(Q1579-(Q1579/Q1603)))))))","v":0},{"$f":"IF(S1603=\"n/a\",0,IF(AND(S1577=0,R1579=0),0,\nIF(AND(S1577<>0,R1579=0),S1577,\nIF(AND(S1578<>0,R1579<>0),(R1579-(R1579/R1603))+S1577,\nIF(R1603<1,0,(R1579-(R1579/R1603)))))))","v":0},{"$f":"IF(T1603=\"n/a\",0,IF(AND(T1577=0,S1579=0),0,\nIF(AND(T1577<>0,S1579=0),T1577,\nIF(AND(T1578<>0,S1579<>0),(S1579-(S1579/S1603))+T1577,\nIF(S1603<1,0,(S1579-(S1579/S1603)))))))","v":0},{"$f":"IF(U1603=\"n/a\",0,IF(AND(U1577=0,T1579=0),0,\nIF(AND(U1577<>0,T1579=0),U1577,\nIF(AND(U1578<>0,T1579<>0),(T1579-(T1579/T1603))+U1577,\nIF(T1603<1,0,(T1579-(T1579/T1603)))))))","v":0},{"$f":"IF(V1603=\"n/a\",0,IF(AND(V1577=0,U1579=0),0,\nIF(AND(V1577<>0,U1579=0),V1577,\nIF(AND(V1578<>0,U1579<>0),(U1579-(U1579/U1603))+V1577,\nIF(U1603<1,0,(U1579-(U1579/U1603)))))))","v":0},{"$f":"IF(W1603=\"n/a\",0,IF(AND(W1577=0,V1579=0),0,\nIF(AND(W1577<>0,V1579=0),W1577,\nIF(AND(W1578<>0,V1579<>0),(V1579-(V1579/V1603))+W1577,\nIF(V1603<1,0,(V1579-(V1579/V1603)))))))","v":0}]
[{"$f":"A1579+1","v":0},"Depreciated starting RAB",{"$f":"C1575","v":0},{"$f":"IF(C1604=\"n/a\",C1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,C1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,C1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(D1604=\"n/a\",D1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,D1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,D1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(E1604=\"n/a\",E1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,E1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,E1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(F1604=\"n/a\",F1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,F1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,F1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(G1604=\"n/a\",G1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,G1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,G1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(H1604=\"n/a\",H1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,H1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,H1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(I1604=\"n/a\",I1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,I1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,I1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(J1604=\"n/a\",J1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,J1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,J1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(K1604=\"n/a\",K1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,K1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,K1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(L1604=\"n/a\",L1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,L1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,L1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(M1604=\"n/a\",M1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,M1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,M1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(N1604=\"n/a\",N1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,N1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,N1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(O1604=\"n/a\",O1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,O1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,O1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(P1604=\"n/a\",P1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,P1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,P1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(Q1604=\"n/a\",Q1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,Q1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,Q1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(R1604=\"n/a\",R1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,R1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,R1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(S1604=\"n/a\",S1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,S1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,S1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(T1604=\"n/a\",T1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,T1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,T1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(U1604=\"n/a\",U1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,U1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,U1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(V1604=\"n/a\",V1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,V1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,V1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0}]
[{"$f":"A1580+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D1581,-($A1581+5),0)","v":2.2578483131565537},{"$f":"IF(D1605=\"n/a\",D1581,IFERROR(IF((OFFSET($C1581,0,$A1581))<0,\nMIN(0,D1581-(OFFSET($C1581,0,$A1581)/(OFFSET($C1576,-$A1580,$A1581)))),\nMAX(0,D1581-(OFFSET($C1581,0,$A1581)/(OFFSET($C1576,-$A1580,$A1581))))),0))","v":1.8062786505252428},1.354708987893932,0.90313932526262131,0.4515696626313106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E1582,-($A1582+5),0)","v":0},{"$f":"IF(E1606=\"n/a\",E1582,IFERROR(IF((OFFSET($C1582,0,$A1582))<0,\nMIN(0,E1582-(OFFSET($C1582,0,$A1582)/(OFFSET($C1577,-$A1581,$A1582)))),\nMAX(0,E1582-(OFFSET($C1582,0,$A1582)/(OFFSET($C1577,-$A1581,$A1582))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F1583,-($A1583+5),0)","v":-9.9999999999999995E-7},{"$f":"IF(F1607=\"n/a\",F1583,IFERROR(IF((OFFSET($C1583,0,$A1583))<0,\nMIN(0,F1583-(OFFSET($C1583,0,$A1583)/(OFFSET($C1578,-$A1582,$A1583)))),\nMAX(0,F1583-(OFFSET($C1583,0,$A1583)/(OFFSET($C1578,-$A1582,$A1583))))),0))","v":-7.9999999999999996E-7},-5.9999999999999997E-7,-3.9999999999999998E-7,-1.9999999999999999E-7,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1584,-($A1584+5),0)","v":0},{"$f":"IF(G1608=\"n/a\",G1584,IFERROR(IF((OFFSET($C1584,0,$A1584))<0,\nMIN(0,G1584-(OFFSET($C1584,0,$A1584)/(OFFSET($C1579,-$A1583,$A1584)))),\nMAX(0,G1584-(OFFSET($C1584,0,$A1584)/(OFFSET($C1579,-$A1583,$A1584))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1585,-($A1585+5),0)","v":0},{"$f":"IF(H1609=\"n/a\",H1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,H1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,H1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1586,-($A1586+5),0)","v":0},{"$f":"IF(I1610=\"n/a\",I1586,IFERROR(IF((OFFSET($C1586,0,$A1586))<0,\nMIN(0,I1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586)))),\nMAX(0,I1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1587,-($A1587+5),0)","v":0},{"$f":"IF(J1611=\"n/a\",J1587,IFERROR(IF((OFFSET($C1587,0,$A1587))<0,\nMIN(0,J1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587)))),\nMAX(0,J1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1588,-($A1588+5),0)","v":0},{"$f":"IF(K1612=\"n/a\",K1588,IFERROR(IF((OFFSET($C1588,0,$A1588))<0,\nMIN(0,K1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588)))),\nMAX(0,K1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1589,-($A1589+5),0)","v":0},{"$f":"IF(L1613=\"n/a\",L1589,IFERROR(IF((OFFSET($C1589,0,$A1589))<0,\nMIN(0,L1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589)))),\nMAX(0,L1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1590,-($A1590+5),0)","v":0},{"$f":"IF(M1614=\"n/a\",M1590,IFERROR(IF((OFFSET($C1590,0,$A1590))<0,\nMIN(0,M1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590)))),\nMAX(0,M1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1591)","v":"Depreciated Net Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1591,-($A1591+5),0)","v":0},{"$f":"IF(N1615=\"n/a\",N1591,IFERROR(IF((OFFSET($C1591,0,$A1591))<0,\nMIN(0,N1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591)))),\nMAX(0,N1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1592,-($A1592+5),0)","v":0},{"$f":"IF(O1616=\"n/a\",O1592,IFERROR(IF((OFFSET($C1592,0,$A1592))<0,\nMIN(0,O1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592)))),\nMAX(0,O1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1593,-($A1593+5),0)","v":0},{"$f":"IF(P1617=\"n/a\",P1593,IFERROR(IF((OFFSET($C1593,0,$A1593))<0,\nMIN(0,P1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593)))),\nMAX(0,P1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1594,-($A1594+5),0)","v":0},{"$f":"IF(Q1618=\"n/a\",Q1594,IFERROR(IF((OFFSET($C1594,0,$A1594))<0,\nMIN(0,Q1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594)))),\nMAX(0,Q1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1595,-($A1595+5),0)","v":0},{"$f":"IF(R1619=\"n/a\",R1595,IFERROR(IF((OFFSET($C1595,0,$A1595))<0,\nMIN(0,R1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595)))),\nMAX(0,R1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1596,-($A1596+5),0)","v":0},{"$f":"IF(S1620=\"n/a\",S1596,IFERROR(IF((OFFSET($C1596,0,$A1596))<0,\nMIN(0,S1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596)))),\nMAX(0,S1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1597,-($A1597+5),0)","v":0},{"$f":"IF(T1621=\"n/a\",T1597,IFERROR(IF((OFFSET($C1597,0,$A1597))<0,\nMIN(0,T1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597)))),\nMAX(0,T1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1598,-($A1598+5),0)","v":0},{"$f":"IF(U1622=\"n/a\",U1598,IFERROR(IF((OFFSET($C1598,0,$A1598))<0,\nMIN(0,U1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598)))),\nMAX(0,U1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1599,-($A1599+5),0)","v":0},{"$f":"IF(V1623=\"n/a\",V1599,IFERROR(IF((OFFSET($C1599,0,$A1599))<0,\nMIN(0,V1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599)))),\nMAX(0,V1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1600,-($A1600+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1603=\"n/a\",\"n/a\",IF(AND(C1603<1,D1577=0),0,\nIF(D1577=0,C1603-1,\nIF(C1603<1,D1578,\n(((C1603-1)*(C1579-(C1579/(C1603))))+(D1577*D1578))/(D1579)))))","v":0},0,0,0,0,{"$f":"IF(H1603=\"n/a\",\"n/a\",IF(AND(H1603<1,I1577=0),0,\nIF(I1577=0,H1603-1,\nIF(H1603<1,I1578,\n(((H1603-1)*(H1579-(H1579/(H1603))))+(I1577*I1578))/(I1579)))))","v":0},{"$f":"IF(I1603=\"n/a\",\"n/a\",IF(AND(I1603<1,J1577=0),0,\nIF(J1577=0,I1603-1,\nIF(I1603<1,J1578,\n(((I1603-1)*(I1579-(I1579/(I1603))))+(J1577*J1578))/(J1579)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1604,(-$A1580-ROWS(C1576:C1603)),0)","v":"n/a"},{"$f":"IF(C1604=\"n/a\",\"n/a\",MAX(0,C1604-1))","v":"n/a"},{"$f":"IF(D1604=\"n/a\",\"n/a\",MAX(0,D1604-1))","v":"n/a"},{"$f":"IF(E1604=\"n/a\",\"n/a\",MAX(0,E1604-1))","v":"n/a"},{"$f":"IF(F1604=\"n/a\",\"n/a\",MAX(0,F1604-1))","v":"n/a"},{"$f":"IF(G1604=\"n/a\",\"n/a\",MAX(0,G1604-1))","v":"n/a"},{"$f":"IF(H1604=\"n/a\",\"n/a\",MAX(0,H1604-1))","v":"n/a"},{"$f":"IF(I1604=\"n/a\",\"n/a\",MAX(0,I1604-1))","v":"n/a"},{"$f":"IF(J1604=\"n/a\",\"n/a\",MAX(0,J1604-1))","v":"n/a"},{"$f":"IF(K1604=\"n/a\",\"n/a\",MAX(0,K1604-1))","v":"n/a"},{"$f":"IF(L1604=\"n/a\",\"n/a\",MAX(0,L1604-1))","v":"n/a"},{"$f":"IF(M1604=\"n/a\",\"n/a\",MAX(0,M1604-1))","v":"n/a"},{"$f":"IF(N1604=\"n/a\",\"n/a\",MAX(0,N1604-1))","v":"n/a"},{"$f":"IF(O1604=\"n/a\",\"n/a\",MAX(0,O1604-1))","v":"n/a"},{"$f":"IF(P1604=\"n/a\",\"n/a\",MAX(0,P1604-1))","v":"n/a"},{"$f":"IF(Q1604=\"n/a\",\"n/a\",MAX(0,Q1604-1))","v":"n/a"},{"$f":"IF(R1604=\"n/a\",\"n/a\",MAX(0,R1604-1))","v":"n/a"},{"$f":"IF(S1604=\"n/a\",\"n/a\",MAX(0,S1604-1))","v":"n/a"},{"$f":"IF(T1604=\"n/a\",\"n/a\",MAX(0,T1604-1))","v":"n/a"},{"$f":"IF(U1604=\"n/a\",\"n/a\",MAX(0,U1604-1))","v":"n/a"},{"$f":"IF(V1604=\"n/a\",\"n/a\",MAX(0,V1604-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D1605,(-$A1581-ROWS(D1577:D1604)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1606,(-$A1582-ROWS(E1578:E1605)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1607,(-$A1583-ROWS(F1579:F1606)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1608,(-$A1584-ROWS(G1580:G1607)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1609,(-$A1585-ROWS(H1581:H1608)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1610,(-$A1586-ROWS(I1582:I1609)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1611,(-$A1587-ROWS(J1583:J1610)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1612,(-$A1588-ROWS(K1584:K1611)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1613,(-$A1589-ROWS(L1585:L1612)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1614,(-$A1590-ROWS(M1586:M1613)),0)","v":5},4,3,2,1,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1591)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1615,(-$A1591-ROWS(N1587:N1614)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1616,(-$A1592-ROWS(O1588:O1615)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1617,(-$A1593-ROWS(P1589:P1616)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1618,(-$A1594-ROWS(Q1590:Q1617)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1619,(-$A1595-ROWS(R1591:R1618)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1620,(-$A1596-ROWS(S1592:S1619)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1621,(-$A1597-ROWS(T1593:T1620)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1622,(-$A1598-ROWS(U1594:U1621)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1623,(-$A1599-ROWS(V1595:V1622)),0)","v":0},{"$f":"IF(V1623=\"n/a\",\"n/a\",MAX(0,V1623-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1624,(-$A1600-ROWS(W1596:W1623)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1576<>\"n/a\",C1576<>\"n/a\"),IF(SUM(C1579:C1601)=0,0,IF((SUMPRODUCT(C1579:C1601,C1603:C1625)/SUM(C1579:C1601))<0,1,(SUMPRODUCT(C1579:C1601,C1603:C1625)/SUM(C1579:C1601)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1576<>\"n/a\",D1576<>\"n/a\"),IF(SUM(D1579:D1601)=0,0,IF((SUMPRODUCT(D1579:D1601,D1603:D1625)/SUM(D1579:D1601))<0,1,(SUMPRODUCT(D1579:D1601,D1603:D1625)/SUM(D1579:D1601)))),\"n/a\"))","v":5},{"$f":"(IF(OR($C1576<>\"n/a\",E1576<>\"n/a\"),IF(SUM(E1579:E1601)=0,0,IF((SUMPRODUCT(E1579:E1601,E1603:E1625)/SUM(E1579:E1601))<0,1,(SUMPRODUCT(E1579:E1601,E1603:E1625)/SUM(E1579:E1601)))),\"n/a\"))","v":4},{"$f":"(IF(OR($C1576<>\"n/a\",F1576<>\"n/a\"),IF(SUM(F1579:F1601)=0,0,IF((SUMPRODUCT(F1579:F1601,F1603:F1625)/SUM(F1579:F1601))<0,1,(SUMPRODUCT(F1579:F1601,F1603:F1625)/SUM(F1579:F1601)))),\"n/a\"))","v":2.9999985236670792},{"$f":"(IF(OR($C1576<>\"n/a\",G1576<>\"n/a\"),IF(SUM(G1579:G1601)=0,0,IF((SUMPRODUCT(G1579:G1601,G1603:G1625)/SUM(G1579:G1601))<0,1,(SUMPRODUCT(G1579:G1601,G1603:G1625)/SUM(G1579:G1601)))),\"n/a\"))","v":1.999998228400234},{"$f":"(IF(OR($C1576<>\"n/a\",H1576<>\"n/a\"),IF(SUM(H1579:H1601)=0,0,IF((SUMPRODUCT(H1579:H1601,H1603:H1625)/SUM(H1579:H1601))<0,1,(SUMPRODUCT(H1579:H1601,H1603:H1625)/SUM(H1579:H1601)))),\"n/a\"))","v":0.99999734259917417},{"$f":"(IF(OR($C1576<>\"n/a\",I1576<>\"n/a\"),IF(SUM(I1579:I1601)=0,0,IF((SUMPRODUCT(I1579:I1601,I1603:I1625)/SUM(I1579:I1601))<0,1,(SUMPRODUCT(I1579:I1601,I1603:I1625)/SUM(I1579:I1601)))),\"n/a\"))","v":2},{"$f":"(IF(OR($C1576<>\"n/a\",J1576<>\"n/a\"),IF(SUM(J1579:J1601)=0,0,IF((SUMPRODUCT(J1579:J1601,J1603:J1625)/SUM(J1579:J1601))<0,1,(SUMPRODUCT(J1579:J1601,J1603:J1625)/SUM(J1579:J1601)))),\"n/a\"))","v":1},{"$f":"(IF(OR($C1576<>\"n/a\",K1576<>\"n/a\"),IF(SUM(K1579:K1601)=0,0,IF((SUMPRODUCT(K1579:K1601,K1603:K1625)/SUM(K1579:K1601))<0,1,(SUMPRODUCT(K1579:K1601,K1603:K1625)/SUM(K1579:K1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",L1576<>\"n/a\"),IF(SUM(L1579:L1601)=0,0,IF((SUMPRODUCT(L1579:L1601,L1603:L1625)/SUM(L1579:L1601))<0,1,(SUMPRODUCT(L1579:L1601,L1603:L1625)/SUM(L1579:L1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",M1576<>\"n/a\"),IF(SUM(M1579:M1601)=0,0,IF((SUMPRODUCT(M1579:M1601,M1603:M1625)/SUM(M1579:M1601))<0,1,(SUMPRODUCT(M1579:M1601,M1603:M1625)/SUM(M1579:M1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",N1576<>\"n/a\"),IF(SUM(N1579:N1601)=0,0,IF((SUMPRODUCT(N1579:N1601,N1603:N1625)/SUM(N1579:N1601))<0,1,(SUMPRODUCT(N1579:N1601,N1603:N1625)/SUM(N1579:N1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",O1576<>\"n/a\"),IF(SUM(O1579:O1601)=0,0,IF((SUMPRODUCT(O1579:O1601,O1603:O1625)/SUM(O1579:O1601))<0,1,(SUMPRODUCT(O1579:O1601,O1603:O1625)/SUM(O1579:O1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",P1576<>\"n/a\"),IF(SUM(P1579:P1601)=0,0,IF((SUMPRODUCT(P1579:P1601,P1603:P1625)/SUM(P1579:P1601))<0,1,(SUMPRODUCT(P1579:P1601,P1603:P1625)/SUM(P1579:P1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",Q1576<>\"n/a\"),IF(SUM(Q1579:Q1601)=0,0,IF((SUMPRODUCT(Q1579:Q1601,Q1603:Q1625)/SUM(Q1579:Q1601))<0,1,(SUMPRODUCT(Q1579:Q1601,Q1603:Q1625)/SUM(Q1579:Q1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",R1576<>\"n/a\"),IF(SUM(R1579:R1601)=0,0,IF((SUMPRODUCT(R1579:R1601,R1603:R1625)/SUM(R1579:R1601))<0,1,(SUMPRODUCT(R1579:R1601,R1603:R1625)/SUM(R1579:R1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",S1576<>\"n/a\"),IF(SUM(S1579:S1601)=0,0,IF((SUMPRODUCT(S1579:S1601,S1603:S1625)/SUM(S1579:S1601))<0,1,(SUMPRODUCT(S1579:S1601,S1603:S1625)/SUM(S1579:S1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",T1576<>\"n/a\"),IF(SUM(T1579:T1601)=0,0,IF((SUMPRODUCT(T1579:T1601,T1603:T1625)/SUM(T1579:T1601))<0,1,(SUMPRODUCT(T1579:T1601,T1603:T1625)/SUM(T1579:T1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",U1576<>\"n/a\"),IF(SUM(U1579:U1601)=0,0,IF((SUMPRODUCT(U1579:U1601,U1603:U1625)/SUM(U1579:U1601))<0,1,(SUMPRODUCT(U1579:U1601,U1603:U1625)/SUM(U1579:U1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",V1576<>\"n/a\"),IF(SUM(V1579:V1601)=0,0,IF((SUMPRODUCT(V1579:V1601,V1603:V1625)/SUM(V1579:V1601))<0,1,(SUMPRODUCT(V1579:V1601,V1603:V1625)/SUM(V1579:V1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",W1576<>\"n/a\"),IF(SUM(W1579:W1601)=0,0,IF((SUMPRODUCT(W1579:W1601,W1603:W1625)/SUM(W1579:W1601))<0,1,(SUMPRODUCT(W1579:W1601,W1603:W1625)/SUM(W1579:W1601)))),\"n/a\"))","v":0}]
[]
["Asset Class 31",{"$f":"VLOOKUP($A1628,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"}]
[{"$f":"VALUE(REPLACE(A1628,1,12,\"\"))","v":31},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1629,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1629,0)-OFFSET('RFM input'!H$134,$A1629,0)","v":0.2468014356138494},{"$f":"OFFSET('RFM input'!I$70,$A1629,0)-OFFSET('RFM input'!I$134,$A1629,0)","v":0.13283588671759039},{"$f":"OFFSET('RFM input'!J$70,$A1629,0)-OFFSET('RFM input'!J$134,$A1629,0)","v":0.29099611940410813},{"$f":"OFFSET('RFM input'!K$70,$A1629,0)-OFFSET('RFM input'!K$134,$A1629,0)","v":1.1860421609670531},{"$f":"OFFSET('RFM input'!L$70,$A1629,0)-OFFSET('RFM input'!L$134,$A1629,0)","v":1.5701807409229329},{"$f":"OFFSET('RFM input'!M$70,$A1629,0)-OFFSET('RFM input'!M$134,$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1629,0)-OFFSET('RFM input'!N$134,$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1629,0)-OFFSET('RFM input'!O$134,$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1629,0)-OFFSET('RFM input'!P$134,$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1629,0)-OFFSET('RFM input'!Q$134,$A1629,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1629,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1629,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1629,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1629,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1629,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1629,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1629,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1629,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1629,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1629,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1629,0)","v":40}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1629,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1629,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1657=\"n/a\",0,IF(AND(D1631=0,C1633=0),0,\nIF(AND(D1631<>0,C1633=0),D1631,\nIF(AND(D1632<>0,C1633<>0),(C1633-(C1633/C1657))+D1631,\nIF(C1657<1,0,(C1633-(C1633/C1657)))))))","v":0},{"$f":"IF(E1657=\"n/a\",0,IF(AND(E1631=0,D1633=0),0,\nIF(AND(E1631<>0,D1633=0),E1631,\nIF(AND(E1632<>0,D1633<>0),(D1633-(D1633/D1657))+E1631,\nIF(D1657<1,0,(D1633-(D1633/D1657)))))))","v":0},{"$f":"IF(F1657=\"n/a\",0,IF(AND(F1631=0,E1633=0),0,\nIF(AND(F1631<>0,E1633=0),F1631,\nIF(AND(F1632<>0,E1633<>0),(E1633-(E1633/E1657))+F1631,\nIF(E1657<1,0,(E1633-(E1633/E1657)))))))","v":0},{"$f":"IF(G1657=\"n/a\",0,IF(AND(G1631=0,F1633=0),0,\nIF(AND(G1631<>0,F1633=0),G1631,\nIF(AND(G1632<>0,F1633<>0),(F1633-(F1633/F1657))+G1631,\nIF(F1657<1,0,(F1633-(F1633/F1657)))))))","v":0},{"$f":"IF(H1657=\"n/a\",0,IF(AND(H1631=0,G1633=0),0,\nIF(AND(H1631<>0,G1633=0),H1631,\nIF(AND(H1632<>0,G1633<>0),(G1633-(G1633/G1657))+H1631,\nIF(G1657<1,0,(G1633-(G1633/G1657)))))))","v":0},{"$f":"IF(I1657=\"n/a\",0,IF(AND(I1631=0,H1633=0),0,\nIF(AND(I1631<>0,H1633=0),I1631,\nIF(AND(I1632<>0,H1633<>0),(H1633-(H1633/H1657))+I1631,\nIF(H1657<1,0,(H1633-(H1633/H1657)))))))","v":0},{"$f":"IF(J1657=\"n/a\",0,IF(AND(J1631=0,I1633=0),0,\nIF(AND(J1631<>0,I1633=0),J1631,\nIF(AND(J1632<>0,I1633<>0),(I1633-(I1633/I1657))+J1631,\nIF(I1657<1,0,(I1633-(I1633/I1657)))))))","v":0},{"$f":"IF(K1657=\"n/a\",0,IF(AND(K1631=0,J1633=0),0,\nIF(AND(K1631<>0,J1633=0),K1631,\nIF(AND(K1632<>0,J1633<>0),(J1633-(J1633/J1657))+K1631,\nIF(J1657<1,0,(J1633-(J1633/J1657)))))))","v":0},{"$f":"IF(L1657=\"n/a\",0,IF(AND(L1631=0,K1633=0),0,\nIF(AND(L1631<>0,K1633=0),L1631,\nIF(AND(L1632<>0,K1633<>0),(K1633-(K1633/K1657))+L1631,\nIF(K1657<1,0,(K1633-(K1633/K1657)))))))","v":0},{"$f":"IF(M1657=\"n/a\",0,IF(AND(M1631=0,L1633=0),0,\nIF(AND(M1631<>0,L1633=0),M1631,\nIF(AND(M1632<>0,L1633<>0),(L1633-(L1633/L1657))+M1631,\nIF(L1657<1,0,(L1633-(L1633/L1657)))))))","v":0},{"$f":"IF(N1657=\"n/a\",0,IF(AND(N1631=0,M1633=0),0,\nIF(AND(N1631<>0,M1633=0),N1631,\nIF(AND(N1632<>0,M1633<>0),(M1633-(M1633/M1657))+N1631,\nIF(M1657<1,0,(M1633-(M1633/M1657)))))))","v":0},{"$f":"IF(O1657=\"n/a\",0,IF(AND(O1631=0,N1633=0),0,\nIF(AND(O1631<>0,N1633=0),O1631,\nIF(AND(O1632<>0,N1633<>0),(N1633-(N1633/N1657))+O1631,\nIF(N1657<1,0,(N1633-(N1633/N1657)))))))","v":0},{"$f":"IF(P1657=\"n/a\",0,IF(AND(P1631=0,O1633=0),0,\nIF(AND(P1631<>0,O1633=0),P1631,\nIF(AND(P1632<>0,O1633<>0),(O1633-(O1633/O1657))+P1631,\nIF(O1657<1,0,(O1633-(O1633/O1657)))))))","v":0},{"$f":"IF(Q1657=\"n/a\",0,IF(AND(Q1631=0,P1633=0),0,\nIF(AND(Q1631<>0,P1633=0),Q1631,\nIF(AND(Q1632<>0,P1633<>0),(P1633-(P1633/P1657))+Q1631,\nIF(P1657<1,0,(P1633-(P1633/P1657)))))))","v":0},{"$f":"IF(R1657=\"n/a\",0,IF(AND(R1631=0,Q1633=0),0,\nIF(AND(R1631<>0,Q1633=0),R1631,\nIF(AND(R1632<>0,Q1633<>0),(Q1633-(Q1633/Q1657))+R1631,\nIF(Q1657<1,0,(Q1633-(Q1633/Q1657)))))))","v":0},{"$f":"IF(S1657=\"n/a\",0,IF(AND(S1631=0,R1633=0),0,\nIF(AND(S1631<>0,R1633=0),S1631,\nIF(AND(S1632<>0,R1633<>0),(R1633-(R1633/R1657))+S1631,\nIF(R1657<1,0,(R1633-(R1633/R1657)))))))","v":0},{"$f":"IF(T1657=\"n/a\",0,IF(AND(T1631=0,S1633=0),0,\nIF(AND(T1631<>0,S1633=0),T1631,\nIF(AND(T1632<>0,S1633<>0),(S1633-(S1633/S1657))+T1631,\nIF(S1657<1,0,(S1633-(S1633/S1657)))))))","v":0},{"$f":"IF(U1657=\"n/a\",0,IF(AND(U1631=0,T1633=0),0,\nIF(AND(U1631<>0,T1633=0),U1631,\nIF(AND(U1632<>0,T1633<>0),(T1633-(T1633/T1657))+U1631,\nIF(T1657<1,0,(T1633-(T1633/T1657)))))))","v":0},{"$f":"IF(V1657=\"n/a\",0,IF(AND(V1631=0,U1633=0),0,\nIF(AND(V1631<>0,U1633=0),V1631,\nIF(AND(V1632<>0,U1633<>0),(U1633-(U1633/U1657))+V1631,\nIF(U1657<1,0,(U1633-(U1633/U1657)))))))","v":0},{"$f":"IF(W1657=\"n/a\",0,IF(AND(W1631=0,V1633=0),0,\nIF(AND(W1631<>0,V1633=0),W1631,\nIF(AND(W1632<>0,V1633<>0),(V1633-(V1633/V1657))+W1631,\nIF(V1657<1,0,(V1633-(V1633/V1657)))))))","v":0}]
[{"$f":"A1633+1","v":0},"Depreciated starting RAB",{"$f":"C1629","v":0},{"$f":"IF(C1658=\"n/a\",C1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,C1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,C1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(D1658=\"n/a\",D1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,D1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,D1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(E1658=\"n/a\",E1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,E1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,E1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(F1658=\"n/a\",F1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,F1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,F1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(G1658=\"n/a\",G1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,G1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,G1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(H1658=\"n/a\",H1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,H1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,H1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(I1658=\"n/a\",I1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,I1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,I1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(J1658=\"n/a\",J1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,J1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,J1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(K1658=\"n/a\",K1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,K1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,K1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(L1658=\"n/a\",L1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,L1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,L1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(M1658=\"n/a\",M1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,M1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,M1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(N1658=\"n/a\",N1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,N1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,N1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(O1658=\"n/a\",O1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,O1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,O1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(P1658=\"n/a\",P1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,P1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,P1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(Q1658=\"n/a\",Q1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,Q1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,Q1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(R1658=\"n/a\",R1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,R1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,R1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(S1658=\"n/a\",S1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,S1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,S1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(T1658=\"n/a\",T1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,T1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,T1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(U1658=\"n/a\",U1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,U1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,U1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(V1658=\"n/a\",V1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,V1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,V1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0}]
[{"$f":"A1634+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D1635,-($A1635+5),0)","v":0.2468014356138494},{"$f":"IF(D1659=\"n/a\",D1635,IFERROR(IF((OFFSET($C1635,0,$A1635))<0,\nMIN(0,D1635-(OFFSET($C1635,0,$A1635)/(OFFSET($C1630,-$A1634,$A1635)))),\nMAX(0,D1635-(OFFSET($C1635,0,$A1635)/(OFFSET($C1630,-$A1634,$A1635))))),0))","v":0.24063139972350317},0.23446136383315694,0.22829132794281071,0.22212129205246448,0.21595125616211824,0.20978122027177201,0.20361118438142578,0.19744114849107955,0.19127111260073332,0.18510107671038709,0.17893104082004085,0.17276100492969462,0.16659096903934839,0.16042093314900216,0.15425089725865593,0.1480808613683097,0.14191082547796346,0.13574078958761723,0.129570753697271]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E1636,-($A1636+5),0)","v":0.13283588671759039},{"$f":"IF(E1660=\"n/a\",E1636,IFERROR(IF((OFFSET($C1636,0,$A1636))<0,\nMIN(0,E1636-(OFFSET($C1636,0,$A1636)/(OFFSET($C1631,-$A1635,$A1636)))),\nMAX(0,E1636-(OFFSET($C1636,0,$A1636)/(OFFSET($C1631,-$A1635,$A1636))))),0))","v":0.12951498954965063},0.12619409238171087,0.1228731952137711,0.11955229804583134,0.11623140087789158,0.11291050370995181,0.10958960654201205,0.10626870937407229,0.10294781220613253,9.9626915038192765E-2,9.6306017870253002E-2,9.298512070231324E-2,8.9664223534373477E-2,8.6343326366433715E-2,8.3022429198493952E-2,7.970153203055419E-2,7.6380634862614427E-2,7.3059737694674665E-2]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F1637,-($A1637+5),0)","v":0.29099611940410813},{"$f":"IF(F1661=\"n/a\",F1637,IFERROR(IF((OFFSET($C1637,0,$A1637))<0,\nMIN(0,F1637-(OFFSET($C1637,0,$A1637)/(OFFSET($C1632,-$A1636,$A1637)))),\nMAX(0,F1637-(OFFSET($C1637,0,$A1637)/(OFFSET($C1632,-$A1636,$A1637))))),0))","v":0.28372121641900544},0.27644631343390275,0.26917141044880005,0.26189650746369736,0.25462160447859467,0.24734670149349197,0.24007179850838928,0.23279689552328658,0.22552199253818389,0.2182470895530812,0.2109721865679785,0.20369728358287581,0.19642238059777312,0.18914747761267042,0.18187257462756773,0.17459767164246504,0.16732276865736234]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1638,-($A1638+5),0)","v":1.1860421609670531},{"$f":"IF(G1662=\"n/a\",G1638,IFERROR(IF((OFFSET($C1638,0,$A1638))<0,\nMIN(0,G1638-(OFFSET($C1638,0,$A1638)/(OFFSET($C1633,-$A1637,$A1638)))),\nMAX(0,G1638-(OFFSET($C1638,0,$A1638)/(OFFSET($C1633,-$A1637,$A1638))))),0))","v":1.1563911069428767},1.1267400529187004,1.097088998894524,1.0674379448703477,1.0377868908461714,1.008135836821995,0.9784847827978187,0.94883372877364236,0.91918267474946602,0.88953162072528968,0.85988056670111335,0.83022951267693701,0.80057845865276067,0.77092740462858433,0.741276350604408,0.71162529658023166]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1639,-($A1639+5),0)","v":1.5701807409229329},{"$f":"IF(H1663=\"n/a\",H1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,H1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,H1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":1.5309262223998596},1.4916717038767864,1.4524171853537131,1.4131626668306398,1.3739081483075666,1.3346536297844933,1.29539911126142,1.2561445927383468,1.2168900742152735,1.1776355556922002,1.138381037169127,1.0991265186460537,1.0598720001229804,1.0206174815999072,0.98136296307683391]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1640,-($A1640+5),0)","v":0},{"$f":"IF(I1664=\"n/a\",I1640,IFERROR(IF((OFFSET($C1640,0,$A1640))<0,\nMIN(0,I1640-(OFFSET($C1640,0,$A1640)/(OFFSET($C1635,-$A1639,$A1640)))),\nMAX(0,I1640-(OFFSET($C1640,0,$A1640)/(OFFSET($C1635,-$A1639,$A1640))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1641,-($A1641+5),0)","v":0},{"$f":"IF(J1665=\"n/a\",J1641,IFERROR(IF((OFFSET($C1641,0,$A1641))<0,\nMIN(0,J1641-(OFFSET($C1641,0,$A1641)/(OFFSET($C1636,-$A1640,$A1641)))),\nMAX(0,J1641-(OFFSET($C1641,0,$A1641)/(OFFSET($C1636,-$A1640,$A1641))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1642,-($A1642+5),0)","v":0},{"$f":"IF(K1666=\"n/a\",K1642,IFERROR(IF((OFFSET($C1642,0,$A1642))<0,\nMIN(0,K1642-(OFFSET($C1642,0,$A1642)/(OFFSET($C1637,-$A1641,$A1642)))),\nMAX(0,K1642-(OFFSET($C1642,0,$A1642)/(OFFSET($C1637,-$A1641,$A1642))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1643,-($A1643+5),0)","v":0},{"$f":"IF(L1667=\"n/a\",L1643,IFERROR(IF((OFFSET($C1643,0,$A1643))<0,\nMIN(0,L1643-(OFFSET($C1643,0,$A1643)/(OFFSET($C1638,-$A1642,$A1643)))),\nMAX(0,L1643-(OFFSET($C1643,0,$A1643)/(OFFSET($C1638,-$A1642,$A1643))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1644,-($A1644+5),0)","v":0},{"$f":"IF(M1668=\"n/a\",M1644,IFERROR(IF((OFFSET($C1644,0,$A1644))<0,\nMIN(0,M1644-(OFFSET($C1644,0,$A1644)/(OFFSET($C1639,-$A1643,$A1644)))),\nMAX(0,M1644-(OFFSET($C1644,0,$A1644)/(OFFSET($C1639,-$A1643,$A1644))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1645,-($A1645+5),0)","v":0},{"$f":"IF(N1669=\"n/a\",N1645,IFERROR(IF((OFFSET($C1645,0,$A1645))<0,\nMIN(0,N1645-(OFFSET($C1645,0,$A1645)/(OFFSET($C1640,-$A1644,$A1645)))),\nMAX(0,N1645-(OFFSET($C1645,0,$A1645)/(OFFSET($C1640,-$A1644,$A1645))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1646,-($A1646+5),0)","v":0},{"$f":"IF(O1670=\"n/a\",O1646,IFERROR(IF((OFFSET($C1646,0,$A1646))<0,\nMIN(0,O1646-(OFFSET($C1646,0,$A1646)/(OFFSET($C1641,-$A1645,$A1646)))),\nMAX(0,O1646-(OFFSET($C1646,0,$A1646)/(OFFSET($C1641,-$A1645,$A1646))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1647,-($A1647+5),0)","v":0},{"$f":"IF(P1671=\"n/a\",P1647,IFERROR(IF((OFFSET($C1647,0,$A1647))<0,\nMIN(0,P1647-(OFFSET($C1647,0,$A1647)/(OFFSET($C1642,-$A1646,$A1647)))),\nMAX(0,P1647-(OFFSET($C1647,0,$A1647)/(OFFSET($C1642,-$A1646,$A1647))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1648,-($A1648+5),0)","v":0},{"$f":"IF(Q1672=\"n/a\",Q1648,IFERROR(IF((OFFSET($C1648,0,$A1648))<0,\nMIN(0,Q1648-(OFFSET($C1648,0,$A1648)/(OFFSET($C1643,-$A1647,$A1648)))),\nMAX(0,Q1648-(OFFSET($C1648,0,$A1648)/(OFFSET($C1643,-$A1647,$A1648))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1649,-($A1649+5),0)","v":0},{"$f":"IF(R1673=\"n/a\",R1649,IFERROR(IF((OFFSET($C1649,0,$A1649))<0,\nMIN(0,R1649-(OFFSET($C1649,0,$A1649)/(OFFSET($C1644,-$A1648,$A1649)))),\nMAX(0,R1649-(OFFSET($C1649,0,$A1649)/(OFFSET($C1644,-$A1648,$A1649))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1650,-($A1650+5),0)","v":0},{"$f":"IF(S1674=\"n/a\",S1650,IFERROR(IF((OFFSET($C1650,0,$A1650))<0,\nMIN(0,S1650-(OFFSET($C1650,0,$A1650)/(OFFSET($C1645,-$A1649,$A1650)))),\nMAX(0,S1650-(OFFSET($C1650,0,$A1650)/(OFFSET($C1645,-$A1649,$A1650))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1651,-($A1651+5),0)","v":0},{"$f":"IF(T1675=\"n/a\",T1651,IFERROR(IF((OFFSET($C1651,0,$A1651))<0,\nMIN(0,T1651-(OFFSET($C1651,0,$A1651)/(OFFSET($C1646,-$A1650,$A1651)))),\nMAX(0,T1651-(OFFSET($C1651,0,$A1651)/(OFFSET($C1646,-$A1650,$A1651))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1652,-($A1652+5),0)","v":0},{"$f":"IF(U1676=\"n/a\",U1652,IFERROR(IF((OFFSET($C1652,0,$A1652))<0,\nMIN(0,U1652-(OFFSET($C1652,0,$A1652)/(OFFSET($C1647,-$A1651,$A1652)))),\nMAX(0,U1652-(OFFSET($C1652,0,$A1652)/(OFFSET($C1647,-$A1651,$A1652))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1653,-($A1653+5),0)","v":0},{"$f":"IF(V1677=\"n/a\",V1653,IFERROR(IF((OFFSET($C1653,0,$A1653))<0,\nMIN(0,V1653-(OFFSET($C1653,0,$A1653)/(OFFSET($C1648,-$A1652,$A1653)))),\nMAX(0,V1653-(OFFSET($C1653,0,$A1653)/(OFFSET($C1648,-$A1652,$A1653))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1654,-($A1654+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1657=\"n/a\",\"n/a\",IF(AND(C1657<1,D1631=0),0,\nIF(D1631=0,C1657-1,\nIF(C1657<1,D1632,\n(((C1657-1)*(C1633-(C1633/(C1657))))+(D1631*D1632))/(D1633)))))","v":0},{"$f":"IF(D1657=\"n/a\",\"n/a\",IF(AND(D1657<1,E1631=0),0,\nIF(E1631=0,D1657-1,\nIF(D1657<1,E1632,\n(((D1657-1)*(D1633-(D1633/(D1657))))+(E1631*E1632))/(E1633)))))","v":0},{"$f":"IF(E1657=\"n/a\",\"n/a\",IF(AND(E1657<1,F1631=0),0,\nIF(F1631=0,E1657-1,\nIF(E1657<1,F1632,\n(((E1657-1)*(E1633-(E1633/(E1657))))+(F1631*F1632))/(F1633)))))","v":0},{"$f":"IF(F1657=\"n/a\",\"n/a\",IF(AND(F1657<1,G1631=0),0,\nIF(G1631=0,F1657-1,\nIF(F1657<1,G1632,\n(((F1657-1)*(F1633-(F1633/(F1657))))+(G1631*G1632))/(G1633)))))","v":0},{"$f":"IF(G1657=\"n/a\",\"n/a\",IF(AND(G1657<1,H1631=0),0,\nIF(H1631=0,G1657-1,\nIF(G1657<1,H1632,\n(((G1657-1)*(G1633-(G1633/(G1657))))+(H1631*H1632))/(H1633)))))","v":0},{"$f":"IF(H1657=\"n/a\",\"n/a\",IF(AND(H1657<1,I1631=0),0,\nIF(I1631=0,H1657-1,\nIF(H1657<1,I1632,\n(((H1657-1)*(H1633-(H1633/(H1657))))+(I1631*I1632))/(I1633)))))","v":0},{"$f":"IF(I1657=\"n/a\",\"n/a\",IF(AND(I1657<1,J1631=0),0,\nIF(J1631=0,I1657-1,\nIF(I1657<1,J1632,\n(((I1657-1)*(I1633-(I1633/(I1657))))+(J1631*J1632))/(J1633)))))","v":0},{"$f":"IF(J1657=\"n/a\",\"n/a\",IF(AND(J1657<1,K1631=0),0,\nIF(K1631=0,J1657-1,\nIF(J1657<1,K1632,\n(((J1657-1)*(J1633-(J1633/(J1657))))+(K1631*K1632))/(K1633)))))","v":0},{"$f":"IF(K1657=\"n/a\",\"n/a\",IF(AND(K1657<1,L1631=0),0,\nIF(L1631=0,K1657-1,\nIF(K1657<1,L1632,\n(((K1657-1)*(K1633-(K1633/(K1657))))+(L1631*L1632))/(L1633)))))","v":0},{"$f":"IF(L1657=\"n/a\",\"n/a\",IF(AND(L1657<1,M1631=0),0,\nIF(M1631=0,L1657-1,\nIF(L1657<1,M1632,\n(((L1657-1)*(L1633-(L1633/(L1657))))+(M1631*M1632))/(M1633)))))","v":0},{"$f":"IF(M1657=\"n/a\",\"n/a\",IF(AND(M1657<1,N1631=0),0,\nIF(N1631=0,M1657-1,\nIF(M1657<1,N1632,\n(((M1657-1)*(M1633-(M1633/(M1657))))+(N1631*N1632))/(N1633)))))","v":0},{"$f":"IF(N1657=\"n/a\",\"n/a\",IF(AND(N1657<1,O1631=0),0,\nIF(O1631=0,N1657-1,\nIF(N1657<1,O1632,\n(((N1657-1)*(N1633-(N1633/(N1657))))+(O1631*O1632))/(O1633)))))","v":0},{"$f":"IF(O1657=\"n/a\",\"n/a\",IF(AND(O1657<1,P1631=0),0,\nIF(P1631=0,O1657-1,\nIF(O1657<1,P1632,\n(((O1657-1)*(O1633-(O1633/(O1657))))+(P1631*P1632))/(P1633)))))","v":0},{"$f":"IF(P1657=\"n/a\",\"n/a\",IF(AND(P1657<1,Q1631=0),0,\nIF(Q1631=0,P1657-1,\nIF(P1657<1,Q1632,\n(((P1657-1)*(P1633-(P1633/(P1657))))+(Q1631*Q1632))/(Q1633)))))","v":0},{"$f":"IF(Q1657=\"n/a\",\"n/a\",IF(AND(Q1657<1,R1631=0),0,\nIF(R1631=0,Q1657-1,\nIF(Q1657<1,R1632,\n(((Q1657-1)*(Q1633-(Q1633/(Q1657))))+(R1631*R1632))/(R1633)))))","v":0},{"$f":"IF(R1657=\"n/a\",\"n/a\",IF(AND(R1657<1,S1631=0),0,\nIF(S1631=0,R1657-1,\nIF(R1657<1,S1632,\n(((R1657-1)*(R1633-(R1633/(R1657))))+(S1631*S1632))/(S1633)))))","v":0},{"$f":"IF(S1657=\"n/a\",\"n/a\",IF(AND(S1657<1,T1631=0),0,\nIF(T1631=0,S1657-1,\nIF(S1657<1,T1632,\n(((S1657-1)*(S1633-(S1633/(S1657))))+(T1631*T1632))/(T1633)))))","v":0},{"$f":"IF(T1657=\"n/a\",\"n/a\",IF(AND(T1657<1,U1631=0),0,\nIF(U1631=0,T1657-1,\nIF(T1657<1,U1632,\n(((T1657-1)*(T1633-(T1633/(T1657))))+(U1631*U1632))/(U1633)))))","v":0},{"$f":"IF(U1657=\"n/a\",\"n/a\",IF(AND(U1657<1,V1631=0),0,\nIF(V1631=0,U1657-1,\nIF(U1657<1,V1632,\n(((U1657-1)*(U1633-(U1633/(U1657))))+(V1631*V1632))/(V1633)))))","v":0},{"$f":"IF(V1657=\"n/a\",\"n/a\",IF(AND(V1657<1,W1631=0),0,\nIF(W1631=0,V1657-1,\nIF(V1657<1,W1632,\n(((V1657-1)*(V1633-(V1633/(V1657))))+(W1631*W1632))/(W1633)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C1658,(-$A1634-ROWS(C1630:C1657)),0)","v":"n/a"},{"$f":"IF(C1658=\"n/a\",\"n/a\",MAX(0,C1658-1))","v":"n/a"},{"$f":"IF(D1658=\"n/a\",\"n/a\",MAX(0,D1658-1))","v":"n/a"},{"$f":"IF(E1658=\"n/a\",\"n/a\",MAX(0,E1658-1))","v":"n/a"},{"$f":"IF(F1658=\"n/a\",\"n/a\",MAX(0,F1658-1))","v":"n/a"},{"$f":"IF(G1658=\"n/a\",\"n/a\",MAX(0,G1658-1))","v":"n/a"},{"$f":"IF(H1658=\"n/a\",\"n/a\",MAX(0,H1658-1))","v":"n/a"},{"$f":"IF(I1658=\"n/a\",\"n/a\",MAX(0,I1658-1))","v":"n/a"},{"$f":"IF(J1658=\"n/a\",\"n/a\",MAX(0,J1658-1))","v":"n/a"},{"$f":"IF(K1658=\"n/a\",\"n/a\",MAX(0,K1658-1))","v":"n/a"},{"$f":"IF(L1658=\"n/a\",\"n/a\",MAX(0,L1658-1))","v":"n/a"},{"$f":"IF(M1658=\"n/a\",\"n/a\",MAX(0,M1658-1))","v":"n/a"},{"$f":"IF(N1658=\"n/a\",\"n/a\",MAX(0,N1658-1))","v":"n/a"},{"$f":"IF(O1658=\"n/a\",\"n/a\",MAX(0,O1658-1))","v":"n/a"},{"$f":"IF(P1658=\"n/a\",\"n/a\",MAX(0,P1658-1))","v":"n/a"},{"$f":"IF(Q1658=\"n/a\",\"n/a\",MAX(0,Q1658-1))","v":"n/a"},{"$f":"IF(R1658=\"n/a\",\"n/a\",MAX(0,R1658-1))","v":"n/a"},{"$f":"IF(S1658=\"n/a\",\"n/a\",MAX(0,S1658-1))","v":"n/a"},{"$f":"IF(T1658=\"n/a\",\"n/a\",MAX(0,T1658-1))","v":"n/a"},{"$f":"IF(U1658=\"n/a\",\"n/a\",MAX(0,U1658-1))","v":"n/a"},{"$f":"IF(V1658=\"n/a\",\"n/a\",MAX(0,V1658-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D1659,(-$A1635-ROWS(D1631:D1658)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1660,(-$A1636-ROWS(E1632:E1659)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1661,(-$A1637-ROWS(F1633:F1660)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1662,(-$A1638-ROWS(G1634:G1661)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1663,(-$A1639-ROWS(H1635:H1662)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1664,(-$A1640-ROWS(I1636:I1663)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1665,(-$A1641-ROWS(J1637:J1664)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1666,(-$A1642-ROWS(K1638:K1665)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1667,(-$A1643-ROWS(L1639:L1666)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1668,(-$A1644-ROWS(M1640:M1667)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1669,(-$A1645-ROWS(N1641:N1668)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1670,(-$A1646-ROWS(O1642:O1669)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1671,(-$A1647-ROWS(P1643:P1670)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1672,(-$A1648-ROWS(Q1644:Q1671)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1673,(-$A1649-ROWS(R1645:R1672)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1674,(-$A1650-ROWS(S1646:S1673)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1675,(-$A1651-ROWS(T1647:T1674)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1676,(-$A1652-ROWS(U1648:U1675)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1677,(-$A1653-ROWS(V1649:V1676)),0)","v":0},{"$f":"IF(V1677=\"n/a\",\"n/a\",MAX(0,V1677-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1678,(-$A1654-ROWS(W1650:W1677)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1630<>\"n/a\",C1630<>\"n/a\"),IF(SUM(C1633:C1655)=0,0,IF((SUMPRODUCT(C1633:C1655,C1657:C1679)/SUM(C1633:C1655))<0,1,(SUMPRODUCT(C1633:C1655,C1657:C1679)/SUM(C1633:C1655)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1630<>\"n/a\",D1630<>\"n/a\"),IF(SUM(D1633:D1655)=0,0,IF((SUMPRODUCT(D1633:D1655,D1657:D1679)/SUM(D1633:D1655))<0,1,(SUMPRODUCT(D1633:D1655,D1657:D1679)/SUM(D1633:D1655)))),\"n/a\"))","v":40},39.355682790809965,39.08631623147518,39.330692509408152,39.113985280511876,38.114885727703914,37.115834743103157,36.116836365120008,35.117895092648951,34.119015952628395,33.120204579854658,32.121467311723734,31.122811301263265,30.124244652710988,29.125776585066976,28.127417630593367,27.129179877295329,26.131077267188104,25.133125965920755,24.135344824499949]
[]
["Asset Class 32",{"$f":"VLOOKUP($A1682,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Work in progress"}]
[{"$f":"VALUE(REPLACE(A1682,1,12,\"\"))","v":32},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1683,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1683,0)-OFFSET('RFM input'!H$134,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A1683,0)-OFFSET('RFM input'!I$134,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A1683,0)-OFFSET('RFM input'!J$134,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A1683,0)-OFFSET('RFM input'!K$134,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A1683,0)-OFFSET('RFM input'!L$134,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A1683,0)-OFFSET('RFM input'!M$134,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1683,0)-OFFSET('RFM input'!N$134,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1683,0)-OFFSET('RFM input'!O$134,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1683,0)-OFFSET('RFM input'!P$134,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1683,0)-OFFSET('RFM input'!Q$134,$A1683,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1683,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1683,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1683,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1683,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1683,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1683,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1683,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1683,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1683,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1683,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1683,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1683,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1683,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1711=\"n/a\",0,IF(AND(D1685=0,C1687=0),0,\nIF(AND(D1685<>0,C1687=0),D1685,\nIF(AND(D1686<>0,C1687<>0),(C1687-(C1687/C1711))+D1685,\nIF(C1711<1,0,(C1687-(C1687/C1711)))))))","v":0},{"$f":"IF(E1711=\"n/a\",0,IF(AND(E1685=0,D1687=0),0,\nIF(AND(E1685<>0,D1687=0),E1685,\nIF(AND(E1686<>0,D1687<>0),(D1687-(D1687/D1711))+E1685,\nIF(D1711<1,0,(D1687-(D1687/D1711)))))))","v":0},{"$f":"IF(F1711=\"n/a\",0,IF(AND(F1685=0,E1687=0),0,\nIF(AND(F1685<>0,E1687=0),F1685,\nIF(AND(F1686<>0,E1687<>0),(E1687-(E1687/E1711))+F1685,\nIF(E1711<1,0,(E1687-(E1687/E1711)))))))","v":0},{"$f":"IF(G1711=\"n/a\",0,IF(AND(G1685=0,F1687=0),0,\nIF(AND(G1685<>0,F1687=0),G1685,\nIF(AND(G1686<>0,F1687<>0),(F1687-(F1687/F1711))+G1685,\nIF(F1711<1,0,(F1687-(F1687/F1711)))))))","v":0},{"$f":"IF(H1711=\"n/a\",0,IF(AND(H1685=0,G1687=0),0,\nIF(AND(H1685<>0,G1687=0),H1685,\nIF(AND(H1686<>0,G1687<>0),(G1687-(G1687/G1711))+H1685,\nIF(G1711<1,0,(G1687-(G1687/G1711)))))))","v":0},{"$f":"IF(I1711=\"n/a\",0,IF(AND(I1685=0,H1687=0),0,\nIF(AND(I1685<>0,H1687=0),I1685,\nIF(AND(I1686<>0,H1687<>0),(H1687-(H1687/H1711))+I1685,\nIF(H1711<1,0,(H1687-(H1687/H1711)))))))","v":0},{"$f":"IF(J1711=\"n/a\",0,IF(AND(J1685=0,I1687=0),0,\nIF(AND(J1685<>0,I1687=0),J1685,\nIF(AND(J1686<>0,I1687<>0),(I1687-(I1687/I1711))+J1685,\nIF(I1711<1,0,(I1687-(I1687/I1711)))))))","v":0},{"$f":"IF(K1711=\"n/a\",0,IF(AND(K1685=0,J1687=0),0,\nIF(AND(K1685<>0,J1687=0),K1685,\nIF(AND(K1686<>0,J1687<>0),(J1687-(J1687/J1711))+K1685,\nIF(J1711<1,0,(J1687-(J1687/J1711)))))))","v":0},{"$f":"IF(L1711=\"n/a\",0,IF(AND(L1685=0,K1687=0),0,\nIF(AND(L1685<>0,K1687=0),L1685,\nIF(AND(L1686<>0,K1687<>0),(K1687-(K1687/K1711))+L1685,\nIF(K1711<1,0,(K1687-(K1687/K1711)))))))","v":0},{"$f":"IF(M1711=\"n/a\",0,IF(AND(M1685=0,L1687=0),0,\nIF(AND(M1685<>0,L1687=0),M1685,\nIF(AND(M1686<>0,L1687<>0),(L1687-(L1687/L1711))+M1685,\nIF(L1711<1,0,(L1687-(L1687/L1711)))))))","v":0},{"$f":"IF(N1711=\"n/a\",0,IF(AND(N1685=0,M1687=0),0,\nIF(AND(N1685<>0,M1687=0),N1685,\nIF(AND(N1686<>0,M1687<>0),(M1687-(M1687/M1711))+N1685,\nIF(M1711<1,0,(M1687-(M1687/M1711)))))))","v":0},{"$f":"IF(O1711=\"n/a\",0,IF(AND(O1685=0,N1687=0),0,\nIF(AND(O1685<>0,N1687=0),O1685,\nIF(AND(O1686<>0,N1687<>0),(N1687-(N1687/N1711))+O1685,\nIF(N1711<1,0,(N1687-(N1687/N1711)))))))","v":0},{"$f":"IF(P1711=\"n/a\",0,IF(AND(P1685=0,O1687=0),0,\nIF(AND(P1685<>0,O1687=0),P1685,\nIF(AND(P1686<>0,O1687<>0),(O1687-(O1687/O1711))+P1685,\nIF(O1711<1,0,(O1687-(O1687/O1711)))))))","v":0},{"$f":"IF(Q1711=\"n/a\",0,IF(AND(Q1685=0,P1687=0),0,\nIF(AND(Q1685<>0,P1687=0),Q1685,\nIF(AND(Q1686<>0,P1687<>0),(P1687-(P1687/P1711))+Q1685,\nIF(P1711<1,0,(P1687-(P1687/P1711)))))))","v":0},{"$f":"IF(R1711=\"n/a\",0,IF(AND(R1685=0,Q1687=0),0,\nIF(AND(R1685<>0,Q1687=0),R1685,\nIF(AND(R1686<>0,Q1687<>0),(Q1687-(Q1687/Q1711))+R1685,\nIF(Q1711<1,0,(Q1687-(Q1687/Q1711)))))))","v":0},{"$f":"IF(S1711=\"n/a\",0,IF(AND(S1685=0,R1687=0),0,\nIF(AND(S1685<>0,R1687=0),S1685,\nIF(AND(S1686<>0,R1687<>0),(R1687-(R1687/R1711))+S1685,\nIF(R1711<1,0,(R1687-(R1687/R1711)))))))","v":0},{"$f":"IF(T1711=\"n/a\",0,IF(AND(T1685=0,S1687=0),0,\nIF(AND(T1685<>0,S1687=0),T1685,\nIF(AND(T1686<>0,S1687<>0),(S1687-(S1687/S1711))+T1685,\nIF(S1711<1,0,(S1687-(S1687/S1711)))))))","v":0},{"$f":"IF(U1711=\"n/a\",0,IF(AND(U1685=0,T1687=0),0,\nIF(AND(U1685<>0,T1687=0),U1685,\nIF(AND(U1686<>0,T1687<>0),(T1687-(T1687/T1711))+U1685,\nIF(T1711<1,0,(T1687-(T1687/T1711)))))))","v":0},{"$f":"IF(V1711=\"n/a\",0,IF(AND(V1685=0,U1687=0),0,\nIF(AND(V1685<>0,U1687=0),V1685,\nIF(AND(V1686<>0,U1687<>0),(U1687-(U1687/U1711))+V1685,\nIF(U1711<1,0,(U1687-(U1687/U1711)))))))","v":0},{"$f":"IF(W1711=\"n/a\",0,IF(AND(W1685=0,V1687=0),0,\nIF(AND(W1685<>0,V1687=0),W1685,\nIF(AND(W1686<>0,V1687<>0),(V1687-(V1687/V1711))+W1685,\nIF(V1711<1,0,(V1687-(V1687/V1711)))))))","v":0}]
[{"$f":"A1687+1","v":0},"Depreciated starting RAB",{"$f":"C1683","v":0},{"$f":"IF(C1712=\"n/a\",C1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,C1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,C1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(D1712=\"n/a\",D1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,D1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,D1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(E1712=\"n/a\",E1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,E1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,E1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(F1712=\"n/a\",F1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,F1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,F1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(G1712=\"n/a\",G1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,G1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,G1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(H1712=\"n/a\",H1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,H1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,H1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(I1712=\"n/a\",I1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,I1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,I1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(J1712=\"n/a\",J1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,J1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,J1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(K1712=\"n/a\",K1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,K1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,K1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(L1712=\"n/a\",L1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,L1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,L1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(M1712=\"n/a\",M1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,M1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,M1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(N1712=\"n/a\",N1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,N1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,N1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(O1712=\"n/a\",O1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,O1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,O1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(P1712=\"n/a\",P1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,P1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,P1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(Q1712=\"n/a\",Q1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,Q1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,Q1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(R1712=\"n/a\",R1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,R1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,R1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(S1712=\"n/a\",S1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,S1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,S1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(T1712=\"n/a\",T1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,T1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,T1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(U1712=\"n/a\",U1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,U1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,U1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(V1712=\"n/a\",V1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,V1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,V1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0}]
[{"$f":"A1688+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1689)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"OFFSET(D1689,-($A1689+5),0)","v":0},{"$f":"IF(D1713=\"n/a\",D1689,IFERROR(IF((OFFSET($C1689,0,$A1689))<0,\nMIN(0,D1689-(OFFSET($C1689,0,$A1689)/(OFFSET($C1684,-$A1688,$A1689)))),\nMAX(0,D1689-(OFFSET($C1689,0,$A1689)/(OFFSET($C1684,-$A1688,$A1689))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E1690,-($A1690+5),0)","v":0},{"$f":"IF(E1714=\"n/a\",E1690,IFERROR(IF((OFFSET($C1690,0,$A1690))<0,\nMIN(0,E1690-(OFFSET($C1690,0,$A1690)/(OFFSET($C1685,-$A1689,$A1690)))),\nMAX(0,E1690-(OFFSET($C1690,0,$A1690)/(OFFSET($C1685,-$A1689,$A1690))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F1691,-($A1691+5),0)","v":0},{"$f":"IF(F1715=\"n/a\",F1691,IFERROR(IF((OFFSET($C1691,0,$A1691))<0,\nMIN(0,F1691-(OFFSET($C1691,0,$A1691)/(OFFSET($C1686,-$A1690,$A1691)))),\nMAX(0,F1691-(OFFSET($C1691,0,$A1691)/(OFFSET($C1686,-$A1690,$A1691))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1692,-($A1692+5),0)","v":0},{"$f":"IF(G1716=\"n/a\",G1692,IFERROR(IF((OFFSET($C1692,0,$A1692))<0,\nMIN(0,G1692-(OFFSET($C1692,0,$A1692)/(OFFSET($C1687,-$A1691,$A1692)))),\nMAX(0,G1692-(OFFSET($C1692,0,$A1692)/(OFFSET($C1687,-$A1691,$A1692))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1693,-($A1693+5),0)","v":0},{"$f":"IF(H1717=\"n/a\",H1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,H1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,H1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1694,-($A1694+5),0)","v":0},{"$f":"IF(I1718=\"n/a\",I1694,IFERROR(IF((OFFSET($C1694,0,$A1694))<0,\nMIN(0,I1694-(OFFSET($C1694,0,$A1694)/(OFFSET($C1689,-$A1693,$A1694)))),\nMAX(0,I1694-(OFFSET($C1694,0,$A1694)/(OFFSET($C1689,-$A1693,$A1694))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1695,-($A1695+5),0)","v":0},{"$f":"IF(J1719=\"n/a\",J1695,IFERROR(IF((OFFSET($C1695,0,$A1695))<0,\nMIN(0,J1695-(OFFSET($C1695,0,$A1695)/(OFFSET($C1690,-$A1694,$A1695)))),\nMAX(0,J1695-(OFFSET($C1695,0,$A1695)/(OFFSET($C1690,-$A1694,$A1695))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1696,-($A1696+5),0)","v":0},{"$f":"IF(K1720=\"n/a\",K1696,IFERROR(IF((OFFSET($C1696,0,$A1696))<0,\nMIN(0,K1696-(OFFSET($C1696,0,$A1696)/(OFFSET($C1691,-$A1695,$A1696)))),\nMAX(0,K1696-(OFFSET($C1696,0,$A1696)/(OFFSET($C1691,-$A1695,$A1696))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1697,-($A1697+5),0)","v":0},{"$f":"IF(L1721=\"n/a\",L1697,IFERROR(IF((OFFSET($C1697,0,$A1697))<0,\nMIN(0,L1697-(OFFSET($C1697,0,$A1697)/(OFFSET($C1692,-$A1696,$A1697)))),\nMAX(0,L1697-(OFFSET($C1697,0,$A1697)/(OFFSET($C1692,-$A1696,$A1697))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1698,-($A1698+5),0)","v":0},{"$f":"IF(M1722=\"n/a\",M1698,IFERROR(IF((OFFSET($C1698,0,$A1698))<0,\nMIN(0,M1698-(OFFSET($C1698,0,$A1698)/(OFFSET($C1693,-$A1697,$A1698)))),\nMAX(0,M1698-(OFFSET($C1698,0,$A1698)/(OFFSET($C1693,-$A1697,$A1698))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1699,-($A1699+5),0)","v":0},{"$f":"IF(N1723=\"n/a\",N1699,IFERROR(IF((OFFSET($C1699,0,$A1699))<0,\nMIN(0,N1699-(OFFSET($C1699,0,$A1699)/(OFFSET($C1694,-$A1698,$A1699)))),\nMAX(0,N1699-(OFFSET($C1699,0,$A1699)/(OFFSET($C1694,-$A1698,$A1699))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1700,-($A1700+5),0)","v":0},{"$f":"IF(O1724=\"n/a\",O1700,IFERROR(IF((OFFSET($C1700,0,$A1700))<0,\nMIN(0,O1700-(OFFSET($C1700,0,$A1700)/(OFFSET($C1695,-$A1699,$A1700)))),\nMAX(0,O1700-(OFFSET($C1700,0,$A1700)/(OFFSET($C1695,-$A1699,$A1700))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1701,-($A1701+5),0)","v":0},{"$f":"IF(P1725=\"n/a\",P1701,IFERROR(IF((OFFSET($C1701,0,$A1701))<0,\nMIN(0,P1701-(OFFSET($C1701,0,$A1701)/(OFFSET($C1696,-$A1700,$A1701)))),\nMAX(0,P1701-(OFFSET($C1701,0,$A1701)/(OFFSET($C1696,-$A1700,$A1701))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1702,-($A1702+5),0)","v":0},{"$f":"IF(Q1726=\"n/a\",Q1702,IFERROR(IF((OFFSET($C1702,0,$A1702))<0,\nMIN(0,Q1702-(OFFSET($C1702,0,$A1702)/(OFFSET($C1697,-$A1701,$A1702)))),\nMAX(0,Q1702-(OFFSET($C1702,0,$A1702)/(OFFSET($C1697,-$A1701,$A1702))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1703,-($A1703+5),0)","v":0},{"$f":"IF(R1727=\"n/a\",R1703,IFERROR(IF((OFFSET($C1703,0,$A1703))<0,\nMIN(0,R1703-(OFFSET($C1703,0,$A1703)/(OFFSET($C1698,-$A1702,$A1703)))),\nMAX(0,R1703-(OFFSET($C1703,0,$A1703)/(OFFSET($C1698,-$A1702,$A1703))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1704,-($A1704+5),0)","v":0},{"$f":"IF(S1728=\"n/a\",S1704,IFERROR(IF((OFFSET($C1704,0,$A1704))<0,\nMIN(0,S1704-(OFFSET($C1704,0,$A1704)/(OFFSET($C1699,-$A1703,$A1704)))),\nMAX(0,S1704-(OFFSET($C1704,0,$A1704)/(OFFSET($C1699,-$A1703,$A1704))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1705,-($A1705+5),0)","v":0},{"$f":"IF(T1729=\"n/a\",T1705,IFERROR(IF((OFFSET($C1705,0,$A1705))<0,\nMIN(0,T1705-(OFFSET($C1705,0,$A1705)/(OFFSET($C1700,-$A1704,$A1705)))),\nMAX(0,T1705-(OFFSET($C1705,0,$A1705)/(OFFSET($C1700,-$A1704,$A1705))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1706,-($A1706+5),0)","v":0},{"$f":"IF(U1730=\"n/a\",U1706,IFERROR(IF((OFFSET($C1706,0,$A1706))<0,\nMIN(0,U1706-(OFFSET($C1706,0,$A1706)/(OFFSET($C1701,-$A1705,$A1706)))),\nMAX(0,U1706-(OFFSET($C1706,0,$A1706)/(OFFSET($C1701,-$A1705,$A1706))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1707,-($A1707+5),0)","v":0},{"$f":"IF(V1731=\"n/a\",V1707,IFERROR(IF((OFFSET($C1707,0,$A1707))<0,\nMIN(0,V1707-(OFFSET($C1707,0,$A1707)/(OFFSET($C1702,-$A1706,$A1707)))),\nMAX(0,V1707-(OFFSET($C1707,0,$A1707)/(OFFSET($C1702,-$A1706,$A1707))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1708,-($A1708+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1711=\"n/a\",\"n/a\",IF(AND(C1711<1,D1685=0),0,\nIF(D1685=0,C1711-1,\nIF(C1711<1,D1686,\n(((C1711-1)*(C1687-(C1687/(C1711))))+(D1685*D1686))/(D1687)))))","v":0},{"$f":"IF(D1711=\"n/a\",\"n/a\",IF(AND(D1711<1,E1685=0),0,\nIF(E1685=0,D1711-1,\nIF(D1711<1,E1686,\n(((D1711-1)*(D1687-(D1687/(D1711))))+(E1685*E1686))/(E1687)))))","v":0},{"$f":"IF(E1711=\"n/a\",\"n/a\",IF(AND(E1711<1,F1685=0),0,\nIF(F1685=0,E1711-1,\nIF(E1711<1,F1686,\n(((E1711-1)*(E1687-(E1687/(E1711))))+(F1685*F1686))/(F1687)))))","v":0},{"$f":"IF(F1711=\"n/a\",\"n/a\",IF(AND(F1711<1,G1685=0),0,\nIF(G1685=0,F1711-1,\nIF(F1711<1,G1686,\n(((F1711-1)*(F1687-(F1687/(F1711))))+(G1685*G1686))/(G1687)))))","v":0},{"$f":"IF(G1711=\"n/a\",\"n/a\",IF(AND(G1711<1,H1685=0),0,\nIF(H1685=0,G1711-1,\nIF(G1711<1,H1686,\n(((G1711-1)*(G1687-(G1687/(G1711))))+(H1685*H1686))/(H1687)))))","v":0},{"$f":"IF(H1711=\"n/a\",\"n/a\",IF(AND(H1711<1,I1685=0),0,\nIF(I1685=0,H1711-1,\nIF(H1711<1,I1686,\n(((H1711-1)*(H1687-(H1687/(H1711))))+(I1685*I1686))/(I1687)))))","v":0},{"$f":"IF(I1711=\"n/a\",\"n/a\",IF(AND(I1711<1,J1685=0),0,\nIF(J1685=0,I1711-1,\nIF(I1711<1,J1686,\n(((I1711-1)*(I1687-(I1687/(I1711))))+(J1685*J1686))/(J1687)))))","v":0},{"$f":"IF(J1711=\"n/a\",\"n/a\",IF(AND(J1711<1,K1685=0),0,\nIF(K1685=0,J1711-1,\nIF(J1711<1,K1686,\n(((J1711-1)*(J1687-(J1687/(J1711))))+(K1685*K1686))/(K1687)))))","v":0},{"$f":"IF(K1711=\"n/a\",\"n/a\",IF(AND(K1711<1,L1685=0),0,\nIF(L1685=0,K1711-1,\nIF(K1711<1,L1686,\n(((K1711-1)*(K1687-(K1687/(K1711))))+(L1685*L1686))/(L1687)))))","v":0},{"$f":"IF(L1711=\"n/a\",\"n/a\",IF(AND(L1711<1,M1685=0),0,\nIF(M1685=0,L1711-1,\nIF(L1711<1,M1686,\n(((L1711-1)*(L1687-(L1687/(L1711))))+(M1685*M1686))/(M1687)))))","v":0},{"$f":"IF(M1711=\"n/a\",\"n/a\",IF(AND(M1711<1,N1685=0),0,\nIF(N1685=0,M1711-1,\nIF(M1711<1,N1686,\n(((M1711-1)*(M1687-(M1687/(M1711))))+(N1685*N1686))/(N1687)))))","v":0},{"$f":"IF(N1711=\"n/a\",\"n/a\",IF(AND(N1711<1,O1685=0),0,\nIF(O1685=0,N1711-1,\nIF(N1711<1,O1686,\n(((N1711-1)*(N1687-(N1687/(N1711))))+(O1685*O1686))/(O1687)))))","v":0},{"$f":"IF(O1711=\"n/a\",\"n/a\",IF(AND(O1711<1,P1685=0),0,\nIF(P1685=0,O1711-1,\nIF(O1711<1,P1686,\n(((O1711-1)*(O1687-(O1687/(O1711))))+(P1685*P1686))/(P1687)))))","v":0},{"$f":"IF(P1711=\"n/a\",\"n/a\",IF(AND(P1711<1,Q1685=0),0,\nIF(Q1685=0,P1711-1,\nIF(P1711<1,Q1686,\n(((P1711-1)*(P1687-(P1687/(P1711))))+(Q1685*Q1686))/(Q1687)))))","v":0},{"$f":"IF(Q1711=\"n/a\",\"n/a\",IF(AND(Q1711<1,R1685=0),0,\nIF(R1685=0,Q1711-1,\nIF(Q1711<1,R1686,\n(((Q1711-1)*(Q1687-(Q1687/(Q1711))))+(R1685*R1686))/(R1687)))))","v":0},{"$f":"IF(R1711=\"n/a\",\"n/a\",IF(AND(R1711<1,S1685=0),0,\nIF(S1685=0,R1711-1,\nIF(R1711<1,S1686,\n(((R1711-1)*(R1687-(R1687/(R1711))))+(S1685*S1686))/(S1687)))))","v":0},{"$f":"IF(S1711=\"n/a\",\"n/a\",IF(AND(S1711<1,T1685=0),0,\nIF(T1685=0,S1711-1,\nIF(S1711<1,T1686,\n(((S1711-1)*(S1687-(S1687/(S1711))))+(T1685*T1686))/(T1687)))))","v":0},{"$f":"IF(T1711=\"n/a\",\"n/a\",IF(AND(T1711<1,U1685=0),0,\nIF(U1685=0,T1711-1,\nIF(T1711<1,U1686,\n(((T1711-1)*(T1687-(T1687/(T1711))))+(U1685*U1686))/(U1687)))))","v":0},{"$f":"IF(U1711=\"n/a\",\"n/a\",IF(AND(U1711<1,V1685=0),0,\nIF(V1685=0,U1711-1,\nIF(U1711<1,V1686,\n(((U1711-1)*(U1687-(U1687/(U1711))))+(V1685*V1686))/(V1687)))))","v":0},{"$f":"IF(V1711=\"n/a\",\"n/a\",IF(AND(V1711<1,W1685=0),0,\nIF(W1685=0,V1711-1,\nIF(V1711<1,W1686,\n(((V1711-1)*(V1687-(V1687/(V1711))))+(W1685*W1686))/(W1687)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C1712,(-$A1688-ROWS(C1684:C1711)),0)","v":"n/a"},{"$f":"IF(C1712=\"n/a\",\"n/a\",MAX(0,C1712-1))","v":"n/a"},{"$f":"IF(D1712=\"n/a\",\"n/a\",MAX(0,D1712-1))","v":"n/a"},{"$f":"IF(E1712=\"n/a\",\"n/a\",MAX(0,E1712-1))","v":"n/a"},{"$f":"IF(F1712=\"n/a\",\"n/a\",MAX(0,F1712-1))","v":"n/a"},{"$f":"IF(G1712=\"n/a\",\"n/a\",MAX(0,G1712-1))","v":"n/a"},{"$f":"IF(H1712=\"n/a\",\"n/a\",MAX(0,H1712-1))","v":"n/a"},{"$f":"IF(I1712=\"n/a\",\"n/a\",MAX(0,I1712-1))","v":"n/a"},{"$f":"IF(J1712=\"n/a\",\"n/a\",MAX(0,J1712-1))","v":"n/a"},{"$f":"IF(K1712=\"n/a\",\"n/a\",MAX(0,K1712-1))","v":"n/a"},{"$f":"IF(L1712=\"n/a\",\"n/a\",MAX(0,L1712-1))","v":"n/a"},{"$f":"IF(M1712=\"n/a\",\"n/a\",MAX(0,M1712-1))","v":"n/a"},{"$f":"IF(N1712=\"n/a\",\"n/a\",MAX(0,N1712-1))","v":"n/a"},{"$f":"IF(O1712=\"n/a\",\"n/a\",MAX(0,O1712-1))","v":"n/a"},{"$f":"IF(P1712=\"n/a\",\"n/a\",MAX(0,P1712-1))","v":"n/a"},{"$f":"IF(Q1712=\"n/a\",\"n/a\",MAX(0,Q1712-1))","v":"n/a"},{"$f":"IF(R1712=\"n/a\",\"n/a\",MAX(0,R1712-1))","v":"n/a"},{"$f":"IF(S1712=\"n/a\",\"n/a\",MAX(0,S1712-1))","v":"n/a"},{"$f":"IF(T1712=\"n/a\",\"n/a\",MAX(0,T1712-1))","v":"n/a"},{"$f":"IF(U1712=\"n/a\",\"n/a\",MAX(0,U1712-1))","v":"n/a"},{"$f":"IF(V1712=\"n/a\",\"n/a\",MAX(0,V1712-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1689)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D1713,(-$A1689-ROWS(D1685:D1712)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1714,(-$A1690-ROWS(E1686:E1713)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1715,(-$A1691-ROWS(F1687:F1714)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1716,(-$A1692-ROWS(G1688:G1715)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1717,(-$A1693-ROWS(H1689:H1716)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1718,(-$A1694-ROWS(I1690:I1717)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1719,(-$A1695-ROWS(J1691:J1718)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1720,(-$A1696-ROWS(K1692:K1719)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1721,(-$A1697-ROWS(L1693:L1720)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1722,(-$A1698-ROWS(M1694:M1721)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1723,(-$A1699-ROWS(N1695:N1722)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1724,(-$A1700-ROWS(O1696:O1723)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1725,(-$A1701-ROWS(P1697:P1724)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1726,(-$A1702-ROWS(Q1698:Q1725)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1727,(-$A1703-ROWS(R1699:R1726)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1728,(-$A1704-ROWS(S1700:S1727)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1729,(-$A1705-ROWS(T1701:T1728)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1730,(-$A1706-ROWS(U1702:U1729)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1731,(-$A1707-ROWS(V1703:V1730)),0)","v":0},{"$f":"IF(V1731=\"n/a\",\"n/a\",MAX(0,V1731-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1732,(-$A1708-ROWS(W1704:W1731)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1684<>\"n/a\",C1684<>\"n/a\"),IF(SUM(C1687:C1709)=0,0,IF((SUMPRODUCT(C1687:C1709,C1711:C1733)/SUM(C1687:C1709))<0,1,(SUMPRODUCT(C1687:C1709,C1711:C1733)/SUM(C1687:C1709)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1684<>\"n/a\",D1684<>\"n/a\"),IF(SUM(D1687:D1709)=0,0,IF((SUMPRODUCT(D1687:D1709,D1711:D1733)/SUM(D1687:D1709))<0,1,(SUMPRODUCT(D1687:D1709,D1711:D1733)/SUM(D1687:D1709)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 33",{"$f":"VLOOKUP($A1736,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Information & Communication Technology"}]
[{"$f":"VALUE(REPLACE(A1736,1,12,\"\"))","v":33},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1737,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1737,0)-OFFSET('RFM input'!H$134,$A1737,0)","v":11.830052731020372},{"$f":"OFFSET('RFM input'!I$70,$A1737,0)-OFFSET('RFM input'!I$134,$A1737,0)","v":9.5664563757686949},{"$f":"OFFSET('RFM input'!J$70,$A1737,0)-OFFSET('RFM input'!J$134,$A1737,0)","v":8.5237760770719415},{"$f":"OFFSET('RFM input'!K$70,$A1737,0)-OFFSET('RFM input'!K$134,$A1737,0)","v":49.659011652562199},{"$f":"OFFSET('RFM input'!L$70,$A1737,0)-OFFSET('RFM input'!L$134,$A1737,0)","v":40.67},{"$f":"OFFSET('RFM input'!M$70,$A1737,0)-OFFSET('RFM input'!M$134,$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1737,0)-OFFSET('RFM input'!N$134,$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1737,0)-OFFSET('RFM input'!O$134,$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1737,0)-OFFSET('RFM input'!P$134,$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1737,0)-OFFSET('RFM input'!Q$134,$A1737,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1737,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1737,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A1737,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A1737,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A1737,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A1737,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A1737,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A1737,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A1737,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A1737,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A1737,0)","v":2.8816616698547657}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1737,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1737,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1765=\"n/a\",0,IF(AND(D1739=0,C1741=0),0,\nIF(AND(D1739<>0,C1741=0),D1739,\nIF(AND(D1740<>0,C1741<>0),(C1741-(C1741/C1765))+D1739,\nIF(C1765<1,0,(C1741-(C1741/C1765)))))))","v":0},{"$f":"IF(E1765=\"n/a\",0,IF(AND(E1739=0,D1741=0),0,\nIF(AND(E1739<>0,D1741=0),E1739,\nIF(AND(E1740<>0,D1741<>0),(D1741-(D1741/D1765))+E1739,\nIF(D1765<1,0,(D1741-(D1741/D1765)))))))","v":0},{"$f":"IF(F1765=\"n/a\",0,IF(AND(F1739=0,E1741=0),0,\nIF(AND(F1739<>0,E1741=0),F1739,\nIF(AND(F1740<>0,E1741<>0),(E1741-(E1741/E1765))+F1739,\nIF(E1765<1,0,(E1741-(E1741/E1765)))))))","v":0},{"$f":"IF(G1765=\"n/a\",0,IF(AND(G1739=0,F1741=0),0,\nIF(AND(G1739<>0,F1741=0),G1739,\nIF(AND(G1740<>0,F1741<>0),(F1741-(F1741/F1765))+G1739,\nIF(F1765<1,0,(F1741-(F1741/F1765)))))))","v":0},{"$f":"IF(H1765=\"n/a\",0,IF(AND(H1739=0,G1741=0),0,\nIF(AND(H1739<>0,G1741=0),H1739,\nIF(AND(H1740<>0,G1741<>0),(G1741-(G1741/G1765))+H1739,\nIF(G1765<1,0,(G1741-(G1741/G1765)))))))","v":0},{"$f":"IF(I1765=\"n/a\",0,IF(AND(I1739=0,H1741=0),0,\nIF(AND(I1739<>0,H1741=0),I1739,\nIF(AND(I1740<>0,H1741<>0),(H1741-(H1741/H1765))+I1739,\nIF(H1765<1,0,(H1741-(H1741/H1765)))))))","v":0},{"$f":"IF(J1765=\"n/a\",0,IF(AND(J1739=0,I1741=0),0,\nIF(AND(J1739<>0,I1741=0),J1739,\nIF(AND(J1740<>0,I1741<>0),(I1741-(I1741/I1765))+J1739,\nIF(I1765<1,0,(I1741-(I1741/I1765)))))))","v":0},{"$f":"IF(K1765=\"n/a\",0,IF(AND(K1739=0,J1741=0),0,\nIF(AND(K1739<>0,J1741=0),K1739,\nIF(AND(K1740<>0,J1741<>0),(J1741-(J1741/J1765))+K1739,\nIF(J1765<1,0,(J1741-(J1741/J1765)))))))","v":0},{"$f":"IF(L1765=\"n/a\",0,IF(AND(L1739=0,K1741=0),0,\nIF(AND(L1739<>0,K1741=0),L1739,\nIF(AND(L1740<>0,K1741<>0),(K1741-(K1741/K1765))+L1739,\nIF(K1765<1,0,(K1741-(K1741/K1765)))))))","v":0},{"$f":"IF(M1765=\"n/a\",0,IF(AND(M1739=0,L1741=0),0,\nIF(AND(M1739<>0,L1741=0),M1739,\nIF(AND(M1740<>0,L1741<>0),(L1741-(L1741/L1765))+M1739,\nIF(L1765<1,0,(L1741-(L1741/L1765)))))))","v":0},{"$f":"IF(N1765=\"n/a\",0,IF(AND(N1739=0,M1741=0),0,\nIF(AND(N1739<>0,M1741=0),N1739,\nIF(AND(N1740<>0,M1741<>0),(M1741-(M1741/M1765))+N1739,\nIF(M1765<1,0,(M1741-(M1741/M1765)))))))","v":0},{"$f":"IF(O1765=\"n/a\",0,IF(AND(O1739=0,N1741=0),0,\nIF(AND(O1739<>0,N1741=0),O1739,\nIF(AND(O1740<>0,N1741<>0),(N1741-(N1741/N1765))+O1739,\nIF(N1765<1,0,(N1741-(N1741/N1765)))))))","v":0},{"$f":"IF(P1765=\"n/a\",0,IF(AND(P1739=0,O1741=0),0,\nIF(AND(P1739<>0,O1741=0),P1739,\nIF(AND(P1740<>0,O1741<>0),(O1741-(O1741/O1765))+P1739,\nIF(O1765<1,0,(O1741-(O1741/O1765)))))))","v":0},{"$f":"IF(Q1765=\"n/a\",0,IF(AND(Q1739=0,P1741=0),0,\nIF(AND(Q1739<>0,P1741=0),Q1739,\nIF(AND(Q1740<>0,P1741<>0),(P1741-(P1741/P1765))+Q1739,\nIF(P1765<1,0,(P1741-(P1741/P1765)))))))","v":0},{"$f":"IF(R1765=\"n/a\",0,IF(AND(R1739=0,Q1741=0),0,\nIF(AND(R1739<>0,Q1741=0),R1739,\nIF(AND(R1740<>0,Q1741<>0),(Q1741-(Q1741/Q1765))+R1739,\nIF(Q1765<1,0,(Q1741-(Q1741/Q1765)))))))","v":0},{"$f":"IF(S1765=\"n/a\",0,IF(AND(S1739=0,R1741=0),0,\nIF(AND(S1739<>0,R1741=0),S1739,\nIF(AND(S1740<>0,R1741<>0),(R1741-(R1741/R1765))+S1739,\nIF(R1765<1,0,(R1741-(R1741/R1765)))))))","v":0},{"$f":"IF(T1765=\"n/a\",0,IF(AND(T1739=0,S1741=0),0,\nIF(AND(T1739<>0,S1741=0),T1739,\nIF(AND(T1740<>0,S1741<>0),(S1741-(S1741/S1765))+T1739,\nIF(S1765<1,0,(S1741-(S1741/S1765)))))))","v":0},{"$f":"IF(U1765=\"n/a\",0,IF(AND(U1739=0,T1741=0),0,\nIF(AND(U1739<>0,T1741=0),U1739,\nIF(AND(U1740<>0,T1741<>0),(T1741-(T1741/T1765))+U1739,\nIF(T1765<1,0,(T1741-(T1741/T1765)))))))","v":0},{"$f":"IF(V1765=\"n/a\",0,IF(AND(V1739=0,U1741=0),0,\nIF(AND(V1739<>0,U1741=0),V1739,\nIF(AND(V1740<>0,U1741<>0),(U1741-(U1741/U1765))+V1739,\nIF(U1765<1,0,(U1741-(U1741/U1765)))))))","v":0},{"$f":"IF(W1765=\"n/a\",0,IF(AND(W1739=0,V1741=0),0,\nIF(AND(W1739<>0,V1741=0),W1739,\nIF(AND(W1740<>0,V1741<>0),(V1741-(V1741/V1765))+W1739,\nIF(V1765<1,0,(V1741-(V1741/V1765)))))))","v":0}]
[{"$f":"A1741+1","v":0},"Depreciated starting RAB",{"$f":"C1737","v":0},{"$f":"IF(C1766=\"n/a\",C1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,C1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,C1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(D1766=\"n/a\",D1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,D1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,D1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(E1766=\"n/a\",E1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,E1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,E1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(F1766=\"n/a\",F1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,F1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,F1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(G1766=\"n/a\",G1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,G1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,G1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(H1766=\"n/a\",H1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,H1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,H1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(I1766=\"n/a\",I1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,I1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,I1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(J1766=\"n/a\",J1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,J1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,J1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(K1766=\"n/a\",K1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,K1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,K1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(L1766=\"n/a\",L1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,L1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,L1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(M1766=\"n/a\",M1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,M1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,M1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(N1766=\"n/a\",N1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,N1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,N1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(O1766=\"n/a\",O1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,O1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,O1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(P1766=\"n/a\",P1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,P1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,P1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(Q1766=\"n/a\",Q1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,Q1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,Q1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(R1766=\"n/a\",R1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,R1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,R1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(S1766=\"n/a\",S1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,S1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,S1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(T1766=\"n/a\",T1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,T1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,T1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(U1766=\"n/a\",U1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,U1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,U1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(V1766=\"n/a\",V1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,V1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,V1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0}]
[{"$f":"A1742+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D1743,-($A1743+5),0)","v":11.830052731020372},{"$f":"IF(D1767=\"n/a\",D1743,IFERROR(IF((OFFSET($C1743,0,$A1743))<0,\nMIN(0,D1743-(OFFSET($C1743,0,$A1743)/(OFFSET($C1738,-$A1742,$A1743)))),\nMAX(0,D1743-(OFFSET($C1743,0,$A1743)/(OFFSET($C1738,-$A1742,$A1743))))),0))","v":7.7247641557600426},3.6194755804997136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E1744,-($A1744+5),0)","v":9.5664563757686949},{"$f":"IF(E1768=\"n/a\",E1744,IFERROR(IF((OFFSET($C1744,0,$A1744))<0,\nMIN(0,E1744-(OFFSET($C1744,0,$A1744)/(OFFSET($C1739,-$A1743,$A1744)))),\nMAX(0,E1744-(OFFSET($C1744,0,$A1744)/(OFFSET($C1739,-$A1743,$A1744))))),0))","v":6.2466855380454582},2.926914700322222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F1745,-($A1745+5),0)","v":8.5237760770719415},{"$f":"IF(F1769=\"n/a\",F1745,IFERROR(IF((OFFSET($C1745,0,$A1745))<0,\nMIN(0,F1745-(OFFSET($C1745,0,$A1745)/(OFFSET($C1740,-$A1744,$A1745)))),\nMAX(0,F1745-(OFFSET($C1745,0,$A1745)/(OFFSET($C1740,-$A1744,$A1745))))),0))","v":5.5658382434117062},2.6079004097514709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1746,-($A1746+5),0)","v":49.659011652562199},{"$f":"IF(G1770=\"n/a\",G1746,IFERROR(IF((OFFSET($C1746,0,$A1746))<0,\nMIN(0,G1746-(OFFSET($C1746,0,$A1746)/(OFFSET($C1741,-$A1745,$A1746)))),\nMAX(0,G1746-(OFFSET($C1746,0,$A1746)/(OFFSET($C1741,-$A1745,$A1746))))),0))","v":32.426242041872619},15.193472431183039,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1747,-($A1747+5),0)","v":40.67},{"$f":"IF(H1771=\"n/a\",H1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,H1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,H1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":26.556615203494815},12.443230406989628,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1748,-($A1748+5),0)","v":0},{"$f":"IF(I1772=\"n/a\",I1748,IFERROR(IF((OFFSET($C1748,0,$A1748))<0,\nMIN(0,I1748-(OFFSET($C1748,0,$A1748)/(OFFSET($C1743,-$A1747,$A1748)))),\nMAX(0,I1748-(OFFSET($C1748,0,$A1748)/(OFFSET($C1743,-$A1747,$A1748))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1749,-($A1749+5),0)","v":0},{"$f":"IF(J1773=\"n/a\",J1749,IFERROR(IF((OFFSET($C1749,0,$A1749))<0,\nMIN(0,J1749-(OFFSET($C1749,0,$A1749)/(OFFSET($C1744,-$A1748,$A1749)))),\nMAX(0,J1749-(OFFSET($C1749,0,$A1749)/(OFFSET($C1744,-$A1748,$A1749))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1750,-($A1750+5),0)","v":0},{"$f":"IF(K1774=\"n/a\",K1750,IFERROR(IF((OFFSET($C1750,0,$A1750))<0,\nMIN(0,K1750-(OFFSET($C1750,0,$A1750)/(OFFSET($C1745,-$A1749,$A1750)))),\nMAX(0,K1750-(OFFSET($C1750,0,$A1750)/(OFFSET($C1745,-$A1749,$A1750))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1751,-($A1751+5),0)","v":0},{"$f":"IF(L1775=\"n/a\",L1751,IFERROR(IF((OFFSET($C1751,0,$A1751))<0,\nMIN(0,L1751-(OFFSET($C1751,0,$A1751)/(OFFSET($C1746,-$A1750,$A1751)))),\nMAX(0,L1751-(OFFSET($C1751,0,$A1751)/(OFFSET($C1746,-$A1750,$A1751))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1752,-($A1752+5),0)","v":0},{"$f":"IF(M1776=\"n/a\",M1752,IFERROR(IF((OFFSET($C1752,0,$A1752))<0,\nMIN(0,M1752-(OFFSET($C1752,0,$A1752)/(OFFSET($C1747,-$A1751,$A1752)))),\nMAX(0,M1752-(OFFSET($C1752,0,$A1752)/(OFFSET($C1747,-$A1751,$A1752))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1753)","v":"Depreciated Net Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1753,-($A1753+5),0)","v":0},{"$f":"IF(N1777=\"n/a\",N1753,IFERROR(IF((OFFSET($C1753,0,$A1753))<0,\nMIN(0,N1753-(OFFSET($C1753,0,$A1753)/(OFFSET($C1748,-$A1752,$A1753)))),\nMAX(0,N1753-(OFFSET($C1753,0,$A1753)/(OFFSET($C1748,-$A1752,$A1753))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1754,-($A1754+5),0)","v":0},{"$f":"IF(O1778=\"n/a\",O1754,IFERROR(IF((OFFSET($C1754,0,$A1754))<0,\nMIN(0,O1754-(OFFSET($C1754,0,$A1754)/(OFFSET($C1749,-$A1753,$A1754)))),\nMAX(0,O1754-(OFFSET($C1754,0,$A1754)/(OFFSET($C1749,-$A1753,$A1754))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1755,-($A1755+5),0)","v":0},{"$f":"IF(P1779=\"n/a\",P1755,IFERROR(IF((OFFSET($C1755,0,$A1755))<0,\nMIN(0,P1755-(OFFSET($C1755,0,$A1755)/(OFFSET($C1750,-$A1754,$A1755)))),\nMAX(0,P1755-(OFFSET($C1755,0,$A1755)/(OFFSET($C1750,-$A1754,$A1755))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1756,-($A1756+5),0)","v":0},{"$f":"IF(Q1780=\"n/a\",Q1756,IFERROR(IF((OFFSET($C1756,0,$A1756))<0,\nMIN(0,Q1756-(OFFSET($C1756,0,$A1756)/(OFFSET($C1751,-$A1755,$A1756)))),\nMAX(0,Q1756-(OFFSET($C1756,0,$A1756)/(OFFSET($C1751,-$A1755,$A1756))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1757,-($A1757+5),0)","v":0},{"$f":"IF(R1781=\"n/a\",R1757,IFERROR(IF((OFFSET($C1757,0,$A1757))<0,\nMIN(0,R1757-(OFFSET($C1757,0,$A1757)/(OFFSET($C1752,-$A1756,$A1757)))),\nMAX(0,R1757-(OFFSET($C1757,0,$A1757)/(OFFSET($C1752,-$A1756,$A1757))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1758,-($A1758+5),0)","v":0},{"$f":"IF(S1782=\"n/a\",S1758,IFERROR(IF((OFFSET($C1758,0,$A1758))<0,\nMIN(0,S1758-(OFFSET($C1758,0,$A1758)/(OFFSET($C1753,-$A1757,$A1758)))),\nMAX(0,S1758-(OFFSET($C1758,0,$A1758)/(OFFSET($C1753,-$A1757,$A1758))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1759,-($A1759+5),0)","v":0},{"$f":"IF(T1783=\"n/a\",T1759,IFERROR(IF((OFFSET($C1759,0,$A1759))<0,\nMIN(0,T1759-(OFFSET($C1759,0,$A1759)/(OFFSET($C1754,-$A1758,$A1759)))),\nMAX(0,T1759-(OFFSET($C1759,0,$A1759)/(OFFSET($C1754,-$A1758,$A1759))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1760,-($A1760+5),0)","v":0},{"$f":"IF(U1784=\"n/a\",U1760,IFERROR(IF((OFFSET($C1760,0,$A1760))<0,\nMIN(0,U1760-(OFFSET($C1760,0,$A1760)/(OFFSET($C1755,-$A1759,$A1760)))),\nMAX(0,U1760-(OFFSET($C1760,0,$A1760)/(OFFSET($C1755,-$A1759,$A1760))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1761,-($A1761+5),0)","v":0},{"$f":"IF(V1785=\"n/a\",V1761,IFERROR(IF((OFFSET($C1761,0,$A1761))<0,\nMIN(0,V1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1756,-$A1760,$A1761)))),\nMAX(0,V1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1756,-$A1760,$A1761))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1762,-($A1762+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1765=\"n/a\",\"n/a\",IF(AND(C1765<1,D1739=0),0,\nIF(D1739=0,C1765-1,\nIF(C1765<1,D1740,\n(((C1765-1)*(C1741-(C1741/(C1765))))+(D1739*D1740))/(D1741)))))","v":0},{"$f":"IF(D1765=\"n/a\",\"n/a\",IF(AND(D1765<1,E1739=0),0,\nIF(E1739=0,D1765-1,\nIF(D1765<1,E1740,\n(((D1765-1)*(D1741-(D1741/(D1765))))+(E1739*E1740))/(E1741)))))","v":0},{"$f":"IF(E1765=\"n/a\",\"n/a\",IF(AND(E1765<1,F1739=0),0,\nIF(F1739=0,E1765-1,\nIF(E1765<1,F1740,\n(((E1765-1)*(E1741-(E1741/(E1765))))+(F1739*F1740))/(F1741)))))","v":0},{"$f":"IF(F1765=\"n/a\",\"n/a\",IF(AND(F1765<1,G1739=0),0,\nIF(G1739=0,F1765-1,\nIF(F1765<1,G1740,\n(((F1765-1)*(F1741-(F1741/(F1765))))+(G1739*G1740))/(G1741)))))","v":0},{"$f":"IF(G1765=\"n/a\",\"n/a\",IF(AND(G1765<1,H1739=0),0,\nIF(H1739=0,G1765-1,\nIF(G1765<1,H1740,\n(((G1765-1)*(G1741-(G1741/(G1765))))+(H1739*H1740))/(H1741)))))","v":0},{"$f":"IF(H1765=\"n/a\",\"n/a\",IF(AND(H1765<1,I1739=0),0,\nIF(I1739=0,H1765-1,\nIF(H1765<1,I1740,\n(((H1765-1)*(H1741-(H1741/(H1765))))+(I1739*I1740))/(I1741)))))","v":0},{"$f":"IF(I1765=\"n/a\",\"n/a\",IF(AND(I1765<1,J1739=0),0,\nIF(J1739=0,I1765-1,\nIF(I1765<1,J1740,\n(((I1765-1)*(I1741-(I1741/(I1765))))+(J1739*J1740))/(J1741)))))","v":0},{"$f":"IF(J1765=\"n/a\",\"n/a\",IF(AND(J1765<1,K1739=0),0,\nIF(K1739=0,J1765-1,\nIF(J1765<1,K1740,\n(((J1765-1)*(J1741-(J1741/(J1765))))+(K1739*K1740))/(K1741)))))","v":0},{"$f":"IF(K1765=\"n/a\",\"n/a\",IF(AND(K1765<1,L1739=0),0,\nIF(L1739=0,K1765-1,\nIF(K1765<1,L1740,\n(((K1765-1)*(K1741-(K1741/(K1765))))+(L1739*L1740))/(L1741)))))","v":0},{"$f":"IF(L1765=\"n/a\",\"n/a\",IF(AND(L1765<1,M1739=0),0,\nIF(M1739=0,L1765-1,\nIF(L1765<1,M1740,\n(((L1765-1)*(L1741-(L1741/(L1765))))+(M1739*M1740))/(M1741)))))","v":0},{"$f":"IF(M1765=\"n/a\",\"n/a\",IF(AND(M1765<1,N1739=0),0,\nIF(N1739=0,M1765-1,\nIF(M1765<1,N1740,\n(((M1765-1)*(M1741-(M1741/(M1765))))+(N1739*N1740))/(N1741)))))","v":0},{"$f":"IF(N1765=\"n/a\",\"n/a\",IF(AND(N1765<1,O1739=0),0,\nIF(O1739=0,N1765-1,\nIF(N1765<1,O1740,\n(((N1765-1)*(N1741-(N1741/(N1765))))+(O1739*O1740))/(O1741)))))","v":0},{"$f":"IF(O1765=\"n/a\",\"n/a\",IF(AND(O1765<1,P1739=0),0,\nIF(P1739=0,O1765-1,\nIF(O1765<1,P1740,\n(((O1765-1)*(O1741-(O1741/(O1765))))+(P1739*P1740))/(P1741)))))","v":0},{"$f":"IF(P1765=\"n/a\",\"n/a\",IF(AND(P1765<1,Q1739=0),0,\nIF(Q1739=0,P1765-1,\nIF(P1765<1,Q1740,\n(((P1765-1)*(P1741-(P1741/(P1765))))+(Q1739*Q1740))/(Q1741)))))","v":0},{"$f":"IF(Q1765=\"n/a\",\"n/a\",IF(AND(Q1765<1,R1739=0),0,\nIF(R1739=0,Q1765-1,\nIF(Q1765<1,R1740,\n(((Q1765-1)*(Q1741-(Q1741/(Q1765))))+(R1739*R1740))/(R1741)))))","v":0},{"$f":"IF(R1765=\"n/a\",\"n/a\",IF(AND(R1765<1,S1739=0),0,\nIF(S1739=0,R1765-1,\nIF(R1765<1,S1740,\n(((R1765-1)*(R1741-(R1741/(R1765))))+(S1739*S1740))/(S1741)))))","v":0},{"$f":"IF(S1765=\"n/a\",\"n/a\",IF(AND(S1765<1,T1739=0),0,\nIF(T1739=0,S1765-1,\nIF(S1765<1,T1740,\n(((S1765-1)*(S1741-(S1741/(S1765))))+(T1739*T1740))/(T1741)))))","v":0},{"$f":"IF(T1765=\"n/a\",\"n/a\",IF(AND(T1765<1,U1739=0),0,\nIF(U1739=0,T1765-1,\nIF(T1765<1,U1740,\n(((T1765-1)*(T1741-(T1741/(T1765))))+(U1739*U1740))/(U1741)))))","v":0},{"$f":"IF(U1765=\"n/a\",\"n/a\",IF(AND(U1765<1,V1739=0),0,\nIF(V1739=0,U1765-1,\nIF(U1765<1,V1740,\n(((U1765-1)*(U1741-(U1741/(U1765))))+(V1739*V1740))/(V1741)))))","v":0},{"$f":"IF(V1765=\"n/a\",\"n/a\",IF(AND(V1765<1,W1739=0),0,\nIF(W1739=0,V1765-1,\nIF(V1765<1,W1740,\n(((V1765-1)*(V1741-(V1741/(V1765))))+(W1739*W1740))/(W1741)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C1766,(-$A1742-ROWS(C1738:C1765)),0)","v":"n/a"},{"$f":"IF(C1766=\"n/a\",\"n/a\",MAX(0,C1766-1))","v":"n/a"},{"$f":"IF(D1766=\"n/a\",\"n/a\",MAX(0,D1766-1))","v":"n/a"},{"$f":"IF(E1766=\"n/a\",\"n/a\",MAX(0,E1766-1))","v":"n/a"},{"$f":"IF(F1766=\"n/a\",\"n/a\",MAX(0,F1766-1))","v":"n/a"},{"$f":"IF(G1766=\"n/a\",\"n/a\",MAX(0,G1766-1))","v":"n/a"},{"$f":"IF(H1766=\"n/a\",\"n/a\",MAX(0,H1766-1))","v":"n/a"},{"$f":"IF(I1766=\"n/a\",\"n/a\",MAX(0,I1766-1))","v":"n/a"},{"$f":"IF(J1766=\"n/a\",\"n/a\",MAX(0,J1766-1))","v":"n/a"},{"$f":"IF(K1766=\"n/a\",\"n/a\",MAX(0,K1766-1))","v":"n/a"},{"$f":"IF(L1766=\"n/a\",\"n/a\",MAX(0,L1766-1))","v":"n/a"},{"$f":"IF(M1766=\"n/a\",\"n/a\",MAX(0,M1766-1))","v":"n/a"},{"$f":"IF(N1766=\"n/a\",\"n/a\",MAX(0,N1766-1))","v":"n/a"},{"$f":"IF(O1766=\"n/a\",\"n/a\",MAX(0,O1766-1))","v":"n/a"},{"$f":"IF(P1766=\"n/a\",\"n/a\",MAX(0,P1766-1))","v":"n/a"},{"$f":"IF(Q1766=\"n/a\",\"n/a\",MAX(0,Q1766-1))","v":"n/a"},{"$f":"IF(R1766=\"n/a\",\"n/a\",MAX(0,R1766-1))","v":"n/a"},{"$f":"IF(S1766=\"n/a\",\"n/a\",MAX(0,S1766-1))","v":"n/a"},{"$f":"IF(T1766=\"n/a\",\"n/a\",MAX(0,T1766-1))","v":"n/a"},{"$f":"IF(U1766=\"n/a\",\"n/a\",MAX(0,U1766-1))","v":"n/a"},{"$f":"IF(V1766=\"n/a\",\"n/a\",MAX(0,V1766-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D1767,(-$A1743-ROWS(D1739:D1766)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1768,(-$A1744-ROWS(E1740:E1767)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1769,(-$A1745-ROWS(F1741:F1768)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1770,(-$A1746-ROWS(G1742:G1769)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1771,(-$A1747-ROWS(H1743:H1770)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1772,(-$A1748-ROWS(I1744:I1771)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1773,(-$A1749-ROWS(J1745:J1772)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1774,(-$A1750-ROWS(K1746:K1773)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1775,(-$A1751-ROWS(L1747:L1774)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1776,(-$A1752-ROWS(M1748:M1775)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1753)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1777,(-$A1753-ROWS(N1749:N1776)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1778,(-$A1754-ROWS(O1750:O1777)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1779,(-$A1755-ROWS(P1751:P1778)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1780,(-$A1756-ROWS(Q1752:Q1779)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1781,(-$A1757-ROWS(R1753:R1780)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1782,(-$A1758-ROWS(S1754:S1781)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1783,(-$A1759-ROWS(T1755:T1782)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1784,(-$A1760-ROWS(U1756:U1783)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1785,(-$A1761-ROWS(V1757:V1784)),0)","v":0},{"$f":"IF(V1785=\"n/a\",\"n/a\",MAX(0,V1785-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1786,(-$A1762-ROWS(W1758:W1785)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1738<>\"n/a\",C1738<>\"n/a\"),IF(SUM(C1741:C1763)=0,0,IF((SUMPRODUCT(C1741:C1763,C1765:C1787)/SUM(C1741:C1763))<0,1,(SUMPRODUCT(C1741:C1763,C1765:C1787)/SUM(C1741:C1763)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1738<>\"n/a\",D1738<>\"n/a\"),IF(SUM(D1741:D1763)=0,0,IF((SUMPRODUCT(D1741:D1763,D1765:D1787)/SUM(D1741:D1763))<0,1,(SUMPRODUCT(D1741:D1763,D1765:D1787)/SUM(D1741:D1763)))),\"n/a\"))","v":2.8816616698547657},2.4349167948082218,2.1483455874997412,2.6852846944812012,2.3844360010556067,1.5177469263905328,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 34",{"$f":"VLOOKUP($A1790,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"}]
[{"$f":"VALUE(REPLACE(A1790,1,12,\"\"))","v":34},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1791,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1791,0)-OFFSET('RFM input'!H$134,$A1791,0)","v":2.3005403320045956},{"$f":"OFFSET('RFM input'!I$70,$A1791,0)-OFFSET('RFM input'!I$134,$A1791,0)","v":2.4382062671614326},{"$f":"OFFSET('RFM input'!J$70,$A1791,0)-OFFSET('RFM input'!J$134,$A1791,0)","v":0.29929196317571782},{"$f":"OFFSET('RFM input'!K$70,$A1791,0)-OFFSET('RFM input'!K$134,$A1791,0)","v":3.5867624404595584},{"$f":"OFFSET('RFM input'!L$70,$A1791,0)-OFFSET('RFM input'!L$134,$A1791,0)","v":3.5499999999999994},{"$f":"OFFSET('RFM input'!M$70,$A1791,0)-OFFSET('RFM input'!M$134,$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1791,0)-OFFSET('RFM input'!N$134,$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1791,0)-OFFSET('RFM input'!O$134,$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1791,0)-OFFSET('RFM input'!P$134,$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1791,0)-OFFSET('RFM input'!Q$134,$A1791,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1791,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1791,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A1791,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A1791,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A1791,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A1791,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A1791,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A1791,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A1791,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A1791,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A1791,0)","v":8.6272456072498507}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1791,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1791,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1819=\"n/a\",0,IF(AND(D1793=0,C1795=0),0,\nIF(AND(D1793<>0,C1795=0),D1793,\nIF(AND(D1794<>0,C1795<>0),(C1795-(C1795/C1819))+D1793,\nIF(C1819<1,0,(C1795-(C1795/C1819)))))))","v":0},{"$f":"IF(E1819=\"n/a\",0,IF(AND(E1793=0,D1795=0),0,\nIF(AND(E1793<>0,D1795=0),E1793,\nIF(AND(E1794<>0,D1795<>0),(D1795-(D1795/D1819))+E1793,\nIF(D1819<1,0,(D1795-(D1795/D1819)))))))","v":0},{"$f":"IF(F1819=\"n/a\",0,IF(AND(F1793=0,E1795=0),0,\nIF(AND(F1793<>0,E1795=0),F1793,\nIF(AND(F1794<>0,E1795<>0),(E1795-(E1795/E1819))+F1793,\nIF(E1819<1,0,(E1795-(E1795/E1819)))))))","v":0},{"$f":"IF(G1819=\"n/a\",0,IF(AND(G1793=0,F1795=0),0,\nIF(AND(G1793<>0,F1795=0),G1793,\nIF(AND(G1794<>0,F1795<>0),(F1795-(F1795/F1819))+G1793,\nIF(F1819<1,0,(F1795-(F1795/F1819)))))))","v":0},{"$f":"IF(H1819=\"n/a\",0,IF(AND(H1793=0,G1795=0),0,\nIF(AND(H1793<>0,G1795=0),H1793,\nIF(AND(H1794<>0,G1795<>0),(G1795-(G1795/G1819))+H1793,\nIF(G1819<1,0,(G1795-(G1795/G1819)))))))","v":0},{"$f":"IF(I1819=\"n/a\",0,IF(AND(I1793=0,H1795=0),0,\nIF(AND(I1793<>0,H1795=0),I1793,\nIF(AND(I1794<>0,H1795<>0),(H1795-(H1795/H1819))+I1793,\nIF(H1819<1,0,(H1795-(H1795/H1819)))))))","v":0},{"$f":"IF(J1819=\"n/a\",0,IF(AND(J1793=0,I1795=0),0,\nIF(AND(J1793<>0,I1795=0),J1793,\nIF(AND(J1794<>0,I1795<>0),(I1795-(I1795/I1819))+J1793,\nIF(I1819<1,0,(I1795-(I1795/I1819)))))))","v":0},{"$f":"IF(K1819=\"n/a\",0,IF(AND(K1793=0,J1795=0),0,\nIF(AND(K1793<>0,J1795=0),K1793,\nIF(AND(K1794<>0,J1795<>0),(J1795-(J1795/J1819))+K1793,\nIF(J1819<1,0,(J1795-(J1795/J1819)))))))","v":0},{"$f":"IF(L1819=\"n/a\",0,IF(AND(L1793=0,K1795=0),0,\nIF(AND(L1793<>0,K1795=0),L1793,\nIF(AND(L1794<>0,K1795<>0),(K1795-(K1795/K1819))+L1793,\nIF(K1819<1,0,(K1795-(K1795/K1819)))))))","v":0},{"$f":"IF(M1819=\"n/a\",0,IF(AND(M1793=0,L1795=0),0,\nIF(AND(M1793<>0,L1795=0),M1793,\nIF(AND(M1794<>0,L1795<>0),(L1795-(L1795/L1819))+M1793,\nIF(L1819<1,0,(L1795-(L1795/L1819)))))))","v":0},{"$f":"IF(N1819=\"n/a\",0,IF(AND(N1793=0,M1795=0),0,\nIF(AND(N1793<>0,M1795=0),N1793,\nIF(AND(N1794<>0,M1795<>0),(M1795-(M1795/M1819))+N1793,\nIF(M1819<1,0,(M1795-(M1795/M1819)))))))","v":0},{"$f":"IF(O1819=\"n/a\",0,IF(AND(O1793=0,N1795=0),0,\nIF(AND(O1793<>0,N1795=0),O1793,\nIF(AND(O1794<>0,N1795<>0),(N1795-(N1795/N1819))+O1793,\nIF(N1819<1,0,(N1795-(N1795/N1819)))))))","v":0},{"$f":"IF(P1819=\"n/a\",0,IF(AND(P1793=0,O1795=0),0,\nIF(AND(P1793<>0,O1795=0),P1793,\nIF(AND(P1794<>0,O1795<>0),(O1795-(O1795/O1819))+P1793,\nIF(O1819<1,0,(O1795-(O1795/O1819)))))))","v":0},{"$f":"IF(Q1819=\"n/a\",0,IF(AND(Q1793=0,P1795=0),0,\nIF(AND(Q1793<>0,P1795=0),Q1793,\nIF(AND(Q1794<>0,P1795<>0),(P1795-(P1795/P1819))+Q1793,\nIF(P1819<1,0,(P1795-(P1795/P1819)))))))","v":0},{"$f":"IF(R1819=\"n/a\",0,IF(AND(R1793=0,Q1795=0),0,\nIF(AND(R1793<>0,Q1795=0),R1793,\nIF(AND(R1794<>0,Q1795<>0),(Q1795-(Q1795/Q1819))+R1793,\nIF(Q1819<1,0,(Q1795-(Q1795/Q1819)))))))","v":0},{"$f":"IF(S1819=\"n/a\",0,IF(AND(S1793=0,R1795=0),0,\nIF(AND(S1793<>0,R1795=0),S1793,\nIF(AND(S1794<>0,R1795<>0),(R1795-(R1795/R1819))+S1793,\nIF(R1819<1,0,(R1795-(R1795/R1819)))))))","v":0},{"$f":"IF(T1819=\"n/a\",0,IF(AND(T1793=0,S1795=0),0,\nIF(AND(T1793<>0,S1795=0),T1793,\nIF(AND(T1794<>0,S1795<>0),(S1795-(S1795/S1819))+T1793,\nIF(S1819<1,0,(S1795-(S1795/S1819)))))))","v":0},{"$f":"IF(U1819=\"n/a\",0,IF(AND(U1793=0,T1795=0),0,\nIF(AND(U1793<>0,T1795=0),U1793,\nIF(AND(U1794<>0,T1795<>0),(T1795-(T1795/T1819))+U1793,\nIF(T1819<1,0,(T1795-(T1795/T1819)))))))","v":0},{"$f":"IF(V1819=\"n/a\",0,IF(AND(V1793=0,U1795=0),0,\nIF(AND(V1793<>0,U1795=0),V1793,\nIF(AND(V1794<>0,U1795<>0),(U1795-(U1795/U1819))+V1793,\nIF(U1819<1,0,(U1795-(U1795/U1819)))))))","v":0},{"$f":"IF(W1819=\"n/a\",0,IF(AND(W1793=0,V1795=0),0,\nIF(AND(W1793<>0,V1795=0),W1793,\nIF(AND(W1794<>0,V1795<>0),(V1795-(V1795/V1819))+W1793,\nIF(V1819<1,0,(V1795-(V1795/V1819)))))))","v":0}]
[{"$f":"A1795+1","v":0},"Depreciated starting RAB",{"$f":"C1791","v":0},{"$f":"IF(C1820=\"n/a\",C1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,C1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,C1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(D1820=\"n/a\",D1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,D1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,D1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(E1820=\"n/a\",E1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,E1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,E1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(F1820=\"n/a\",F1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,F1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,F1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(G1820=\"n/a\",G1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,G1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,G1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(H1820=\"n/a\",H1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,H1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,H1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(I1820=\"n/a\",I1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,I1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,I1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(J1820=\"n/a\",J1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,J1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,J1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(K1820=\"n/a\",K1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,K1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,K1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(L1820=\"n/a\",L1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,L1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,L1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(M1820=\"n/a\",M1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,M1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,M1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(N1820=\"n/a\",N1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,N1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,N1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(O1820=\"n/a\",O1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,O1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,O1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(P1820=\"n/a\",P1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,P1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,P1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(Q1820=\"n/a\",Q1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,Q1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,Q1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(R1820=\"n/a\",R1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,R1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,R1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(S1820=\"n/a\",S1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,S1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,S1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(T1820=\"n/a\",T1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,T1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,T1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(U1820=\"n/a\",U1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,U1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,U1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(V1820=\"n/a\",V1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,V1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,V1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0}]
[{"$f":"A1796+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D1797,-($A1797+5),0)","v":2.3005403320045956},{"$f":"IF(D1821=\"n/a\",D1797,IFERROR(IF((OFFSET($C1797,0,$A1797))<0,\nMIN(0,D1797-(OFFSET($C1797,0,$A1797)/(OFFSET($C1792,-$A1796,$A1797)))),\nMAX(0,D1797-(OFFSET($C1797,0,$A1797)/(OFFSET($C1792,-$A1796,$A1797))))),0))","v":2.0338804457865249},1.7672205595684543,1.5005606733503836,1.2339007871323129,0.9672409009142422,0.70058101469617151,0.43392112847810077,0.16726124226003003,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E1798,-($A1798+5),0)","v":2.4382062671614326},{"$f":"IF(E1822=\"n/a\",E1798,IFERROR(IF((OFFSET($C1798,0,$A1798))<0,\nMIN(0,E1798-(OFFSET($C1798,0,$A1798)/(OFFSET($C1793,-$A1797,$A1798)))),\nMAX(0,E1798-(OFFSET($C1798,0,$A1798)/(OFFSET($C1793,-$A1797,$A1798))))),0))","v":2.1555892676972581},1.8729722682330836,1.5903552687689091,1.3077382693047346,1.0251212698405601,0.74250427037638556,0.4598872709122111,0.17727027144803664,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F1799,-($A1799+5),0)","v":0.29929196317571782},{"$f":"IF(F1823=\"n/a\",F1799,IFERROR(IF((OFFSET($C1799,0,$A1799))<0,\nMIN(0,F1799-(OFFSET($C1799,0,$A1799)/(OFFSET($C1794,-$A1798,$A1799)))),\nMAX(0,F1799-(OFFSET($C1799,0,$A1799)/(OFFSET($C1794,-$A1798,$A1799))))),0))","v":0.26460047799020164},0.22990899280468546,0.19521750761916928,0.1605260224336531,0.12583453724813692,9.1143052062620744E-2,5.6451566877104557E-2,2.176008169158837E-2,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1800,-($A1800+5),0)","v":3.5867624404595584},{"$f":"IF(G1824=\"n/a\",G1800,IFERROR(IF((OFFSET($C1800,0,$A1800))<0,\nMIN(0,G1800-(OFFSET($C1800,0,$A1800)/(OFFSET($C1795,-$A1799,$A1800)))),\nMAX(0,G1800-(OFFSET($C1800,0,$A1800)/(OFFSET($C1795,-$A1799,$A1800))))),0))","v":3.1710141699518259},2.7552658994440935,2.3395176289363611,1.9237693584286286,1.5080210879208962,1.0922728174131637,0.67652454690543118,0.26077627639769863,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1801,-($A1801+5),0)","v":3.5499999999999994},{"$f":"IF(H1825=\"n/a\",H1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,H1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,H1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":3.1385129319818152},2.7270258639636311,2.315538795945447,1.9040517279272628,1.4925646599090787,1.0810775918908946,0.66959052387271045,0.25810345585452632,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1802,-($A1802+5),0)","v":0},{"$f":"IF(I1826=\"n/a\",I1802,IFERROR(IF((OFFSET($C1802,0,$A1802))<0,\nMIN(0,I1802-(OFFSET($C1802,0,$A1802)/(OFFSET($C1797,-$A1801,$A1802)))),\nMAX(0,I1802-(OFFSET($C1802,0,$A1802)/(OFFSET($C1797,-$A1801,$A1802))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1803,-($A1803+5),0)","v":0},{"$f":"IF(J1827=\"n/a\",J1803,IFERROR(IF((OFFSET($C1803,0,$A1803))<0,\nMIN(0,J1803-(OFFSET($C1803,0,$A1803)/(OFFSET($C1798,-$A1802,$A1803)))),\nMAX(0,J1803-(OFFSET($C1803,0,$A1803)/(OFFSET($C1798,-$A1802,$A1803))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1804,-($A1804+5),0)","v":0},{"$f":"IF(K1828=\"n/a\",K1804,IFERROR(IF((OFFSET($C1804,0,$A1804))<0,\nMIN(0,K1804-(OFFSET($C1804,0,$A1804)/(OFFSET($C1799,-$A1803,$A1804)))),\nMAX(0,K1804-(OFFSET($C1804,0,$A1804)/(OFFSET($C1799,-$A1803,$A1804))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1805,-($A1805+5),0)","v":0},{"$f":"IF(L1829=\"n/a\",L1805,IFERROR(IF((OFFSET($C1805,0,$A1805))<0,\nMIN(0,L1805-(OFFSET($C1805,0,$A1805)/(OFFSET($C1800,-$A1804,$A1805)))),\nMAX(0,L1805-(OFFSET($C1805,0,$A1805)/(OFFSET($C1800,-$A1804,$A1805))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1806,-($A1806+5),0)","v":0},{"$f":"IF(M1830=\"n/a\",M1806,IFERROR(IF((OFFSET($C1806,0,$A1806))<0,\nMIN(0,M1806-(OFFSET($C1806,0,$A1806)/(OFFSET($C1801,-$A1805,$A1806)))),\nMAX(0,M1806-(OFFSET($C1806,0,$A1806)/(OFFSET($C1801,-$A1805,$A1806))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1807,-($A1807+5),0)","v":0},{"$f":"IF(N1831=\"n/a\",N1807,IFERROR(IF((OFFSET($C1807,0,$A1807))<0,\nMIN(0,N1807-(OFFSET($C1807,0,$A1807)/(OFFSET($C1802,-$A1806,$A1807)))),\nMAX(0,N1807-(OFFSET($C1807,0,$A1807)/(OFFSET($C1802,-$A1806,$A1807))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1808,-($A1808+5),0)","v":0},{"$f":"IF(O1832=\"n/a\",O1808,IFERROR(IF((OFFSET($C1808,0,$A1808))<0,\nMIN(0,O1808-(OFFSET($C1808,0,$A1808)/(OFFSET($C1803,-$A1807,$A1808)))),\nMAX(0,O1808-(OFFSET($C1808,0,$A1808)/(OFFSET($C1803,-$A1807,$A1808))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1809,-($A1809+5),0)","v":0},{"$f":"IF(P1833=\"n/a\",P1809,IFERROR(IF((OFFSET($C1809,0,$A1809))<0,\nMIN(0,P1809-(OFFSET($C1809,0,$A1809)/(OFFSET($C1804,-$A1808,$A1809)))),\nMAX(0,P1809-(OFFSET($C1809,0,$A1809)/(OFFSET($C1804,-$A1808,$A1809))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1810,-($A1810+5),0)","v":0},{"$f":"IF(Q1834=\"n/a\",Q1810,IFERROR(IF((OFFSET($C1810,0,$A1810))<0,\nMIN(0,Q1810-(OFFSET($C1810,0,$A1810)/(OFFSET($C1805,-$A1809,$A1810)))),\nMAX(0,Q1810-(OFFSET($C1810,0,$A1810)/(OFFSET($C1805,-$A1809,$A1810))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1811,-($A1811+5),0)","v":0},{"$f":"IF(R1835=\"n/a\",R1811,IFERROR(IF((OFFSET($C1811,0,$A1811))<0,\nMIN(0,R1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1806,-$A1810,$A1811)))),\nMAX(0,R1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1806,-$A1810,$A1811))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1812,-($A1812+5),0)","v":0},{"$f":"IF(S1836=\"n/a\",S1812,IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,S1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1807,-$A1811,$A1812)))),\nMAX(0,S1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1807,-$A1811,$A1812))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1813,-($A1813+5),0)","v":0},{"$f":"IF(T1837=\"n/a\",T1813,IFERROR(IF((OFFSET($C1813,0,$A1813))<0,\nMIN(0,T1813-(OFFSET($C1813,0,$A1813)/(OFFSET($C1808,-$A1812,$A1813)))),\nMAX(0,T1813-(OFFSET($C1813,0,$A1813)/(OFFSET($C1808,-$A1812,$A1813))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1814,-($A1814+5),0)","v":0},{"$f":"IF(U1838=\"n/a\",U1814,IFERROR(IF((OFFSET($C1814,0,$A1814))<0,\nMIN(0,U1814-(OFFSET($C1814,0,$A1814)/(OFFSET($C1809,-$A1813,$A1814)))),\nMAX(0,U1814-(OFFSET($C1814,0,$A1814)/(OFFSET($C1809,-$A1813,$A1814))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1815,-($A1815+5),0)","v":0},{"$f":"IF(V1839=\"n/a\",V1815,IFERROR(IF((OFFSET($C1815,0,$A1815))<0,\nMIN(0,V1815-(OFFSET($C1815,0,$A1815)/(OFFSET($C1810,-$A1814,$A1815)))),\nMAX(0,V1815-(OFFSET($C1815,0,$A1815)/(OFFSET($C1810,-$A1814,$A1815))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1816,-($A1816+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1819=\"n/a\",\"n/a\",IF(AND(C1819<1,D1793=0),0,\nIF(D1793=0,C1819-1,\nIF(C1819<1,D1794,\n(((C1819-1)*(C1795-(C1795/(C1819))))+(D1793*D1794))/(D1795)))))","v":0},{"$f":"IF(D1819=\"n/a\",\"n/a\",IF(AND(D1819<1,E1793=0),0,\nIF(E1793=0,D1819-1,\nIF(D1819<1,E1794,\n(((D1819-1)*(D1795-(D1795/(D1819))))+(E1793*E1794))/(E1795)))))","v":0},{"$f":"IF(E1819=\"n/a\",\"n/a\",IF(AND(E1819<1,F1793=0),0,\nIF(F1793=0,E1819-1,\nIF(E1819<1,F1794,\n(((E1819-1)*(E1795-(E1795/(E1819))))+(F1793*F1794))/(F1795)))))","v":0},{"$f":"IF(F1819=\"n/a\",\"n/a\",IF(AND(F1819<1,G1793=0),0,\nIF(G1793=0,F1819-1,\nIF(F1819<1,G1794,\n(((F1819-1)*(F1795-(F1795/(F1819))))+(G1793*G1794))/(G1795)))))","v":0},{"$f":"IF(G1819=\"n/a\",\"n/a\",IF(AND(G1819<1,H1793=0),0,\nIF(H1793=0,G1819-1,\nIF(G1819<1,H1794,\n(((G1819-1)*(G1795-(G1795/(G1819))))+(H1793*H1794))/(H1795)))))","v":0},{"$f":"IF(H1819=\"n/a\",\"n/a\",IF(AND(H1819<1,I1793=0),0,\nIF(I1793=0,H1819-1,\nIF(H1819<1,I1794,\n(((H1819-1)*(H1795-(H1795/(H1819))))+(I1793*I1794))/(I1795)))))","v":0},{"$f":"IF(I1819=\"n/a\",\"n/a\",IF(AND(I1819<1,J1793=0),0,\nIF(J1793=0,I1819-1,\nIF(I1819<1,J1794,\n(((I1819-1)*(I1795-(I1795/(I1819))))+(J1793*J1794))/(J1795)))))","v":0},{"$f":"IF(J1819=\"n/a\",\"n/a\",IF(AND(J1819<1,K1793=0),0,\nIF(K1793=0,J1819-1,\nIF(J1819<1,K1794,\n(((J1819-1)*(J1795-(J1795/(J1819))))+(K1793*K1794))/(K1795)))))","v":0},{"$f":"IF(K1819=\"n/a\",\"n/a\",IF(AND(K1819<1,L1793=0),0,\nIF(L1793=0,K1819-1,\nIF(K1819<1,L1794,\n(((K1819-1)*(K1795-(K1795/(K1819))))+(L1793*L1794))/(L1795)))))","v":0},{"$f":"IF(L1819=\"n/a\",\"n/a\",IF(AND(L1819<1,M1793=0),0,\nIF(M1793=0,L1819-1,\nIF(L1819<1,M1794,\n(((L1819-1)*(L1795-(L1795/(L1819))))+(M1793*M1794))/(M1795)))))","v":0},{"$f":"IF(M1819=\"n/a\",\"n/a\",IF(AND(M1819<1,N1793=0),0,\nIF(N1793=0,M1819-1,\nIF(M1819<1,N1794,\n(((M1819-1)*(M1795-(M1795/(M1819))))+(N1793*N1794))/(N1795)))))","v":0},{"$f":"IF(N1819=\"n/a\",\"n/a\",IF(AND(N1819<1,O1793=0),0,\nIF(O1793=0,N1819-1,\nIF(N1819<1,O1794,\n(((N1819-1)*(N1795-(N1795/(N1819))))+(O1793*O1794))/(O1795)))))","v":0},{"$f":"IF(O1819=\"n/a\",\"n/a\",IF(AND(O1819<1,P1793=0),0,\nIF(P1793=0,O1819-1,\nIF(O1819<1,P1794,\n(((O1819-1)*(O1795-(O1795/(O1819))))+(P1793*P1794))/(P1795)))))","v":0},{"$f":"IF(P1819=\"n/a\",\"n/a\",IF(AND(P1819<1,Q1793=0),0,\nIF(Q1793=0,P1819-1,\nIF(P1819<1,Q1794,\n(((P1819-1)*(P1795-(P1795/(P1819))))+(Q1793*Q1794))/(Q1795)))))","v":0},{"$f":"IF(Q1819=\"n/a\",\"n/a\",IF(AND(Q1819<1,R1793=0),0,\nIF(R1793=0,Q1819-1,\nIF(Q1819<1,R1794,\n(((Q1819-1)*(Q1795-(Q1795/(Q1819))))+(R1793*R1794))/(R1795)))))","v":0},{"$f":"IF(R1819=\"n/a\",\"n/a\",IF(AND(R1819<1,S1793=0),0,\nIF(S1793=0,R1819-1,\nIF(R1819<1,S1794,\n(((R1819-1)*(R1795-(R1795/(R1819))))+(S1793*S1794))/(S1795)))))","v":0},{"$f":"IF(S1819=\"n/a\",\"n/a\",IF(AND(S1819<1,T1793=0),0,\nIF(T1793=0,S1819-1,\nIF(S1819<1,T1794,\n(((S1819-1)*(S1795-(S1795/(S1819))))+(T1793*T1794))/(T1795)))))","v":0},{"$f":"IF(T1819=\"n/a\",\"n/a\",IF(AND(T1819<1,U1793=0),0,\nIF(U1793=0,T1819-1,\nIF(T1819<1,U1794,\n(((T1819-1)*(T1795-(T1795/(T1819))))+(U1793*U1794))/(U1795)))))","v":0},{"$f":"IF(U1819=\"n/a\",\"n/a\",IF(AND(U1819<1,V1793=0),0,\nIF(V1793=0,U1819-1,\nIF(U1819<1,V1794,\n(((U1819-1)*(U1795-(U1795/(U1819))))+(V1793*V1794))/(V1795)))))","v":0},{"$f":"IF(V1819=\"n/a\",\"n/a\",IF(AND(V1819<1,W1793=0),0,\nIF(W1793=0,V1819-1,\nIF(V1819<1,W1794,\n(((V1819-1)*(V1795-(V1795/(V1819))))+(W1793*W1794))/(W1795)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C1820,(-$A1796-ROWS(C1792:C1819)),0)","v":"n/a"},{"$f":"IF(C1820=\"n/a\",\"n/a\",MAX(0,C1820-1))","v":"n/a"},{"$f":"IF(D1820=\"n/a\",\"n/a\",MAX(0,D1820-1))","v":"n/a"},{"$f":"IF(E1820=\"n/a\",\"n/a\",MAX(0,E1820-1))","v":"n/a"},{"$f":"IF(F1820=\"n/a\",\"n/a\",MAX(0,F1820-1))","v":"n/a"},{"$f":"IF(G1820=\"n/a\",\"n/a\",MAX(0,G1820-1))","v":"n/a"},{"$f":"IF(H1820=\"n/a\",\"n/a\",MAX(0,H1820-1))","v":"n/a"},{"$f":"IF(I1820=\"n/a\",\"n/a\",MAX(0,I1820-1))","v":"n/a"},{"$f":"IF(J1820=\"n/a\",\"n/a\",MAX(0,J1820-1))","v":"n/a"},{"$f":"IF(K1820=\"n/a\",\"n/a\",MAX(0,K1820-1))","v":"n/a"},{"$f":"IF(L1820=\"n/a\",\"n/a\",MAX(0,L1820-1))","v":"n/a"},{"$f":"IF(M1820=\"n/a\",\"n/a\",MAX(0,M1820-1))","v":"n/a"},{"$f":"IF(N1820=\"n/a\",\"n/a\",MAX(0,N1820-1))","v":"n/a"},{"$f":"IF(O1820=\"n/a\",\"n/a\",MAX(0,O1820-1))","v":"n/a"},{"$f":"IF(P1820=\"n/a\",\"n/a\",MAX(0,P1820-1))","v":"n/a"},{"$f":"IF(Q1820=\"n/a\",\"n/a\",MAX(0,Q1820-1))","v":"n/a"},{"$f":"IF(R1820=\"n/a\",\"n/a\",MAX(0,R1820-1))","v":"n/a"},{"$f":"IF(S1820=\"n/a\",\"n/a\",MAX(0,S1820-1))","v":"n/a"},{"$f":"IF(T1820=\"n/a\",\"n/a\",MAX(0,T1820-1))","v":"n/a"},{"$f":"IF(U1820=\"n/a\",\"n/a\",MAX(0,U1820-1))","v":"n/a"},{"$f":"IF(V1820=\"n/a\",\"n/a\",MAX(0,V1820-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D1821,(-$A1797-ROWS(D1793:D1820)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1822,(-$A1798-ROWS(E1794:E1821)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1823,(-$A1799-ROWS(F1795:F1822)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1824,(-$A1800-ROWS(G1796:G1823)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1825,(-$A1801-ROWS(H1797:H1824)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1826,(-$A1802-ROWS(I1798:I1825)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1827,(-$A1803-ROWS(J1799:J1826)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1828,(-$A1804-ROWS(K1800:K1827)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1829,(-$A1805-ROWS(L1801:L1828)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1830,(-$A1806-ROWS(M1802:M1829)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1831,(-$A1807-ROWS(N1803:N1830)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1832,(-$A1808-ROWS(O1804:O1831)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1833,(-$A1809-ROWS(P1805:P1832)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1834,(-$A1810-ROWS(Q1806:Q1833)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1835,(-$A1811-ROWS(R1807:R1834)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1836,(-$A1812-ROWS(S1808:S1835)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1837,(-$A1813-ROWS(T1809:T1836)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1838,(-$A1814-ROWS(U1810:U1837)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1839,(-$A1815-ROWS(V1811:V1838)),0)","v":0},{"$f":"IF(V1839=\"n/a\",\"n/a\",MAX(0,V1839-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1840,(-$A1816-ROWS(W1812:W1839)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1792<>\"n/a\",C1792<>\"n/a\"),IF(SUM(C1795:C1817)=0,0,IF((SUMPRODUCT(C1795:C1817,C1819:C1841)/SUM(C1795:C1817))<0,1,(SUMPRODUCT(C1795:C1817,C1819:C1841)/SUM(C1795:C1817)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1792<>\"n/a\",D1792<>\"n/a\"),IF(SUM(D1795:D1817)=0,0,IF((SUMPRODUCT(D1795:D1817,D1819:D1841)/SUM(D1795:D1817))<0,1,(SUMPRODUCT(D1795:D1817,D1819:D1841)/SUM(D1795:D1817)))),\"n/a\"))","v":8.6272456072498507},8.172451106083793,7.2795683911969284,7.4490657138072933,7.262820381680573,6.3195087165644752,5.3992091078685238,4.5195021567063414,3.721995215553783,3.0109780141328613,2.2225811145468608,1.3469515594378427,0.62724560724985068,0,0,0,0,0,0,0]
[]
["Asset Class 35",{"$f":"VLOOKUP($A1844,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Motor Vehicles"}]
[{"$f":"VALUE(REPLACE(A1844,1,12,\"\"))","v":35},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1845,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1845,0)-OFFSET('RFM input'!H$134,$A1845,0)","v":0.85010564162172964},{"$f":"OFFSET('RFM input'!I$70,$A1845,0)-OFFSET('RFM input'!I$134,$A1845,0)","v":0.13747760156522082},{"$f":"OFFSET('RFM input'!J$70,$A1845,0)-OFFSET('RFM input'!J$134,$A1845,0)","v":-0.21401835411405212},{"$f":"OFFSET('RFM input'!K$70,$A1845,0)-OFFSET('RFM input'!K$134,$A1845,0)","v":5.3760646693938874},{"$f":"OFFSET('RFM input'!L$70,$A1845,0)-OFFSET('RFM input'!L$134,$A1845,0)","v":3.3672369762832686},{"$f":"OFFSET('RFM input'!M$70,$A1845,0)-OFFSET('RFM input'!M$134,$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1845,0)-OFFSET('RFM input'!N$134,$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1845,0)-OFFSET('RFM input'!O$134,$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1845,0)-OFFSET('RFM input'!P$134,$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1845,0)-OFFSET('RFM input'!Q$134,$A1845,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1845,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1845,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A1845,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A1845,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A1845,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A1845,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A1845,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A1845,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A1845,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A1845,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A1845,0)","v":12.093681614817621}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1845,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1845,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1873=\"n/a\",0,IF(AND(D1847=0,C1849=0),0,\nIF(AND(D1847<>0,C1849=0),D1847,\nIF(AND(D1848<>0,C1849<>0),(C1849-(C1849/C1873))+D1847,\nIF(C1873<1,0,(C1849-(C1849/C1873)))))))","v":0},{"$f":"IF(E1873=\"n/a\",0,IF(AND(E1847=0,D1849=0),0,\nIF(AND(E1847<>0,D1849=0),E1847,\nIF(AND(E1848<>0,D1849<>0),(D1849-(D1849/D1873))+E1847,\nIF(D1873<1,0,(D1849-(D1849/D1873)))))))","v":0},{"$f":"IF(F1873=\"n/a\",0,IF(AND(F1847=0,E1849=0),0,\nIF(AND(F1847<>0,E1849=0),F1847,\nIF(AND(F1848<>0,E1849<>0),(E1849-(E1849/E1873))+F1847,\nIF(E1873<1,0,(E1849-(E1849/E1873)))))))","v":0},{"$f":"IF(G1873=\"n/a\",0,IF(AND(G1847=0,F1849=0),0,\nIF(AND(G1847<>0,F1849=0),G1847,\nIF(AND(G1848<>0,F1849<>0),(F1849-(F1849/F1873))+G1847,\nIF(F1873<1,0,(F1849-(F1849/F1873)))))))","v":0},{"$f":"IF(H1873=\"n/a\",0,IF(AND(H1847=0,G1849=0),0,\nIF(AND(H1847<>0,G1849=0),H1847,\nIF(AND(H1848<>0,G1849<>0),(G1849-(G1849/G1873))+H1847,\nIF(G1873<1,0,(G1849-(G1849/G1873)))))))","v":0},{"$f":"IF(I1873=\"n/a\",0,IF(AND(I1847=0,H1849=0),0,\nIF(AND(I1847<>0,H1849=0),I1847,\nIF(AND(I1848<>0,H1849<>0),(H1849-(H1849/H1873))+I1847,\nIF(H1873<1,0,(H1849-(H1849/H1873)))))))","v":0},{"$f":"IF(J1873=\"n/a\",0,IF(AND(J1847=0,I1849=0),0,\nIF(AND(J1847<>0,I1849=0),J1847,\nIF(AND(J1848<>0,I1849<>0),(I1849-(I1849/I1873))+J1847,\nIF(I1873<1,0,(I1849-(I1849/I1873)))))))","v":0},{"$f":"IF(K1873=\"n/a\",0,IF(AND(K1847=0,J1849=0),0,\nIF(AND(K1847<>0,J1849=0),K1847,\nIF(AND(K1848<>0,J1849<>0),(J1849-(J1849/J1873))+K1847,\nIF(J1873<1,0,(J1849-(J1849/J1873)))))))","v":0},{"$f":"IF(L1873=\"n/a\",0,IF(AND(L1847=0,K1849=0),0,\nIF(AND(L1847<>0,K1849=0),L1847,\nIF(AND(L1848<>0,K1849<>0),(K1849-(K1849/K1873))+L1847,\nIF(K1873<1,0,(K1849-(K1849/K1873)))))))","v":0},{"$f":"IF(M1873=\"n/a\",0,IF(AND(M1847=0,L1849=0),0,\nIF(AND(M1847<>0,L1849=0),M1847,\nIF(AND(M1848<>0,L1849<>0),(L1849-(L1849/L1873))+M1847,\nIF(L1873<1,0,(L1849-(L1849/L1873)))))))","v":0},{"$f":"IF(N1873=\"n/a\",0,IF(AND(N1847=0,M1849=0),0,\nIF(AND(N1847<>0,M1849=0),N1847,\nIF(AND(N1848<>0,M1849<>0),(M1849-(M1849/M1873))+N1847,\nIF(M1873<1,0,(M1849-(M1849/M1873)))))))","v":0},{"$f":"IF(O1873=\"n/a\",0,IF(AND(O1847=0,N1849=0),0,\nIF(AND(O1847<>0,N1849=0),O1847,\nIF(AND(O1848<>0,N1849<>0),(N1849-(N1849/N1873))+O1847,\nIF(N1873<1,0,(N1849-(N1849/N1873)))))))","v":0},{"$f":"IF(P1873=\"n/a\",0,IF(AND(P1847=0,O1849=0),0,\nIF(AND(P1847<>0,O1849=0),P1847,\nIF(AND(P1848<>0,O1849<>0),(O1849-(O1849/O1873))+P1847,\nIF(O1873<1,0,(O1849-(O1849/O1873)))))))","v":0},{"$f":"IF(Q1873=\"n/a\",0,IF(AND(Q1847=0,P1849=0),0,\nIF(AND(Q1847<>0,P1849=0),Q1847,\nIF(AND(Q1848<>0,P1849<>0),(P1849-(P1849/P1873))+Q1847,\nIF(P1873<1,0,(P1849-(P1849/P1873)))))))","v":0},{"$f":"IF(R1873=\"n/a\",0,IF(AND(R1847=0,Q1849=0),0,\nIF(AND(R1847<>0,Q1849=0),R1847,\nIF(AND(R1848<>0,Q1849<>0),(Q1849-(Q1849/Q1873))+R1847,\nIF(Q1873<1,0,(Q1849-(Q1849/Q1873)))))))","v":0},{"$f":"IF(S1873=\"n/a\",0,IF(AND(S1847=0,R1849=0),0,\nIF(AND(S1847<>0,R1849=0),S1847,\nIF(AND(S1848<>0,R1849<>0),(R1849-(R1849/R1873))+S1847,\nIF(R1873<1,0,(R1849-(R1849/R1873)))))))","v":0},{"$f":"IF(T1873=\"n/a\",0,IF(AND(T1847=0,S1849=0),0,\nIF(AND(T1847<>0,S1849=0),T1847,\nIF(AND(T1848<>0,S1849<>0),(S1849-(S1849/S1873))+T1847,\nIF(S1873<1,0,(S1849-(S1849/S1873)))))))","v":0},{"$f":"IF(U1873=\"n/a\",0,IF(AND(U1847=0,T1849=0),0,\nIF(AND(U1847<>0,T1849=0),U1847,\nIF(AND(U1848<>0,T1849<>0),(T1849-(T1849/T1873))+U1847,\nIF(T1873<1,0,(T1849-(T1849/T1873)))))))","v":0},{"$f":"IF(V1873=\"n/a\",0,IF(AND(V1847=0,U1849=0),0,\nIF(AND(V1847<>0,U1849=0),V1847,\nIF(AND(V1848<>0,U1849<>0),(U1849-(U1849/U1873))+V1847,\nIF(U1873<1,0,(U1849-(U1849/U1873)))))))","v":0},{"$f":"IF(W1873=\"n/a\",0,IF(AND(W1847=0,V1849=0),0,\nIF(AND(W1847<>0,V1849=0),W1847,\nIF(AND(W1848<>0,V1849<>0),(V1849-(V1849/V1873))+W1847,\nIF(V1873<1,0,(V1849-(V1849/V1873)))))))","v":0}]
[{"$f":"A1849+1","v":0},"Depreciated starting RAB",{"$f":"C1845","v":0},{"$f":"IF(C1874=\"n/a\",C1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,C1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,C1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(D1874=\"n/a\",D1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,D1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,D1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(E1874=\"n/a\",E1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,E1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,E1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(F1874=\"n/a\",F1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,F1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,F1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(G1874=\"n/a\",G1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,G1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,G1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(H1874=\"n/a\",H1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,H1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,H1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(I1874=\"n/a\",I1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,I1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,I1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(J1874=\"n/a\",J1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,J1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,J1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(K1874=\"n/a\",K1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,K1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,K1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(L1874=\"n/a\",L1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,L1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,L1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(M1874=\"n/a\",M1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,M1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,M1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(N1874=\"n/a\",N1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,N1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,N1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(O1874=\"n/a\",O1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,O1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,O1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(P1874=\"n/a\",P1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,P1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,P1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(Q1874=\"n/a\",Q1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,Q1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,Q1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(R1874=\"n/a\",R1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,R1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,R1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(S1874=\"n/a\",S1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,S1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,S1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(T1874=\"n/a\",T1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,T1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,T1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(U1874=\"n/a\",U1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,U1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,U1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(V1874=\"n/a\",V1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,V1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,V1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0}]
[{"$f":"A1850+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1851)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"OFFSET(D1851,-($A1851+5),0)","v":0.85010564162172964},{"$f":"IF(D1875=\"n/a\",D1851,IFERROR(IF((OFFSET($C1851,0,$A1851))<0,\nMIN(0,D1851-(OFFSET($C1851,0,$A1851)/(OFFSET($C1846,-$A1850,$A1851)))),\nMAX(0,D1851-(OFFSET($C1851,0,$A1851)/(OFFSET($C1846,-$A1850,$A1851))))),0))","v":0.77981227119099583},0.70951890076026203,0.63922553032952822,0.56893215989879442,0.49863878946806062,0.42834541903732681,0.35805204860659301,0.28775867817585921,0.21746530774512543,0.14717193731439165,7.6878566883657878E-2,6.5851964529241025E-3,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E1852,-($A1852+5),0)","v":0.13747760156522082},{"$f":"IF(E1876=\"n/a\",E1852,IFERROR(IF((OFFSET($C1852,0,$A1852))<0,\nMIN(0,E1852-(OFFSET($C1852,0,$A1852)/(OFFSET($C1847,-$A1851,$A1852)))),\nMAX(0,E1852-(OFFSET($C1852,0,$A1852)/(OFFSET($C1847,-$A1851,$A1852))))),0))","v":0.12610988030846323},0.11474215905170564,0.10337443779494804,9.2006716538190439E-2,8.063899528143284E-2,6.9271274024675242E-2,5.7903552767917643E-2,4.6535831511160045E-2,3.5168110254402446E-2,2.3800388997644847E-2,1.2432667740887251E-2,1.0649464841296537E-3,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F1853,-($A1853+5),0)","v":-0.21401835411405212},{"$f":"IF(F1877=\"n/a\",F1853,IFERROR(IF((OFFSET($C1853,0,$A1853))<0,\nMIN(0,F1853-(OFFSET($C1853,0,$A1853)/(OFFSET($C1848,-$A1852,$A1853)))),\nMAX(0,F1853-(OFFSET($C1853,0,$A1853)/(OFFSET($C1848,-$A1852,$A1853))))),0))","v":-0.19632164595432772},-0.17862493779460331,-0.16092822963487891,-0.1432315214751545,-0.12553481331543009,-0.10783810515570569,-9.0141396995981282E-2,-7.2444688836256876E-2,-5.4747980676532464E-2,-3.7051272516808051E-2,-1.9354564357083638E-2,-1.6578561973592254E-3,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1854,-($A1854+5),0)","v":5.3760646693938874},{"$f":"IF(G1878=\"n/a\",G1854,IFERROR(IF((OFFSET($C1854,0,$A1854))<0,\nMIN(0,G1854-(OFFSET($C1854,0,$A1854)/(OFFSET($C1849,-$A1853,$A1854)))),\nMAX(0,G1854-(OFFSET($C1854,0,$A1854)/(OFFSET($C1849,-$A1853,$A1854))))),0))","v":4.9315296766083208},4.4869946838227541,4.0424596910371875,3.5979246982516213,3.1533897054660551,2.7088547126804889,2.2643197198949228,1.8197847271093563,1.3752497343237899,0.93071474153822353,0.48617974875265718,4.164475596709083E-2,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1855,-($A1855+5),0)","v":3.3672369762832686},{"$f":"IF(H1879=\"n/a\",H1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,H1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,H1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":3.0888075382073059},2.8103781001313433,2.5319486620553806,2.253519223979418,1.9750897859034555,1.6966603478274931,1.4182309097515307,1.1398014716755682,0.86137203359960579,0.58294259552364336,0.30451315744768087,2.6083719371718384E-2,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1856,-($A1856+5),0)","v":0},{"$f":"IF(I1880=\"n/a\",I1856,IFERROR(IF((OFFSET($C1856,0,$A1856))<0,\nMIN(0,I1856-(OFFSET($C1856,0,$A1856)/(OFFSET($C1851,-$A1855,$A1856)))),\nMAX(0,I1856-(OFFSET($C1856,0,$A1856)/(OFFSET($C1851,-$A1855,$A1856))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1857,-($A1857+5),0)","v":0},{"$f":"IF(J1881=\"n/a\",J1857,IFERROR(IF((OFFSET($C1857,0,$A1857))<0,\nMIN(0,J1857-(OFFSET($C1857,0,$A1857)/(OFFSET($C1852,-$A1856,$A1857)))),\nMAX(0,J1857-(OFFSET($C1857,0,$A1857)/(OFFSET($C1852,-$A1856,$A1857))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1858,-($A1858+5),0)","v":0},{"$f":"IF(K1882=\"n/a\",K1858,IFERROR(IF((OFFSET($C1858,0,$A1858))<0,\nMIN(0,K1858-(OFFSET($C1858,0,$A1858)/(OFFSET($C1853,-$A1857,$A1858)))),\nMAX(0,K1858-(OFFSET($C1858,0,$A1858)/(OFFSET($C1853,-$A1857,$A1858))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1859,-($A1859+5),0)","v":0},{"$f":"IF(L1883=\"n/a\",L1859,IFERROR(IF((OFFSET($C1859,0,$A1859))<0,\nMIN(0,L1859-(OFFSET($C1859,0,$A1859)/(OFFSET($C1854,-$A1858,$A1859)))),\nMAX(0,L1859-(OFFSET($C1859,0,$A1859)/(OFFSET($C1854,-$A1858,$A1859))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1860,-($A1860+5),0)","v":0},{"$f":"IF(M1884=\"n/a\",M1860,IFERROR(IF((OFFSET($C1860,0,$A1860))<0,\nMIN(0,M1860-(OFFSET($C1860,0,$A1860)/(OFFSET($C1855,-$A1859,$A1860)))),\nMAX(0,M1860-(OFFSET($C1860,0,$A1860)/(OFFSET($C1855,-$A1859,$A1860))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1861,-($A1861+5),0)","v":0},{"$f":"IF(N1885=\"n/a\",N1861,IFERROR(IF((OFFSET($C1861,0,$A1861))<0,\nMIN(0,N1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1856,-$A1860,$A1861)))),\nMAX(0,N1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1856,-$A1860,$A1861))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1862,-($A1862+5),0)","v":0},{"$f":"IF(O1886=\"n/a\",O1862,IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,O1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1857,-$A1861,$A1862)))),\nMAX(0,O1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1857,-$A1861,$A1862))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1863,-($A1863+5),0)","v":0},{"$f":"IF(P1887=\"n/a\",P1863,IFERROR(IF((OFFSET($C1863,0,$A1863))<0,\nMIN(0,P1863-(OFFSET($C1863,0,$A1863)/(OFFSET($C1858,-$A1862,$A1863)))),\nMAX(0,P1863-(OFFSET($C1863,0,$A1863)/(OFFSET($C1858,-$A1862,$A1863))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1864,-($A1864+5),0)","v":0},{"$f":"IF(Q1888=\"n/a\",Q1864,IFERROR(IF((OFFSET($C1864,0,$A1864))<0,\nMIN(0,Q1864-(OFFSET($C1864,0,$A1864)/(OFFSET($C1859,-$A1863,$A1864)))),\nMAX(0,Q1864-(OFFSET($C1864,0,$A1864)/(OFFSET($C1859,-$A1863,$A1864))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1865,-($A1865+5),0)","v":0},{"$f":"IF(R1889=\"n/a\",R1865,IFERROR(IF((OFFSET($C1865,0,$A1865))<0,\nMIN(0,R1865-(OFFSET($C1865,0,$A1865)/(OFFSET($C1860,-$A1864,$A1865)))),\nMAX(0,R1865-(OFFSET($C1865,0,$A1865)/(OFFSET($C1860,-$A1864,$A1865))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1866,-($A1866+5),0)","v":0},{"$f":"IF(S1890=\"n/a\",S1866,IFERROR(IF((OFFSET($C1866,0,$A1866))<0,\nMIN(0,S1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1861,-$A1865,$A1866)))),\nMAX(0,S1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1861,-$A1865,$A1866))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1867,-($A1867+5),0)","v":0},{"$f":"IF(T1891=\"n/a\",T1867,IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,T1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1862,-$A1866,$A1867)))),\nMAX(0,T1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1862,-$A1866,$A1867))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1868,-($A1868+5),0)","v":0},{"$f":"IF(U1892=\"n/a\",U1868,IFERROR(IF((OFFSET($C1868,0,$A1868))<0,\nMIN(0,U1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1863,-$A1867,$A1868)))),\nMAX(0,U1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1863,-$A1867,$A1868))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1869,-($A1869+5),0)","v":0},{"$f":"IF(V1893=\"n/a\",V1869,IFERROR(IF((OFFSET($C1869,0,$A1869))<0,\nMIN(0,V1869-(OFFSET($C1869,0,$A1869)/(OFFSET($C1864,-$A1868,$A1869)))),\nMAX(0,V1869-(OFFSET($C1869,0,$A1869)/(OFFSET($C1864,-$A1868,$A1869))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1870,-($A1870+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1873=\"n/a\",\"n/a\",IF(AND(C1873<1,D1847=0),0,\nIF(D1847=0,C1873-1,\nIF(C1873<1,D1848,\n(((C1873-1)*(C1849-(C1849/(C1873))))+(D1847*D1848))/(D1849)))))","v":0},{"$f":"IF(D1873=\"n/a\",\"n/a\",IF(AND(D1873<1,E1847=0),0,\nIF(E1847=0,D1873-1,\nIF(D1873<1,E1848,\n(((D1873-1)*(D1849-(D1849/(D1873))))+(E1847*E1848))/(E1849)))))","v":0},{"$f":"IF(E1873=\"n/a\",\"n/a\",IF(AND(E1873<1,F1847=0),0,\nIF(F1847=0,E1873-1,\nIF(E1873<1,F1848,\n(((E1873-1)*(E1849-(E1849/(E1873))))+(F1847*F1848))/(F1849)))))","v":0},{"$f":"IF(F1873=\"n/a\",\"n/a\",IF(AND(F1873<1,G1847=0),0,\nIF(G1847=0,F1873-1,\nIF(F1873<1,G1848,\n(((F1873-1)*(F1849-(F1849/(F1873))))+(G1847*G1848))/(G1849)))))","v":0},{"$f":"IF(G1873=\"n/a\",\"n/a\",IF(AND(G1873<1,H1847=0),0,\nIF(H1847=0,G1873-1,\nIF(G1873<1,H1848,\n(((G1873-1)*(G1849-(G1849/(G1873))))+(H1847*H1848))/(H1849)))))","v":0},{"$f":"IF(H1873=\"n/a\",\"n/a\",IF(AND(H1873<1,I1847=0),0,\nIF(I1847=0,H1873-1,\nIF(H1873<1,I1848,\n(((H1873-1)*(H1849-(H1849/(H1873))))+(I1847*I1848))/(I1849)))))","v":0},{"$f":"IF(I1873=\"n/a\",\"n/a\",IF(AND(I1873<1,J1847=0),0,\nIF(J1847=0,I1873-1,\nIF(I1873<1,J1848,\n(((I1873-1)*(I1849-(I1849/(I1873))))+(J1847*J1848))/(J1849)))))","v":0},{"$f":"IF(J1873=\"n/a\",\"n/a\",IF(AND(J1873<1,K1847=0),0,\nIF(K1847=0,J1873-1,\nIF(J1873<1,K1848,\n(((J1873-1)*(J1849-(J1849/(J1873))))+(K1847*K1848))/(K1849)))))","v":0},{"$f":"IF(K1873=\"n/a\",\"n/a\",IF(AND(K1873<1,L1847=0),0,\nIF(L1847=0,K1873-1,\nIF(K1873<1,L1848,\n(((K1873-1)*(K1849-(K1849/(K1873))))+(L1847*L1848))/(L1849)))))","v":0},{"$f":"IF(L1873=\"n/a\",\"n/a\",IF(AND(L1873<1,M1847=0),0,\nIF(M1847=0,L1873-1,\nIF(L1873<1,M1848,\n(((L1873-1)*(L1849-(L1849/(L1873))))+(M1847*M1848))/(M1849)))))","v":0},{"$f":"IF(M1873=\"n/a\",\"n/a\",IF(AND(M1873<1,N1847=0),0,\nIF(N1847=0,M1873-1,\nIF(M1873<1,N1848,\n(((M1873-1)*(M1849-(M1849/(M1873))))+(N1847*N1848))/(N1849)))))","v":0},{"$f":"IF(N1873=\"n/a\",\"n/a\",IF(AND(N1873<1,O1847=0),0,\nIF(O1847=0,N1873-1,\nIF(N1873<1,O1848,\n(((N1873-1)*(N1849-(N1849/(N1873))))+(O1847*O1848))/(O1849)))))","v":0},{"$f":"IF(O1873=\"n/a\",\"n/a\",IF(AND(O1873<1,P1847=0),0,\nIF(P1847=0,O1873-1,\nIF(O1873<1,P1848,\n(((O1873-1)*(O1849-(O1849/(O1873))))+(P1847*P1848))/(P1849)))))","v":0},{"$f":"IF(P1873=\"n/a\",\"n/a\",IF(AND(P1873<1,Q1847=0),0,\nIF(Q1847=0,P1873-1,\nIF(P1873<1,Q1848,\n(((P1873-1)*(P1849-(P1849/(P1873))))+(Q1847*Q1848))/(Q1849)))))","v":0},{"$f":"IF(Q1873=\"n/a\",\"n/a\",IF(AND(Q1873<1,R1847=0),0,\nIF(R1847=0,Q1873-1,\nIF(Q1873<1,R1848,\n(((Q1873-1)*(Q1849-(Q1849/(Q1873))))+(R1847*R1848))/(R1849)))))","v":0},{"$f":"IF(R1873=\"n/a\",\"n/a\",IF(AND(R1873<1,S1847=0),0,\nIF(S1847=0,R1873-1,\nIF(R1873<1,S1848,\n(((R1873-1)*(R1849-(R1849/(R1873))))+(S1847*S1848))/(S1849)))))","v":0},{"$f":"IF(S1873=\"n/a\",\"n/a\",IF(AND(S1873<1,T1847=0),0,\nIF(T1847=0,S1873-1,\nIF(S1873<1,T1848,\n(((S1873-1)*(S1849-(S1849/(S1873))))+(T1847*T1848))/(T1849)))))","v":0},{"$f":"IF(T1873=\"n/a\",\"n/a\",IF(AND(T1873<1,U1847=0),0,\nIF(U1847=0,T1873-1,\nIF(T1873<1,U1848,\n(((T1873-1)*(T1849-(T1849/(T1873))))+(U1847*U1848))/(U1849)))))","v":0},{"$f":"IF(U1873=\"n/a\",\"n/a\",IF(AND(U1873<1,V1847=0),0,\nIF(V1847=0,U1873-1,\nIF(U1873<1,V1848,\n(((U1873-1)*(U1849-(U1849/(U1873))))+(V1847*V1848))/(V1849)))))","v":0},{"$f":"IF(V1873=\"n/a\",\"n/a\",IF(AND(V1873<1,W1847=0),0,\nIF(W1847=0,V1873-1,\nIF(V1873<1,W1848,\n(((V1873-1)*(V1849-(V1849/(V1873))))+(W1847*W1848))/(W1849)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C1874,(-$A1850-ROWS(C1846:C1873)),0)","v":"n/a"},{"$f":"IF(C1874=\"n/a\",\"n/a\",MAX(0,C1874-1))","v":"n/a"},{"$f":"IF(D1874=\"n/a\",\"n/a\",MAX(0,D1874-1))","v":"n/a"},{"$f":"IF(E1874=\"n/a\",\"n/a\",MAX(0,E1874-1))","v":"n/a"},{"$f":"IF(F1874=\"n/a\",\"n/a\",MAX(0,F1874-1))","v":"n/a"},{"$f":"IF(G1874=\"n/a\",\"n/a\",MAX(0,G1874-1))","v":"n/a"},{"$f":"IF(H1874=\"n/a\",\"n/a\",MAX(0,H1874-1))","v":"n/a"},{"$f":"IF(I1874=\"n/a\",\"n/a\",MAX(0,I1874-1))","v":"n/a"},{"$f":"IF(J1874=\"n/a\",\"n/a\",MAX(0,J1874-1))","v":"n/a"},{"$f":"IF(K1874=\"n/a\",\"n/a\",MAX(0,K1874-1))","v":"n/a"},{"$f":"IF(L1874=\"n/a\",\"n/a\",MAX(0,L1874-1))","v":"n/a"},{"$f":"IF(M1874=\"n/a\",\"n/a\",MAX(0,M1874-1))","v":"n/a"},{"$f":"IF(N1874=\"n/a\",\"n/a\",MAX(0,N1874-1))","v":"n/a"},{"$f":"IF(O1874=\"n/a\",\"n/a\",MAX(0,O1874-1))","v":"n/a"},{"$f":"IF(P1874=\"n/a\",\"n/a\",MAX(0,P1874-1))","v":"n/a"},{"$f":"IF(Q1874=\"n/a\",\"n/a\",MAX(0,Q1874-1))","v":"n/a"},{"$f":"IF(R1874=\"n/a\",\"n/a\",MAX(0,R1874-1))","v":"n/a"},{"$f":"IF(S1874=\"n/a\",\"n/a\",MAX(0,S1874-1))","v":"n/a"},{"$f":"IF(T1874=\"n/a\",\"n/a\",MAX(0,T1874-1))","v":"n/a"},{"$f":"IF(U1874=\"n/a\",\"n/a\",MAX(0,U1874-1))","v":"n/a"},{"$f":"IF(V1874=\"n/a\",\"n/a\",MAX(0,V1874-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1851)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D1875,(-$A1851-ROWS(D1847:D1874)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1876,(-$A1852-ROWS(E1848:E1875)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1877,(-$A1853-ROWS(F1849:F1876)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1878,(-$A1854-ROWS(G1850:G1877)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1879,(-$A1855-ROWS(H1851:H1878)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1880,(-$A1856-ROWS(I1852:I1879)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1881,(-$A1857-ROWS(J1853:J1880)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1882,(-$A1858-ROWS(K1854:K1881)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1883,(-$A1859-ROWS(L1855:L1882)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1884,(-$A1860-ROWS(M1856:M1883)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1885,(-$A1861-ROWS(N1857:N1884)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1886,(-$A1862-ROWS(O1858:O1885)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1887,(-$A1863-ROWS(P1859:P1886)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1888,(-$A1864-ROWS(Q1860:Q1887)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1889,(-$A1865-ROWS(R1861:R1888)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1890,(-$A1866-ROWS(S1862:S1889)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1891,(-$A1867-ROWS(T1863:T1890)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1892,(-$A1868-ROWS(U1864:U1891)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1893,(-$A1869-ROWS(V1865:V1892)),0)","v":0},{"$f":"IF(V1893=\"n/a\",\"n/a\",MAX(0,V1893-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1894,(-$A1870-ROWS(W1866:W1893)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1846<>\"n/a\",C1846<>\"n/a\"),IF(SUM(C1849:C1871)=0,0,IF((SUMPRODUCT(C1849:C1871,C1873:C1895)/SUM(C1849:C1871))<0,1,(SUMPRODUCT(C1849:C1871,C1873:C1895)/SUM(C1849:C1871)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1846<>\"n/a\",D1846<>\"n/a\"),IF(SUM(D1849:D1871)=0,0,IF((SUMPRODUCT(D1849:D1871,D1873:D1895)/SUM(D1849:D1871))<0,1,(SUMPRODUCT(D1849:D1871,D1873:D1895)/SUM(D1849:D1871)))),\"n/a\"))","v":12.093681614817621},11.243555286868679,9.6079644922802654,11.764909391574152,11.279331447574329,10.289772070493246,9.3024890455076665,8.3183179235647433,7.3385601902163504,6.3653606556371782,5.4025225574908839,4.457494597462393,3.5471152348764945,2.5890013312744848,1.6413349168708595,0.973375955599045,9.368161481762094E-2,0,0,0]
[]
["Asset Class 36",{"$f":"VLOOKUP($A1898,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Buildings"}]
[{"$f":"VALUE(REPLACE(A1898,1,12,\"\"))","v":36},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1899,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1899,0)-OFFSET('RFM input'!H$134,$A1899,0)","v":21.044504385801623},{"$f":"OFFSET('RFM input'!I$70,$A1899,0)-OFFSET('RFM input'!I$134,$A1899,0)","v":4.5548817546239651},{"$f":"OFFSET('RFM input'!J$70,$A1899,0)-OFFSET('RFM input'!J$134,$A1899,0)","v":3.5239933549437596},{"$f":"OFFSET('RFM input'!K$70,$A1899,0)-OFFSET('RFM input'!K$134,$A1899,0)","v":6.5097520741112875},{"$f":"OFFSET('RFM input'!L$70,$A1899,0)-OFFSET('RFM input'!L$134,$A1899,0)","v":3.69},{"$f":"OFFSET('RFM input'!M$70,$A1899,0)-OFFSET('RFM input'!M$134,$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1899,0)-OFFSET('RFM input'!N$134,$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1899,0)-OFFSET('RFM input'!O$134,$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1899,0)-OFFSET('RFM input'!P$134,$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1899,0)-OFFSET('RFM input'!Q$134,$A1899,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1899,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1899,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1899,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1899,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1899,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1899,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1899,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1899,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1899,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1899,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A1899,0)","v":40}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1899,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1899,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1927=\"n/a\",0,IF(AND(D1901=0,C1903=0),0,\nIF(AND(D1901<>0,C1903=0),D1901,\nIF(AND(D1902<>0,C1903<>0),(C1903-(C1903/C1927))+D1901,\nIF(C1927<1,0,(C1903-(C1903/C1927)))))))","v":0},{"$f":"IF(E1927=\"n/a\",0,IF(AND(E1901=0,D1903=0),0,\nIF(AND(E1901<>0,D1903=0),E1901,\nIF(AND(E1902<>0,D1903<>0),(D1903-(D1903/D1927))+E1901,\nIF(D1927<1,0,(D1903-(D1903/D1927)))))))","v":0},{"$f":"IF(F1927=\"n/a\",0,IF(AND(F1901=0,E1903=0),0,\nIF(AND(F1901<>0,E1903=0),F1901,\nIF(AND(F1902<>0,E1903<>0),(E1903-(E1903/E1927))+F1901,\nIF(E1927<1,0,(E1903-(E1903/E1927)))))))","v":0},{"$f":"IF(G1927=\"n/a\",0,IF(AND(G1901=0,F1903=0),0,\nIF(AND(G1901<>0,F1903=0),G1901,\nIF(AND(G1902<>0,F1903<>0),(F1903-(F1903/F1927))+G1901,\nIF(F1927<1,0,(F1903-(F1903/F1927)))))))","v":0},{"$f":"IF(H1927=\"n/a\",0,IF(AND(H1901=0,G1903=0),0,\nIF(AND(H1901<>0,G1903=0),H1901,\nIF(AND(H1902<>0,G1903<>0),(G1903-(G1903/G1927))+H1901,\nIF(G1927<1,0,(G1903-(G1903/G1927)))))))","v":0},{"$f":"IF(I1927=\"n/a\",0,IF(AND(I1901=0,H1903=0),0,\nIF(AND(I1901<>0,H1903=0),I1901,\nIF(AND(I1902<>0,H1903<>0),(H1903-(H1903/H1927))+I1901,\nIF(H1927<1,0,(H1903-(H1903/H1927)))))))","v":0},{"$f":"IF(J1927=\"n/a\",0,IF(AND(J1901=0,I1903=0),0,\nIF(AND(J1901<>0,I1903=0),J1901,\nIF(AND(J1902<>0,I1903<>0),(I1903-(I1903/I1927))+J1901,\nIF(I1927<1,0,(I1903-(I1903/I1927)))))))","v":0},{"$f":"IF(K1927=\"n/a\",0,IF(AND(K1901=0,J1903=0),0,\nIF(AND(K1901<>0,J1903=0),K1901,\nIF(AND(K1902<>0,J1903<>0),(J1903-(J1903/J1927))+K1901,\nIF(J1927<1,0,(J1903-(J1903/J1927)))))))","v":0},{"$f":"IF(L1927=\"n/a\",0,IF(AND(L1901=0,K1903=0),0,\nIF(AND(L1901<>0,K1903=0),L1901,\nIF(AND(L1902<>0,K1903<>0),(K1903-(K1903/K1927))+L1901,\nIF(K1927<1,0,(K1903-(K1903/K1927)))))))","v":0},{"$f":"IF(M1927=\"n/a\",0,IF(AND(M1901=0,L1903=0),0,\nIF(AND(M1901<>0,L1903=0),M1901,\nIF(AND(M1902<>0,L1903<>0),(L1903-(L1903/L1927))+M1901,\nIF(L1927<1,0,(L1903-(L1903/L1927)))))))","v":0},{"$f":"IF(N1927=\"n/a\",0,IF(AND(N1901=0,M1903=0),0,\nIF(AND(N1901<>0,M1903=0),N1901,\nIF(AND(N1902<>0,M1903<>0),(M1903-(M1903/M1927))+N1901,\nIF(M1927<1,0,(M1903-(M1903/M1927)))))))","v":0},{"$f":"IF(O1927=\"n/a\",0,IF(AND(O1901=0,N1903=0),0,\nIF(AND(O1901<>0,N1903=0),O1901,\nIF(AND(O1902<>0,N1903<>0),(N1903-(N1903/N1927))+O1901,\nIF(N1927<1,0,(N1903-(N1903/N1927)))))))","v":0},{"$f":"IF(P1927=\"n/a\",0,IF(AND(P1901=0,O1903=0),0,\nIF(AND(P1901<>0,O1903=0),P1901,\nIF(AND(P1902<>0,O1903<>0),(O1903-(O1903/O1927))+P1901,\nIF(O1927<1,0,(O1903-(O1903/O1927)))))))","v":0},{"$f":"IF(Q1927=\"n/a\",0,IF(AND(Q1901=0,P1903=0),0,\nIF(AND(Q1901<>0,P1903=0),Q1901,\nIF(AND(Q1902<>0,P1903<>0),(P1903-(P1903/P1927))+Q1901,\nIF(P1927<1,0,(P1903-(P1903/P1927)))))))","v":0},{"$f":"IF(R1927=\"n/a\",0,IF(AND(R1901=0,Q1903=0),0,\nIF(AND(R1901<>0,Q1903=0),R1901,\nIF(AND(R1902<>0,Q1903<>0),(Q1903-(Q1903/Q1927))+R1901,\nIF(Q1927<1,0,(Q1903-(Q1903/Q1927)))))))","v":0},{"$f":"IF(S1927=\"n/a\",0,IF(AND(S1901=0,R1903=0),0,\nIF(AND(S1901<>0,R1903=0),S1901,\nIF(AND(S1902<>0,R1903<>0),(R1903-(R1903/R1927))+S1901,\nIF(R1927<1,0,(R1903-(R1903/R1927)))))))","v":0},{"$f":"IF(T1927=\"n/a\",0,IF(AND(T1901=0,S1903=0),0,\nIF(AND(T1901<>0,S1903=0),T1901,\nIF(AND(T1902<>0,S1903<>0),(S1903-(S1903/S1927))+T1901,\nIF(S1927<1,0,(S1903-(S1903/S1927)))))))","v":0},{"$f":"IF(U1927=\"n/a\",0,IF(AND(U1901=0,T1903=0),0,\nIF(AND(U1901<>0,T1903=0),U1901,\nIF(AND(U1902<>0,T1903<>0),(T1903-(T1903/T1927))+U1901,\nIF(T1927<1,0,(T1903-(T1903/T1927)))))))","v":0},{"$f":"IF(V1927=\"n/a\",0,IF(AND(V1901=0,U1903=0),0,\nIF(AND(V1901<>0,U1903=0),V1901,\nIF(AND(V1902<>0,U1903<>0),(U1903-(U1903/U1927))+V1901,\nIF(U1927<1,0,(U1903-(U1903/U1927)))))))","v":0},{"$f":"IF(W1927=\"n/a\",0,IF(AND(W1901=0,V1903=0),0,\nIF(AND(W1901<>0,V1903=0),W1901,\nIF(AND(W1902<>0,V1903<>0),(V1903-(V1903/V1927))+W1901,\nIF(V1927<1,0,(V1903-(V1903/V1927)))))))","v":0}]
[{"$f":"A1903+1","v":0},"Depreciated starting RAB",{"$f":"C1899","v":0},{"$f":"IF(C1928=\"n/a\",C1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,C1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,C1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(D1928=\"n/a\",D1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,D1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,D1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(E1928=\"n/a\",E1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,E1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,E1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(F1928=\"n/a\",F1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,F1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,F1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(G1928=\"n/a\",G1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,G1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,G1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(H1928=\"n/a\",H1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,H1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,H1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(I1928=\"n/a\",I1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,I1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,I1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(J1928=\"n/a\",J1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,J1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,J1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(K1928=\"n/a\",K1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,K1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,K1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(L1928=\"n/a\",L1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,L1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,L1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(M1928=\"n/a\",M1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,M1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,M1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(N1928=\"n/a\",N1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,N1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,N1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(O1928=\"n/a\",O1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,O1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,O1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(P1928=\"n/a\",P1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,P1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,P1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(Q1928=\"n/a\",Q1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,Q1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,Q1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(R1928=\"n/a\",R1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,R1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,R1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(S1928=\"n/a\",S1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,S1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,S1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(T1928=\"n/a\",T1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,T1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,T1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(U1928=\"n/a\",U1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,U1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,U1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(V1928=\"n/a\",V1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,V1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,V1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0}]
[{"$f":"A1904+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D1905,-($A1905+5),0)","v":21.044504385801623},{"$f":"IF(D1929=\"n/a\",D1905,IFERROR(IF((OFFSET($C1905,0,$A1905))<0,\nMIN(0,D1905-(OFFSET($C1905,0,$A1905)/(OFFSET($C1900,-$A1904,$A1905)))),\nMAX(0,D1905-(OFFSET($C1905,0,$A1905)/(OFFSET($C1900,-$A1904,$A1905))))),0))","v":20.518391776156584},19.992279166511544,19.466166556866504,18.940053947221465,18.413941337576425,17.887828727931385,17.361716118286346,16.835603508641306,16.309490898996266,15.783378289351226,15.257265679706187,14.731153070061147,14.205040460416107,13.678927850771068,13.152815241126028,12.626702631480988,12.100590021835949,11.574477412190909,11.048364802545869]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E1906,-($A1906+5),0)","v":4.5548817546239651},{"$f":"IF(E1930=\"n/a\",E1906,IFERROR(IF((OFFSET($C1906,0,$A1906))<0,\nMIN(0,E1906-(OFFSET($C1906,0,$A1906)/(OFFSET($C1901,-$A1905,$A1906)))),\nMAX(0,E1906-(OFFSET($C1906,0,$A1906)/(OFFSET($C1901,-$A1905,$A1906))))),0))","v":4.4410097107583661},4.3271376668927672,4.2132656230271683,4.0993935791615694,3.9855215352959705,3.8716494914303716,3.7577774475647727,3.6439054036991738,3.5300333598335749,3.416161315967976,3.3022892721023771,3.1884172282367782,3.0745451843711793,2.9606731405055804,2.8468010966399815,2.7329290527743826,2.6190570089087837,2.5051849650431848]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F1907,-($A1907+5),0)","v":3.5239933549437596},{"$f":"IF(F1931=\"n/a\",F1907,IFERROR(IF((OFFSET($C1907,0,$A1907))<0,\nMIN(0,F1907-(OFFSET($C1907,0,$A1907)/(OFFSET($C1902,-$A1906,$A1907)))),\nMAX(0,F1907-(OFFSET($C1907,0,$A1907)/(OFFSET($C1902,-$A1906,$A1907))))),0))","v":3.4358935210701658},3.3477936871965719,3.259693853322978,3.1715940194493841,3.0834941855757902,2.9953943517021964,2.9072945178286025,2.8191946839550086,2.7310948500814147,2.6429950162078208,2.554895182334227,2.4667953484606331,2.3786955145870392,2.2905956807134453,2.2024958468398514,2.1143960129662576,2.0262961790926637]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1908,-($A1908+5),0)","v":6.5097520741112875},{"$f":"IF(G1932=\"n/a\",G1908,IFERROR(IF((OFFSET($C1908,0,$A1908))<0,\nMIN(0,G1908-(OFFSET($C1908,0,$A1908)/(OFFSET($C1903,-$A1907,$A1908)))),\nMAX(0,G1908-(OFFSET($C1908,0,$A1908)/(OFFSET($C1903,-$A1907,$A1908))))),0))","v":6.3470082722585053},6.184264470405723,6.0215206685529408,5.8587768667001585,5.6960330648473763,5.533289262994594,5.3705454611418117,5.2078016592890295,5.0450578574362472,4.882314055583465,4.7195702537306827,4.5568264518779005,4.3940826500251182,4.231338848172336,4.0685950463195537,3.9058512444667715]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1909,-($A1909+5),0)","v":3.69},{"$f":"IF(H1933=\"n/a\",H1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,H1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,H1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":3.59775},3.5055000000000001,3.4132500000000001,3.3210000000000002,3.2287500000000002,3.1365000000000003,3.0442500000000003,2.9520000000000004,2.8597500000000005,2.7675000000000005,2.6752500000000006,2.5830000000000006,2.4907500000000007,2.3985000000000007,2.3062500000000008]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1910,-($A1910+5),0)","v":0},{"$f":"IF(I1934=\"n/a\",I1910,IFERROR(IF((OFFSET($C1910,0,$A1910))<0,\nMIN(0,I1910-(OFFSET($C1910,0,$A1910)/(OFFSET($C1905,-$A1909,$A1910)))),\nMAX(0,I1910-(OFFSET($C1910,0,$A1910)/(OFFSET($C1905,-$A1909,$A1910))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1911,-($A1911+5),0)","v":0},{"$f":"IF(J1935=\"n/a\",J1911,IFERROR(IF((OFFSET($C1911,0,$A1911))<0,\nMIN(0,J1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1906,-$A1910,$A1911)))),\nMAX(0,J1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1906,-$A1910,$A1911))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1912,-($A1912+5),0)","v":0},{"$f":"IF(K1936=\"n/a\",K1912,IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,K1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1907,-$A1911,$A1912)))),\nMAX(0,K1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1907,-$A1911,$A1912))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1913,-($A1913+5),0)","v":0},{"$f":"IF(L1937=\"n/a\",L1913,IFERROR(IF((OFFSET($C1913,0,$A1913))<0,\nMIN(0,L1913-(OFFSET($C1913,0,$A1913)/(OFFSET($C1908,-$A1912,$A1913)))),\nMAX(0,L1913-(OFFSET($C1913,0,$A1913)/(OFFSET($C1908,-$A1912,$A1913))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1914,-($A1914+5),0)","v":0},{"$f":"IF(M1938=\"n/a\",M1914,IFERROR(IF((OFFSET($C1914,0,$A1914))<0,\nMIN(0,M1914-(OFFSET($C1914,0,$A1914)/(OFFSET($C1909,-$A1913,$A1914)))),\nMAX(0,M1914-(OFFSET($C1914,0,$A1914)/(OFFSET($C1909,-$A1913,$A1914))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1915)","v":"Depreciated Net Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1915,-($A1915+5),0)","v":0},{"$f":"IF(N1939=\"n/a\",N1915,IFERROR(IF((OFFSET($C1915,0,$A1915))<0,\nMIN(0,N1915-(OFFSET($C1915,0,$A1915)/(OFFSET($C1910,-$A1914,$A1915)))),\nMAX(0,N1915-(OFFSET($C1915,0,$A1915)/(OFFSET($C1910,-$A1914,$A1915))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1916,-($A1916+5),0)","v":0},{"$f":"IF(O1940=\"n/a\",O1916,IFERROR(IF((OFFSET($C1916,0,$A1916))<0,\nMIN(0,O1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1911,-$A1915,$A1916)))),\nMAX(0,O1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1911,-$A1915,$A1916))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1917,-($A1917+5),0)","v":0},{"$f":"IF(P1941=\"n/a\",P1917,IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,P1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1912,-$A1916,$A1917)))),\nMAX(0,P1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1912,-$A1916,$A1917))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1918,-($A1918+5),0)","v":0},{"$f":"IF(Q1942=\"n/a\",Q1918,IFERROR(IF((OFFSET($C1918,0,$A1918))<0,\nMIN(0,Q1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1913,-$A1917,$A1918)))),\nMAX(0,Q1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1913,-$A1917,$A1918))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1919,-($A1919+5),0)","v":0},{"$f":"IF(R1943=\"n/a\",R1919,IFERROR(IF((OFFSET($C1919,0,$A1919))<0,\nMIN(0,R1919-(OFFSET($C1919,0,$A1919)/(OFFSET($C1914,-$A1918,$A1919)))),\nMAX(0,R1919-(OFFSET($C1919,0,$A1919)/(OFFSET($C1914,-$A1918,$A1919))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1920,-($A1920+5),0)","v":0},{"$f":"IF(S1944=\"n/a\",S1920,IFERROR(IF((OFFSET($C1920,0,$A1920))<0,\nMIN(0,S1920-(OFFSET($C1920,0,$A1920)/(OFFSET($C1915,-$A1919,$A1920)))),\nMAX(0,S1920-(OFFSET($C1920,0,$A1920)/(OFFSET($C1915,-$A1919,$A1920))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1921,-($A1921+5),0)","v":0},{"$f":"IF(T1945=\"n/a\",T1921,IFERROR(IF((OFFSET($C1921,0,$A1921))<0,\nMIN(0,T1921-(OFFSET($C1921,0,$A1921)/(OFFSET($C1916,-$A1920,$A1921)))),\nMAX(0,T1921-(OFFSET($C1921,0,$A1921)/(OFFSET($C1916,-$A1920,$A1921))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1922,-($A1922+5),0)","v":0},{"$f":"IF(U1946=\"n/a\",U1922,IFERROR(IF((OFFSET($C1922,0,$A1922))<0,\nMIN(0,U1922-(OFFSET($C1922,0,$A1922)/(OFFSET($C1917,-$A1921,$A1922)))),\nMAX(0,U1922-(OFFSET($C1922,0,$A1922)/(OFFSET($C1917,-$A1921,$A1922))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1923,-($A1923+5),0)","v":0},{"$f":"IF(V1947=\"n/a\",V1923,IFERROR(IF((OFFSET($C1923,0,$A1923))<0,\nMIN(0,V1923-(OFFSET($C1923,0,$A1923)/(OFFSET($C1918,-$A1922,$A1923)))),\nMAX(0,V1923-(OFFSET($C1923,0,$A1923)/(OFFSET($C1918,-$A1922,$A1923))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1924,-($A1924+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1927=\"n/a\",\"n/a\",IF(AND(C1927<1,D1901=0),0,\nIF(D1901=0,C1927-1,\nIF(C1927<1,D1902,\n(((C1927-1)*(C1903-(C1903/(C1927))))+(D1901*D1902))/(D1903)))))","v":0},{"$f":"IF(D1927=\"n/a\",\"n/a\",IF(AND(D1927<1,E1901=0),0,\nIF(E1901=0,D1927-1,\nIF(D1927<1,E1902,\n(((D1927-1)*(D1903-(D1903/(D1927))))+(E1901*E1902))/(E1903)))))","v":0},{"$f":"IF(E1927=\"n/a\",\"n/a\",IF(AND(E1927<1,F1901=0),0,\nIF(F1901=0,E1927-1,\nIF(E1927<1,F1902,\n(((E1927-1)*(E1903-(E1903/(E1927))))+(F1901*F1902))/(F1903)))))","v":0},{"$f":"IF(F1927=\"n/a\",\"n/a\",IF(AND(F1927<1,G1901=0),0,\nIF(G1901=0,F1927-1,\nIF(F1927<1,G1902,\n(((F1927-1)*(F1903-(F1903/(F1927))))+(G1901*G1902))/(G1903)))))","v":0},{"$f":"IF(G1927=\"n/a\",\"n/a\",IF(AND(G1927<1,H1901=0),0,\nIF(H1901=0,G1927-1,\nIF(G1927<1,H1902,\n(((G1927-1)*(G1903-(G1903/(G1927))))+(H1901*H1902))/(H1903)))))","v":0},{"$f":"IF(H1927=\"n/a\",\"n/a\",IF(AND(H1927<1,I1901=0),0,\nIF(I1901=0,H1927-1,\nIF(H1927<1,I1902,\n(((H1927-1)*(H1903-(H1903/(H1927))))+(I1901*I1902))/(I1903)))))","v":0},{"$f":"IF(I1927=\"n/a\",\"n/a\",IF(AND(I1927<1,J1901=0),0,\nIF(J1901=0,I1927-1,\nIF(I1927<1,J1902,\n(((I1927-1)*(I1903-(I1903/(I1927))))+(J1901*J1902))/(J1903)))))","v":0},{"$f":"IF(J1927=\"n/a\",\"n/a\",IF(AND(J1927<1,K1901=0),0,\nIF(K1901=0,J1927-1,\nIF(J1927<1,K1902,\n(((J1927-1)*(J1903-(J1903/(J1927))))+(K1901*K1902))/(K1903)))))","v":0},{"$f":"IF(K1927=\"n/a\",\"n/a\",IF(AND(K1927<1,L1901=0),0,\nIF(L1901=0,K1927-1,\nIF(K1927<1,L1902,\n(((K1927-1)*(K1903-(K1903/(K1927))))+(L1901*L1902))/(L1903)))))","v":0},{"$f":"IF(L1927=\"n/a\",\"n/a\",IF(AND(L1927<1,M1901=0),0,\nIF(M1901=0,L1927-1,\nIF(L1927<1,M1902,\n(((L1927-1)*(L1903-(L1903/(L1927))))+(M1901*M1902))/(M1903)))))","v":0},{"$f":"IF(M1927=\"n/a\",\"n/a\",IF(AND(M1927<1,N1901=0),0,\nIF(N1901=0,M1927-1,\nIF(M1927<1,N1902,\n(((M1927-1)*(M1903-(M1903/(M1927))))+(N1901*N1902))/(N1903)))))","v":0},{"$f":"IF(N1927=\"n/a\",\"n/a\",IF(AND(N1927<1,O1901=0),0,\nIF(O1901=0,N1927-1,\nIF(N1927<1,O1902,\n(((N1927-1)*(N1903-(N1903/(N1927))))+(O1901*O1902))/(O1903)))))","v":0},{"$f":"IF(O1927=\"n/a\",\"n/a\",IF(AND(O1927<1,P1901=0),0,\nIF(P1901=0,O1927-1,\nIF(O1927<1,P1902,\n(((O1927-1)*(O1903-(O1903/(O1927))))+(P1901*P1902))/(P1903)))))","v":0},{"$f":"IF(P1927=\"n/a\",\"n/a\",IF(AND(P1927<1,Q1901=0),0,\nIF(Q1901=0,P1927-1,\nIF(P1927<1,Q1902,\n(((P1927-1)*(P1903-(P1903/(P1927))))+(Q1901*Q1902))/(Q1903)))))","v":0},{"$f":"IF(Q1927=\"n/a\",\"n/a\",IF(AND(Q1927<1,R1901=0),0,\nIF(R1901=0,Q1927-1,\nIF(Q1927<1,R1902,\n(((Q1927-1)*(Q1903-(Q1903/(Q1927))))+(R1901*R1902))/(R1903)))))","v":0},{"$f":"IF(R1927=\"n/a\",\"n/a\",IF(AND(R1927<1,S1901=0),0,\nIF(S1901=0,R1927-1,\nIF(R1927<1,S1902,\n(((R1927-1)*(R1903-(R1903/(R1927))))+(S1901*S1902))/(S1903)))))","v":0},{"$f":"IF(S1927=\"n/a\",\"n/a\",IF(AND(S1927<1,T1901=0),0,\nIF(T1901=0,S1927-1,\nIF(S1927<1,T1902,\n(((S1927-1)*(S1903-(S1903/(S1927))))+(T1901*T1902))/(T1903)))))","v":0},{"$f":"IF(T1927=\"n/a\",\"n/a\",IF(AND(T1927<1,U1901=0),0,\nIF(U1901=0,T1927-1,\nIF(T1927<1,U1902,\n(((T1927-1)*(T1903-(T1903/(T1927))))+(U1901*U1902))/(U1903)))))","v":0},{"$f":"IF(U1927=\"n/a\",\"n/a\",IF(AND(U1927<1,V1901=0),0,\nIF(V1901=0,U1927-1,\nIF(U1927<1,V1902,\n(((U1927-1)*(U1903-(U1903/(U1927))))+(V1901*V1902))/(V1903)))))","v":0},{"$f":"IF(V1927=\"n/a\",\"n/a\",IF(AND(V1927<1,W1901=0),0,\nIF(W1901=0,V1927-1,\nIF(V1927<1,W1902,\n(((V1927-1)*(V1903-(V1903/(V1927))))+(W1901*W1902))/(W1903)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C1928,(-$A1904-ROWS(C1900:C1927)),0)","v":"n/a"},{"$f":"IF(C1928=\"n/a\",\"n/a\",MAX(0,C1928-1))","v":"n/a"},{"$f":"IF(D1928=\"n/a\",\"n/a\",MAX(0,D1928-1))","v":"n/a"},{"$f":"IF(E1928=\"n/a\",\"n/a\",MAX(0,E1928-1))","v":"n/a"},{"$f":"IF(F1928=\"n/a\",\"n/a\",MAX(0,F1928-1))","v":"n/a"},{"$f":"IF(G1928=\"n/a\",\"n/a\",MAX(0,G1928-1))","v":"n/a"},{"$f":"IF(H1928=\"n/a\",\"n/a\",MAX(0,H1928-1))","v":"n/a"},{"$f":"IF(I1928=\"n/a\",\"n/a\",MAX(0,I1928-1))","v":"n/a"},{"$f":"IF(J1928=\"n/a\",\"n/a\",MAX(0,J1928-1))","v":"n/a"},{"$f":"IF(K1928=\"n/a\",\"n/a\",MAX(0,K1928-1))","v":"n/a"},{"$f":"IF(L1928=\"n/a\",\"n/a\",MAX(0,L1928-1))","v":"n/a"},{"$f":"IF(M1928=\"n/a\",\"n/a\",MAX(0,M1928-1))","v":"n/a"},{"$f":"IF(N1928=\"n/a\",\"n/a\",MAX(0,N1928-1))","v":"n/a"},{"$f":"IF(O1928=\"n/a\",\"n/a\",MAX(0,O1928-1))","v":"n/a"},{"$f":"IF(P1928=\"n/a\",\"n/a\",MAX(0,P1928-1))","v":"n/a"},{"$f":"IF(Q1928=\"n/a\",\"n/a\",MAX(0,Q1928-1))","v":"n/a"},{"$f":"IF(R1928=\"n/a\",\"n/a\",MAX(0,R1928-1))","v":"n/a"},{"$f":"IF(S1928=\"n/a\",\"n/a\",MAX(0,S1928-1))","v":"n/a"},{"$f":"IF(T1928=\"n/a\",\"n/a\",MAX(0,T1928-1))","v":"n/a"},{"$f":"IF(U1928=\"n/a\",\"n/a\",MAX(0,U1928-1))","v":"n/a"},{"$f":"IF(V1928=\"n/a\",\"n/a\",MAX(0,V1928-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D1929,(-$A1905-ROWS(D1901:D1928)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1930,(-$A1906-ROWS(E1902:E1929)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1931,(-$A1907-ROWS(F1903:F1930)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1932,(-$A1908-ROWS(G1904:G1931)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1933,(-$A1909-ROWS(H1905:H1932)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1934,(-$A1910-ROWS(I1906:I1933)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1935,(-$A1911-ROWS(J1907:J1934)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1936,(-$A1912-ROWS(K1908:K1935)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1937,(-$A1913-ROWS(L1909:L1936)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1938,(-$A1914-ROWS(M1910:M1937)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1915)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1939,(-$A1915-ROWS(N1911:N1938)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1940,(-$A1916-ROWS(O1912:O1939)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1941,(-$A1917-ROWS(P1913:P1940)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1942,(-$A1918-ROWS(Q1914:Q1941)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1943,(-$A1919-ROWS(R1915:R1942)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1944,(-$A1920-ROWS(S1916:S1943)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1945,(-$A1921-ROWS(T1917:T1944)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1946,(-$A1922-ROWS(U1918:U1945)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1947,(-$A1923-ROWS(V1919:V1946)),0)","v":0},{"$f":"IF(V1947=\"n/a\",\"n/a\",MAX(0,V1947-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1948,(-$A1924-ROWS(W1920:W1947)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1900<>\"n/a\",C1900<>\"n/a\"),IF(SUM(C1903:C1925)=0,0,IF((SUMPRODUCT(C1903:C1925,C1927:C1949)/SUM(C1903:C1925))<0,1,(SUMPRODUCT(C1903:C1925,C1927:C1949)/SUM(C1903:C1925)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1900<>\"n/a\",D1900<>\"n/a\"),IF(SUM(D1903:D1925)=0,0,IF((SUMPRODUCT(D1903:D1925,D1927:D1949)/SUM(D1903:D1925))<0,1,(SUMPRODUCT(D1903:D1925,D1927:D1949)/SUM(D1903:D1925)))),\"n/a\"))","v":40},39.181662827114792,38.410948257603089,37.910762815566848,37.223650147910554,36.22521506730849,35.226868985887506,34.228619718121799,33.230476020923767,32.232447740135271,31.234545985219995,30.236783338700903,29.239174108681329,28.241734635156828,27.244483663977785,26.247442806560141,25.250637109194304,24.254095763697581,23.257853002117258,22.261949233604923]
[]
["Asset Class 37",{"$f":"VLOOKUP($A1952,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Land (non-system)"}]
[{"$f":"VALUE(REPLACE(A1952,1,12,\"\"))","v":37},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1953,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A1953,0)-OFFSET('RFM input'!H$134,$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A1953,0)-OFFSET('RFM input'!I$134,$A1953,0)","v":-25.711869311329348},{"$f":"OFFSET('RFM input'!J$70,$A1953,0)-OFFSET('RFM input'!J$134,$A1953,0)","v":7.0284754765851214E-3},{"$f":"OFFSET('RFM input'!K$70,$A1953,0)-OFFSET('RFM input'!K$134,$A1953,0)","v":1.7193698016476945E-2},{"$f":"OFFSET('RFM input'!L$70,$A1953,0)-OFFSET('RFM input'!L$134,$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A1953,0)-OFFSET('RFM input'!M$134,$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A1953,0)-OFFSET('RFM input'!N$134,$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A1953,0)-OFFSET('RFM input'!O$134,$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A1953,0)-OFFSET('RFM input'!P$134,$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A1953,0)-OFFSET('RFM input'!Q$134,$A1953,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1953,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1953,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1953,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1953,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1953,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1953,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1953,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1953,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1953,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1953,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1953,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A1953,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A1953,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1981=\"n/a\",0,IF(AND(D1955=0,C1957=0),0,\nIF(AND(D1955<>0,C1957=0),D1955,\nIF(AND(D1956<>0,C1957<>0),(C1957-(C1957/C1981))+D1955,\nIF(C1981<1,0,(C1957-(C1957/C1981)))))))","v":0},{"$f":"IF(E1981=\"n/a\",0,IF(AND(E1955=0,D1957=0),0,\nIF(AND(E1955<>0,D1957=0),E1955,\nIF(AND(E1956<>0,D1957<>0),(D1957-(D1957/D1981))+E1955,\nIF(D1981<1,0,(D1957-(D1957/D1981)))))))","v":0},{"$f":"IF(F1981=\"n/a\",0,IF(AND(F1955=0,E1957=0),0,\nIF(AND(F1955<>0,E1957=0),F1955,\nIF(AND(F1956<>0,E1957<>0),(E1957-(E1957/E1981))+F1955,\nIF(E1981<1,0,(E1957-(E1957/E1981)))))))","v":0},{"$f":"IF(G1981=\"n/a\",0,IF(AND(G1955=0,F1957=0),0,\nIF(AND(G1955<>0,F1957=0),G1955,\nIF(AND(G1956<>0,F1957<>0),(F1957-(F1957/F1981))+G1955,\nIF(F1981<1,0,(F1957-(F1957/F1981)))))))","v":0},{"$f":"IF(H1981=\"n/a\",0,IF(AND(H1955=0,G1957=0),0,\nIF(AND(H1955<>0,G1957=0),H1955,\nIF(AND(H1956<>0,G1957<>0),(G1957-(G1957/G1981))+H1955,\nIF(G1981<1,0,(G1957-(G1957/G1981)))))))","v":0},{"$f":"IF(I1981=\"n/a\",0,IF(AND(I1955=0,H1957=0),0,\nIF(AND(I1955<>0,H1957=0),I1955,\nIF(AND(I1956<>0,H1957<>0),(H1957-(H1957/H1981))+I1955,\nIF(H1981<1,0,(H1957-(H1957/H1981)))))))","v":0},{"$f":"IF(J1981=\"n/a\",0,IF(AND(J1955=0,I1957=0),0,\nIF(AND(J1955<>0,I1957=0),J1955,\nIF(AND(J1956<>0,I1957<>0),(I1957-(I1957/I1981))+J1955,\nIF(I1981<1,0,(I1957-(I1957/I1981)))))))","v":0},{"$f":"IF(K1981=\"n/a\",0,IF(AND(K1955=0,J1957=0),0,\nIF(AND(K1955<>0,J1957=0),K1955,\nIF(AND(K1956<>0,J1957<>0),(J1957-(J1957/J1981))+K1955,\nIF(J1981<1,0,(J1957-(J1957/J1981)))))))","v":0},{"$f":"IF(L1981=\"n/a\",0,IF(AND(L1955=0,K1957=0),0,\nIF(AND(L1955<>0,K1957=0),L1955,\nIF(AND(L1956<>0,K1957<>0),(K1957-(K1957/K1981))+L1955,\nIF(K1981<1,0,(K1957-(K1957/K1981)))))))","v":0},{"$f":"IF(M1981=\"n/a\",0,IF(AND(M1955=0,L1957=0),0,\nIF(AND(M1955<>0,L1957=0),M1955,\nIF(AND(M1956<>0,L1957<>0),(L1957-(L1957/L1981))+M1955,\nIF(L1981<1,0,(L1957-(L1957/L1981)))))))","v":0},{"$f":"IF(N1981=\"n/a\",0,IF(AND(N1955=0,M1957=0),0,\nIF(AND(N1955<>0,M1957=0),N1955,\nIF(AND(N1956<>0,M1957<>0),(M1957-(M1957/M1981))+N1955,\nIF(M1981<1,0,(M1957-(M1957/M1981)))))))","v":0},{"$f":"IF(O1981=\"n/a\",0,IF(AND(O1955=0,N1957=0),0,\nIF(AND(O1955<>0,N1957=0),O1955,\nIF(AND(O1956<>0,N1957<>0),(N1957-(N1957/N1981))+O1955,\nIF(N1981<1,0,(N1957-(N1957/N1981)))))))","v":0},{"$f":"IF(P1981=\"n/a\",0,IF(AND(P1955=0,O1957=0),0,\nIF(AND(P1955<>0,O1957=0),P1955,\nIF(AND(P1956<>0,O1957<>0),(O1957-(O1957/O1981))+P1955,\nIF(O1981<1,0,(O1957-(O1957/O1981)))))))","v":0},{"$f":"IF(Q1981=\"n/a\",0,IF(AND(Q1955=0,P1957=0),0,\nIF(AND(Q1955<>0,P1957=0),Q1955,\nIF(AND(Q1956<>0,P1957<>0),(P1957-(P1957/P1981))+Q1955,\nIF(P1981<1,0,(P1957-(P1957/P1981)))))))","v":0},{"$f":"IF(R1981=\"n/a\",0,IF(AND(R1955=0,Q1957=0),0,\nIF(AND(R1955<>0,Q1957=0),R1955,\nIF(AND(R1956<>0,Q1957<>0),(Q1957-(Q1957/Q1981))+R1955,\nIF(Q1981<1,0,(Q1957-(Q1957/Q1981)))))))","v":0},{"$f":"IF(S1981=\"n/a\",0,IF(AND(S1955=0,R1957=0),0,\nIF(AND(S1955<>0,R1957=0),S1955,\nIF(AND(S1956<>0,R1957<>0),(R1957-(R1957/R1981))+S1955,\nIF(R1981<1,0,(R1957-(R1957/R1981)))))))","v":0},{"$f":"IF(T1981=\"n/a\",0,IF(AND(T1955=0,S1957=0),0,\nIF(AND(T1955<>0,S1957=0),T1955,\nIF(AND(T1956<>0,S1957<>0),(S1957-(S1957/S1981))+T1955,\nIF(S1981<1,0,(S1957-(S1957/S1981)))))))","v":0},{"$f":"IF(U1981=\"n/a\",0,IF(AND(U1955=0,T1957=0),0,\nIF(AND(U1955<>0,T1957=0),U1955,\nIF(AND(U1956<>0,T1957<>0),(T1957-(T1957/T1981))+U1955,\nIF(T1981<1,0,(T1957-(T1957/T1981)))))))","v":0},{"$f":"IF(V1981=\"n/a\",0,IF(AND(V1955=0,U1957=0),0,\nIF(AND(V1955<>0,U1957=0),V1955,\nIF(AND(V1956<>0,U1957<>0),(U1957-(U1957/U1981))+V1955,\nIF(U1981<1,0,(U1957-(U1957/U1981)))))))","v":0},{"$f":"IF(W1981=\"n/a\",0,IF(AND(W1955=0,V1957=0),0,\nIF(AND(W1955<>0,V1957=0),W1955,\nIF(AND(W1956<>0,V1957<>0),(V1957-(V1957/V1981))+W1955,\nIF(V1981<1,0,(V1957-(V1957/V1981)))))))","v":0}]
[{"$f":"A1957+1","v":0},"Depreciated starting RAB",{"$f":"C1953","v":0},{"$f":"IF(C1982=\"n/a\",C1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,C1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,C1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(D1982=\"n/a\",D1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,D1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,D1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(E1982=\"n/a\",E1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,E1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,E1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(F1982=\"n/a\",F1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,F1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,F1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(G1982=\"n/a\",G1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,G1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,G1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(H1982=\"n/a\",H1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,H1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,H1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(I1982=\"n/a\",I1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,I1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,I1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(J1982=\"n/a\",J1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,J1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,J1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(K1982=\"n/a\",K1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,K1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,K1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(L1982=\"n/a\",L1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,L1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,L1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(M1982=\"n/a\",M1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,M1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,M1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(N1982=\"n/a\",N1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,N1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,N1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(O1982=\"n/a\",O1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,O1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,O1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(P1982=\"n/a\",P1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,P1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,P1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(Q1982=\"n/a\",Q1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,Q1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,Q1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(R1982=\"n/a\",R1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,R1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,R1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(S1982=\"n/a\",S1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,S1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,S1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(T1982=\"n/a\",T1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,T1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,T1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(U1982=\"n/a\",U1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,U1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,U1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(V1982=\"n/a\",V1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,V1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,V1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0}]
[{"$f":"A1958+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D1959,-($A1959+5),0)","v":0},{"$f":"IF(D1983=\"n/a\",D1959,IFERROR(IF((OFFSET($C1959,0,$A1959))<0,\nMIN(0,D1959-(OFFSET($C1959,0,$A1959)/(OFFSET($C1954,-$A1958,$A1959)))),\nMAX(0,D1959-(OFFSET($C1959,0,$A1959)/(OFFSET($C1954,-$A1958,$A1959))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E1960,-($A1960+5),0)","v":-25.711869311329348},{"$f":"IF(E1984=\"n/a\",E1960,IFERROR(IF((OFFSET($C1960,0,$A1960))<0,\nMIN(0,E1960-(OFFSET($C1960,0,$A1960)/(OFFSET($C1955,-$A1959,$A1960)))),\nMAX(0,E1960-(OFFSET($C1960,0,$A1960)/(OFFSET($C1955,-$A1959,$A1960))))),0))","v":-25.711869311329348},-25.711869311329348,-25.711869311329348,-25.711869311329348,-25.711869311329348,-25.711869311329348,-25.711869311329348,-25.711869311329348,-25.711869311329348,-25.711869311329348,-25.711869311329348,-25.711869311329348,-25.711869311329348,-25.711869311329348,-25.711869311329348,-25.711869311329348,-25.711869311329348,-25.711869311329348]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F1961,-($A1961+5),0)","v":7.0284754765851214E-3},{"$f":"IF(F1985=\"n/a\",F1961,IFERROR(IF((OFFSET($C1961,0,$A1961))<0,\nMIN(0,F1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1956,-$A1960,$A1961)))),\nMAX(0,F1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1956,-$A1960,$A1961))))),0))","v":7.0284754765851214E-3},7.0284754765851214E-3,7.0284754765851214E-3,7.0284754765851214E-3,7.0284754765851214E-3,7.0284754765851214E-3,7.0284754765851214E-3,7.0284754765851214E-3,7.0284754765851214E-3,7.0284754765851214E-3,7.0284754765851214E-3,7.0284754765851214E-3,7.0284754765851214E-3,7.0284754765851214E-3,7.0284754765851214E-3,7.0284754765851214E-3,7.0284754765851214E-3]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1962,-($A1962+5),0)","v":1.7193698016476945E-2},{"$f":"IF(G1986=\"n/a\",G1962,IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,G1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1957,-$A1961,$A1962)))),\nMAX(0,G1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1957,-$A1961,$A1962))))),0))","v":1.7193698016476945E-2},1.7193698016476945E-2,1.7193698016476945E-2,1.7193698016476945E-2,1.7193698016476945E-2,1.7193698016476945E-2,1.7193698016476945E-2,1.7193698016476945E-2,1.7193698016476945E-2,1.7193698016476945E-2,1.7193698016476945E-2,1.7193698016476945E-2,1.7193698016476945E-2,1.7193698016476945E-2,1.7193698016476945E-2,1.7193698016476945E-2]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1963,-($A1963+5),0)","v":0},{"$f":"IF(H1987=\"n/a\",H1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,H1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,H1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1964,-($A1964+5),0)","v":0},{"$f":"IF(I1988=\"n/a\",I1964,IFERROR(IF((OFFSET($C1964,0,$A1964))<0,\nMIN(0,I1964-(OFFSET($C1964,0,$A1964)/(OFFSET($C1959,-$A1963,$A1964)))),\nMAX(0,I1964-(OFFSET($C1964,0,$A1964)/(OFFSET($C1959,-$A1963,$A1964))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1965,-($A1965+5),0)","v":0},{"$f":"IF(J1989=\"n/a\",J1965,IFERROR(IF((OFFSET($C1965,0,$A1965))<0,\nMIN(0,J1965-(OFFSET($C1965,0,$A1965)/(OFFSET($C1960,-$A1964,$A1965)))),\nMAX(0,J1965-(OFFSET($C1965,0,$A1965)/(OFFSET($C1960,-$A1964,$A1965))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1966,-($A1966+5),0)","v":0},{"$f":"IF(K1990=\"n/a\",K1966,IFERROR(IF((OFFSET($C1966,0,$A1966))<0,\nMIN(0,K1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1961,-$A1965,$A1966)))),\nMAX(0,K1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1961,-$A1965,$A1966))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1967,-($A1967+5),0)","v":0},{"$f":"IF(L1991=\"n/a\",L1967,IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,L1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1962,-$A1966,$A1967)))),\nMAX(0,L1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1962,-$A1966,$A1967))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1968,-($A1968+5),0)","v":0},{"$f":"IF(M1992=\"n/a\",M1968,IFERROR(IF((OFFSET($C1968,0,$A1968))<0,\nMIN(0,M1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1963,-$A1967,$A1968)))),\nMAX(0,M1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1963,-$A1967,$A1968))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1969,-($A1969+5),0)","v":0},{"$f":"IF(N1993=\"n/a\",N1969,IFERROR(IF((OFFSET($C1969,0,$A1969))<0,\nMIN(0,N1969-(OFFSET($C1969,0,$A1969)/(OFFSET($C1964,-$A1968,$A1969)))),\nMAX(0,N1969-(OFFSET($C1969,0,$A1969)/(OFFSET($C1964,-$A1968,$A1969))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1970,-($A1970+5),0)","v":0},{"$f":"IF(O1994=\"n/a\",O1970,IFERROR(IF((OFFSET($C1970,0,$A1970))<0,\nMIN(0,O1970-(OFFSET($C1970,0,$A1970)/(OFFSET($C1965,-$A1969,$A1970)))),\nMAX(0,O1970-(OFFSET($C1970,0,$A1970)/(OFFSET($C1965,-$A1969,$A1970))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1971,-($A1971+5),0)","v":0},{"$f":"IF(P1995=\"n/a\",P1971,IFERROR(IF((OFFSET($C1971,0,$A1971))<0,\nMIN(0,P1971-(OFFSET($C1971,0,$A1971)/(OFFSET($C1966,-$A1970,$A1971)))),\nMAX(0,P1971-(OFFSET($C1971,0,$A1971)/(OFFSET($C1966,-$A1970,$A1971))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1972,-($A1972+5),0)","v":0},{"$f":"IF(Q1996=\"n/a\",Q1972,IFERROR(IF((OFFSET($C1972,0,$A1972))<0,\nMIN(0,Q1972-(OFFSET($C1972,0,$A1972)/(OFFSET($C1967,-$A1971,$A1972)))),\nMAX(0,Q1972-(OFFSET($C1972,0,$A1972)/(OFFSET($C1967,-$A1971,$A1972))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1973,-($A1973+5),0)","v":0},{"$f":"IF(R1997=\"n/a\",R1973,IFERROR(IF((OFFSET($C1973,0,$A1973))<0,\nMIN(0,R1973-(OFFSET($C1973,0,$A1973)/(OFFSET($C1968,-$A1972,$A1973)))),\nMAX(0,R1973-(OFFSET($C1973,0,$A1973)/(OFFSET($C1968,-$A1972,$A1973))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1974,-($A1974+5),0)","v":0},{"$f":"IF(S1998=\"n/a\",S1974,IFERROR(IF((OFFSET($C1974,0,$A1974))<0,\nMIN(0,S1974-(OFFSET($C1974,0,$A1974)/(OFFSET($C1969,-$A1973,$A1974)))),\nMAX(0,S1974-(OFFSET($C1974,0,$A1974)/(OFFSET($C1969,-$A1973,$A1974))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1975,-($A1975+5),0)","v":0},{"$f":"IF(T1999=\"n/a\",T1975,IFERROR(IF((OFFSET($C1975,0,$A1975))<0,\nMIN(0,T1975-(OFFSET($C1975,0,$A1975)/(OFFSET($C1970,-$A1974,$A1975)))),\nMAX(0,T1975-(OFFSET($C1975,0,$A1975)/(OFFSET($C1970,-$A1974,$A1975))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1976,-($A1976+5),0)","v":0},{"$f":"IF(U2000=\"n/a\",U1976,IFERROR(IF((OFFSET($C1976,0,$A1976))<0,\nMIN(0,U1976-(OFFSET($C1976,0,$A1976)/(OFFSET($C1971,-$A1975,$A1976)))),\nMAX(0,U1976-(OFFSET($C1976,0,$A1976)/(OFFSET($C1971,-$A1975,$A1976))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1977,-($A1977+5),0)","v":0},{"$f":"IF(V2001=\"n/a\",V1977,IFERROR(IF((OFFSET($C1977,0,$A1977))<0,\nMIN(0,V1977-(OFFSET($C1977,0,$A1977)/(OFFSET($C1972,-$A1976,$A1977)))),\nMAX(0,V1977-(OFFSET($C1977,0,$A1977)/(OFFSET($C1972,-$A1976,$A1977))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1978,-($A1978+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1981=\"n/a\",\"n/a\",IF(AND(C1981<1,D1955=0),0,\nIF(D1955=0,C1981-1,\nIF(C1981<1,D1956,\n(((C1981-1)*(C1957-(C1957/(C1981))))+(D1955*D1956))/(D1957)))))","v":0},{"$f":"IF(D1981=\"n/a\",\"n/a\",IF(AND(D1981<1,E1955=0),0,\nIF(E1955=0,D1981-1,\nIF(D1981<1,E1956,\n(((D1981-1)*(D1957-(D1957/(D1981))))+(E1955*E1956))/(E1957)))))","v":0},{"$f":"IF(E1981=\"n/a\",\"n/a\",IF(AND(E1981<1,F1955=0),0,\nIF(F1955=0,E1981-1,\nIF(E1981<1,F1956,\n(((E1981-1)*(E1957-(E1957/(E1981))))+(F1955*F1956))/(F1957)))))","v":0},{"$f":"IF(F1981=\"n/a\",\"n/a\",IF(AND(F1981<1,G1955=0),0,\nIF(G1955=0,F1981-1,\nIF(F1981<1,G1956,\n(((F1981-1)*(F1957-(F1957/(F1981))))+(G1955*G1956))/(G1957)))))","v":0},{"$f":"IF(G1981=\"n/a\",\"n/a\",IF(AND(G1981<1,H1955=0),0,\nIF(H1955=0,G1981-1,\nIF(G1981<1,H1956,\n(((G1981-1)*(G1957-(G1957/(G1981))))+(H1955*H1956))/(H1957)))))","v":0},{"$f":"IF(H1981=\"n/a\",\"n/a\",IF(AND(H1981<1,I1955=0),0,\nIF(I1955=0,H1981-1,\nIF(H1981<1,I1956,\n(((H1981-1)*(H1957-(H1957/(H1981))))+(I1955*I1956))/(I1957)))))","v":0},{"$f":"IF(I1981=\"n/a\",\"n/a\",IF(AND(I1981<1,J1955=0),0,\nIF(J1955=0,I1981-1,\nIF(I1981<1,J1956,\n(((I1981-1)*(I1957-(I1957/(I1981))))+(J1955*J1956))/(J1957)))))","v":0},{"$f":"IF(J1981=\"n/a\",\"n/a\",IF(AND(J1981<1,K1955=0),0,\nIF(K1955=0,J1981-1,\nIF(J1981<1,K1956,\n(((J1981-1)*(J1957-(J1957/(J1981))))+(K1955*K1956))/(K1957)))))","v":0},{"$f":"IF(K1981=\"n/a\",\"n/a\",IF(AND(K1981<1,L1955=0),0,\nIF(L1955=0,K1981-1,\nIF(K1981<1,L1956,\n(((K1981-1)*(K1957-(K1957/(K1981))))+(L1955*L1956))/(L1957)))))","v":0},{"$f":"IF(L1981=\"n/a\",\"n/a\",IF(AND(L1981<1,M1955=0),0,\nIF(M1955=0,L1981-1,\nIF(L1981<1,M1956,\n(((L1981-1)*(L1957-(L1957/(L1981))))+(M1955*M1956))/(M1957)))))","v":0},{"$f":"IF(M1981=\"n/a\",\"n/a\",IF(AND(M1981<1,N1955=0),0,\nIF(N1955=0,M1981-1,\nIF(M1981<1,N1956,\n(((M1981-1)*(M1957-(M1957/(M1981))))+(N1955*N1956))/(N1957)))))","v":0},{"$f":"IF(N1981=\"n/a\",\"n/a\",IF(AND(N1981<1,O1955=0),0,\nIF(O1955=0,N1981-1,\nIF(N1981<1,O1956,\n(((N1981-1)*(N1957-(N1957/(N1981))))+(O1955*O1956))/(O1957)))))","v":0},{"$f":"IF(O1981=\"n/a\",\"n/a\",IF(AND(O1981<1,P1955=0),0,\nIF(P1955=0,O1981-1,\nIF(O1981<1,P1956,\n(((O1981-1)*(O1957-(O1957/(O1981))))+(P1955*P1956))/(P1957)))))","v":0},{"$f":"IF(P1981=\"n/a\",\"n/a\",IF(AND(P1981<1,Q1955=0),0,\nIF(Q1955=0,P1981-1,\nIF(P1981<1,Q1956,\n(((P1981-1)*(P1957-(P1957/(P1981))))+(Q1955*Q1956))/(Q1957)))))","v":0},{"$f":"IF(Q1981=\"n/a\",\"n/a\",IF(AND(Q1981<1,R1955=0),0,\nIF(R1955=0,Q1981-1,\nIF(Q1981<1,R1956,\n(((Q1981-1)*(Q1957-(Q1957/(Q1981))))+(R1955*R1956))/(R1957)))))","v":0},{"$f":"IF(R1981=\"n/a\",\"n/a\",IF(AND(R1981<1,S1955=0),0,\nIF(S1955=0,R1981-1,\nIF(R1981<1,S1956,\n(((R1981-1)*(R1957-(R1957/(R1981))))+(S1955*S1956))/(S1957)))))","v":0},{"$f":"IF(S1981=\"n/a\",\"n/a\",IF(AND(S1981<1,T1955=0),0,\nIF(T1955=0,S1981-1,\nIF(S1981<1,T1956,\n(((S1981-1)*(S1957-(S1957/(S1981))))+(T1955*T1956))/(T1957)))))","v":0},{"$f":"IF(T1981=\"n/a\",\"n/a\",IF(AND(T1981<1,U1955=0),0,\nIF(U1955=0,T1981-1,\nIF(T1981<1,U1956,\n(((T1981-1)*(T1957-(T1957/(T1981))))+(U1955*U1956))/(U1957)))))","v":0},{"$f":"IF(U1981=\"n/a\",\"n/a\",IF(AND(U1981<1,V1955=0),0,\nIF(V1955=0,U1981-1,\nIF(U1981<1,V1956,\n(((U1981-1)*(U1957-(U1957/(U1981))))+(V1955*V1956))/(V1957)))))","v":0},{"$f":"IF(V1981=\"n/a\",\"n/a\",IF(AND(V1981<1,W1955=0),0,\nIF(W1955=0,V1981-1,\nIF(V1981<1,W1956,\n(((V1981-1)*(V1957-(V1957/(V1981))))+(W1955*W1956))/(W1957)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C1982,(-$A1958-ROWS(C1954:C1981)),0)","v":"n/a"},{"$f":"IF(C1982=\"n/a\",\"n/a\",MAX(0,C1982-1))","v":"n/a"},{"$f":"IF(D1982=\"n/a\",\"n/a\",MAX(0,D1982-1))","v":"n/a"},{"$f":"IF(E1982=\"n/a\",\"n/a\",MAX(0,E1982-1))","v":"n/a"},{"$f":"IF(F1982=\"n/a\",\"n/a\",MAX(0,F1982-1))","v":"n/a"},{"$f":"IF(G1982=\"n/a\",\"n/a\",MAX(0,G1982-1))","v":"n/a"},{"$f":"IF(H1982=\"n/a\",\"n/a\",MAX(0,H1982-1))","v":"n/a"},{"$f":"IF(I1982=\"n/a\",\"n/a\",MAX(0,I1982-1))","v":"n/a"},{"$f":"IF(J1982=\"n/a\",\"n/a\",MAX(0,J1982-1))","v":"n/a"},{"$f":"IF(K1982=\"n/a\",\"n/a\",MAX(0,K1982-1))","v":"n/a"},{"$f":"IF(L1982=\"n/a\",\"n/a\",MAX(0,L1982-1))","v":"n/a"},{"$f":"IF(M1982=\"n/a\",\"n/a\",MAX(0,M1982-1))","v":"n/a"},{"$f":"IF(N1982=\"n/a\",\"n/a\",MAX(0,N1982-1))","v":"n/a"},{"$f":"IF(O1982=\"n/a\",\"n/a\",MAX(0,O1982-1))","v":"n/a"},{"$f":"IF(P1982=\"n/a\",\"n/a\",MAX(0,P1982-1))","v":"n/a"},{"$f":"IF(Q1982=\"n/a\",\"n/a\",MAX(0,Q1982-1))","v":"n/a"},{"$f":"IF(R1982=\"n/a\",\"n/a\",MAX(0,R1982-1))","v":"n/a"},{"$f":"IF(S1982=\"n/a\",\"n/a\",MAX(0,S1982-1))","v":"n/a"},{"$f":"IF(T1982=\"n/a\",\"n/a\",MAX(0,T1982-1))","v":"n/a"},{"$f":"IF(U1982=\"n/a\",\"n/a\",MAX(0,U1982-1))","v":"n/a"},{"$f":"IF(V1982=\"n/a\",\"n/a\",MAX(0,V1982-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D1983,(-$A1959-ROWS(D1955:D1982)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E1984,(-$A1960-ROWS(E1956:E1983)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F1985,(-$A1961-ROWS(F1957:F1984)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G1986,(-$A1962-ROWS(G1958:G1985)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H1987,(-$A1963-ROWS(H1959:H1986)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I1988,(-$A1964-ROWS(I1960:I1987)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J1989,(-$A1965-ROWS(J1961:J1988)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1990,(-$A1966-ROWS(K1962:K1989)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1991,(-$A1967-ROWS(L1963:L1990)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1992,(-$A1968-ROWS(M1964:M1991)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1993,(-$A1969-ROWS(N1965:N1992)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1994,(-$A1970-ROWS(O1966:O1993)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1995,(-$A1971-ROWS(P1967:P1994)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1996,(-$A1972-ROWS(Q1968:Q1995)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1997,(-$A1973-ROWS(R1969:R1996)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1998,(-$A1974-ROWS(S1970:S1997)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1999,(-$A1975-ROWS(T1971:T1998)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2000,(-$A1976-ROWS(U1972:U1999)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2001,(-$A1977-ROWS(V1973:V2000)),0)","v":0},{"$f":"IF(V2001=\"n/a\",\"n/a\",MAX(0,V2001-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2002,(-$A1978-ROWS(W1974:W2001)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1954<>\"n/a\",C1954<>\"n/a\"),IF(SUM(C1957:C1979)=0,0,IF((SUMPRODUCT(C1957:C1979,C1981:C2003)/SUM(C1957:C1979))<0,1,(SUMPRODUCT(C1957:C1979,C1981:C2003)/SUM(C1957:C1979)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1954<>\"n/a\",D1954<>\"n/a\"),IF(SUM(D1957:D1979)=0,0,IF((SUMPRODUCT(D1957:D1979,D1981:D2003)/SUM(D1957:D1979))<0,1,(SUMPRODUCT(D1957:D1979,D1981:D2003)/SUM(D1957:D1979)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 38",{"$f":"VLOOKUP($A2006,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Other non system assets"}]
[{"$f":"VALUE(REPLACE(A2006,1,12,\"\"))","v":38},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2007,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2007,0)-OFFSET('RFM input'!H$134,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2007,0)-OFFSET('RFM input'!I$134,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2007,0)-OFFSET('RFM input'!J$134,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2007,0)-OFFSET('RFM input'!K$134,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2007,0)-OFFSET('RFM input'!L$134,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2007,0)-OFFSET('RFM input'!M$134,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2007,0)-OFFSET('RFM input'!N$134,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2007,0)-OFFSET('RFM input'!O$134,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2007,0)-OFFSET('RFM input'!P$134,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2007,0)-OFFSET('RFM input'!Q$134,$A2007,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2007,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2007,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2007,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2007,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2007,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2007,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2007,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2007,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2007,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2007,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2007,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2007,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2007,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2035=\"n/a\",0,IF(AND(D2009=0,C2011=0),0,\nIF(AND(D2009<>0,C2011=0),D2009,\nIF(AND(D2010<>0,C2011<>0),(C2011-(C2011/C2035))+D2009,\nIF(C2035<1,0,(C2011-(C2011/C2035)))))))","v":0},{"$f":"IF(E2035=\"n/a\",0,IF(AND(E2009=0,D2011=0),0,\nIF(AND(E2009<>0,D2011=0),E2009,\nIF(AND(E2010<>0,D2011<>0),(D2011-(D2011/D2035))+E2009,\nIF(D2035<1,0,(D2011-(D2011/D2035)))))))","v":0},{"$f":"IF(F2035=\"n/a\",0,IF(AND(F2009=0,E2011=0),0,\nIF(AND(F2009<>0,E2011=0),F2009,\nIF(AND(F2010<>0,E2011<>0),(E2011-(E2011/E2035))+F2009,\nIF(E2035<1,0,(E2011-(E2011/E2035)))))))","v":0},{"$f":"IF(G2035=\"n/a\",0,IF(AND(G2009=0,F2011=0),0,\nIF(AND(G2009<>0,F2011=0),G2009,\nIF(AND(G2010<>0,F2011<>0),(F2011-(F2011/F2035))+G2009,\nIF(F2035<1,0,(F2011-(F2011/F2035)))))))","v":0},{"$f":"IF(H2035=\"n/a\",0,IF(AND(H2009=0,G2011=0),0,\nIF(AND(H2009<>0,G2011=0),H2009,\nIF(AND(H2010<>0,G2011<>0),(G2011-(G2011/G2035))+H2009,\nIF(G2035<1,0,(G2011-(G2011/G2035)))))))","v":0},{"$f":"IF(I2035=\"n/a\",0,IF(AND(I2009=0,H2011=0),0,\nIF(AND(I2009<>0,H2011=0),I2009,\nIF(AND(I2010<>0,H2011<>0),(H2011-(H2011/H2035))+I2009,\nIF(H2035<1,0,(H2011-(H2011/H2035)))))))","v":0},{"$f":"IF(J2035=\"n/a\",0,IF(AND(J2009=0,I2011=0),0,\nIF(AND(J2009<>0,I2011=0),J2009,\nIF(AND(J2010<>0,I2011<>0),(I2011-(I2011/I2035))+J2009,\nIF(I2035<1,0,(I2011-(I2011/I2035)))))))","v":0},{"$f":"IF(K2035=\"n/a\",0,IF(AND(K2009=0,J2011=0),0,\nIF(AND(K2009<>0,J2011=0),K2009,\nIF(AND(K2010<>0,J2011<>0),(J2011-(J2011/J2035))+K2009,\nIF(J2035<1,0,(J2011-(J2011/J2035)))))))","v":0},{"$f":"IF(L2035=\"n/a\",0,IF(AND(L2009=0,K2011=0),0,\nIF(AND(L2009<>0,K2011=0),L2009,\nIF(AND(L2010<>0,K2011<>0),(K2011-(K2011/K2035))+L2009,\nIF(K2035<1,0,(K2011-(K2011/K2035)))))))","v":0},{"$f":"IF(M2035=\"n/a\",0,IF(AND(M2009=0,L2011=0),0,\nIF(AND(M2009<>0,L2011=0),M2009,\nIF(AND(M2010<>0,L2011<>0),(L2011-(L2011/L2035))+M2009,\nIF(L2035<1,0,(L2011-(L2011/L2035)))))))","v":0},{"$f":"IF(N2035=\"n/a\",0,IF(AND(N2009=0,M2011=0),0,\nIF(AND(N2009<>0,M2011=0),N2009,\nIF(AND(N2010<>0,M2011<>0),(M2011-(M2011/M2035))+N2009,\nIF(M2035<1,0,(M2011-(M2011/M2035)))))))","v":0},{"$f":"IF(O2035=\"n/a\",0,IF(AND(O2009=0,N2011=0),0,\nIF(AND(O2009<>0,N2011=0),O2009,\nIF(AND(O2010<>0,N2011<>0),(N2011-(N2011/N2035))+O2009,\nIF(N2035<1,0,(N2011-(N2011/N2035)))))))","v":0},{"$f":"IF(P2035=\"n/a\",0,IF(AND(P2009=0,O2011=0),0,\nIF(AND(P2009<>0,O2011=0),P2009,\nIF(AND(P2010<>0,O2011<>0),(O2011-(O2011/O2035))+P2009,\nIF(O2035<1,0,(O2011-(O2011/O2035)))))))","v":0},{"$f":"IF(Q2035=\"n/a\",0,IF(AND(Q2009=0,P2011=0),0,\nIF(AND(Q2009<>0,P2011=0),Q2009,\nIF(AND(Q2010<>0,P2011<>0),(P2011-(P2011/P2035))+Q2009,\nIF(P2035<1,0,(P2011-(P2011/P2035)))))))","v":0},{"$f":"IF(R2035=\"n/a\",0,IF(AND(R2009=0,Q2011=0),0,\nIF(AND(R2009<>0,Q2011=0),R2009,\nIF(AND(R2010<>0,Q2011<>0),(Q2011-(Q2011/Q2035))+R2009,\nIF(Q2035<1,0,(Q2011-(Q2011/Q2035)))))))","v":0},{"$f":"IF(S2035=\"n/a\",0,IF(AND(S2009=0,R2011=0),0,\nIF(AND(S2009<>0,R2011=0),S2009,\nIF(AND(S2010<>0,R2011<>0),(R2011-(R2011/R2035))+S2009,\nIF(R2035<1,0,(R2011-(R2011/R2035)))))))","v":0},{"$f":"IF(T2035=\"n/a\",0,IF(AND(T2009=0,S2011=0),0,\nIF(AND(T2009<>0,S2011=0),T2009,\nIF(AND(T2010<>0,S2011<>0),(S2011-(S2011/S2035))+T2009,\nIF(S2035<1,0,(S2011-(S2011/S2035)))))))","v":0},{"$f":"IF(U2035=\"n/a\",0,IF(AND(U2009=0,T2011=0),0,\nIF(AND(U2009<>0,T2011=0),U2009,\nIF(AND(U2010<>0,T2011<>0),(T2011-(T2011/T2035))+U2009,\nIF(T2035<1,0,(T2011-(T2011/T2035)))))))","v":0},{"$f":"IF(V2035=\"n/a\",0,IF(AND(V2009=0,U2011=0),0,\nIF(AND(V2009<>0,U2011=0),V2009,\nIF(AND(V2010<>0,U2011<>0),(U2011-(U2011/U2035))+V2009,\nIF(U2035<1,0,(U2011-(U2011/U2035)))))))","v":0},{"$f":"IF(W2035=\"n/a\",0,IF(AND(W2009=0,V2011=0),0,\nIF(AND(W2009<>0,V2011=0),W2009,\nIF(AND(W2010<>0,V2011<>0),(V2011-(V2011/V2035))+W2009,\nIF(V2035<1,0,(V2011-(V2011/V2035)))))))","v":0}]
[{"$f":"A2011+1","v":0},"Depreciated starting RAB",{"$f":"C2007","v":0},{"$f":"IF(C2036=\"n/a\",C2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,C2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,C2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(D2036=\"n/a\",D2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,D2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,D2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(E2036=\"n/a\",E2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,E2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,E2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(F2036=\"n/a\",F2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,F2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,F2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(G2036=\"n/a\",G2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,G2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,G2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(H2036=\"n/a\",H2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,H2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,H2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(I2036=\"n/a\",I2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,I2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,I2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(J2036=\"n/a\",J2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,J2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,J2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(K2036=\"n/a\",K2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,K2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,K2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(L2036=\"n/a\",L2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,L2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,L2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(M2036=\"n/a\",M2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,M2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,M2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(N2036=\"n/a\",N2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,N2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,N2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(O2036=\"n/a\",O2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,O2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,O2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(P2036=\"n/a\",P2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,P2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,P2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(Q2036=\"n/a\",Q2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,Q2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,Q2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(R2036=\"n/a\",R2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,R2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,R2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(S2036=\"n/a\",S2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,S2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,S2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(T2036=\"n/a\",T2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,T2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,T2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(U2036=\"n/a\",U2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,U2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,U2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(V2036=\"n/a\",V2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,V2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,V2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0}]
[{"$f":"A2012+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2013)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"OFFSET(D2013,-($A2013+5),0)","v":0},{"$f":"IF(D2037=\"n/a\",D2013,IFERROR(IF((OFFSET($C2013,0,$A2013))<0,\nMIN(0,D2013-(OFFSET($C2013,0,$A2013)/(OFFSET($C2008,-$A2012,$A2013)))),\nMAX(0,D2013-(OFFSET($C2013,0,$A2013)/(OFFSET($C2008,-$A2012,$A2013))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E2014,-($A2014+5),0)","v":0},{"$f":"IF(E2038=\"n/a\",E2014,IFERROR(IF((OFFSET($C2014,0,$A2014))<0,\nMIN(0,E2014-(OFFSET($C2014,0,$A2014)/(OFFSET($C2009,-$A2013,$A2014)))),\nMAX(0,E2014-(OFFSET($C2014,0,$A2014)/(OFFSET($C2009,-$A2013,$A2014))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F2015,-($A2015+5),0)","v":0},{"$f":"IF(F2039=\"n/a\",F2015,IFERROR(IF((OFFSET($C2015,0,$A2015))<0,\nMIN(0,F2015-(OFFSET($C2015,0,$A2015)/(OFFSET($C2010,-$A2014,$A2015)))),\nMAX(0,F2015-(OFFSET($C2015,0,$A2015)/(OFFSET($C2010,-$A2014,$A2015))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2016,-($A2016+5),0)","v":0},{"$f":"IF(G2040=\"n/a\",G2016,IFERROR(IF((OFFSET($C2016,0,$A2016))<0,\nMIN(0,G2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2011,-$A2015,$A2016)))),\nMAX(0,G2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2011,-$A2015,$A2016))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2017,-($A2017+5),0)","v":0},{"$f":"IF(H2041=\"n/a\",H2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2018,-($A2018+5),0)","v":0},{"$f":"IF(I2042=\"n/a\",I2018,IFERROR(IF((OFFSET($C2018,0,$A2018))<0,\nMIN(0,I2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2013,-$A2017,$A2018)))),\nMAX(0,I2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2013,-$A2017,$A2018))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2019,-($A2019+5),0)","v":0},{"$f":"IF(J2043=\"n/a\",J2019,IFERROR(IF((OFFSET($C2019,0,$A2019))<0,\nMIN(0,J2019-(OFFSET($C2019,0,$A2019)/(OFFSET($C2014,-$A2018,$A2019)))),\nMAX(0,J2019-(OFFSET($C2019,0,$A2019)/(OFFSET($C2014,-$A2018,$A2019))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2020,-($A2020+5),0)","v":0},{"$f":"IF(K2044=\"n/a\",K2020,IFERROR(IF((OFFSET($C2020,0,$A2020))<0,\nMIN(0,K2020-(OFFSET($C2020,0,$A2020)/(OFFSET($C2015,-$A2019,$A2020)))),\nMAX(0,K2020-(OFFSET($C2020,0,$A2020)/(OFFSET($C2015,-$A2019,$A2020))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2021,-($A2021+5),0)","v":0},{"$f":"IF(L2045=\"n/a\",L2021,IFERROR(IF((OFFSET($C2021,0,$A2021))<0,\nMIN(0,L2021-(OFFSET($C2021,0,$A2021)/(OFFSET($C2016,-$A2020,$A2021)))),\nMAX(0,L2021-(OFFSET($C2021,0,$A2021)/(OFFSET($C2016,-$A2020,$A2021))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2022,-($A2022+5),0)","v":0},{"$f":"IF(M2046=\"n/a\",M2022,IFERROR(IF((OFFSET($C2022,0,$A2022))<0,\nMIN(0,M2022-(OFFSET($C2022,0,$A2022)/(OFFSET($C2017,-$A2021,$A2022)))),\nMAX(0,M2022-(OFFSET($C2022,0,$A2022)/(OFFSET($C2017,-$A2021,$A2022))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2023,-($A2023+5),0)","v":0},{"$f":"IF(N2047=\"n/a\",N2023,IFERROR(IF((OFFSET($C2023,0,$A2023))<0,\nMIN(0,N2023-(OFFSET($C2023,0,$A2023)/(OFFSET($C2018,-$A2022,$A2023)))),\nMAX(0,N2023-(OFFSET($C2023,0,$A2023)/(OFFSET($C2018,-$A2022,$A2023))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2024,-($A2024+5),0)","v":0},{"$f":"IF(O2048=\"n/a\",O2024,IFERROR(IF((OFFSET($C2024,0,$A2024))<0,\nMIN(0,O2024-(OFFSET($C2024,0,$A2024)/(OFFSET($C2019,-$A2023,$A2024)))),\nMAX(0,O2024-(OFFSET($C2024,0,$A2024)/(OFFSET($C2019,-$A2023,$A2024))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2025,-($A2025+5),0)","v":0},{"$f":"IF(P2049=\"n/a\",P2025,IFERROR(IF((OFFSET($C2025,0,$A2025))<0,\nMIN(0,P2025-(OFFSET($C2025,0,$A2025)/(OFFSET($C2020,-$A2024,$A2025)))),\nMAX(0,P2025-(OFFSET($C2025,0,$A2025)/(OFFSET($C2020,-$A2024,$A2025))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2026,-($A2026+5),0)","v":0},{"$f":"IF(Q2050=\"n/a\",Q2026,IFERROR(IF((OFFSET($C2026,0,$A2026))<0,\nMIN(0,Q2026-(OFFSET($C2026,0,$A2026)/(OFFSET($C2021,-$A2025,$A2026)))),\nMAX(0,Q2026-(OFFSET($C2026,0,$A2026)/(OFFSET($C2021,-$A2025,$A2026))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2027,-($A2027+5),0)","v":0},{"$f":"IF(R2051=\"n/a\",R2027,IFERROR(IF((OFFSET($C2027,0,$A2027))<0,\nMIN(0,R2027-(OFFSET($C2027,0,$A2027)/(OFFSET($C2022,-$A2026,$A2027)))),\nMAX(0,R2027-(OFFSET($C2027,0,$A2027)/(OFFSET($C2022,-$A2026,$A2027))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2028,-($A2028+5),0)","v":0},{"$f":"IF(S2052=\"n/a\",S2028,IFERROR(IF((OFFSET($C2028,0,$A2028))<0,\nMIN(0,S2028-(OFFSET($C2028,0,$A2028)/(OFFSET($C2023,-$A2027,$A2028)))),\nMAX(0,S2028-(OFFSET($C2028,0,$A2028)/(OFFSET($C2023,-$A2027,$A2028))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2029,-($A2029+5),0)","v":0},{"$f":"IF(T2053=\"n/a\",T2029,IFERROR(IF((OFFSET($C2029,0,$A2029))<0,\nMIN(0,T2029-(OFFSET($C2029,0,$A2029)/(OFFSET($C2024,-$A2028,$A2029)))),\nMAX(0,T2029-(OFFSET($C2029,0,$A2029)/(OFFSET($C2024,-$A2028,$A2029))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2030,-($A2030+5),0)","v":0},{"$f":"IF(U2054=\"n/a\",U2030,IFERROR(IF((OFFSET($C2030,0,$A2030))<0,\nMIN(0,U2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2025,-$A2029,$A2030)))),\nMAX(0,U2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2025,-$A2029,$A2030))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2031,-($A2031+5),0)","v":0},{"$f":"IF(V2055=\"n/a\",V2031,IFERROR(IF((OFFSET($C2031,0,$A2031))<0,\nMIN(0,V2031-(OFFSET($C2031,0,$A2031)/(OFFSET($C2026,-$A2030,$A2031)))),\nMAX(0,V2031-(OFFSET($C2031,0,$A2031)/(OFFSET($C2026,-$A2030,$A2031))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2032,-($A2032+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2035=\"n/a\",\"n/a\",IF(AND(C2035<1,D2009=0),0,\nIF(D2009=0,C2035-1,\nIF(C2035<1,D2010,\n(((C2035-1)*(C2011-(C2011/(C2035))))+(D2009*D2010))/(D2011)))))","v":0},{"$f":"IF(D2035=\"n/a\",\"n/a\",IF(AND(D2035<1,E2009=0),0,\nIF(E2009=0,D2035-1,\nIF(D2035<1,E2010,\n(((D2035-1)*(D2011-(D2011/(D2035))))+(E2009*E2010))/(E2011)))))","v":0},{"$f":"IF(E2035=\"n/a\",\"n/a\",IF(AND(E2035<1,F2009=0),0,\nIF(F2009=0,E2035-1,\nIF(E2035<1,F2010,\n(((E2035-1)*(E2011-(E2011/(E2035))))+(F2009*F2010))/(F2011)))))","v":0},{"$f":"IF(F2035=\"n/a\",\"n/a\",IF(AND(F2035<1,G2009=0),0,\nIF(G2009=0,F2035-1,\nIF(F2035<1,G2010,\n(((F2035-1)*(F2011-(F2011/(F2035))))+(G2009*G2010))/(G2011)))))","v":0},{"$f":"IF(G2035=\"n/a\",\"n/a\",IF(AND(G2035<1,H2009=0),0,\nIF(H2009=0,G2035-1,\nIF(G2035<1,H2010,\n(((G2035-1)*(G2011-(G2011/(G2035))))+(H2009*H2010))/(H2011)))))","v":0},{"$f":"IF(H2035=\"n/a\",\"n/a\",IF(AND(H2035<1,I2009=0),0,\nIF(I2009=0,H2035-1,\nIF(H2035<1,I2010,\n(((H2035-1)*(H2011-(H2011/(H2035))))+(I2009*I2010))/(I2011)))))","v":0},{"$f":"IF(I2035=\"n/a\",\"n/a\",IF(AND(I2035<1,J2009=0),0,\nIF(J2009=0,I2035-1,\nIF(I2035<1,J2010,\n(((I2035-1)*(I2011-(I2011/(I2035))))+(J2009*J2010))/(J2011)))))","v":0},{"$f":"IF(J2035=\"n/a\",\"n/a\",IF(AND(J2035<1,K2009=0),0,\nIF(K2009=0,J2035-1,\nIF(J2035<1,K2010,\n(((J2035-1)*(J2011-(J2011/(J2035))))+(K2009*K2010))/(K2011)))))","v":0},{"$f":"IF(K2035=\"n/a\",\"n/a\",IF(AND(K2035<1,L2009=0),0,\nIF(L2009=0,K2035-1,\nIF(K2035<1,L2010,\n(((K2035-1)*(K2011-(K2011/(K2035))))+(L2009*L2010))/(L2011)))))","v":0},{"$f":"IF(L2035=\"n/a\",\"n/a\",IF(AND(L2035<1,M2009=0),0,\nIF(M2009=0,L2035-1,\nIF(L2035<1,M2010,\n(((L2035-1)*(L2011-(L2011/(L2035))))+(M2009*M2010))/(M2011)))))","v":0},{"$f":"IF(M2035=\"n/a\",\"n/a\",IF(AND(M2035<1,N2009=0),0,\nIF(N2009=0,M2035-1,\nIF(M2035<1,N2010,\n(((M2035-1)*(M2011-(M2011/(M2035))))+(N2009*N2010))/(N2011)))))","v":0},{"$f":"IF(N2035=\"n/a\",\"n/a\",IF(AND(N2035<1,O2009=0),0,\nIF(O2009=0,N2035-1,\nIF(N2035<1,O2010,\n(((N2035-1)*(N2011-(N2011/(N2035))))+(O2009*O2010))/(O2011)))))","v":0},{"$f":"IF(O2035=\"n/a\",\"n/a\",IF(AND(O2035<1,P2009=0),0,\nIF(P2009=0,O2035-1,\nIF(O2035<1,P2010,\n(((O2035-1)*(O2011-(O2011/(O2035))))+(P2009*P2010))/(P2011)))))","v":0},{"$f":"IF(P2035=\"n/a\",\"n/a\",IF(AND(P2035<1,Q2009=0),0,\nIF(Q2009=0,P2035-1,\nIF(P2035<1,Q2010,\n(((P2035-1)*(P2011-(P2011/(P2035))))+(Q2009*Q2010))/(Q2011)))))","v":0},{"$f":"IF(Q2035=\"n/a\",\"n/a\",IF(AND(Q2035<1,R2009=0),0,\nIF(R2009=0,Q2035-1,\nIF(Q2035<1,R2010,\n(((Q2035-1)*(Q2011-(Q2011/(Q2035))))+(R2009*R2010))/(R2011)))))","v":0},{"$f":"IF(R2035=\"n/a\",\"n/a\",IF(AND(R2035<1,S2009=0),0,\nIF(S2009=0,R2035-1,\nIF(R2035<1,S2010,\n(((R2035-1)*(R2011-(R2011/(R2035))))+(S2009*S2010))/(S2011)))))","v":0},{"$f":"IF(S2035=\"n/a\",\"n/a\",IF(AND(S2035<1,T2009=0),0,\nIF(T2009=0,S2035-1,\nIF(S2035<1,T2010,\n(((S2035-1)*(S2011-(S2011/(S2035))))+(T2009*T2010))/(T2011)))))","v":0},{"$f":"IF(T2035=\"n/a\",\"n/a\",IF(AND(T2035<1,U2009=0),0,\nIF(U2009=0,T2035-1,\nIF(T2035<1,U2010,\n(((T2035-1)*(T2011-(T2011/(T2035))))+(U2009*U2010))/(U2011)))))","v":0},{"$f":"IF(U2035=\"n/a\",\"n/a\",IF(AND(U2035<1,V2009=0),0,\nIF(V2009=0,U2035-1,\nIF(U2035<1,V2010,\n(((U2035-1)*(U2011-(U2011/(U2035))))+(V2009*V2010))/(V2011)))))","v":0},{"$f":"IF(V2035=\"n/a\",\"n/a\",IF(AND(V2035<1,W2009=0),0,\nIF(W2009=0,V2035-1,\nIF(V2035<1,W2010,\n(((V2035-1)*(V2011-(V2011/(V2035))))+(W2009*W2010))/(W2011)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2036,(-$A2012-ROWS(C2008:C2035)),0)","v":"n/a"},{"$f":"IF(C2036=\"n/a\",\"n/a\",MAX(0,C2036-1))","v":"n/a"},{"$f":"IF(D2036=\"n/a\",\"n/a\",MAX(0,D2036-1))","v":"n/a"},{"$f":"IF(E2036=\"n/a\",\"n/a\",MAX(0,E2036-1))","v":"n/a"},{"$f":"IF(F2036=\"n/a\",\"n/a\",MAX(0,F2036-1))","v":"n/a"},{"$f":"IF(G2036=\"n/a\",\"n/a\",MAX(0,G2036-1))","v":"n/a"},{"$f":"IF(H2036=\"n/a\",\"n/a\",MAX(0,H2036-1))","v":"n/a"},{"$f":"IF(I2036=\"n/a\",\"n/a\",MAX(0,I2036-1))","v":"n/a"},{"$f":"IF(J2036=\"n/a\",\"n/a\",MAX(0,J2036-1))","v":"n/a"},{"$f":"IF(K2036=\"n/a\",\"n/a\",MAX(0,K2036-1))","v":"n/a"},{"$f":"IF(L2036=\"n/a\",\"n/a\",MAX(0,L2036-1))","v":"n/a"},{"$f":"IF(M2036=\"n/a\",\"n/a\",MAX(0,M2036-1))","v":"n/a"},{"$f":"IF(N2036=\"n/a\",\"n/a\",MAX(0,N2036-1))","v":"n/a"},{"$f":"IF(O2036=\"n/a\",\"n/a\",MAX(0,O2036-1))","v":"n/a"},{"$f":"IF(P2036=\"n/a\",\"n/a\",MAX(0,P2036-1))","v":"n/a"},{"$f":"IF(Q2036=\"n/a\",\"n/a\",MAX(0,Q2036-1))","v":"n/a"},{"$f":"IF(R2036=\"n/a\",\"n/a\",MAX(0,R2036-1))","v":"n/a"},{"$f":"IF(S2036=\"n/a\",\"n/a\",MAX(0,S2036-1))","v":"n/a"},{"$f":"IF(T2036=\"n/a\",\"n/a\",MAX(0,T2036-1))","v":"n/a"},{"$f":"IF(U2036=\"n/a\",\"n/a\",MAX(0,U2036-1))","v":"n/a"},{"$f":"IF(V2036=\"n/a\",\"n/a\",MAX(0,V2036-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2013)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2037,(-$A2013-ROWS(D2009:D2036)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2038,(-$A2014-ROWS(E2010:E2037)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2039,(-$A2015-ROWS(F2011:F2038)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2040,(-$A2016-ROWS(G2012:G2039)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2041,(-$A2017-ROWS(H2013:H2040)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2042,(-$A2018-ROWS(I2014:I2041)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2043,(-$A2019-ROWS(J2015:J2042)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2044,(-$A2020-ROWS(K2016:K2043)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2045,(-$A2021-ROWS(L2017:L2044)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2046,(-$A2022-ROWS(M2018:M2045)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2047,(-$A2023-ROWS(N2019:N2046)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2048,(-$A2024-ROWS(O2020:O2047)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2049,(-$A2025-ROWS(P2021:P2048)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2050,(-$A2026-ROWS(Q2022:Q2049)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2051,(-$A2027-ROWS(R2023:R2050)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2052,(-$A2028-ROWS(S2024:S2051)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2053,(-$A2029-ROWS(T2025:T2052)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2054,(-$A2030-ROWS(U2026:U2053)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2055,(-$A2031-ROWS(V2027:V2054)),0)","v":0},{"$f":"IF(V2055=\"n/a\",\"n/a\",MAX(0,V2055-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2056,(-$A2032-ROWS(W2028:W2055)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2008<>\"n/a\",C2008<>\"n/a\"),IF(SUM(C2011:C2033)=0,0,IF((SUMPRODUCT(C2011:C2033,C2035:C2057)/SUM(C2011:C2033))<0,1,(SUMPRODUCT(C2011:C2033,C2035:C2057)/SUM(C2011:C2033)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2008<>\"n/a\",D2008<>\"n/a\"),IF(SUM(D2011:D2033)=0,0,IF((SUMPRODUCT(D2011:D2033,D2035:D2057)/SUM(D2011:D2033))<0,1,(SUMPRODUCT(D2011:D2033,D2035:D2057)/SUM(D2011:D2033)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 39",{"$f":"VLOOKUP($A2060,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Blank 1"}]
[{"$f":"VALUE(REPLACE(A2060,1,12,\"\"))","v":39},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2061,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2061,0)-OFFSET('RFM input'!H$134,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2061,0)-OFFSET('RFM input'!I$134,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2061,0)-OFFSET('RFM input'!J$134,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2061,0)-OFFSET('RFM input'!K$134,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2061,0)-OFFSET('RFM input'!L$134,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2061,0)-OFFSET('RFM input'!M$134,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2061,0)-OFFSET('RFM input'!N$134,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2061,0)-OFFSET('RFM input'!O$134,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2061,0)-OFFSET('RFM input'!P$134,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2061,0)-OFFSET('RFM input'!Q$134,$A2061,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2061,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2061,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2061,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2061,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2089=\"n/a\",0,IF(AND(D2063=0,C2065=0),0,\nIF(AND(D2063<>0,C2065=0),D2063,\nIF(AND(D2064<>0,C2065<>0),(C2065-(C2065/C2089))+D2063,\nIF(C2089<1,0,(C2065-(C2065/C2089)))))))","v":0},{"$f":"IF(E2089=\"n/a\",0,IF(AND(E2063=0,D2065=0),0,\nIF(AND(E2063<>0,D2065=0),E2063,\nIF(AND(E2064<>0,D2065<>0),(D2065-(D2065/D2089))+E2063,\nIF(D2089<1,0,(D2065-(D2065/D2089)))))))","v":0},{"$f":"IF(F2089=\"n/a\",0,IF(AND(F2063=0,E2065=0),0,\nIF(AND(F2063<>0,E2065=0),F2063,\nIF(AND(F2064<>0,E2065<>0),(E2065-(E2065/E2089))+F2063,\nIF(E2089<1,0,(E2065-(E2065/E2089)))))))","v":0},{"$f":"IF(G2089=\"n/a\",0,IF(AND(G2063=0,F2065=0),0,\nIF(AND(G2063<>0,F2065=0),G2063,\nIF(AND(G2064<>0,F2065<>0),(F2065-(F2065/F2089))+G2063,\nIF(F2089<1,0,(F2065-(F2065/F2089)))))))","v":0},{"$f":"IF(H2089=\"n/a\",0,IF(AND(H2063=0,G2065=0),0,\nIF(AND(H2063<>0,G2065=0),H2063,\nIF(AND(H2064<>0,G2065<>0),(G2065-(G2065/G2089))+H2063,\nIF(G2089<1,0,(G2065-(G2065/G2089)))))))","v":0},{"$f":"IF(I2089=\"n/a\",0,IF(AND(I2063=0,H2065=0),0,\nIF(AND(I2063<>0,H2065=0),I2063,\nIF(AND(I2064<>0,H2065<>0),(H2065-(H2065/H2089))+I2063,\nIF(H2089<1,0,(H2065-(H2065/H2089)))))))","v":0},{"$f":"IF(J2089=\"n/a\",0,IF(AND(J2063=0,I2065=0),0,\nIF(AND(J2063<>0,I2065=0),J2063,\nIF(AND(J2064<>0,I2065<>0),(I2065-(I2065/I2089))+J2063,\nIF(I2089<1,0,(I2065-(I2065/I2089)))))))","v":0},{"$f":"IF(K2089=\"n/a\",0,IF(AND(K2063=0,J2065=0),0,\nIF(AND(K2063<>0,J2065=0),K2063,\nIF(AND(K2064<>0,J2065<>0),(J2065-(J2065/J2089))+K2063,\nIF(J2089<1,0,(J2065-(J2065/J2089)))))))","v":0},{"$f":"IF(L2089=\"n/a\",0,IF(AND(L2063=0,K2065=0),0,\nIF(AND(L2063<>0,K2065=0),L2063,\nIF(AND(L2064<>0,K2065<>0),(K2065-(K2065/K2089))+L2063,\nIF(K2089<1,0,(K2065-(K2065/K2089)))))))","v":0},{"$f":"IF(M2089=\"n/a\",0,IF(AND(M2063=0,L2065=0),0,\nIF(AND(M2063<>0,L2065=0),M2063,\nIF(AND(M2064<>0,L2065<>0),(L2065-(L2065/L2089))+M2063,\nIF(L2089<1,0,(L2065-(L2065/L2089)))))))","v":0},{"$f":"IF(N2089=\"n/a\",0,IF(AND(N2063=0,M2065=0),0,\nIF(AND(N2063<>0,M2065=0),N2063,\nIF(AND(N2064<>0,M2065<>0),(M2065-(M2065/M2089))+N2063,\nIF(M2089<1,0,(M2065-(M2065/M2089)))))))","v":0},{"$f":"IF(O2089=\"n/a\",0,IF(AND(O2063=0,N2065=0),0,\nIF(AND(O2063<>0,N2065=0),O2063,\nIF(AND(O2064<>0,N2065<>0),(N2065-(N2065/N2089))+O2063,\nIF(N2089<1,0,(N2065-(N2065/N2089)))))))","v":0},{"$f":"IF(P2089=\"n/a\",0,IF(AND(P2063=0,O2065=0),0,\nIF(AND(P2063<>0,O2065=0),P2063,\nIF(AND(P2064<>0,O2065<>0),(O2065-(O2065/O2089))+P2063,\nIF(O2089<1,0,(O2065-(O2065/O2089)))))))","v":0},{"$f":"IF(Q2089=\"n/a\",0,IF(AND(Q2063=0,P2065=0),0,\nIF(AND(Q2063<>0,P2065=0),Q2063,\nIF(AND(Q2064<>0,P2065<>0),(P2065-(P2065/P2089))+Q2063,\nIF(P2089<1,0,(P2065-(P2065/P2089)))))))","v":0},{"$f":"IF(R2089=\"n/a\",0,IF(AND(R2063=0,Q2065=0),0,\nIF(AND(R2063<>0,Q2065=0),R2063,\nIF(AND(R2064<>0,Q2065<>0),(Q2065-(Q2065/Q2089))+R2063,\nIF(Q2089<1,0,(Q2065-(Q2065/Q2089)))))))","v":0},{"$f":"IF(S2089=\"n/a\",0,IF(AND(S2063=0,R2065=0),0,\nIF(AND(S2063<>0,R2065=0),S2063,\nIF(AND(S2064<>0,R2065<>0),(R2065-(R2065/R2089))+S2063,\nIF(R2089<1,0,(R2065-(R2065/R2089)))))))","v":0},{"$f":"IF(T2089=\"n/a\",0,IF(AND(T2063=0,S2065=0),0,\nIF(AND(T2063<>0,S2065=0),T2063,\nIF(AND(T2064<>0,S2065<>0),(S2065-(S2065/S2089))+T2063,\nIF(S2089<1,0,(S2065-(S2065/S2089)))))))","v":0},{"$f":"IF(U2089=\"n/a\",0,IF(AND(U2063=0,T2065=0),0,\nIF(AND(U2063<>0,T2065=0),U2063,\nIF(AND(U2064<>0,T2065<>0),(T2065-(T2065/T2089))+U2063,\nIF(T2089<1,0,(T2065-(T2065/T2089)))))))","v":0},{"$f":"IF(V2089=\"n/a\",0,IF(AND(V2063=0,U2065=0),0,\nIF(AND(V2063<>0,U2065=0),V2063,\nIF(AND(V2064<>0,U2065<>0),(U2065-(U2065/U2089))+V2063,\nIF(U2089<1,0,(U2065-(U2065/U2089)))))))","v":0},{"$f":"IF(W2089=\"n/a\",0,IF(AND(W2063=0,V2065=0),0,\nIF(AND(W2063<>0,V2065=0),W2063,\nIF(AND(W2064<>0,V2065<>0),(V2065-(V2065/V2089))+W2063,\nIF(V2089<1,0,(V2065-(V2065/V2089)))))))","v":0}]
[{"$f":"A2065+1","v":0},"Depreciated starting RAB",{"$f":"C2061","v":0},{"$f":"IF(C2090=\"n/a\",C2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,C2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,C2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(D2090=\"n/a\",D2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,D2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,D2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(E2090=\"n/a\",E2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,E2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,E2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(F2090=\"n/a\",F2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,F2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,F2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(G2090=\"n/a\",G2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,G2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,G2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(H2090=\"n/a\",H2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,H2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,H2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(I2090=\"n/a\",I2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,I2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,I2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(J2090=\"n/a\",J2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,J2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,J2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(K2090=\"n/a\",K2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,K2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,K2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(L2090=\"n/a\",L2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,L2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,L2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(M2090=\"n/a\",M2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,M2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,M2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(N2090=\"n/a\",N2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,N2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,N2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(O2090=\"n/a\",O2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,O2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,O2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(P2090=\"n/a\",P2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,P2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,P2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(Q2090=\"n/a\",Q2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,Q2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,Q2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(R2090=\"n/a\",R2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,R2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,R2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(S2090=\"n/a\",S2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,S2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,S2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(T2090=\"n/a\",T2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,T2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,T2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(U2090=\"n/a\",U2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,U2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,U2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(V2090=\"n/a\",V2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,V2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,V2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0}]
[{"$f":"A2066+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D2067,-($A2067+5),0)","v":0},{"$f":"IF(D2091=\"n/a\",D2067,IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,D2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2062,-$A2066,$A2067)))),\nMAX(0,D2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2062,-$A2066,$A2067))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E2068,-($A2068+5),0)","v":0},{"$f":"IF(E2092=\"n/a\",E2068,IFERROR(IF((OFFSET($C2068,0,$A2068))<0,\nMIN(0,E2068-(OFFSET($C2068,0,$A2068)/(OFFSET($C2063,-$A2067,$A2068)))),\nMAX(0,E2068-(OFFSET($C2068,0,$A2068)/(OFFSET($C2063,-$A2067,$A2068))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F2069,-($A2069+5),0)","v":0},{"$f":"IF(F2093=\"n/a\",F2069,IFERROR(IF((OFFSET($C2069,0,$A2069))<0,\nMIN(0,F2069-(OFFSET($C2069,0,$A2069)/(OFFSET($C2064,-$A2068,$A2069)))),\nMAX(0,F2069-(OFFSET($C2069,0,$A2069)/(OFFSET($C2064,-$A2068,$A2069))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2070,-($A2070+5),0)","v":0},{"$f":"IF(G2094=\"n/a\",G2070,IFERROR(IF((OFFSET($C2070,0,$A2070))<0,\nMIN(0,G2070-(OFFSET($C2070,0,$A2070)/(OFFSET($C2065,-$A2069,$A2070)))),\nMAX(0,G2070-(OFFSET($C2070,0,$A2070)/(OFFSET($C2065,-$A2069,$A2070))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2071,-($A2071+5),0)","v":0},{"$f":"IF(H2095=\"n/a\",H2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,H2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,H2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2072,-($A2072+5),0)","v":0},{"$f":"IF(I2096=\"n/a\",I2072,IFERROR(IF((OFFSET($C2072,0,$A2072))<0,\nMIN(0,I2072-(OFFSET($C2072,0,$A2072)/(OFFSET($C2067,-$A2071,$A2072)))),\nMAX(0,I2072-(OFFSET($C2072,0,$A2072)/(OFFSET($C2067,-$A2071,$A2072))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2073,-($A2073+5),0)","v":0},{"$f":"IF(J2097=\"n/a\",J2073,IFERROR(IF((OFFSET($C2073,0,$A2073))<0,\nMIN(0,J2073-(OFFSET($C2073,0,$A2073)/(OFFSET($C2068,-$A2072,$A2073)))),\nMAX(0,J2073-(OFFSET($C2073,0,$A2073)/(OFFSET($C2068,-$A2072,$A2073))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2074,-($A2074+5),0)","v":0},{"$f":"IF(K2098=\"n/a\",K2074,IFERROR(IF((OFFSET($C2074,0,$A2074))<0,\nMIN(0,K2074-(OFFSET($C2074,0,$A2074)/(OFFSET($C2069,-$A2073,$A2074)))),\nMAX(0,K2074-(OFFSET($C2074,0,$A2074)/(OFFSET($C2069,-$A2073,$A2074))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2075,-($A2075+5),0)","v":0},{"$f":"IF(L2099=\"n/a\",L2075,IFERROR(IF((OFFSET($C2075,0,$A2075))<0,\nMIN(0,L2075-(OFFSET($C2075,0,$A2075)/(OFFSET($C2070,-$A2074,$A2075)))),\nMAX(0,L2075-(OFFSET($C2075,0,$A2075)/(OFFSET($C2070,-$A2074,$A2075))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2076,-($A2076+5),0)","v":0},{"$f":"IF(M2100=\"n/a\",M2076,IFERROR(IF((OFFSET($C2076,0,$A2076))<0,\nMIN(0,M2076-(OFFSET($C2076,0,$A2076)/(OFFSET($C2071,-$A2075,$A2076)))),\nMAX(0,M2076-(OFFSET($C2076,0,$A2076)/(OFFSET($C2071,-$A2075,$A2076))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2077)","v":"Depreciated Net Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2077,-($A2077+5),0)","v":0},{"$f":"IF(N2101=\"n/a\",N2077,IFERROR(IF((OFFSET($C2077,0,$A2077))<0,\nMIN(0,N2077-(OFFSET($C2077,0,$A2077)/(OFFSET($C2072,-$A2076,$A2077)))),\nMAX(0,N2077-(OFFSET($C2077,0,$A2077)/(OFFSET($C2072,-$A2076,$A2077))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2078,-($A2078+5),0)","v":0},{"$f":"IF(O2102=\"n/a\",O2078,IFERROR(IF((OFFSET($C2078,0,$A2078))<0,\nMIN(0,O2078-(OFFSET($C2078,0,$A2078)/(OFFSET($C2073,-$A2077,$A2078)))),\nMAX(0,O2078-(OFFSET($C2078,0,$A2078)/(OFFSET($C2073,-$A2077,$A2078))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2079,-($A2079+5),0)","v":0},{"$f":"IF(P2103=\"n/a\",P2079,IFERROR(IF((OFFSET($C2079,0,$A2079))<0,\nMIN(0,P2079-(OFFSET($C2079,0,$A2079)/(OFFSET($C2074,-$A2078,$A2079)))),\nMAX(0,P2079-(OFFSET($C2079,0,$A2079)/(OFFSET($C2074,-$A2078,$A2079))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2080,-($A2080+5),0)","v":0},{"$f":"IF(Q2104=\"n/a\",Q2080,IFERROR(IF((OFFSET($C2080,0,$A2080))<0,\nMIN(0,Q2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2075,-$A2079,$A2080)))),\nMAX(0,Q2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2075,-$A2079,$A2080))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2081,-($A2081+5),0)","v":0},{"$f":"IF(R2105=\"n/a\",R2081,IFERROR(IF((OFFSET($C2081,0,$A2081))<0,\nMIN(0,R2081-(OFFSET($C2081,0,$A2081)/(OFFSET($C2076,-$A2080,$A2081)))),\nMAX(0,R2081-(OFFSET($C2081,0,$A2081)/(OFFSET($C2076,-$A2080,$A2081))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2082,-($A2082+5),0)","v":0},{"$f":"IF(S2106=\"n/a\",S2082,IFERROR(IF((OFFSET($C2082,0,$A2082))<0,\nMIN(0,S2082-(OFFSET($C2082,0,$A2082)/(OFFSET($C2077,-$A2081,$A2082)))),\nMAX(0,S2082-(OFFSET($C2082,0,$A2082)/(OFFSET($C2077,-$A2081,$A2082))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2083,-($A2083+5),0)","v":0},{"$f":"IF(T2107=\"n/a\",T2083,IFERROR(IF((OFFSET($C2083,0,$A2083))<0,\nMIN(0,T2083-(OFFSET($C2083,0,$A2083)/(OFFSET($C2078,-$A2082,$A2083)))),\nMAX(0,T2083-(OFFSET($C2083,0,$A2083)/(OFFSET($C2078,-$A2082,$A2083))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2084,-($A2084+5),0)","v":0},{"$f":"IF(U2108=\"n/a\",U2084,IFERROR(IF((OFFSET($C2084,0,$A2084))<0,\nMIN(0,U2084-(OFFSET($C2084,0,$A2084)/(OFFSET($C2079,-$A2083,$A2084)))),\nMAX(0,U2084-(OFFSET($C2084,0,$A2084)/(OFFSET($C2079,-$A2083,$A2084))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2085,-($A2085+5),0)","v":0},{"$f":"IF(V2109=\"n/a\",V2085,IFERROR(IF((OFFSET($C2085,0,$A2085))<0,\nMIN(0,V2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2080,-$A2084,$A2085)))),\nMAX(0,V2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2080,-$A2084,$A2085))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2086,-($A2086+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2089=\"n/a\",\"n/a\",IF(AND(C2089<1,D2063=0),0,\nIF(D2063=0,C2089-1,\nIF(C2089<1,D2064,\n(((C2089-1)*(C2065-(C2065/(C2089))))+(D2063*D2064))/(D2065)))))","v":0},{"$f":"IF(D2089=\"n/a\",\"n/a\",IF(AND(D2089<1,E2063=0),0,\nIF(E2063=0,D2089-1,\nIF(D2089<1,E2064,\n(((D2089-1)*(D2065-(D2065/(D2089))))+(E2063*E2064))/(E2065)))))","v":0},{"$f":"IF(E2089=\"n/a\",\"n/a\",IF(AND(E2089<1,F2063=0),0,\nIF(F2063=0,E2089-1,\nIF(E2089<1,F2064,\n(((E2089-1)*(E2065-(E2065/(E2089))))+(F2063*F2064))/(F2065)))))","v":0},{"$f":"IF(F2089=\"n/a\",\"n/a\",IF(AND(F2089<1,G2063=0),0,\nIF(G2063=0,F2089-1,\nIF(F2089<1,G2064,\n(((F2089-1)*(F2065-(F2065/(F2089))))+(G2063*G2064))/(G2065)))))","v":0},{"$f":"IF(G2089=\"n/a\",\"n/a\",IF(AND(G2089<1,H2063=0),0,\nIF(H2063=0,G2089-1,\nIF(G2089<1,H2064,\n(((G2089-1)*(G2065-(G2065/(G2089))))+(H2063*H2064))/(H2065)))))","v":0},{"$f":"IF(H2089=\"n/a\",\"n/a\",IF(AND(H2089<1,I2063=0),0,\nIF(I2063=0,H2089-1,\nIF(H2089<1,I2064,\n(((H2089-1)*(H2065-(H2065/(H2089))))+(I2063*I2064))/(I2065)))))","v":0},{"$f":"IF(I2089=\"n/a\",\"n/a\",IF(AND(I2089<1,J2063=0),0,\nIF(J2063=0,I2089-1,\nIF(I2089<1,J2064,\n(((I2089-1)*(I2065-(I2065/(I2089))))+(J2063*J2064))/(J2065)))))","v":0},{"$f":"IF(J2089=\"n/a\",\"n/a\",IF(AND(J2089<1,K2063=0),0,\nIF(K2063=0,J2089-1,\nIF(J2089<1,K2064,\n(((J2089-1)*(J2065-(J2065/(J2089))))+(K2063*K2064))/(K2065)))))","v":0},{"$f":"IF(K2089=\"n/a\",\"n/a\",IF(AND(K2089<1,L2063=0),0,\nIF(L2063=0,K2089-1,\nIF(K2089<1,L2064,\n(((K2089-1)*(K2065-(K2065/(K2089))))+(L2063*L2064))/(L2065)))))","v":0},{"$f":"IF(L2089=\"n/a\",\"n/a\",IF(AND(L2089<1,M2063=0),0,\nIF(M2063=0,L2089-1,\nIF(L2089<1,M2064,\n(((L2089-1)*(L2065-(L2065/(L2089))))+(M2063*M2064))/(M2065)))))","v":0},{"$f":"IF(M2089=\"n/a\",\"n/a\",IF(AND(M2089<1,N2063=0),0,\nIF(N2063=0,M2089-1,\nIF(M2089<1,N2064,\n(((M2089-1)*(M2065-(M2065/(M2089))))+(N2063*N2064))/(N2065)))))","v":0},{"$f":"IF(N2089=\"n/a\",\"n/a\",IF(AND(N2089<1,O2063=0),0,\nIF(O2063=0,N2089-1,\nIF(N2089<1,O2064,\n(((N2089-1)*(N2065-(N2065/(N2089))))+(O2063*O2064))/(O2065)))))","v":0},{"$f":"IF(O2089=\"n/a\",\"n/a\",IF(AND(O2089<1,P2063=0),0,\nIF(P2063=0,O2089-1,\nIF(O2089<1,P2064,\n(((O2089-1)*(O2065-(O2065/(O2089))))+(P2063*P2064))/(P2065)))))","v":0},{"$f":"IF(P2089=\"n/a\",\"n/a\",IF(AND(P2089<1,Q2063=0),0,\nIF(Q2063=0,P2089-1,\nIF(P2089<1,Q2064,\n(((P2089-1)*(P2065-(P2065/(P2089))))+(Q2063*Q2064))/(Q2065)))))","v":0},{"$f":"IF(Q2089=\"n/a\",\"n/a\",IF(AND(Q2089<1,R2063=0),0,\nIF(R2063=0,Q2089-1,\nIF(Q2089<1,R2064,\n(((Q2089-1)*(Q2065-(Q2065/(Q2089))))+(R2063*R2064))/(R2065)))))","v":0},{"$f":"IF(R2089=\"n/a\",\"n/a\",IF(AND(R2089<1,S2063=0),0,\nIF(S2063=0,R2089-1,\nIF(R2089<1,S2064,\n(((R2089-1)*(R2065-(R2065/(R2089))))+(S2063*S2064))/(S2065)))))","v":0},{"$f":"IF(S2089=\"n/a\",\"n/a\",IF(AND(S2089<1,T2063=0),0,\nIF(T2063=0,S2089-1,\nIF(S2089<1,T2064,\n(((S2089-1)*(S2065-(S2065/(S2089))))+(T2063*T2064))/(T2065)))))","v":0},{"$f":"IF(T2089=\"n/a\",\"n/a\",IF(AND(T2089<1,U2063=0),0,\nIF(U2063=0,T2089-1,\nIF(T2089<1,U2064,\n(((T2089-1)*(T2065-(T2065/(T2089))))+(U2063*U2064))/(U2065)))))","v":0},{"$f":"IF(U2089=\"n/a\",\"n/a\",IF(AND(U2089<1,V2063=0),0,\nIF(V2063=0,U2089-1,\nIF(U2089<1,V2064,\n(((U2089-1)*(U2065-(U2065/(U2089))))+(V2063*V2064))/(V2065)))))","v":0},{"$f":"IF(V2089=\"n/a\",\"n/a\",IF(AND(V2089<1,W2063=0),0,\nIF(W2063=0,V2089-1,\nIF(V2089<1,W2064,\n(((V2089-1)*(V2065-(V2065/(V2089))))+(W2063*W2064))/(W2065)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2090,(-$A2066-ROWS(C2062:C2089)),0)","v":"n/a"},{"$f":"IF(C2090=\"n/a\",\"n/a\",MAX(0,C2090-1))","v":"n/a"},{"$f":"IF(D2090=\"n/a\",\"n/a\",MAX(0,D2090-1))","v":"n/a"},{"$f":"IF(E2090=\"n/a\",\"n/a\",MAX(0,E2090-1))","v":"n/a"},{"$f":"IF(F2090=\"n/a\",\"n/a\",MAX(0,F2090-1))","v":"n/a"},{"$f":"IF(G2090=\"n/a\",\"n/a\",MAX(0,G2090-1))","v":"n/a"},{"$f":"IF(H2090=\"n/a\",\"n/a\",MAX(0,H2090-1))","v":"n/a"},{"$f":"IF(I2090=\"n/a\",\"n/a\",MAX(0,I2090-1))","v":"n/a"},{"$f":"IF(J2090=\"n/a\",\"n/a\",MAX(0,J2090-1))","v":"n/a"},{"$f":"IF(K2090=\"n/a\",\"n/a\",MAX(0,K2090-1))","v":"n/a"},{"$f":"IF(L2090=\"n/a\",\"n/a\",MAX(0,L2090-1))","v":"n/a"},{"$f":"IF(M2090=\"n/a\",\"n/a\",MAX(0,M2090-1))","v":"n/a"},{"$f":"IF(N2090=\"n/a\",\"n/a\",MAX(0,N2090-1))","v":"n/a"},{"$f":"IF(O2090=\"n/a\",\"n/a\",MAX(0,O2090-1))","v":"n/a"},{"$f":"IF(P2090=\"n/a\",\"n/a\",MAX(0,P2090-1))","v":"n/a"},{"$f":"IF(Q2090=\"n/a\",\"n/a\",MAX(0,Q2090-1))","v":"n/a"},{"$f":"IF(R2090=\"n/a\",\"n/a\",MAX(0,R2090-1))","v":"n/a"},{"$f":"IF(S2090=\"n/a\",\"n/a\",MAX(0,S2090-1))","v":"n/a"},{"$f":"IF(T2090=\"n/a\",\"n/a\",MAX(0,T2090-1))","v":"n/a"},{"$f":"IF(U2090=\"n/a\",\"n/a\",MAX(0,U2090-1))","v":"n/a"},{"$f":"IF(V2090=\"n/a\",\"n/a\",MAX(0,V2090-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D2091,(-$A2067-ROWS(D2063:D2090)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2092,(-$A2068-ROWS(E2064:E2091)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2093,(-$A2069-ROWS(F2065:F2092)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2094,(-$A2070-ROWS(G2066:G2093)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2095,(-$A2071-ROWS(H2067:H2094)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2096,(-$A2072-ROWS(I2068:I2095)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2097,(-$A2073-ROWS(J2069:J2096)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2098,(-$A2074-ROWS(K2070:K2097)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2099,(-$A2075-ROWS(L2071:L2098)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2100,(-$A2076-ROWS(M2072:M2099)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2077)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2101,(-$A2077-ROWS(N2073:N2100)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2102,(-$A2078-ROWS(O2074:O2101)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2103,(-$A2079-ROWS(P2075:P2102)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2104,(-$A2080-ROWS(Q2076:Q2103)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2105,(-$A2081-ROWS(R2077:R2104)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2106,(-$A2082-ROWS(S2078:S2105)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2107,(-$A2083-ROWS(T2079:T2106)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2108,(-$A2084-ROWS(U2080:U2107)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2109,(-$A2085-ROWS(V2081:V2108)),0)","v":0},{"$f":"IF(V2109=\"n/a\",\"n/a\",MAX(0,V2109-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2110,(-$A2086-ROWS(W2082:W2109)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2062<>\"n/a\",C2062<>\"n/a\"),IF(SUM(C2065:C2087)=0,0,IF((SUMPRODUCT(C2065:C2087,C2089:C2111)/SUM(C2065:C2087))<0,1,(SUMPRODUCT(C2065:C2087,C2089:C2111)/SUM(C2065:C2087)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2062<>\"n/a\",D2062<>\"n/a\"),IF(SUM(D2065:D2087)=0,0,IF((SUMPRODUCT(D2065:D2087,D2089:D2111)/SUM(D2065:D2087))<0,1,(SUMPRODUCT(D2065:D2087,D2089:D2111)/SUM(D2065:D2087)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 40",{"$f":"VLOOKUP($A2114,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2014-15 to 2018-19 Blank 2"}]
[{"$f":"VALUE(REPLACE(A2114,1,12,\"\"))","v":40},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2115,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2115,0)-OFFSET('RFM input'!H$134,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2115,0)-OFFSET('RFM input'!I$134,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2115,0)-OFFSET('RFM input'!J$134,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2115,0)-OFFSET('RFM input'!K$134,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2115,0)-OFFSET('RFM input'!L$134,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2115,0)-OFFSET('RFM input'!M$134,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2115,0)-OFFSET('RFM input'!N$134,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2115,0)-OFFSET('RFM input'!O$134,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2115,0)-OFFSET('RFM input'!P$134,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2115,0)-OFFSET('RFM input'!Q$134,$A2115,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2115,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2115,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2115,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2115,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2143=\"n/a\",0,IF(AND(D2117=0,C2119=0),0,\nIF(AND(D2117<>0,C2119=0),D2117,\nIF(AND(D2118<>0,C2119<>0),(C2119-(C2119/C2143))+D2117,\nIF(C2143<1,0,(C2119-(C2119/C2143)))))))","v":0},{"$f":"IF(E2143=\"n/a\",0,IF(AND(E2117=0,D2119=0),0,\nIF(AND(E2117<>0,D2119=0),E2117,\nIF(AND(E2118<>0,D2119<>0),(D2119-(D2119/D2143))+E2117,\nIF(D2143<1,0,(D2119-(D2119/D2143)))))))","v":0},{"$f":"IF(F2143=\"n/a\",0,IF(AND(F2117=0,E2119=0),0,\nIF(AND(F2117<>0,E2119=0),F2117,\nIF(AND(F2118<>0,E2119<>0),(E2119-(E2119/E2143))+F2117,\nIF(E2143<1,0,(E2119-(E2119/E2143)))))))","v":0},{"$f":"IF(G2143=\"n/a\",0,IF(AND(G2117=0,F2119=0),0,\nIF(AND(G2117<>0,F2119=0),G2117,\nIF(AND(G2118<>0,F2119<>0),(F2119-(F2119/F2143))+G2117,\nIF(F2143<1,0,(F2119-(F2119/F2143)))))))","v":0},{"$f":"IF(H2143=\"n/a\",0,IF(AND(H2117=0,G2119=0),0,\nIF(AND(H2117<>0,G2119=0),H2117,\nIF(AND(H2118<>0,G2119<>0),(G2119-(G2119/G2143))+H2117,\nIF(G2143<1,0,(G2119-(G2119/G2143)))))))","v":0},{"$f":"IF(I2143=\"n/a\",0,IF(AND(I2117=0,H2119=0),0,\nIF(AND(I2117<>0,H2119=0),I2117,\nIF(AND(I2118<>0,H2119<>0),(H2119-(H2119/H2143))+I2117,\nIF(H2143<1,0,(H2119-(H2119/H2143)))))))","v":0},{"$f":"IF(J2143=\"n/a\",0,IF(AND(J2117=0,I2119=0),0,\nIF(AND(J2117<>0,I2119=0),J2117,\nIF(AND(J2118<>0,I2119<>0),(I2119-(I2119/I2143))+J2117,\nIF(I2143<1,0,(I2119-(I2119/I2143)))))))","v":0},{"$f":"IF(K2143=\"n/a\",0,IF(AND(K2117=0,J2119=0),0,\nIF(AND(K2117<>0,J2119=0),K2117,\nIF(AND(K2118<>0,J2119<>0),(J2119-(J2119/J2143))+K2117,\nIF(J2143<1,0,(J2119-(J2119/J2143)))))))","v":0},{"$f":"IF(L2143=\"n/a\",0,IF(AND(L2117=0,K2119=0),0,\nIF(AND(L2117<>0,K2119=0),L2117,\nIF(AND(L2118<>0,K2119<>0),(K2119-(K2119/K2143))+L2117,\nIF(K2143<1,0,(K2119-(K2119/K2143)))))))","v":0},{"$f":"IF(M2143=\"n/a\",0,IF(AND(M2117=0,L2119=0),0,\nIF(AND(M2117<>0,L2119=0),M2117,\nIF(AND(M2118<>0,L2119<>0),(L2119-(L2119/L2143))+M2117,\nIF(L2143<1,0,(L2119-(L2119/L2143)))))))","v":0},{"$f":"IF(N2143=\"n/a\",0,IF(AND(N2117=0,M2119=0),0,\nIF(AND(N2117<>0,M2119=0),N2117,\nIF(AND(N2118<>0,M2119<>0),(M2119-(M2119/M2143))+N2117,\nIF(M2143<1,0,(M2119-(M2119/M2143)))))))","v":0},{"$f":"IF(O2143=\"n/a\",0,IF(AND(O2117=0,N2119=0),0,\nIF(AND(O2117<>0,N2119=0),O2117,\nIF(AND(O2118<>0,N2119<>0),(N2119-(N2119/N2143))+O2117,\nIF(N2143<1,0,(N2119-(N2119/N2143)))))))","v":0},{"$f":"IF(P2143=\"n/a\",0,IF(AND(P2117=0,O2119=0),0,\nIF(AND(P2117<>0,O2119=0),P2117,\nIF(AND(P2118<>0,O2119<>0),(O2119-(O2119/O2143))+P2117,\nIF(O2143<1,0,(O2119-(O2119/O2143)))))))","v":0},{"$f":"IF(Q2143=\"n/a\",0,IF(AND(Q2117=0,P2119=0),0,\nIF(AND(Q2117<>0,P2119=0),Q2117,\nIF(AND(Q2118<>0,P2119<>0),(P2119-(P2119/P2143))+Q2117,\nIF(P2143<1,0,(P2119-(P2119/P2143)))))))","v":0},{"$f":"IF(R2143=\"n/a\",0,IF(AND(R2117=0,Q2119=0),0,\nIF(AND(R2117<>0,Q2119=0),R2117,\nIF(AND(R2118<>0,Q2119<>0),(Q2119-(Q2119/Q2143))+R2117,\nIF(Q2143<1,0,(Q2119-(Q2119/Q2143)))))))","v":0},{"$f":"IF(S2143=\"n/a\",0,IF(AND(S2117=0,R2119=0),0,\nIF(AND(S2117<>0,R2119=0),S2117,\nIF(AND(S2118<>0,R2119<>0),(R2119-(R2119/R2143))+S2117,\nIF(R2143<1,0,(R2119-(R2119/R2143)))))))","v":0},{"$f":"IF(T2143=\"n/a\",0,IF(AND(T2117=0,S2119=0),0,\nIF(AND(T2117<>0,S2119=0),T2117,\nIF(AND(T2118<>0,S2119<>0),(S2119-(S2119/S2143))+T2117,\nIF(S2143<1,0,(S2119-(S2119/S2143)))))))","v":0},{"$f":"IF(U2143=\"n/a\",0,IF(AND(U2117=0,T2119=0),0,\nIF(AND(U2117<>0,T2119=0),U2117,\nIF(AND(U2118<>0,T2119<>0),(T2119-(T2119/T2143))+U2117,\nIF(T2143<1,0,(T2119-(T2119/T2143)))))))","v":0},{"$f":"IF(V2143=\"n/a\",0,IF(AND(V2117=0,U2119=0),0,\nIF(AND(V2117<>0,U2119=0),V2117,\nIF(AND(V2118<>0,U2119<>0),(U2119-(U2119/U2143))+V2117,\nIF(U2143<1,0,(U2119-(U2119/U2143)))))))","v":0},{"$f":"IF(W2143=\"n/a\",0,IF(AND(W2117=0,V2119=0),0,\nIF(AND(W2117<>0,V2119=0),W2117,\nIF(AND(W2118<>0,V2119<>0),(V2119-(V2119/V2143))+W2117,\nIF(V2143<1,0,(V2119-(V2119/V2143)))))))","v":0}]
[{"$f":"A2119+1","v":0},"Depreciated starting RAB",{"$f":"C2115","v":0},{"$f":"IF(C2144=\"n/a\",C2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,C2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,C2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(D2144=\"n/a\",D2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,D2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,D2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(E2144=\"n/a\",E2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,E2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,E2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(F2144=\"n/a\",F2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,F2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,F2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(G2144=\"n/a\",G2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,G2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,G2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(H2144=\"n/a\",H2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,H2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,H2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(I2144=\"n/a\",I2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,I2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,I2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(J2144=\"n/a\",J2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,J2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,J2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(K2144=\"n/a\",K2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,K2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,K2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(L2144=\"n/a\",L2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,L2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,L2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(M2144=\"n/a\",M2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,M2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,M2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(N2144=\"n/a\",N2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,N2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,N2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(O2144=\"n/a\",O2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,O2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,O2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(P2144=\"n/a\",P2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,P2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,P2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(Q2144=\"n/a\",Q2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,Q2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,Q2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(R2144=\"n/a\",R2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,R2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,R2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(S2144=\"n/a\",S2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,S2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,S2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(T2144=\"n/a\",T2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,T2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,T2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(U2144=\"n/a\",U2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,U2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,U2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(V2144=\"n/a\",V2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,V2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,V2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0}]
[{"$f":"A2120+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D2121,-($A2121+5),0)","v":0},{"$f":"IF(D2145=\"n/a\",D2121,IFERROR(IF((OFFSET($C2121,0,$A2121))<0,\nMIN(0,D2121-(OFFSET($C2121,0,$A2121)/(OFFSET($C2116,-$A2120,$A2121)))),\nMAX(0,D2121-(OFFSET($C2121,0,$A2121)/(OFFSET($C2116,-$A2120,$A2121))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E2122,-($A2122+5),0)","v":0},{"$f":"IF(E2146=\"n/a\",E2122,IFERROR(IF((OFFSET($C2122,0,$A2122))<0,\nMIN(0,E2122-(OFFSET($C2122,0,$A2122)/(OFFSET($C2117,-$A2121,$A2122)))),\nMAX(0,E2122-(OFFSET($C2122,0,$A2122)/(OFFSET($C2117,-$A2121,$A2122))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F2123,-($A2123+5),0)","v":0},{"$f":"IF(F2147=\"n/a\",F2123,IFERROR(IF((OFFSET($C2123,0,$A2123))<0,\nMIN(0,F2123-(OFFSET($C2123,0,$A2123)/(OFFSET($C2118,-$A2122,$A2123)))),\nMAX(0,F2123-(OFFSET($C2123,0,$A2123)/(OFFSET($C2118,-$A2122,$A2123))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2124,-($A2124+5),0)","v":0},{"$f":"IF(G2148=\"n/a\",G2124,IFERROR(IF((OFFSET($C2124,0,$A2124))<0,\nMIN(0,G2124-(OFFSET($C2124,0,$A2124)/(OFFSET($C2119,-$A2123,$A2124)))),\nMAX(0,G2124-(OFFSET($C2124,0,$A2124)/(OFFSET($C2119,-$A2123,$A2124))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2125,-($A2125+5),0)","v":0},{"$f":"IF(H2149=\"n/a\",H2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,H2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,H2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2126,-($A2126+5),0)","v":0},{"$f":"IF(I2150=\"n/a\",I2126,IFERROR(IF((OFFSET($C2126,0,$A2126))<0,\nMIN(0,I2126-(OFFSET($C2126,0,$A2126)/(OFFSET($C2121,-$A2125,$A2126)))),\nMAX(0,I2126-(OFFSET($C2126,0,$A2126)/(OFFSET($C2121,-$A2125,$A2126))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2127,-($A2127+5),0)","v":0},{"$f":"IF(J2151=\"n/a\",J2127,IFERROR(IF((OFFSET($C2127,0,$A2127))<0,\nMIN(0,J2127-(OFFSET($C2127,0,$A2127)/(OFFSET($C2122,-$A2126,$A2127)))),\nMAX(0,J2127-(OFFSET($C2127,0,$A2127)/(OFFSET($C2122,-$A2126,$A2127))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2128,-($A2128+5),0)","v":0},{"$f":"IF(K2152=\"n/a\",K2128,IFERROR(IF((OFFSET($C2128,0,$A2128))<0,\nMIN(0,K2128-(OFFSET($C2128,0,$A2128)/(OFFSET($C2123,-$A2127,$A2128)))),\nMAX(0,K2128-(OFFSET($C2128,0,$A2128)/(OFFSET($C2123,-$A2127,$A2128))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2129,-($A2129+5),0)","v":0},{"$f":"IF(L2153=\"n/a\",L2129,IFERROR(IF((OFFSET($C2129,0,$A2129))<0,\nMIN(0,L2129-(OFFSET($C2129,0,$A2129)/(OFFSET($C2124,-$A2128,$A2129)))),\nMAX(0,L2129-(OFFSET($C2129,0,$A2129)/(OFFSET($C2124,-$A2128,$A2129))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2130,-($A2130+5),0)","v":0},{"$f":"IF(M2154=\"n/a\",M2130,IFERROR(IF((OFFSET($C2130,0,$A2130))<0,\nMIN(0,M2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2125,-$A2129,$A2130)))),\nMAX(0,M2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2125,-$A2129,$A2130))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2131,-($A2131+5),0)","v":0},{"$f":"IF(N2155=\"n/a\",N2131,IFERROR(IF((OFFSET($C2131,0,$A2131))<0,\nMIN(0,N2131-(OFFSET($C2131,0,$A2131)/(OFFSET($C2126,-$A2130,$A2131)))),\nMAX(0,N2131-(OFFSET($C2131,0,$A2131)/(OFFSET($C2126,-$A2130,$A2131))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2132,-($A2132+5),0)","v":0},{"$f":"IF(O2156=\"n/a\",O2132,IFERROR(IF((OFFSET($C2132,0,$A2132))<0,\nMIN(0,O2132-(OFFSET($C2132,0,$A2132)/(OFFSET($C2127,-$A2131,$A2132)))),\nMAX(0,O2132-(OFFSET($C2132,0,$A2132)/(OFFSET($C2127,-$A2131,$A2132))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2133,-($A2133+5),0)","v":0},{"$f":"IF(P2157=\"n/a\",P2133,IFERROR(IF((OFFSET($C2133,0,$A2133))<0,\nMIN(0,P2133-(OFFSET($C2133,0,$A2133)/(OFFSET($C2128,-$A2132,$A2133)))),\nMAX(0,P2133-(OFFSET($C2133,0,$A2133)/(OFFSET($C2128,-$A2132,$A2133))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2134,-($A2134+5),0)","v":0},{"$f":"IF(Q2158=\"n/a\",Q2134,IFERROR(IF((OFFSET($C2134,0,$A2134))<0,\nMIN(0,Q2134-(OFFSET($C2134,0,$A2134)/(OFFSET($C2129,-$A2133,$A2134)))),\nMAX(0,Q2134-(OFFSET($C2134,0,$A2134)/(OFFSET($C2129,-$A2133,$A2134))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2135,-($A2135+5),0)","v":0},{"$f":"IF(R2159=\"n/a\",R2135,IFERROR(IF((OFFSET($C2135,0,$A2135))<0,\nMIN(0,R2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2130,-$A2134,$A2135)))),\nMAX(0,R2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2130,-$A2134,$A2135))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2136,-($A2136+5),0)","v":0},{"$f":"IF(S2160=\"n/a\",S2136,IFERROR(IF((OFFSET($C2136,0,$A2136))<0,\nMIN(0,S2136-(OFFSET($C2136,0,$A2136)/(OFFSET($C2131,-$A2135,$A2136)))),\nMAX(0,S2136-(OFFSET($C2136,0,$A2136)/(OFFSET($C2131,-$A2135,$A2136))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2137,-($A2137+5),0)","v":0},{"$f":"IF(T2161=\"n/a\",T2137,IFERROR(IF((OFFSET($C2137,0,$A2137))<0,\nMIN(0,T2137-(OFFSET($C2137,0,$A2137)/(OFFSET($C2132,-$A2136,$A2137)))),\nMAX(0,T2137-(OFFSET($C2137,0,$A2137)/(OFFSET($C2132,-$A2136,$A2137))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2138,-($A2138+5),0)","v":0},{"$f":"IF(U2162=\"n/a\",U2138,IFERROR(IF((OFFSET($C2138,0,$A2138))<0,\nMIN(0,U2138-(OFFSET($C2138,0,$A2138)/(OFFSET($C2133,-$A2137,$A2138)))),\nMAX(0,U2138-(OFFSET($C2138,0,$A2138)/(OFFSET($C2133,-$A2137,$A2138))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2139,-($A2139+5),0)","v":0},{"$f":"IF(V2163=\"n/a\",V2139,IFERROR(IF((OFFSET($C2139,0,$A2139))<0,\nMIN(0,V2139-(OFFSET($C2139,0,$A2139)/(OFFSET($C2134,-$A2138,$A2139)))),\nMAX(0,V2139-(OFFSET($C2139,0,$A2139)/(OFFSET($C2134,-$A2138,$A2139))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2140,-($A2140+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2143=\"n/a\",\"n/a\",IF(AND(C2143<1,D2117=0),0,\nIF(D2117=0,C2143-1,\nIF(C2143<1,D2118,\n(((C2143-1)*(C2119-(C2119/(C2143))))+(D2117*D2118))/(D2119)))))","v":0},{"$f":"IF(D2143=\"n/a\",\"n/a\",IF(AND(D2143<1,E2117=0),0,\nIF(E2117=0,D2143-1,\nIF(D2143<1,E2118,\n(((D2143-1)*(D2119-(D2119/(D2143))))+(E2117*E2118))/(E2119)))))","v":0},{"$f":"IF(E2143=\"n/a\",\"n/a\",IF(AND(E2143<1,F2117=0),0,\nIF(F2117=0,E2143-1,\nIF(E2143<1,F2118,\n(((E2143-1)*(E2119-(E2119/(E2143))))+(F2117*F2118))/(F2119)))))","v":0},{"$f":"IF(F2143=\"n/a\",\"n/a\",IF(AND(F2143<1,G2117=0),0,\nIF(G2117=0,F2143-1,\nIF(F2143<1,G2118,\n(((F2143-1)*(F2119-(F2119/(F2143))))+(G2117*G2118))/(G2119)))))","v":0},{"$f":"IF(G2143=\"n/a\",\"n/a\",IF(AND(G2143<1,H2117=0),0,\nIF(H2117=0,G2143-1,\nIF(G2143<1,H2118,\n(((G2143-1)*(G2119-(G2119/(G2143))))+(H2117*H2118))/(H2119)))))","v":0},{"$f":"IF(H2143=\"n/a\",\"n/a\",IF(AND(H2143<1,I2117=0),0,\nIF(I2117=0,H2143-1,\nIF(H2143<1,I2118,\n(((H2143-1)*(H2119-(H2119/(H2143))))+(I2117*I2118))/(I2119)))))","v":0},{"$f":"IF(I2143=\"n/a\",\"n/a\",IF(AND(I2143<1,J2117=0),0,\nIF(J2117=0,I2143-1,\nIF(I2143<1,J2118,\n(((I2143-1)*(I2119-(I2119/(I2143))))+(J2117*J2118))/(J2119)))))","v":0},{"$f":"IF(J2143=\"n/a\",\"n/a\",IF(AND(J2143<1,K2117=0),0,\nIF(K2117=0,J2143-1,\nIF(J2143<1,K2118,\n(((J2143-1)*(J2119-(J2119/(J2143))))+(K2117*K2118))/(K2119)))))","v":0},{"$f":"IF(K2143=\"n/a\",\"n/a\",IF(AND(K2143<1,L2117=0),0,\nIF(L2117=0,K2143-1,\nIF(K2143<1,L2118,\n(((K2143-1)*(K2119-(K2119/(K2143))))+(L2117*L2118))/(L2119)))))","v":0},{"$f":"IF(L2143=\"n/a\",\"n/a\",IF(AND(L2143<1,M2117=0),0,\nIF(M2117=0,L2143-1,\nIF(L2143<1,M2118,\n(((L2143-1)*(L2119-(L2119/(L2143))))+(M2117*M2118))/(M2119)))))","v":0},{"$f":"IF(M2143=\"n/a\",\"n/a\",IF(AND(M2143<1,N2117=0),0,\nIF(N2117=0,M2143-1,\nIF(M2143<1,N2118,\n(((M2143-1)*(M2119-(M2119/(M2143))))+(N2117*N2118))/(N2119)))))","v":0},{"$f":"IF(N2143=\"n/a\",\"n/a\",IF(AND(N2143<1,O2117=0),0,\nIF(O2117=0,N2143-1,\nIF(N2143<1,O2118,\n(((N2143-1)*(N2119-(N2119/(N2143))))+(O2117*O2118))/(O2119)))))","v":0},{"$f":"IF(O2143=\"n/a\",\"n/a\",IF(AND(O2143<1,P2117=0),0,\nIF(P2117=0,O2143-1,\nIF(O2143<1,P2118,\n(((O2143-1)*(O2119-(O2119/(O2143))))+(P2117*P2118))/(P2119)))))","v":0},{"$f":"IF(P2143=\"n/a\",\"n/a\",IF(AND(P2143<1,Q2117=0),0,\nIF(Q2117=0,P2143-1,\nIF(P2143<1,Q2118,\n(((P2143-1)*(P2119-(P2119/(P2143))))+(Q2117*Q2118))/(Q2119)))))","v":0},{"$f":"IF(Q2143=\"n/a\",\"n/a\",IF(AND(Q2143<1,R2117=0),0,\nIF(R2117=0,Q2143-1,\nIF(Q2143<1,R2118,\n(((Q2143-1)*(Q2119-(Q2119/(Q2143))))+(R2117*R2118))/(R2119)))))","v":0},{"$f":"IF(R2143=\"n/a\",\"n/a\",IF(AND(R2143<1,S2117=0),0,\nIF(S2117=0,R2143-1,\nIF(R2143<1,S2118,\n(((R2143-1)*(R2119-(R2119/(R2143))))+(S2117*S2118))/(S2119)))))","v":0},{"$f":"IF(S2143=\"n/a\",\"n/a\",IF(AND(S2143<1,T2117=0),0,\nIF(T2117=0,S2143-1,\nIF(S2143<1,T2118,\n(((S2143-1)*(S2119-(S2119/(S2143))))+(T2117*T2118))/(T2119)))))","v":0},{"$f":"IF(T2143=\"n/a\",\"n/a\",IF(AND(T2143<1,U2117=0),0,\nIF(U2117=0,T2143-1,\nIF(T2143<1,U2118,\n(((T2143-1)*(T2119-(T2119/(T2143))))+(U2117*U2118))/(U2119)))))","v":0},{"$f":"IF(U2143=\"n/a\",\"n/a\",IF(AND(U2143<1,V2117=0),0,\nIF(V2117=0,U2143-1,\nIF(U2143<1,V2118,\n(((U2143-1)*(U2119-(U2119/(U2143))))+(V2117*V2118))/(V2119)))))","v":0},{"$f":"IF(V2143=\"n/a\",\"n/a\",IF(AND(V2143<1,W2117=0),0,\nIF(W2117=0,V2143-1,\nIF(V2143<1,W2118,\n(((V2143-1)*(V2119-(V2119/(V2143))))+(W2117*W2118))/(W2119)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2144,(-$A2120-ROWS(C2116:C2143)),0)","v":"n/a"},{"$f":"IF(C2144=\"n/a\",\"n/a\",MAX(0,C2144-1))","v":"n/a"},{"$f":"IF(D2144=\"n/a\",\"n/a\",MAX(0,D2144-1))","v":"n/a"},{"$f":"IF(E2144=\"n/a\",\"n/a\",MAX(0,E2144-1))","v":"n/a"},{"$f":"IF(F2144=\"n/a\",\"n/a\",MAX(0,F2144-1))","v":"n/a"},{"$f":"IF(G2144=\"n/a\",\"n/a\",MAX(0,G2144-1))","v":"n/a"},{"$f":"IF(H2144=\"n/a\",\"n/a\",MAX(0,H2144-1))","v":"n/a"},{"$f":"IF(I2144=\"n/a\",\"n/a\",MAX(0,I2144-1))","v":"n/a"},{"$f":"IF(J2144=\"n/a\",\"n/a\",MAX(0,J2144-1))","v":"n/a"},{"$f":"IF(K2144=\"n/a\",\"n/a\",MAX(0,K2144-1))","v":"n/a"},{"$f":"IF(L2144=\"n/a\",\"n/a\",MAX(0,L2144-1))","v":"n/a"},{"$f":"IF(M2144=\"n/a\",\"n/a\",MAX(0,M2144-1))","v":"n/a"},{"$f":"IF(N2144=\"n/a\",\"n/a\",MAX(0,N2144-1))","v":"n/a"},{"$f":"IF(O2144=\"n/a\",\"n/a\",MAX(0,O2144-1))","v":"n/a"},{"$f":"IF(P2144=\"n/a\",\"n/a\",MAX(0,P2144-1))","v":"n/a"},{"$f":"IF(Q2144=\"n/a\",\"n/a\",MAX(0,Q2144-1))","v":"n/a"},{"$f":"IF(R2144=\"n/a\",\"n/a\",MAX(0,R2144-1))","v":"n/a"},{"$f":"IF(S2144=\"n/a\",\"n/a\",MAX(0,S2144-1))","v":"n/a"},{"$f":"IF(T2144=\"n/a\",\"n/a\",MAX(0,T2144-1))","v":"n/a"},{"$f":"IF(U2144=\"n/a\",\"n/a\",MAX(0,U2144-1))","v":"n/a"},{"$f":"IF(V2144=\"n/a\",\"n/a\",MAX(0,V2144-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D2145,(-$A2121-ROWS(D2117:D2144)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2146,(-$A2122-ROWS(E2118:E2145)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2147,(-$A2123-ROWS(F2119:F2146)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2148,(-$A2124-ROWS(G2120:G2147)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2149,(-$A2125-ROWS(H2121:H2148)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2150,(-$A2126-ROWS(I2122:I2149)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2151,(-$A2127-ROWS(J2123:J2150)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2152,(-$A2128-ROWS(K2124:K2151)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2153,(-$A2129-ROWS(L2125:L2152)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2154,(-$A2130-ROWS(M2126:M2153)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2155,(-$A2131-ROWS(N2127:N2154)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2156,(-$A2132-ROWS(O2128:O2155)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2157,(-$A2133-ROWS(P2129:P2156)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2158,(-$A2134-ROWS(Q2130:Q2157)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2159,(-$A2135-ROWS(R2131:R2158)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2160,(-$A2136-ROWS(S2132:S2159)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2161,(-$A2137-ROWS(T2133:T2160)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2162,(-$A2138-ROWS(U2134:U2161)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2163,(-$A2139-ROWS(V2135:V2162)),0)","v":0},{"$f":"IF(V2163=\"n/a\",\"n/a\",MAX(0,V2163-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2164,(-$A2140-ROWS(W2136:W2163)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2116<>\"n/a\",C2116<>\"n/a\"),IF(SUM(C2119:C2141)=0,0,IF((SUMPRODUCT(C2119:C2141,C2143:C2165)/SUM(C2119:C2141))<0,1,(SUMPRODUCT(C2119:C2141,C2143:C2165)/SUM(C2119:C2141)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2116<>\"n/a\",D2116<>\"n/a\"),IF(SUM(D2119:D2141)=0,0,IF((SUMPRODUCT(D2119:D2141,D2143:D2165)/SUM(D2119:D2141))<0,1,(SUMPRODUCT(D2119:D2141,D2143:D2165)/SUM(D2119:D2141)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 41",{"$f":"VLOOKUP($A2168,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Sub-transmission lines and cables"}]
[{"$f":"VALUE(REPLACE(A2168,1,12,\"\"))","v":41},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2169,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2169,0)-OFFSET('RFM input'!H$134,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2169,0)-OFFSET('RFM input'!I$134,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2169,0)-OFFSET('RFM input'!J$134,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2169,0)-OFFSET('RFM input'!K$134,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2169,0)-OFFSET('RFM input'!L$134,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2169,0)-OFFSET('RFM input'!M$134,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2169,0)-OFFSET('RFM input'!N$134,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2169,0)-OFFSET('RFM input'!O$134,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2169,0)-OFFSET('RFM input'!P$134,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2169,0)-OFFSET('RFM input'!Q$134,$A2169,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2169,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2169,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A2169,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A2169,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A2169,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A2169,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A2169,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A2169,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A2169,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A2169,0)","v":46.770201284292213},{"$f":"OFFSET('RFM input'!$U$6,$A2169,0)","v":46.770201284292213}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2169,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2169,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2197=\"n/a\",0,IF(AND(D2171=0,C2173=0),0,\nIF(AND(D2171<>0,C2173=0),D2171,\nIF(AND(D2172<>0,C2173<>0),(C2173-(C2173/C2197))+D2171,\nIF(C2197<1,0,(C2173-(C2173/C2197)))))))","v":0},{"$f":"IF(E2197=\"n/a\",0,IF(AND(E2171=0,D2173=0),0,\nIF(AND(E2171<>0,D2173=0),E2171,\nIF(AND(E2172<>0,D2173<>0),(D2173-(D2173/D2197))+E2171,\nIF(D2197<1,0,(D2173-(D2173/D2197)))))))","v":0},{"$f":"IF(F2197=\"n/a\",0,IF(AND(F2171=0,E2173=0),0,\nIF(AND(F2171<>0,E2173=0),F2171,\nIF(AND(F2172<>0,E2173<>0),(E2173-(E2173/E2197))+F2171,\nIF(E2197<1,0,(E2173-(E2173/E2197)))))))","v":0},{"$f":"IF(G2197=\"n/a\",0,IF(AND(G2171=0,F2173=0),0,\nIF(AND(G2171<>0,F2173=0),G2171,\nIF(AND(G2172<>0,F2173<>0),(F2173-(F2173/F2197))+G2171,\nIF(F2197<1,0,(F2173-(F2173/F2197)))))))","v":0},{"$f":"IF(H2197=\"n/a\",0,IF(AND(H2171=0,G2173=0),0,\nIF(AND(H2171<>0,G2173=0),H2171,\nIF(AND(H2172<>0,G2173<>0),(G2173-(G2173/G2197))+H2171,\nIF(G2197<1,0,(G2173-(G2173/G2197)))))))","v":0},{"$f":"IF(I2197=\"n/a\",0,IF(AND(I2171=0,H2173=0),0,\nIF(AND(I2171<>0,H2173=0),I2171,\nIF(AND(I2172<>0,H2173<>0),(H2173-(H2173/H2197))+I2171,\nIF(H2197<1,0,(H2173-(H2173/H2197)))))))","v":0},{"$f":"IF(J2197=\"n/a\",0,IF(AND(J2171=0,I2173=0),0,\nIF(AND(J2171<>0,I2173=0),J2171,\nIF(AND(J2172<>0,I2173<>0),(I2173-(I2173/I2197))+J2171,\nIF(I2197<1,0,(I2173-(I2173/I2197)))))))","v":0},{"$f":"IF(K2197=\"n/a\",0,IF(AND(K2171=0,J2173=0),0,\nIF(AND(K2171<>0,J2173=0),K2171,\nIF(AND(K2172<>0,J2173<>0),(J2173-(J2173/J2197))+K2171,\nIF(J2197<1,0,(J2173-(J2173/J2197)))))))","v":0},{"$f":"IF(L2197=\"n/a\",0,IF(AND(L2171=0,K2173=0),0,\nIF(AND(L2171<>0,K2173=0),L2171,\nIF(AND(L2172<>0,K2173<>0),(K2173-(K2173/K2197))+L2171,\nIF(K2197<1,0,(K2173-(K2173/K2197)))))))","v":0},{"$f":"IF(M2197=\"n/a\",0,IF(AND(M2171=0,L2173=0),0,\nIF(AND(M2171<>0,L2173=0),M2171,\nIF(AND(M2172<>0,L2173<>0),(L2173-(L2173/L2197))+M2171,\nIF(L2197<1,0,(L2173-(L2173/L2197)))))))","v":0},{"$f":"IF(N2197=\"n/a\",0,IF(AND(N2171=0,M2173=0),0,\nIF(AND(N2171<>0,M2173=0),N2171,\nIF(AND(N2172<>0,M2173<>0),(M2173-(M2173/M2197))+N2171,\nIF(M2197<1,0,(M2173-(M2173/M2197)))))))","v":0},{"$f":"IF(O2197=\"n/a\",0,IF(AND(O2171=0,N2173=0),0,\nIF(AND(O2171<>0,N2173=0),O2171,\nIF(AND(O2172<>0,N2173<>0),(N2173-(N2173/N2197))+O2171,\nIF(N2197<1,0,(N2173-(N2173/N2197)))))))","v":0},{"$f":"IF(P2197=\"n/a\",0,IF(AND(P2171=0,O2173=0),0,\nIF(AND(P2171<>0,O2173=0),P2171,\nIF(AND(P2172<>0,O2173<>0),(O2173-(O2173/O2197))+P2171,\nIF(O2197<1,0,(O2173-(O2173/O2197)))))))","v":0},{"$f":"IF(Q2197=\"n/a\",0,IF(AND(Q2171=0,P2173=0),0,\nIF(AND(Q2171<>0,P2173=0),Q2171,\nIF(AND(Q2172<>0,P2173<>0),(P2173-(P2173/P2197))+Q2171,\nIF(P2197<1,0,(P2173-(P2173/P2197)))))))","v":0},{"$f":"IF(R2197=\"n/a\",0,IF(AND(R2171=0,Q2173=0),0,\nIF(AND(R2171<>0,Q2173=0),R2171,\nIF(AND(R2172<>0,Q2173<>0),(Q2173-(Q2173/Q2197))+R2171,\nIF(Q2197<1,0,(Q2173-(Q2173/Q2197)))))))","v":0},{"$f":"IF(S2197=\"n/a\",0,IF(AND(S2171=0,R2173=0),0,\nIF(AND(S2171<>0,R2173=0),S2171,\nIF(AND(S2172<>0,R2173<>0),(R2173-(R2173/R2197))+S2171,\nIF(R2197<1,0,(R2173-(R2173/R2197)))))))","v":0},{"$f":"IF(T2197=\"n/a\",0,IF(AND(T2171=0,S2173=0),0,\nIF(AND(T2171<>0,S2173=0),T2171,\nIF(AND(T2172<>0,S2173<>0),(S2173-(S2173/S2197))+T2171,\nIF(S2197<1,0,(S2173-(S2173/S2197)))))))","v":0},{"$f":"IF(U2197=\"n/a\",0,IF(AND(U2171=0,T2173=0),0,\nIF(AND(U2171<>0,T2173=0),U2171,\nIF(AND(U2172<>0,T2173<>0),(T2173-(T2173/T2197))+U2171,\nIF(T2197<1,0,(T2173-(T2173/T2197)))))))","v":0},{"$f":"IF(V2197=\"n/a\",0,IF(AND(V2171=0,U2173=0),0,\nIF(AND(V2171<>0,U2173=0),V2171,\nIF(AND(V2172<>0,U2173<>0),(U2173-(U2173/U2197))+V2171,\nIF(U2197<1,0,(U2173-(U2173/U2197)))))))","v":0},{"$f":"IF(W2197=\"n/a\",0,IF(AND(W2171=0,V2173=0),0,\nIF(AND(W2171<>0,V2173=0),W2171,\nIF(AND(W2172<>0,V2173<>0),(V2173-(V2173/V2197))+W2171,\nIF(V2197<1,0,(V2173-(V2173/V2197)))))))","v":0}]
[{"$f":"A2173+1","v":0},"Depreciated starting RAB",{"$f":"C2169","v":0},{"$f":"IF(C2198=\"n/a\",C2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,C2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,C2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(D2198=\"n/a\",D2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,D2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,D2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(E2198=\"n/a\",E2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,E2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,E2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(F2198=\"n/a\",F2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,F2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,F2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(G2198=\"n/a\",G2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,G2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,G2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(H2198=\"n/a\",H2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,H2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,H2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(I2198=\"n/a\",I2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,I2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,I2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(J2198=\"n/a\",J2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,J2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,J2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(K2198=\"n/a\",K2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,K2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,K2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(L2198=\"n/a\",L2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,L2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,L2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(M2198=\"n/a\",M2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,M2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,M2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(N2198=\"n/a\",N2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,N2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,N2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(O2198=\"n/a\",O2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,O2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,O2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(P2198=\"n/a\",P2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,P2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,P2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(Q2198=\"n/a\",Q2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,Q2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,Q2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(R2198=\"n/a\",R2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,R2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,R2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(S2198=\"n/a\",S2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,S2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,S2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(T2198=\"n/a\",T2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,T2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,T2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(U2198=\"n/a\",U2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,U2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,U2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(V2198=\"n/a\",V2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,V2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,V2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0}]
[{"$f":"A2174+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2175)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"OFFSET(D2175,-($A2175+5),0)","v":0},{"$f":"IF(D2199=\"n/a\",D2175,IFERROR(IF((OFFSET($C2175,0,$A2175))<0,\nMIN(0,D2175-(OFFSET($C2175,0,$A2175)/(OFFSET($C2170,-$A2174,$A2175)))),\nMAX(0,D2175-(OFFSET($C2175,0,$A2175)/(OFFSET($C2170,-$A2174,$A2175))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E2176,-($A2176+5),0)","v":0},{"$f":"IF(E2200=\"n/a\",E2176,IFERROR(IF((OFFSET($C2176,0,$A2176))<0,\nMIN(0,E2176-(OFFSET($C2176,0,$A2176)/(OFFSET($C2171,-$A2175,$A2176)))),\nMAX(0,E2176-(OFFSET($C2176,0,$A2176)/(OFFSET($C2171,-$A2175,$A2176))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F2177,-($A2177+5),0)","v":0},{"$f":"IF(F2201=\"n/a\",F2177,IFERROR(IF((OFFSET($C2177,0,$A2177))<0,\nMIN(0,F2177-(OFFSET($C2177,0,$A2177)/(OFFSET($C2172,-$A2176,$A2177)))),\nMAX(0,F2177-(OFFSET($C2177,0,$A2177)/(OFFSET($C2172,-$A2176,$A2177))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2178,-($A2178+5),0)","v":0},{"$f":"IF(G2202=\"n/a\",G2178,IFERROR(IF((OFFSET($C2178,0,$A2178))<0,\nMIN(0,G2178-(OFFSET($C2178,0,$A2178)/(OFFSET($C2173,-$A2177,$A2178)))),\nMAX(0,G2178-(OFFSET($C2178,0,$A2178)/(OFFSET($C2173,-$A2177,$A2178))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2179,-($A2179+5),0)","v":0},{"$f":"IF(H2203=\"n/a\",H2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,H2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,H2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2180,-($A2180+5),0)","v":0},{"$f":"IF(I2204=\"n/a\",I2180,IFERROR(IF((OFFSET($C2180,0,$A2180))<0,\nMIN(0,I2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2175,-$A2179,$A2180)))),\nMAX(0,I2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2175,-$A2179,$A2180))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2181,-($A2181+5),0)","v":0},{"$f":"IF(J2205=\"n/a\",J2181,IFERROR(IF((OFFSET($C2181,0,$A2181))<0,\nMIN(0,J2181-(OFFSET($C2181,0,$A2181)/(OFFSET($C2176,-$A2180,$A2181)))),\nMAX(0,J2181-(OFFSET($C2181,0,$A2181)/(OFFSET($C2176,-$A2180,$A2181))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2182,-($A2182+5),0)","v":0},{"$f":"IF(K2206=\"n/a\",K2182,IFERROR(IF((OFFSET($C2182,0,$A2182))<0,\nMIN(0,K2182-(OFFSET($C2182,0,$A2182)/(OFFSET($C2177,-$A2181,$A2182)))),\nMAX(0,K2182-(OFFSET($C2182,0,$A2182)/(OFFSET($C2177,-$A2181,$A2182))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2183,-($A2183+5),0)","v":0},{"$f":"IF(L2207=\"n/a\",L2183,IFERROR(IF((OFFSET($C2183,0,$A2183))<0,\nMIN(0,L2183-(OFFSET($C2183,0,$A2183)/(OFFSET($C2178,-$A2182,$A2183)))),\nMAX(0,L2183-(OFFSET($C2183,0,$A2183)/(OFFSET($C2178,-$A2182,$A2183))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2184,-($A2184+5),0)","v":0},{"$f":"IF(M2208=\"n/a\",M2184,IFERROR(IF((OFFSET($C2184,0,$A2184))<0,\nMIN(0,M2184-(OFFSET($C2184,0,$A2184)/(OFFSET($C2179,-$A2183,$A2184)))),\nMAX(0,M2184-(OFFSET($C2184,0,$A2184)/(OFFSET($C2179,-$A2183,$A2184))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2185,-($A2185+5),0)","v":0},{"$f":"IF(N2209=\"n/a\",N2185,IFERROR(IF((OFFSET($C2185,0,$A2185))<0,\nMIN(0,N2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2180,-$A2184,$A2185)))),\nMAX(0,N2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2180,-$A2184,$A2185))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2186,-($A2186+5),0)","v":0},{"$f":"IF(O2210=\"n/a\",O2186,IFERROR(IF((OFFSET($C2186,0,$A2186))<0,\nMIN(0,O2186-(OFFSET($C2186,0,$A2186)/(OFFSET($C2181,-$A2185,$A2186)))),\nMAX(0,O2186-(OFFSET($C2186,0,$A2186)/(OFFSET($C2181,-$A2185,$A2186))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2187,-($A2187+5),0)","v":0},{"$f":"IF(P2211=\"n/a\",P2187,IFERROR(IF((OFFSET($C2187,0,$A2187))<0,\nMIN(0,P2187-(OFFSET($C2187,0,$A2187)/(OFFSET($C2182,-$A2186,$A2187)))),\nMAX(0,P2187-(OFFSET($C2187,0,$A2187)/(OFFSET($C2182,-$A2186,$A2187))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2188,-($A2188+5),0)","v":0},{"$f":"IF(Q2212=\"n/a\",Q2188,IFERROR(IF((OFFSET($C2188,0,$A2188))<0,\nMIN(0,Q2188-(OFFSET($C2188,0,$A2188)/(OFFSET($C2183,-$A2187,$A2188)))),\nMAX(0,Q2188-(OFFSET($C2188,0,$A2188)/(OFFSET($C2183,-$A2187,$A2188))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2189,-($A2189+5),0)","v":0},{"$f":"IF(R2213=\"n/a\",R2189,IFERROR(IF((OFFSET($C2189,0,$A2189))<0,\nMIN(0,R2189-(OFFSET($C2189,0,$A2189)/(OFFSET($C2184,-$A2188,$A2189)))),\nMAX(0,R2189-(OFFSET($C2189,0,$A2189)/(OFFSET($C2184,-$A2188,$A2189))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2190,-($A2190+5),0)","v":0},{"$f":"IF(S2214=\"n/a\",S2190,IFERROR(IF((OFFSET($C2190,0,$A2190))<0,\nMIN(0,S2190-(OFFSET($C2190,0,$A2190)/(OFFSET($C2185,-$A2189,$A2190)))),\nMAX(0,S2190-(OFFSET($C2190,0,$A2190)/(OFFSET($C2185,-$A2189,$A2190))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2191,-($A2191+5),0)","v":0},{"$f":"IF(T2215=\"n/a\",T2191,IFERROR(IF((OFFSET($C2191,0,$A2191))<0,\nMIN(0,T2191-(OFFSET($C2191,0,$A2191)/(OFFSET($C2186,-$A2190,$A2191)))),\nMAX(0,T2191-(OFFSET($C2191,0,$A2191)/(OFFSET($C2186,-$A2190,$A2191))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2192,-($A2192+5),0)","v":0},{"$f":"IF(U2216=\"n/a\",U2192,IFERROR(IF((OFFSET($C2192,0,$A2192))<0,\nMIN(0,U2192-(OFFSET($C2192,0,$A2192)/(OFFSET($C2187,-$A2191,$A2192)))),\nMAX(0,U2192-(OFFSET($C2192,0,$A2192)/(OFFSET($C2187,-$A2191,$A2192))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2193,-($A2193+5),0)","v":0},{"$f":"IF(V2217=\"n/a\",V2193,IFERROR(IF((OFFSET($C2193,0,$A2193))<0,\nMIN(0,V2193-(OFFSET($C2193,0,$A2193)/(OFFSET($C2188,-$A2192,$A2193)))),\nMAX(0,V2193-(OFFSET($C2193,0,$A2193)/(OFFSET($C2188,-$A2192,$A2193))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2194,-($A2194+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2197=\"n/a\",\"n/a\",IF(AND(C2197<1,D2171=0),0,\nIF(D2171=0,C2197-1,\nIF(C2197<1,D2172,\n(((C2197-1)*(C2173-(C2173/(C2197))))+(D2171*D2172))/(D2173)))))","v":0},{"$f":"IF(D2197=\"n/a\",\"n/a\",IF(AND(D2197<1,E2171=0),0,\nIF(E2171=0,D2197-1,\nIF(D2197<1,E2172,\n(((D2197-1)*(D2173-(D2173/(D2197))))+(E2171*E2172))/(E2173)))))","v":0},{"$f":"IF(E2197=\"n/a\",\"n/a\",IF(AND(E2197<1,F2171=0),0,\nIF(F2171=0,E2197-1,\nIF(E2197<1,F2172,\n(((E2197-1)*(E2173-(E2173/(E2197))))+(F2171*F2172))/(F2173)))))","v":0},{"$f":"IF(F2197=\"n/a\",\"n/a\",IF(AND(F2197<1,G2171=0),0,\nIF(G2171=0,F2197-1,\nIF(F2197<1,G2172,\n(((F2197-1)*(F2173-(F2173/(F2197))))+(G2171*G2172))/(G2173)))))","v":0},{"$f":"IF(G2197=\"n/a\",\"n/a\",IF(AND(G2197<1,H2171=0),0,\nIF(H2171=0,G2197-1,\nIF(G2197<1,H2172,\n(((G2197-1)*(G2173-(G2173/(G2197))))+(H2171*H2172))/(H2173)))))","v":0},{"$f":"IF(H2197=\"n/a\",\"n/a\",IF(AND(H2197<1,I2171=0),0,\nIF(I2171=0,H2197-1,\nIF(H2197<1,I2172,\n(((H2197-1)*(H2173-(H2173/(H2197))))+(I2171*I2172))/(I2173)))))","v":0},{"$f":"IF(I2197=\"n/a\",\"n/a\",IF(AND(I2197<1,J2171=0),0,\nIF(J2171=0,I2197-1,\nIF(I2197<1,J2172,\n(((I2197-1)*(I2173-(I2173/(I2197))))+(J2171*J2172))/(J2173)))))","v":0},{"$f":"IF(J2197=\"n/a\",\"n/a\",IF(AND(J2197<1,K2171=0),0,\nIF(K2171=0,J2197-1,\nIF(J2197<1,K2172,\n(((J2197-1)*(J2173-(J2173/(J2197))))+(K2171*K2172))/(K2173)))))","v":0},{"$f":"IF(K2197=\"n/a\",\"n/a\",IF(AND(K2197<1,L2171=0),0,\nIF(L2171=0,K2197-1,\nIF(K2197<1,L2172,\n(((K2197-1)*(K2173-(K2173/(K2197))))+(L2171*L2172))/(L2173)))))","v":0},{"$f":"IF(L2197=\"n/a\",\"n/a\",IF(AND(L2197<1,M2171=0),0,\nIF(M2171=0,L2197-1,\nIF(L2197<1,M2172,\n(((L2197-1)*(L2173-(L2173/(L2197))))+(M2171*M2172))/(M2173)))))","v":0},{"$f":"IF(M2197=\"n/a\",\"n/a\",IF(AND(M2197<1,N2171=0),0,\nIF(N2171=0,M2197-1,\nIF(M2197<1,N2172,\n(((M2197-1)*(M2173-(M2173/(M2197))))+(N2171*N2172))/(N2173)))))","v":0},{"$f":"IF(N2197=\"n/a\",\"n/a\",IF(AND(N2197<1,O2171=0),0,\nIF(O2171=0,N2197-1,\nIF(N2197<1,O2172,\n(((N2197-1)*(N2173-(N2173/(N2197))))+(O2171*O2172))/(O2173)))))","v":0},{"$f":"IF(O2197=\"n/a\",\"n/a\",IF(AND(O2197<1,P2171=0),0,\nIF(P2171=0,O2197-1,\nIF(O2197<1,P2172,\n(((O2197-1)*(O2173-(O2173/(O2197))))+(P2171*P2172))/(P2173)))))","v":0},{"$f":"IF(P2197=\"n/a\",\"n/a\",IF(AND(P2197<1,Q2171=0),0,\nIF(Q2171=0,P2197-1,\nIF(P2197<1,Q2172,\n(((P2197-1)*(P2173-(P2173/(P2197))))+(Q2171*Q2172))/(Q2173)))))","v":0},{"$f":"IF(Q2197=\"n/a\",\"n/a\",IF(AND(Q2197<1,R2171=0),0,\nIF(R2171=0,Q2197-1,\nIF(Q2197<1,R2172,\n(((Q2197-1)*(Q2173-(Q2173/(Q2197))))+(R2171*R2172))/(R2173)))))","v":0},{"$f":"IF(R2197=\"n/a\",\"n/a\",IF(AND(R2197<1,S2171=0),0,\nIF(S2171=0,R2197-1,\nIF(R2197<1,S2172,\n(((R2197-1)*(R2173-(R2173/(R2197))))+(S2171*S2172))/(S2173)))))","v":0},{"$f":"IF(S2197=\"n/a\",\"n/a\",IF(AND(S2197<1,T2171=0),0,\nIF(T2171=0,S2197-1,\nIF(S2197<1,T2172,\n(((S2197-1)*(S2173-(S2173/(S2197))))+(T2171*T2172))/(T2173)))))","v":0},{"$f":"IF(T2197=\"n/a\",\"n/a\",IF(AND(T2197<1,U2171=0),0,\nIF(U2171=0,T2197-1,\nIF(T2197<1,U2172,\n(((T2197-1)*(T2173-(T2173/(T2197))))+(U2171*U2172))/(U2173)))))","v":0},{"$f":"IF(U2197=\"n/a\",\"n/a\",IF(AND(U2197<1,V2171=0),0,\nIF(V2171=0,U2197-1,\nIF(U2197<1,V2172,\n(((U2197-1)*(U2173-(U2173/(U2197))))+(V2171*V2172))/(V2173)))))","v":0},{"$f":"IF(V2197=\"n/a\",\"n/a\",IF(AND(V2197<1,W2171=0),0,\nIF(W2171=0,V2197-1,\nIF(V2197<1,W2172,\n(((V2197-1)*(V2173-(V2173/(V2197))))+(W2171*W2172))/(W2173)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2198,(-$A2174-ROWS(C2170:C2197)),0)","v":"n/a"},{"$f":"IF(C2198=\"n/a\",\"n/a\",MAX(0,C2198-1))","v":"n/a"},{"$f":"IF(D2198=\"n/a\",\"n/a\",MAX(0,D2198-1))","v":"n/a"},{"$f":"IF(E2198=\"n/a\",\"n/a\",MAX(0,E2198-1))","v":"n/a"},{"$f":"IF(F2198=\"n/a\",\"n/a\",MAX(0,F2198-1))","v":"n/a"},{"$f":"IF(G2198=\"n/a\",\"n/a\",MAX(0,G2198-1))","v":"n/a"},{"$f":"IF(H2198=\"n/a\",\"n/a\",MAX(0,H2198-1))","v":"n/a"},{"$f":"IF(I2198=\"n/a\",\"n/a\",MAX(0,I2198-1))","v":"n/a"},{"$f":"IF(J2198=\"n/a\",\"n/a\",MAX(0,J2198-1))","v":"n/a"},{"$f":"IF(K2198=\"n/a\",\"n/a\",MAX(0,K2198-1))","v":"n/a"},{"$f":"IF(L2198=\"n/a\",\"n/a\",MAX(0,L2198-1))","v":"n/a"},{"$f":"IF(M2198=\"n/a\",\"n/a\",MAX(0,M2198-1))","v":"n/a"},{"$f":"IF(N2198=\"n/a\",\"n/a\",MAX(0,N2198-1))","v":"n/a"},{"$f":"IF(O2198=\"n/a\",\"n/a\",MAX(0,O2198-1))","v":"n/a"},{"$f":"IF(P2198=\"n/a\",\"n/a\",MAX(0,P2198-1))","v":"n/a"},{"$f":"IF(Q2198=\"n/a\",\"n/a\",MAX(0,Q2198-1))","v":"n/a"},{"$f":"IF(R2198=\"n/a\",\"n/a\",MAX(0,R2198-1))","v":"n/a"},{"$f":"IF(S2198=\"n/a\",\"n/a\",MAX(0,S2198-1))","v":"n/a"},{"$f":"IF(T2198=\"n/a\",\"n/a\",MAX(0,T2198-1))","v":"n/a"},{"$f":"IF(U2198=\"n/a\",\"n/a\",MAX(0,U2198-1))","v":"n/a"},{"$f":"IF(V2198=\"n/a\",\"n/a\",MAX(0,V2198-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2175)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2199,(-$A2175-ROWS(D2171:D2198)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213,33.770201284292213,32.770201284292213,31.770201284292213,30.770201284292213,29.770201284292213,28.770201284292213,27.770201284292213]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2200,(-$A2176-ROWS(E2172:E2199)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213,33.770201284292213,32.770201284292213,31.770201284292213,30.770201284292213,29.770201284292213,28.770201284292213]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2201,(-$A2177-ROWS(F2173:F2200)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213,33.770201284292213,32.770201284292213,31.770201284292213,30.770201284292213,29.770201284292213]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2202,(-$A2178-ROWS(G2174:G2201)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213,33.770201284292213,32.770201284292213,31.770201284292213,30.770201284292213]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2203,(-$A2179-ROWS(H2175:H2202)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213,33.770201284292213,32.770201284292213,31.770201284292213]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2204,(-$A2180-ROWS(I2176:I2203)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213,33.770201284292213,32.770201284292213]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2205,(-$A2181-ROWS(J2177:J2204)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213,33.770201284292213]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2206,(-$A2182-ROWS(K2178:K2205)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213,34.770201284292213]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2207,(-$A2183-ROWS(L2179:L2206)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213,35.770201284292213]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2208,(-$A2184-ROWS(M2180:M2207)),0)","v":46.770201284292213},45.770201284292213,44.770201284292213,43.770201284292213,42.770201284292213,41.770201284292213,40.770201284292213,39.770201284292213,38.770201284292213,37.770201284292213,36.770201284292213]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2209,(-$A2185-ROWS(N2181:N2208)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2210,(-$A2186-ROWS(O2182:O2209)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2211,(-$A2187-ROWS(P2183:P2210)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2212,(-$A2188-ROWS(Q2184:Q2211)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2213,(-$A2189-ROWS(R2185:R2212)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2214,(-$A2190-ROWS(S2186:S2213)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2215,(-$A2191-ROWS(T2187:T2214)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2216,(-$A2192-ROWS(U2188:U2215)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2217,(-$A2193-ROWS(V2189:V2216)),0)","v":0},{"$f":"IF(V2217=\"n/a\",\"n/a\",MAX(0,V2217-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2218,(-$A2194-ROWS(W2190:W2217)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2170<>\"n/a\",C2170<>\"n/a\"),IF(SUM(C2173:C2195)=0,0,IF((SUMPRODUCT(C2173:C2195,C2197:C2219)/SUM(C2173:C2195))<0,1,(SUMPRODUCT(C2173:C2195,C2197:C2219)/SUM(C2173:C2195)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2170<>\"n/a\",D2170<>\"n/a\"),IF(SUM(D2173:D2195)=0,0,IF((SUMPRODUCT(D2173:D2195,D2197:D2219)/SUM(D2173:D2195))<0,1,(SUMPRODUCT(D2173:D2195,D2197:D2219)/SUM(D2173:D2195)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 42",{"$f":"VLOOKUP($A2222,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Distribution lines and cables"}]
[{"$f":"VALUE(REPLACE(A2222,1,12,\"\"))","v":42},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2223,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2223,0)-OFFSET('RFM input'!H$134,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2223,0)-OFFSET('RFM input'!I$134,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2223,0)-OFFSET('RFM input'!J$134,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2223,0)-OFFSET('RFM input'!K$134,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2223,0)-OFFSET('RFM input'!L$134,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2223,0)-OFFSET('RFM input'!M$134,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2223,0)-OFFSET('RFM input'!N$134,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2223,0)-OFFSET('RFM input'!O$134,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2223,0)-OFFSET('RFM input'!P$134,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2223,0)-OFFSET('RFM input'!Q$134,$A2223,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2223,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2223,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A2223,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A2223,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A2223,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A2223,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A2223,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A2223,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A2223,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A2223,0)","v":47.854905175422061},{"$f":"OFFSET('RFM input'!$U$6,$A2223,0)","v":47.854905175422061}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2223,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2223,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2251=\"n/a\",0,IF(AND(D2225=0,C2227=0),0,\nIF(AND(D2225<>0,C2227=0),D2225,\nIF(AND(D2226<>0,C2227<>0),(C2227-(C2227/C2251))+D2225,\nIF(C2251<1,0,(C2227-(C2227/C2251)))))))","v":0},{"$f":"IF(E2251=\"n/a\",0,IF(AND(E2225=0,D2227=0),0,\nIF(AND(E2225<>0,D2227=0),E2225,\nIF(AND(E2226<>0,D2227<>0),(D2227-(D2227/D2251))+E2225,\nIF(D2251<1,0,(D2227-(D2227/D2251)))))))","v":0},{"$f":"IF(F2251=\"n/a\",0,IF(AND(F2225=0,E2227=0),0,\nIF(AND(F2225<>0,E2227=0),F2225,\nIF(AND(F2226<>0,E2227<>0),(E2227-(E2227/E2251))+F2225,\nIF(E2251<1,0,(E2227-(E2227/E2251)))))))","v":0},{"$f":"IF(G2251=\"n/a\",0,IF(AND(G2225=0,F2227=0),0,\nIF(AND(G2225<>0,F2227=0),G2225,\nIF(AND(G2226<>0,F2227<>0),(F2227-(F2227/F2251))+G2225,\nIF(F2251<1,0,(F2227-(F2227/F2251)))))))","v":0},{"$f":"IF(H2251=\"n/a\",0,IF(AND(H2225=0,G2227=0),0,\nIF(AND(H2225<>0,G2227=0),H2225,\nIF(AND(H2226<>0,G2227<>0),(G2227-(G2227/G2251))+H2225,\nIF(G2251<1,0,(G2227-(G2227/G2251)))))))","v":0},{"$f":"IF(I2251=\"n/a\",0,IF(AND(I2225=0,H2227=0),0,\nIF(AND(I2225<>0,H2227=0),I2225,\nIF(AND(I2226<>0,H2227<>0),(H2227-(H2227/H2251))+I2225,\nIF(H2251<1,0,(H2227-(H2227/H2251)))))))","v":0},{"$f":"IF(J2251=\"n/a\",0,IF(AND(J2225=0,I2227=0),0,\nIF(AND(J2225<>0,I2227=0),J2225,\nIF(AND(J2226<>0,I2227<>0),(I2227-(I2227/I2251))+J2225,\nIF(I2251<1,0,(I2227-(I2227/I2251)))))))","v":0},{"$f":"IF(K2251=\"n/a\",0,IF(AND(K2225=0,J2227=0),0,\nIF(AND(K2225<>0,J2227=0),K2225,\nIF(AND(K2226<>0,J2227<>0),(J2227-(J2227/J2251))+K2225,\nIF(J2251<1,0,(J2227-(J2227/J2251)))))))","v":0},{"$f":"IF(L2251=\"n/a\",0,IF(AND(L2225=0,K2227=0),0,\nIF(AND(L2225<>0,K2227=0),L2225,\nIF(AND(L2226<>0,K2227<>0),(K2227-(K2227/K2251))+L2225,\nIF(K2251<1,0,(K2227-(K2227/K2251)))))))","v":0},{"$f":"IF(M2251=\"n/a\",0,IF(AND(M2225=0,L2227=0),0,\nIF(AND(M2225<>0,L2227=0),M2225,\nIF(AND(M2226<>0,L2227<>0),(L2227-(L2227/L2251))+M2225,\nIF(L2251<1,0,(L2227-(L2227/L2251)))))))","v":0},{"$f":"IF(N2251=\"n/a\",0,IF(AND(N2225=0,M2227=0),0,\nIF(AND(N2225<>0,M2227=0),N2225,\nIF(AND(N2226<>0,M2227<>0),(M2227-(M2227/M2251))+N2225,\nIF(M2251<1,0,(M2227-(M2227/M2251)))))))","v":0},{"$f":"IF(O2251=\"n/a\",0,IF(AND(O2225=0,N2227=0),0,\nIF(AND(O2225<>0,N2227=0),O2225,\nIF(AND(O2226<>0,N2227<>0),(N2227-(N2227/N2251))+O2225,\nIF(N2251<1,0,(N2227-(N2227/N2251)))))))","v":0},{"$f":"IF(P2251=\"n/a\",0,IF(AND(P2225=0,O2227=0),0,\nIF(AND(P2225<>0,O2227=0),P2225,\nIF(AND(P2226<>0,O2227<>0),(O2227-(O2227/O2251))+P2225,\nIF(O2251<1,0,(O2227-(O2227/O2251)))))))","v":0},{"$f":"IF(Q2251=\"n/a\",0,IF(AND(Q2225=0,P2227=0),0,\nIF(AND(Q2225<>0,P2227=0),Q2225,\nIF(AND(Q2226<>0,P2227<>0),(P2227-(P2227/P2251))+Q2225,\nIF(P2251<1,0,(P2227-(P2227/P2251)))))))","v":0},{"$f":"IF(R2251=\"n/a\",0,IF(AND(R2225=0,Q2227=0),0,\nIF(AND(R2225<>0,Q2227=0),R2225,\nIF(AND(R2226<>0,Q2227<>0),(Q2227-(Q2227/Q2251))+R2225,\nIF(Q2251<1,0,(Q2227-(Q2227/Q2251)))))))","v":0},{"$f":"IF(S2251=\"n/a\",0,IF(AND(S2225=0,R2227=0),0,\nIF(AND(S2225<>0,R2227=0),S2225,\nIF(AND(S2226<>0,R2227<>0),(R2227-(R2227/R2251))+S2225,\nIF(R2251<1,0,(R2227-(R2227/R2251)))))))","v":0},{"$f":"IF(T2251=\"n/a\",0,IF(AND(T2225=0,S2227=0),0,\nIF(AND(T2225<>0,S2227=0),T2225,\nIF(AND(T2226<>0,S2227<>0),(S2227-(S2227/S2251))+T2225,\nIF(S2251<1,0,(S2227-(S2227/S2251)))))))","v":0},{"$f":"IF(U2251=\"n/a\",0,IF(AND(U2225=0,T2227=0),0,\nIF(AND(U2225<>0,T2227=0),U2225,\nIF(AND(U2226<>0,T2227<>0),(T2227-(T2227/T2251))+U2225,\nIF(T2251<1,0,(T2227-(T2227/T2251)))))))","v":0},{"$f":"IF(V2251=\"n/a\",0,IF(AND(V2225=0,U2227=0),0,\nIF(AND(V2225<>0,U2227=0),V2225,\nIF(AND(V2226<>0,U2227<>0),(U2227-(U2227/U2251))+V2225,\nIF(U2251<1,0,(U2227-(U2227/U2251)))))))","v":0},{"$f":"IF(W2251=\"n/a\",0,IF(AND(W2225=0,V2227=0),0,\nIF(AND(W2225<>0,V2227=0),W2225,\nIF(AND(W2226<>0,V2227<>0),(V2227-(V2227/V2251))+W2225,\nIF(V2251<1,0,(V2227-(V2227/V2251)))))))","v":0}]
[{"$f":"A2227+1","v":0},"Depreciated starting RAB",{"$f":"C2223","v":0},{"$f":"IF(C2252=\"n/a\",C2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,C2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,C2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(D2252=\"n/a\",D2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,D2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,D2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(E2252=\"n/a\",E2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,E2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,E2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(F2252=\"n/a\",F2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,F2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,F2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(G2252=\"n/a\",G2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,G2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,G2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(H2252=\"n/a\",H2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,H2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,H2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(I2252=\"n/a\",I2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,I2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,I2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(J2252=\"n/a\",J2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,J2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,J2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(K2252=\"n/a\",K2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,K2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,K2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(L2252=\"n/a\",L2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,L2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,L2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(M2252=\"n/a\",M2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,M2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,M2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(N2252=\"n/a\",N2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,N2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,N2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(O2252=\"n/a\",O2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,O2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,O2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(P2252=\"n/a\",P2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,P2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,P2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(Q2252=\"n/a\",Q2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,Q2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,Q2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(R2252=\"n/a\",R2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,R2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,R2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(S2252=\"n/a\",S2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,S2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,S2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(T2252=\"n/a\",T2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,T2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,T2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(U2252=\"n/a\",U2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,U2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,U2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(V2252=\"n/a\",V2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,V2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,V2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0}]
[{"$f":"A2228+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D2229,-($A2229+5),0)","v":0},{"$f":"IF(D2253=\"n/a\",D2229,IFERROR(IF((OFFSET($C2229,0,$A2229))<0,\nMIN(0,D2229-(OFFSET($C2229,0,$A2229)/(OFFSET($C2224,-$A2228,$A2229)))),\nMAX(0,D2229-(OFFSET($C2229,0,$A2229)/(OFFSET($C2224,-$A2228,$A2229))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E2230,-($A2230+5),0)","v":0},{"$f":"IF(E2254=\"n/a\",E2230,IFERROR(IF((OFFSET($C2230,0,$A2230))<0,\nMIN(0,E2230-(OFFSET($C2230,0,$A2230)/(OFFSET($C2225,-$A2229,$A2230)))),\nMAX(0,E2230-(OFFSET($C2230,0,$A2230)/(OFFSET($C2225,-$A2229,$A2230))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F2231,-($A2231+5),0)","v":0},{"$f":"IF(F2255=\"n/a\",F2231,IFERROR(IF((OFFSET($C2231,0,$A2231))<0,\nMIN(0,F2231-(OFFSET($C2231,0,$A2231)/(OFFSET($C2226,-$A2230,$A2231)))),\nMAX(0,F2231-(OFFSET($C2231,0,$A2231)/(OFFSET($C2226,-$A2230,$A2231))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2232,-($A2232+5),0)","v":0},{"$f":"IF(G2256=\"n/a\",G2232,IFERROR(IF((OFFSET($C2232,0,$A2232))<0,\nMIN(0,G2232-(OFFSET($C2232,0,$A2232)/(OFFSET($C2227,-$A2231,$A2232)))),\nMAX(0,G2232-(OFFSET($C2232,0,$A2232)/(OFFSET($C2227,-$A2231,$A2232))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2233,-($A2233+5),0)","v":0},{"$f":"IF(H2257=\"n/a\",H2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,H2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,H2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2234,-($A2234+5),0)","v":0},{"$f":"IF(I2258=\"n/a\",I2234,IFERROR(IF((OFFSET($C2234,0,$A2234))<0,\nMIN(0,I2234-(OFFSET($C2234,0,$A2234)/(OFFSET($C2229,-$A2233,$A2234)))),\nMAX(0,I2234-(OFFSET($C2234,0,$A2234)/(OFFSET($C2229,-$A2233,$A2234))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2235,-($A2235+5),0)","v":0},{"$f":"IF(J2259=\"n/a\",J2235,IFERROR(IF((OFFSET($C2235,0,$A2235))<0,\nMIN(0,J2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2230,-$A2234,$A2235)))),\nMAX(0,J2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2230,-$A2234,$A2235))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2236,-($A2236+5),0)","v":0},{"$f":"IF(K2260=\"n/a\",K2236,IFERROR(IF((OFFSET($C2236,0,$A2236))<0,\nMIN(0,K2236-(OFFSET($C2236,0,$A2236)/(OFFSET($C2231,-$A2235,$A2236)))),\nMAX(0,K2236-(OFFSET($C2236,0,$A2236)/(OFFSET($C2231,-$A2235,$A2236))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2237,-($A2237+5),0)","v":0},{"$f":"IF(L2261=\"n/a\",L2237,IFERROR(IF((OFFSET($C2237,0,$A2237))<0,\nMIN(0,L2237-(OFFSET($C2237,0,$A2237)/(OFFSET($C2232,-$A2236,$A2237)))),\nMAX(0,L2237-(OFFSET($C2237,0,$A2237)/(OFFSET($C2232,-$A2236,$A2237))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2238,-($A2238+5),0)","v":0},{"$f":"IF(M2262=\"n/a\",M2238,IFERROR(IF((OFFSET($C2238,0,$A2238))<0,\nMIN(0,M2238-(OFFSET($C2238,0,$A2238)/(OFFSET($C2233,-$A2237,$A2238)))),\nMAX(0,M2238-(OFFSET($C2238,0,$A2238)/(OFFSET($C2233,-$A2237,$A2238))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2239)","v":"Depreciated Net Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2239,-($A2239+5),0)","v":0},{"$f":"IF(N2263=\"n/a\",N2239,IFERROR(IF((OFFSET($C2239,0,$A2239))<0,\nMIN(0,N2239-(OFFSET($C2239,0,$A2239)/(OFFSET($C2234,-$A2238,$A2239)))),\nMAX(0,N2239-(OFFSET($C2239,0,$A2239)/(OFFSET($C2234,-$A2238,$A2239))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2240,-($A2240+5),0)","v":0},{"$f":"IF(O2264=\"n/a\",O2240,IFERROR(IF((OFFSET($C2240,0,$A2240))<0,\nMIN(0,O2240-(OFFSET($C2240,0,$A2240)/(OFFSET($C2235,-$A2239,$A2240)))),\nMAX(0,O2240-(OFFSET($C2240,0,$A2240)/(OFFSET($C2235,-$A2239,$A2240))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2241,-($A2241+5),0)","v":0},{"$f":"IF(P2265=\"n/a\",P2241,IFERROR(IF((OFFSET($C2241,0,$A2241))<0,\nMIN(0,P2241-(OFFSET($C2241,0,$A2241)/(OFFSET($C2236,-$A2240,$A2241)))),\nMAX(0,P2241-(OFFSET($C2241,0,$A2241)/(OFFSET($C2236,-$A2240,$A2241))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2242,-($A2242+5),0)","v":0},{"$f":"IF(Q2266=\"n/a\",Q2242,IFERROR(IF((OFFSET($C2242,0,$A2242))<0,\nMIN(0,Q2242-(OFFSET($C2242,0,$A2242)/(OFFSET($C2237,-$A2241,$A2242)))),\nMAX(0,Q2242-(OFFSET($C2242,0,$A2242)/(OFFSET($C2237,-$A2241,$A2242))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2243,-($A2243+5),0)","v":0},{"$f":"IF(R2267=\"n/a\",R2243,IFERROR(IF((OFFSET($C2243,0,$A2243))<0,\nMIN(0,R2243-(OFFSET($C2243,0,$A2243)/(OFFSET($C2238,-$A2242,$A2243)))),\nMAX(0,R2243-(OFFSET($C2243,0,$A2243)/(OFFSET($C2238,-$A2242,$A2243))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2244,-($A2244+5),0)","v":0},{"$f":"IF(S2268=\"n/a\",S2244,IFERROR(IF((OFFSET($C2244,0,$A2244))<0,\nMIN(0,S2244-(OFFSET($C2244,0,$A2244)/(OFFSET($C2239,-$A2243,$A2244)))),\nMAX(0,S2244-(OFFSET($C2244,0,$A2244)/(OFFSET($C2239,-$A2243,$A2244))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2245,-($A2245+5),0)","v":0},{"$f":"IF(T2269=\"n/a\",T2245,IFERROR(IF((OFFSET($C2245,0,$A2245))<0,\nMIN(0,T2245-(OFFSET($C2245,0,$A2245)/(OFFSET($C2240,-$A2244,$A2245)))),\nMAX(0,T2245-(OFFSET($C2245,0,$A2245)/(OFFSET($C2240,-$A2244,$A2245))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2246,-($A2246+5),0)","v":0},{"$f":"IF(U2270=\"n/a\",U2246,IFERROR(IF((OFFSET($C2246,0,$A2246))<0,\nMIN(0,U2246-(OFFSET($C2246,0,$A2246)/(OFFSET($C2241,-$A2245,$A2246)))),\nMAX(0,U2246-(OFFSET($C2246,0,$A2246)/(OFFSET($C2241,-$A2245,$A2246))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2247,-($A2247+5),0)","v":0},{"$f":"IF(V2271=\"n/a\",V2247,IFERROR(IF((OFFSET($C2247,0,$A2247))<0,\nMIN(0,V2247-(OFFSET($C2247,0,$A2247)/(OFFSET($C2242,-$A2246,$A2247)))),\nMAX(0,V2247-(OFFSET($C2247,0,$A2247)/(OFFSET($C2242,-$A2246,$A2247))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2248,-($A2248+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2251=\"n/a\",\"n/a\",IF(AND(C2251<1,D2225=0),0,\nIF(D2225=0,C2251-1,\nIF(C2251<1,D2226,\n(((C2251-1)*(C2227-(C2227/(C2251))))+(D2225*D2226))/(D2227)))))","v":0},{"$f":"IF(D2251=\"n/a\",\"n/a\",IF(AND(D2251<1,E2225=0),0,\nIF(E2225=0,D2251-1,\nIF(D2251<1,E2226,\n(((D2251-1)*(D2227-(D2227/(D2251))))+(E2225*E2226))/(E2227)))))","v":0},{"$f":"IF(E2251=\"n/a\",\"n/a\",IF(AND(E2251<1,F2225=0),0,\nIF(F2225=0,E2251-1,\nIF(E2251<1,F2226,\n(((E2251-1)*(E2227-(E2227/(E2251))))+(F2225*F2226))/(F2227)))))","v":0},{"$f":"IF(F2251=\"n/a\",\"n/a\",IF(AND(F2251<1,G2225=0),0,\nIF(G2225=0,F2251-1,\nIF(F2251<1,G2226,\n(((F2251-1)*(F2227-(F2227/(F2251))))+(G2225*G2226))/(G2227)))))","v":0},{"$f":"IF(G2251=\"n/a\",\"n/a\",IF(AND(G2251<1,H2225=0),0,\nIF(H2225=0,G2251-1,\nIF(G2251<1,H2226,\n(((G2251-1)*(G2227-(G2227/(G2251))))+(H2225*H2226))/(H2227)))))","v":0},{"$f":"IF(H2251=\"n/a\",\"n/a\",IF(AND(H2251<1,I2225=0),0,\nIF(I2225=0,H2251-1,\nIF(H2251<1,I2226,\n(((H2251-1)*(H2227-(H2227/(H2251))))+(I2225*I2226))/(I2227)))))","v":0},{"$f":"IF(I2251=\"n/a\",\"n/a\",IF(AND(I2251<1,J2225=0),0,\nIF(J2225=0,I2251-1,\nIF(I2251<1,J2226,\n(((I2251-1)*(I2227-(I2227/(I2251))))+(J2225*J2226))/(J2227)))))","v":0},{"$f":"IF(J2251=\"n/a\",\"n/a\",IF(AND(J2251<1,K2225=0),0,\nIF(K2225=0,J2251-1,\nIF(J2251<1,K2226,\n(((J2251-1)*(J2227-(J2227/(J2251))))+(K2225*K2226))/(K2227)))))","v":0},{"$f":"IF(K2251=\"n/a\",\"n/a\",IF(AND(K2251<1,L2225=0),0,\nIF(L2225=0,K2251-1,\nIF(K2251<1,L2226,\n(((K2251-1)*(K2227-(K2227/(K2251))))+(L2225*L2226))/(L2227)))))","v":0},{"$f":"IF(L2251=\"n/a\",\"n/a\",IF(AND(L2251<1,M2225=0),0,\nIF(M2225=0,L2251-1,\nIF(L2251<1,M2226,\n(((L2251-1)*(L2227-(L2227/(L2251))))+(M2225*M2226))/(M2227)))))","v":0},{"$f":"IF(M2251=\"n/a\",\"n/a\",IF(AND(M2251<1,N2225=0),0,\nIF(N2225=0,M2251-1,\nIF(M2251<1,N2226,\n(((M2251-1)*(M2227-(M2227/(M2251))))+(N2225*N2226))/(N2227)))))","v":0},{"$f":"IF(N2251=\"n/a\",\"n/a\",IF(AND(N2251<1,O2225=0),0,\nIF(O2225=0,N2251-1,\nIF(N2251<1,O2226,\n(((N2251-1)*(N2227-(N2227/(N2251))))+(O2225*O2226))/(O2227)))))","v":0},{"$f":"IF(O2251=\"n/a\",\"n/a\",IF(AND(O2251<1,P2225=0),0,\nIF(P2225=0,O2251-1,\nIF(O2251<1,P2226,\n(((O2251-1)*(O2227-(O2227/(O2251))))+(P2225*P2226))/(P2227)))))","v":0},{"$f":"IF(P2251=\"n/a\",\"n/a\",IF(AND(P2251<1,Q2225=0),0,\nIF(Q2225=0,P2251-1,\nIF(P2251<1,Q2226,\n(((P2251-1)*(P2227-(P2227/(P2251))))+(Q2225*Q2226))/(Q2227)))))","v":0},{"$f":"IF(Q2251=\"n/a\",\"n/a\",IF(AND(Q2251<1,R2225=0),0,\nIF(R2225=0,Q2251-1,\nIF(Q2251<1,R2226,\n(((Q2251-1)*(Q2227-(Q2227/(Q2251))))+(R2225*R2226))/(R2227)))))","v":0},{"$f":"IF(R2251=\"n/a\",\"n/a\",IF(AND(R2251<1,S2225=0),0,\nIF(S2225=0,R2251-1,\nIF(R2251<1,S2226,\n(((R2251-1)*(R2227-(R2227/(R2251))))+(S2225*S2226))/(S2227)))))","v":0},{"$f":"IF(S2251=\"n/a\",\"n/a\",IF(AND(S2251<1,T2225=0),0,\nIF(T2225=0,S2251-1,\nIF(S2251<1,T2226,\n(((S2251-1)*(S2227-(S2227/(S2251))))+(T2225*T2226))/(T2227)))))","v":0},{"$f":"IF(T2251=\"n/a\",\"n/a\",IF(AND(T2251<1,U2225=0),0,\nIF(U2225=0,T2251-1,\nIF(T2251<1,U2226,\n(((T2251-1)*(T2227-(T2227/(T2251))))+(U2225*U2226))/(U2227)))))","v":0},{"$f":"IF(U2251=\"n/a\",\"n/a\",IF(AND(U2251<1,V2225=0),0,\nIF(V2225=0,U2251-1,\nIF(U2251<1,V2226,\n(((U2251-1)*(U2227-(U2227/(U2251))))+(V2225*V2226))/(V2227)))))","v":0},{"$f":"IF(V2251=\"n/a\",\"n/a\",IF(AND(V2251<1,W2225=0),0,\nIF(W2225=0,V2251-1,\nIF(V2251<1,W2226,\n(((V2251-1)*(V2227-(V2227/(V2251))))+(W2225*W2226))/(W2227)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2252,(-$A2228-ROWS(C2224:C2251)),0)","v":"n/a"},{"$f":"IF(C2252=\"n/a\",\"n/a\",MAX(0,C2252-1))","v":"n/a"},{"$f":"IF(D2252=\"n/a\",\"n/a\",MAX(0,D2252-1))","v":"n/a"},{"$f":"IF(E2252=\"n/a\",\"n/a\",MAX(0,E2252-1))","v":"n/a"},{"$f":"IF(F2252=\"n/a\",\"n/a\",MAX(0,F2252-1))","v":"n/a"},{"$f":"IF(G2252=\"n/a\",\"n/a\",MAX(0,G2252-1))","v":"n/a"},{"$f":"IF(H2252=\"n/a\",\"n/a\",MAX(0,H2252-1))","v":"n/a"},{"$f":"IF(I2252=\"n/a\",\"n/a\",MAX(0,I2252-1))","v":"n/a"},{"$f":"IF(J2252=\"n/a\",\"n/a\",MAX(0,J2252-1))","v":"n/a"},{"$f":"IF(K2252=\"n/a\",\"n/a\",MAX(0,K2252-1))","v":"n/a"},{"$f":"IF(L2252=\"n/a\",\"n/a\",MAX(0,L2252-1))","v":"n/a"},{"$f":"IF(M2252=\"n/a\",\"n/a\",MAX(0,M2252-1))","v":"n/a"},{"$f":"IF(N2252=\"n/a\",\"n/a\",MAX(0,N2252-1))","v":"n/a"},{"$f":"IF(O2252=\"n/a\",\"n/a\",MAX(0,O2252-1))","v":"n/a"},{"$f":"IF(P2252=\"n/a\",\"n/a\",MAX(0,P2252-1))","v":"n/a"},{"$f":"IF(Q2252=\"n/a\",\"n/a\",MAX(0,Q2252-1))","v":"n/a"},{"$f":"IF(R2252=\"n/a\",\"n/a\",MAX(0,R2252-1))","v":"n/a"},{"$f":"IF(S2252=\"n/a\",\"n/a\",MAX(0,S2252-1))","v":"n/a"},{"$f":"IF(T2252=\"n/a\",\"n/a\",MAX(0,T2252-1))","v":"n/a"},{"$f":"IF(U2252=\"n/a\",\"n/a\",MAX(0,U2252-1))","v":"n/a"},{"$f":"IF(V2252=\"n/a\",\"n/a\",MAX(0,V2252-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D2253,(-$A2229-ROWS(D2225:D2252)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061,34.854905175422061,33.854905175422061,32.854905175422061,31.854905175422061,30.854905175422061,29.854905175422061,28.854905175422061]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2254,(-$A2230-ROWS(E2226:E2253)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061,34.854905175422061,33.854905175422061,32.854905175422061,31.854905175422061,30.854905175422061,29.854905175422061]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2255,(-$A2231-ROWS(F2227:F2254)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061,34.854905175422061,33.854905175422061,32.854905175422061,31.854905175422061,30.854905175422061]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2256,(-$A2232-ROWS(G2228:G2255)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061,34.854905175422061,33.854905175422061,32.854905175422061,31.854905175422061]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2257,(-$A2233-ROWS(H2229:H2256)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061,34.854905175422061,33.854905175422061,32.854905175422061]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2258,(-$A2234-ROWS(I2230:I2257)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061,34.854905175422061,33.854905175422061]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2259,(-$A2235-ROWS(J2231:J2258)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061,34.854905175422061]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2260,(-$A2236-ROWS(K2232:K2259)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061,35.854905175422061]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2261,(-$A2237-ROWS(L2233:L2260)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061,36.854905175422061]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2262,(-$A2238-ROWS(M2234:M2261)),0)","v":47.854905175422061},46.854905175422061,45.854905175422061,44.854905175422061,43.854905175422061,42.854905175422061,41.854905175422061,40.854905175422061,39.854905175422061,38.854905175422061,37.854905175422061]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2239)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2263,(-$A2239-ROWS(N2235:N2262)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2264,(-$A2240-ROWS(O2236:O2263)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2265,(-$A2241-ROWS(P2237:P2264)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2266,(-$A2242-ROWS(Q2238:Q2265)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2267,(-$A2243-ROWS(R2239:R2266)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2268,(-$A2244-ROWS(S2240:S2267)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2269,(-$A2245-ROWS(T2241:T2268)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2270,(-$A2246-ROWS(U2242:U2269)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2271,(-$A2247-ROWS(V2243:V2270)),0)","v":0},{"$f":"IF(V2271=\"n/a\",\"n/a\",MAX(0,V2271-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2272,(-$A2248-ROWS(W2244:W2271)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2224<>\"n/a\",C2224<>\"n/a\"),IF(SUM(C2227:C2249)=0,0,IF((SUMPRODUCT(C2227:C2249,C2251:C2273)/SUM(C2227:C2249))<0,1,(SUMPRODUCT(C2227:C2249,C2251:C2273)/SUM(C2227:C2249)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2224<>\"n/a\",D2224<>\"n/a\"),IF(SUM(D2227:D2249)=0,0,IF((SUMPRODUCT(D2227:D2249,D2251:D2273)/SUM(D2227:D2249))<0,1,(SUMPRODUCT(D2227:D2249,D2251:D2273)/SUM(D2227:D2249)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 43",{"$f":"VLOOKUP($A2276,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Substations"}]
[{"$f":"VALUE(REPLACE(A2276,1,12,\"\"))","v":43},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2277,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2277,0)-OFFSET('RFM input'!H$134,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2277,0)-OFFSET('RFM input'!I$134,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2277,0)-OFFSET('RFM input'!J$134,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2277,0)-OFFSET('RFM input'!K$134,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2277,0)-OFFSET('RFM input'!L$134,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2277,0)-OFFSET('RFM input'!M$134,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2277,0)-OFFSET('RFM input'!N$134,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2277,0)-OFFSET('RFM input'!O$134,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2277,0)-OFFSET('RFM input'!P$134,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2277,0)-OFFSET('RFM input'!Q$134,$A2277,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2277,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2277,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2277,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2277,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2277,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2277,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2277,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2277,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2277,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2277,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2277,0)","v":40}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2277,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2277,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2305=\"n/a\",0,IF(AND(D2279=0,C2281=0),0,\nIF(AND(D2279<>0,C2281=0),D2279,\nIF(AND(D2280<>0,C2281<>0),(C2281-(C2281/C2305))+D2279,\nIF(C2305<1,0,(C2281-(C2281/C2305)))))))","v":0},{"$f":"IF(E2305=\"n/a\",0,IF(AND(E2279=0,D2281=0),0,\nIF(AND(E2279<>0,D2281=0),E2279,\nIF(AND(E2280<>0,D2281<>0),(D2281-(D2281/D2305))+E2279,\nIF(D2305<1,0,(D2281-(D2281/D2305)))))))","v":0},{"$f":"IF(F2305=\"n/a\",0,IF(AND(F2279=0,E2281=0),0,\nIF(AND(F2279<>0,E2281=0),F2279,\nIF(AND(F2280<>0,E2281<>0),(E2281-(E2281/E2305))+F2279,\nIF(E2305<1,0,(E2281-(E2281/E2305)))))))","v":0},{"$f":"IF(G2305=\"n/a\",0,IF(AND(G2279=0,F2281=0),0,\nIF(AND(G2279<>0,F2281=0),G2279,\nIF(AND(G2280<>0,F2281<>0),(F2281-(F2281/F2305))+G2279,\nIF(F2305<1,0,(F2281-(F2281/F2305)))))))","v":0},{"$f":"IF(H2305=\"n/a\",0,IF(AND(H2279=0,G2281=0),0,\nIF(AND(H2279<>0,G2281=0),H2279,\nIF(AND(H2280<>0,G2281<>0),(G2281-(G2281/G2305))+H2279,\nIF(G2305<1,0,(G2281-(G2281/G2305)))))))","v":0},{"$f":"IF(I2305=\"n/a\",0,IF(AND(I2279=0,H2281=0),0,\nIF(AND(I2279<>0,H2281=0),I2279,\nIF(AND(I2280<>0,H2281<>0),(H2281-(H2281/H2305))+I2279,\nIF(H2305<1,0,(H2281-(H2281/H2305)))))))","v":0},{"$f":"IF(J2305=\"n/a\",0,IF(AND(J2279=0,I2281=0),0,\nIF(AND(J2279<>0,I2281=0),J2279,\nIF(AND(J2280<>0,I2281<>0),(I2281-(I2281/I2305))+J2279,\nIF(I2305<1,0,(I2281-(I2281/I2305)))))))","v":0},{"$f":"IF(K2305=\"n/a\",0,IF(AND(K2279=0,J2281=0),0,\nIF(AND(K2279<>0,J2281=0),K2279,\nIF(AND(K2280<>0,J2281<>0),(J2281-(J2281/J2305))+K2279,\nIF(J2305<1,0,(J2281-(J2281/J2305)))))))","v":0},{"$f":"IF(L2305=\"n/a\",0,IF(AND(L2279=0,K2281=0),0,\nIF(AND(L2279<>0,K2281=0),L2279,\nIF(AND(L2280<>0,K2281<>0),(K2281-(K2281/K2305))+L2279,\nIF(K2305<1,0,(K2281-(K2281/K2305)))))))","v":0},{"$f":"IF(M2305=\"n/a\",0,IF(AND(M2279=0,L2281=0),0,\nIF(AND(M2279<>0,L2281=0),M2279,\nIF(AND(M2280<>0,L2281<>0),(L2281-(L2281/L2305))+M2279,\nIF(L2305<1,0,(L2281-(L2281/L2305)))))))","v":0},{"$f":"IF(N2305=\"n/a\",0,IF(AND(N2279=0,M2281=0),0,\nIF(AND(N2279<>0,M2281=0),N2279,\nIF(AND(N2280<>0,M2281<>0),(M2281-(M2281/M2305))+N2279,\nIF(M2305<1,0,(M2281-(M2281/M2305)))))))","v":0},{"$f":"IF(O2305=\"n/a\",0,IF(AND(O2279=0,N2281=0),0,\nIF(AND(O2279<>0,N2281=0),O2279,\nIF(AND(O2280<>0,N2281<>0),(N2281-(N2281/N2305))+O2279,\nIF(N2305<1,0,(N2281-(N2281/N2305)))))))","v":0},{"$f":"IF(P2305=\"n/a\",0,IF(AND(P2279=0,O2281=0),0,\nIF(AND(P2279<>0,O2281=0),P2279,\nIF(AND(P2280<>0,O2281<>0),(O2281-(O2281/O2305))+P2279,\nIF(O2305<1,0,(O2281-(O2281/O2305)))))))","v":0},{"$f":"IF(Q2305=\"n/a\",0,IF(AND(Q2279=0,P2281=0),0,\nIF(AND(Q2279<>0,P2281=0),Q2279,\nIF(AND(Q2280<>0,P2281<>0),(P2281-(P2281/P2305))+Q2279,\nIF(P2305<1,0,(P2281-(P2281/P2305)))))))","v":0},{"$f":"IF(R2305=\"n/a\",0,IF(AND(R2279=0,Q2281=0),0,\nIF(AND(R2279<>0,Q2281=0),R2279,\nIF(AND(R2280<>0,Q2281<>0),(Q2281-(Q2281/Q2305))+R2279,\nIF(Q2305<1,0,(Q2281-(Q2281/Q2305)))))))","v":0},{"$f":"IF(S2305=\"n/a\",0,IF(AND(S2279=0,R2281=0),0,\nIF(AND(S2279<>0,R2281=0),S2279,\nIF(AND(S2280<>0,R2281<>0),(R2281-(R2281/R2305))+S2279,\nIF(R2305<1,0,(R2281-(R2281/R2305)))))))","v":0},{"$f":"IF(T2305=\"n/a\",0,IF(AND(T2279=0,S2281=0),0,\nIF(AND(T2279<>0,S2281=0),T2279,\nIF(AND(T2280<>0,S2281<>0),(S2281-(S2281/S2305))+T2279,\nIF(S2305<1,0,(S2281-(S2281/S2305)))))))","v":0},{"$f":"IF(U2305=\"n/a\",0,IF(AND(U2279=0,T2281=0),0,\nIF(AND(U2279<>0,T2281=0),U2279,\nIF(AND(U2280<>0,T2281<>0),(T2281-(T2281/T2305))+U2279,\nIF(T2305<1,0,(T2281-(T2281/T2305)))))))","v":0},{"$f":"IF(V2305=\"n/a\",0,IF(AND(V2279=0,U2281=0),0,\nIF(AND(V2279<>0,U2281=0),V2279,\nIF(AND(V2280<>0,U2281<>0),(U2281-(U2281/U2305))+V2279,\nIF(U2305<1,0,(U2281-(U2281/U2305)))))))","v":0},{"$f":"IF(W2305=\"n/a\",0,IF(AND(W2279=0,V2281=0),0,\nIF(AND(W2279<>0,V2281=0),W2279,\nIF(AND(W2280<>0,V2281<>0),(V2281-(V2281/V2305))+W2279,\nIF(V2305<1,0,(V2281-(V2281/V2305)))))))","v":0}]
[{"$f":"A2281+1","v":0},"Depreciated starting RAB",{"$f":"C2277","v":0},{"$f":"IF(C2306=\"n/a\",C2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,C2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,C2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(D2306=\"n/a\",D2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,D2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,D2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(E2306=\"n/a\",E2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,E2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,E2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(F2306=\"n/a\",F2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,F2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,F2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(G2306=\"n/a\",G2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,G2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,G2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(H2306=\"n/a\",H2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,H2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,H2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(I2306=\"n/a\",I2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,I2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,I2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(J2306=\"n/a\",J2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,J2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,J2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(K2306=\"n/a\",K2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,K2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,K2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(L2306=\"n/a\",L2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,L2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,L2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(M2306=\"n/a\",M2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,M2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,M2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(N2306=\"n/a\",N2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,N2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,N2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(O2306=\"n/a\",O2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,O2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,O2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(P2306=\"n/a\",P2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,P2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,P2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(Q2306=\"n/a\",Q2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,Q2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,Q2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(R2306=\"n/a\",R2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,R2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,R2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(S2306=\"n/a\",S2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,S2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,S2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(T2306=\"n/a\",T2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,T2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,T2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(U2306=\"n/a\",U2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,U2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,U2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(V2306=\"n/a\",V2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,V2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,V2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0}]
[{"$f":"A2282+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D2283,-($A2283+5),0)","v":0},{"$f":"IF(D2307=\"n/a\",D2283,IFERROR(IF((OFFSET($C2283,0,$A2283))<0,\nMIN(0,D2283-(OFFSET($C2283,0,$A2283)/(OFFSET($C2278,-$A2282,$A2283)))),\nMAX(0,D2283-(OFFSET($C2283,0,$A2283)/(OFFSET($C2278,-$A2282,$A2283))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E2284,-($A2284+5),0)","v":0},{"$f":"IF(E2308=\"n/a\",E2284,IFERROR(IF((OFFSET($C2284,0,$A2284))<0,\nMIN(0,E2284-(OFFSET($C2284,0,$A2284)/(OFFSET($C2279,-$A2283,$A2284)))),\nMAX(0,E2284-(OFFSET($C2284,0,$A2284)/(OFFSET($C2279,-$A2283,$A2284))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F2285,-($A2285+5),0)","v":0},{"$f":"IF(F2309=\"n/a\",F2285,IFERROR(IF((OFFSET($C2285,0,$A2285))<0,\nMIN(0,F2285-(OFFSET($C2285,0,$A2285)/(OFFSET($C2280,-$A2284,$A2285)))),\nMAX(0,F2285-(OFFSET($C2285,0,$A2285)/(OFFSET($C2280,-$A2284,$A2285))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2286,-($A2286+5),0)","v":0},{"$f":"IF(G2310=\"n/a\",G2286,IFERROR(IF((OFFSET($C2286,0,$A2286))<0,\nMIN(0,G2286-(OFFSET($C2286,0,$A2286)/(OFFSET($C2281,-$A2285,$A2286)))),\nMAX(0,G2286-(OFFSET($C2286,0,$A2286)/(OFFSET($C2281,-$A2285,$A2286))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2287,-($A2287+5),0)","v":0},{"$f":"IF(H2311=\"n/a\",H2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,H2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,H2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2288,-($A2288+5),0)","v":0},{"$f":"IF(I2312=\"n/a\",I2288,IFERROR(IF((OFFSET($C2288,0,$A2288))<0,\nMIN(0,I2288-(OFFSET($C2288,0,$A2288)/(OFFSET($C2283,-$A2287,$A2288)))),\nMAX(0,I2288-(OFFSET($C2288,0,$A2288)/(OFFSET($C2283,-$A2287,$A2288))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2289,-($A2289+5),0)","v":0},{"$f":"IF(J2313=\"n/a\",J2289,IFERROR(IF((OFFSET($C2289,0,$A2289))<0,\nMIN(0,J2289-(OFFSET($C2289,0,$A2289)/(OFFSET($C2284,-$A2288,$A2289)))),\nMAX(0,J2289-(OFFSET($C2289,0,$A2289)/(OFFSET($C2284,-$A2288,$A2289))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2290,-($A2290+5),0)","v":0},{"$f":"IF(K2314=\"n/a\",K2290,IFERROR(IF((OFFSET($C2290,0,$A2290))<0,\nMIN(0,K2290-(OFFSET($C2290,0,$A2290)/(OFFSET($C2285,-$A2289,$A2290)))),\nMAX(0,K2290-(OFFSET($C2290,0,$A2290)/(OFFSET($C2285,-$A2289,$A2290))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2291,-($A2291+5),0)","v":0},{"$f":"IF(L2315=\"n/a\",L2291,IFERROR(IF((OFFSET($C2291,0,$A2291))<0,\nMIN(0,L2291-(OFFSET($C2291,0,$A2291)/(OFFSET($C2286,-$A2290,$A2291)))),\nMAX(0,L2291-(OFFSET($C2291,0,$A2291)/(OFFSET($C2286,-$A2290,$A2291))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2292,-($A2292+5),0)","v":0},{"$f":"IF(M2316=\"n/a\",M2292,IFERROR(IF((OFFSET($C2292,0,$A2292))<0,\nMIN(0,M2292-(OFFSET($C2292,0,$A2292)/(OFFSET($C2287,-$A2291,$A2292)))),\nMAX(0,M2292-(OFFSET($C2292,0,$A2292)/(OFFSET($C2287,-$A2291,$A2292))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2293,-($A2293+5),0)","v":0},{"$f":"IF(N2317=\"n/a\",N2293,IFERROR(IF((OFFSET($C2293,0,$A2293))<0,\nMIN(0,N2293-(OFFSET($C2293,0,$A2293)/(OFFSET($C2288,-$A2292,$A2293)))),\nMAX(0,N2293-(OFFSET($C2293,0,$A2293)/(OFFSET($C2288,-$A2292,$A2293))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2294,-($A2294+5),0)","v":0},{"$f":"IF(O2318=\"n/a\",O2294,IFERROR(IF((OFFSET($C2294,0,$A2294))<0,\nMIN(0,O2294-(OFFSET($C2294,0,$A2294)/(OFFSET($C2289,-$A2293,$A2294)))),\nMAX(0,O2294-(OFFSET($C2294,0,$A2294)/(OFFSET($C2289,-$A2293,$A2294))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2295,-($A2295+5),0)","v":0},{"$f":"IF(P2319=\"n/a\",P2295,IFERROR(IF((OFFSET($C2295,0,$A2295))<0,\nMIN(0,P2295-(OFFSET($C2295,0,$A2295)/(OFFSET($C2290,-$A2294,$A2295)))),\nMAX(0,P2295-(OFFSET($C2295,0,$A2295)/(OFFSET($C2290,-$A2294,$A2295))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2296,-($A2296+5),0)","v":0},{"$f":"IF(Q2320=\"n/a\",Q2296,IFERROR(IF((OFFSET($C2296,0,$A2296))<0,\nMIN(0,Q2296-(OFFSET($C2296,0,$A2296)/(OFFSET($C2291,-$A2295,$A2296)))),\nMAX(0,Q2296-(OFFSET($C2296,0,$A2296)/(OFFSET($C2291,-$A2295,$A2296))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2297,-($A2297+5),0)","v":0},{"$f":"IF(R2321=\"n/a\",R2297,IFERROR(IF((OFFSET($C2297,0,$A2297))<0,\nMIN(0,R2297-(OFFSET($C2297,0,$A2297)/(OFFSET($C2292,-$A2296,$A2297)))),\nMAX(0,R2297-(OFFSET($C2297,0,$A2297)/(OFFSET($C2292,-$A2296,$A2297))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2298,-($A2298+5),0)","v":0},{"$f":"IF(S2322=\"n/a\",S2298,IFERROR(IF((OFFSET($C2298,0,$A2298))<0,\nMIN(0,S2298-(OFFSET($C2298,0,$A2298)/(OFFSET($C2293,-$A2297,$A2298)))),\nMAX(0,S2298-(OFFSET($C2298,0,$A2298)/(OFFSET($C2293,-$A2297,$A2298))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2299,-($A2299+5),0)","v":0},{"$f":"IF(T2323=\"n/a\",T2299,IFERROR(IF((OFFSET($C2299,0,$A2299))<0,\nMIN(0,T2299-(OFFSET($C2299,0,$A2299)/(OFFSET($C2294,-$A2298,$A2299)))),\nMAX(0,T2299-(OFFSET($C2299,0,$A2299)/(OFFSET($C2294,-$A2298,$A2299))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2300,-($A2300+5),0)","v":0},{"$f":"IF(U2324=\"n/a\",U2300,IFERROR(IF((OFFSET($C2300,0,$A2300))<0,\nMIN(0,U2300-(OFFSET($C2300,0,$A2300)/(OFFSET($C2295,-$A2299,$A2300)))),\nMAX(0,U2300-(OFFSET($C2300,0,$A2300)/(OFFSET($C2295,-$A2299,$A2300))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2301,-($A2301+5),0)","v":0},{"$f":"IF(V2325=\"n/a\",V2301,IFERROR(IF((OFFSET($C2301,0,$A2301))<0,\nMIN(0,V2301-(OFFSET($C2301,0,$A2301)/(OFFSET($C2296,-$A2300,$A2301)))),\nMAX(0,V2301-(OFFSET($C2301,0,$A2301)/(OFFSET($C2296,-$A2300,$A2301))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2302,-($A2302+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2305=\"n/a\",\"n/a\",IF(AND(C2305<1,D2279=0),0,\nIF(D2279=0,C2305-1,\nIF(C2305<1,D2280,\n(((C2305-1)*(C2281-(C2281/(C2305))))+(D2279*D2280))/(D2281)))))","v":0},{"$f":"IF(D2305=\"n/a\",\"n/a\",IF(AND(D2305<1,E2279=0),0,\nIF(E2279=0,D2305-1,\nIF(D2305<1,E2280,\n(((D2305-1)*(D2281-(D2281/(D2305))))+(E2279*E2280))/(E2281)))))","v":0},{"$f":"IF(E2305=\"n/a\",\"n/a\",IF(AND(E2305<1,F2279=0),0,\nIF(F2279=0,E2305-1,\nIF(E2305<1,F2280,\n(((E2305-1)*(E2281-(E2281/(E2305))))+(F2279*F2280))/(F2281)))))","v":0},{"$f":"IF(F2305=\"n/a\",\"n/a\",IF(AND(F2305<1,G2279=0),0,\nIF(G2279=0,F2305-1,\nIF(F2305<1,G2280,\n(((F2305-1)*(F2281-(F2281/(F2305))))+(G2279*G2280))/(G2281)))))","v":0},{"$f":"IF(G2305=\"n/a\",\"n/a\",IF(AND(G2305<1,H2279=0),0,\nIF(H2279=0,G2305-1,\nIF(G2305<1,H2280,\n(((G2305-1)*(G2281-(G2281/(G2305))))+(H2279*H2280))/(H2281)))))","v":0},{"$f":"IF(H2305=\"n/a\",\"n/a\",IF(AND(H2305<1,I2279=0),0,\nIF(I2279=0,H2305-1,\nIF(H2305<1,I2280,\n(((H2305-1)*(H2281-(H2281/(H2305))))+(I2279*I2280))/(I2281)))))","v":0},{"$f":"IF(I2305=\"n/a\",\"n/a\",IF(AND(I2305<1,J2279=0),0,\nIF(J2279=0,I2305-1,\nIF(I2305<1,J2280,\n(((I2305-1)*(I2281-(I2281/(I2305))))+(J2279*J2280))/(J2281)))))","v":0},{"$f":"IF(J2305=\"n/a\",\"n/a\",IF(AND(J2305<1,K2279=0),0,\nIF(K2279=0,J2305-1,\nIF(J2305<1,K2280,\n(((J2305-1)*(J2281-(J2281/(J2305))))+(K2279*K2280))/(K2281)))))","v":0},{"$f":"IF(K2305=\"n/a\",\"n/a\",IF(AND(K2305<1,L2279=0),0,\nIF(L2279=0,K2305-1,\nIF(K2305<1,L2280,\n(((K2305-1)*(K2281-(K2281/(K2305))))+(L2279*L2280))/(L2281)))))","v":0},{"$f":"IF(L2305=\"n/a\",\"n/a\",IF(AND(L2305<1,M2279=0),0,\nIF(M2279=0,L2305-1,\nIF(L2305<1,M2280,\n(((L2305-1)*(L2281-(L2281/(L2305))))+(M2279*M2280))/(M2281)))))","v":0},{"$f":"IF(M2305=\"n/a\",\"n/a\",IF(AND(M2305<1,N2279=0),0,\nIF(N2279=0,M2305-1,\nIF(M2305<1,N2280,\n(((M2305-1)*(M2281-(M2281/(M2305))))+(N2279*N2280))/(N2281)))))","v":0},{"$f":"IF(N2305=\"n/a\",\"n/a\",IF(AND(N2305<1,O2279=0),0,\nIF(O2279=0,N2305-1,\nIF(N2305<1,O2280,\n(((N2305-1)*(N2281-(N2281/(N2305))))+(O2279*O2280))/(O2281)))))","v":0},{"$f":"IF(O2305=\"n/a\",\"n/a\",IF(AND(O2305<1,P2279=0),0,\nIF(P2279=0,O2305-1,\nIF(O2305<1,P2280,\n(((O2305-1)*(O2281-(O2281/(O2305))))+(P2279*P2280))/(P2281)))))","v":0},{"$f":"IF(P2305=\"n/a\",\"n/a\",IF(AND(P2305<1,Q2279=0),0,\nIF(Q2279=0,P2305-1,\nIF(P2305<1,Q2280,\n(((P2305-1)*(P2281-(P2281/(P2305))))+(Q2279*Q2280))/(Q2281)))))","v":0},{"$f":"IF(Q2305=\"n/a\",\"n/a\",IF(AND(Q2305<1,R2279=0),0,\nIF(R2279=0,Q2305-1,\nIF(Q2305<1,R2280,\n(((Q2305-1)*(Q2281-(Q2281/(Q2305))))+(R2279*R2280))/(R2281)))))","v":0},{"$f":"IF(R2305=\"n/a\",\"n/a\",IF(AND(R2305<1,S2279=0),0,\nIF(S2279=0,R2305-1,\nIF(R2305<1,S2280,\n(((R2305-1)*(R2281-(R2281/(R2305))))+(S2279*S2280))/(S2281)))))","v":0},{"$f":"IF(S2305=\"n/a\",\"n/a\",IF(AND(S2305<1,T2279=0),0,\nIF(T2279=0,S2305-1,\nIF(S2305<1,T2280,\n(((S2305-1)*(S2281-(S2281/(S2305))))+(T2279*T2280))/(T2281)))))","v":0},{"$f":"IF(T2305=\"n/a\",\"n/a\",IF(AND(T2305<1,U2279=0),0,\nIF(U2279=0,T2305-1,\nIF(T2305<1,U2280,\n(((T2305-1)*(T2281-(T2281/(T2305))))+(U2279*U2280))/(U2281)))))","v":0},{"$f":"IF(U2305=\"n/a\",\"n/a\",IF(AND(U2305<1,V2279=0),0,\nIF(V2279=0,U2305-1,\nIF(U2305<1,V2280,\n(((U2305-1)*(U2281-(U2281/(U2305))))+(V2279*V2280))/(V2281)))))","v":0},{"$f":"IF(V2305=\"n/a\",\"n/a\",IF(AND(V2305<1,W2279=0),0,\nIF(W2279=0,V2305-1,\nIF(V2305<1,W2280,\n(((V2305-1)*(V2281-(V2281/(V2305))))+(W2279*W2280))/(W2281)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2306,(-$A2282-ROWS(C2278:C2305)),0)","v":"n/a"},{"$f":"IF(C2306=\"n/a\",\"n/a\",MAX(0,C2306-1))","v":"n/a"},{"$f":"IF(D2306=\"n/a\",\"n/a\",MAX(0,D2306-1))","v":"n/a"},{"$f":"IF(E2306=\"n/a\",\"n/a\",MAX(0,E2306-1))","v":"n/a"},{"$f":"IF(F2306=\"n/a\",\"n/a\",MAX(0,F2306-1))","v":"n/a"},{"$f":"IF(G2306=\"n/a\",\"n/a\",MAX(0,G2306-1))","v":"n/a"},{"$f":"IF(H2306=\"n/a\",\"n/a\",MAX(0,H2306-1))","v":"n/a"},{"$f":"IF(I2306=\"n/a\",\"n/a\",MAX(0,I2306-1))","v":"n/a"},{"$f":"IF(J2306=\"n/a\",\"n/a\",MAX(0,J2306-1))","v":"n/a"},{"$f":"IF(K2306=\"n/a\",\"n/a\",MAX(0,K2306-1))","v":"n/a"},{"$f":"IF(L2306=\"n/a\",\"n/a\",MAX(0,L2306-1))","v":"n/a"},{"$f":"IF(M2306=\"n/a\",\"n/a\",MAX(0,M2306-1))","v":"n/a"},{"$f":"IF(N2306=\"n/a\",\"n/a\",MAX(0,N2306-1))","v":"n/a"},{"$f":"IF(O2306=\"n/a\",\"n/a\",MAX(0,O2306-1))","v":"n/a"},{"$f":"IF(P2306=\"n/a\",\"n/a\",MAX(0,P2306-1))","v":"n/a"},{"$f":"IF(Q2306=\"n/a\",\"n/a\",MAX(0,Q2306-1))","v":"n/a"},{"$f":"IF(R2306=\"n/a\",\"n/a\",MAX(0,R2306-1))","v":"n/a"},{"$f":"IF(S2306=\"n/a\",\"n/a\",MAX(0,S2306-1))","v":"n/a"},{"$f":"IF(T2306=\"n/a\",\"n/a\",MAX(0,T2306-1))","v":"n/a"},{"$f":"IF(U2306=\"n/a\",\"n/a\",MAX(0,U2306-1))","v":"n/a"},{"$f":"IF(V2306=\"n/a\",\"n/a\",MAX(0,V2306-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D2307,(-$A2283-ROWS(D2279:D2306)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2308,(-$A2284-ROWS(E2280:E2307)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2309,(-$A2285-ROWS(F2281:F2308)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2310,(-$A2286-ROWS(G2282:G2309)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2311,(-$A2287-ROWS(H2283:H2310)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2312,(-$A2288-ROWS(I2284:I2311)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2313,(-$A2289-ROWS(J2285:J2312)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2314,(-$A2290-ROWS(K2286:K2313)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2315,(-$A2291-ROWS(L2287:L2314)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2316,(-$A2292-ROWS(M2288:M2315)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2317,(-$A2293-ROWS(N2289:N2316)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2318,(-$A2294-ROWS(O2290:O2317)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2319,(-$A2295-ROWS(P2291:P2318)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2320,(-$A2296-ROWS(Q2292:Q2319)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2321,(-$A2297-ROWS(R2293:R2320)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2322,(-$A2298-ROWS(S2294:S2321)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2323,(-$A2299-ROWS(T2295:T2322)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2324,(-$A2300-ROWS(U2296:U2323)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2325,(-$A2301-ROWS(V2297:V2324)),0)","v":0},{"$f":"IF(V2325=\"n/a\",\"n/a\",MAX(0,V2325-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2326,(-$A2302-ROWS(W2298:W2325)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2278<>\"n/a\",C2278<>\"n/a\"),IF(SUM(C2281:C2303)=0,0,IF((SUMPRODUCT(C2281:C2303,C2305:C2327)/SUM(C2281:C2303))<0,1,(SUMPRODUCT(C2281:C2303,C2305:C2327)/SUM(C2281:C2303)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2278<>\"n/a\",D2278<>\"n/a\"),IF(SUM(D2281:D2303)=0,0,IF((SUMPRODUCT(D2281:D2303,D2305:D2327)/SUM(D2281:D2303))<0,1,(SUMPRODUCT(D2281:D2303,D2305:D2327)/SUM(D2281:D2303)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 44",{"$f":"VLOOKUP($A2330,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Transformers"}]
[{"$f":"VALUE(REPLACE(A2330,1,12,\"\"))","v":44},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2331,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2331,0)-OFFSET('RFM input'!H$134,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2331,0)-OFFSET('RFM input'!I$134,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2331,0)-OFFSET('RFM input'!J$134,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2331,0)-OFFSET('RFM input'!K$134,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2331,0)-OFFSET('RFM input'!L$134,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2331,0)-OFFSET('RFM input'!M$134,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2331,0)-OFFSET('RFM input'!N$134,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2331,0)-OFFSET('RFM input'!O$134,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2331,0)-OFFSET('RFM input'!P$134,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2331,0)-OFFSET('RFM input'!Q$134,$A2331,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2331,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2331,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2331,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2331,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2331,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2331,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2331,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2331,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2331,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2331,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2331,0)","v":40}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2331,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2331,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2359=\"n/a\",0,IF(AND(D2333=0,C2335=0),0,\nIF(AND(D2333<>0,C2335=0),D2333,\nIF(AND(D2334<>0,C2335<>0),(C2335-(C2335/C2359))+D2333,\nIF(C2359<1,0,(C2335-(C2335/C2359)))))))","v":0},{"$f":"IF(E2359=\"n/a\",0,IF(AND(E2333=0,D2335=0),0,\nIF(AND(E2333<>0,D2335=0),E2333,\nIF(AND(E2334<>0,D2335<>0),(D2335-(D2335/D2359))+E2333,\nIF(D2359<1,0,(D2335-(D2335/D2359)))))))","v":0},{"$f":"IF(F2359=\"n/a\",0,IF(AND(F2333=0,E2335=0),0,\nIF(AND(F2333<>0,E2335=0),F2333,\nIF(AND(F2334<>0,E2335<>0),(E2335-(E2335/E2359))+F2333,\nIF(E2359<1,0,(E2335-(E2335/E2359)))))))","v":0},{"$f":"IF(G2359=\"n/a\",0,IF(AND(G2333=0,F2335=0),0,\nIF(AND(G2333<>0,F2335=0),G2333,\nIF(AND(G2334<>0,F2335<>0),(F2335-(F2335/F2359))+G2333,\nIF(F2359<1,0,(F2335-(F2335/F2359)))))))","v":0},{"$f":"IF(H2359=\"n/a\",0,IF(AND(H2333=0,G2335=0),0,\nIF(AND(H2333<>0,G2335=0),H2333,\nIF(AND(H2334<>0,G2335<>0),(G2335-(G2335/G2359))+H2333,\nIF(G2359<1,0,(G2335-(G2335/G2359)))))))","v":0},{"$f":"IF(I2359=\"n/a\",0,IF(AND(I2333=0,H2335=0),0,\nIF(AND(I2333<>0,H2335=0),I2333,\nIF(AND(I2334<>0,H2335<>0),(H2335-(H2335/H2359))+I2333,\nIF(H2359<1,0,(H2335-(H2335/H2359)))))))","v":0},{"$f":"IF(J2359=\"n/a\",0,IF(AND(J2333=0,I2335=0),0,\nIF(AND(J2333<>0,I2335=0),J2333,\nIF(AND(J2334<>0,I2335<>0),(I2335-(I2335/I2359))+J2333,\nIF(I2359<1,0,(I2335-(I2335/I2359)))))))","v":0},{"$f":"IF(K2359=\"n/a\",0,IF(AND(K2333=0,J2335=0),0,\nIF(AND(K2333<>0,J2335=0),K2333,\nIF(AND(K2334<>0,J2335<>0),(J2335-(J2335/J2359))+K2333,\nIF(J2359<1,0,(J2335-(J2335/J2359)))))))","v":0},{"$f":"IF(L2359=\"n/a\",0,IF(AND(L2333=0,K2335=0),0,\nIF(AND(L2333<>0,K2335=0),L2333,\nIF(AND(L2334<>0,K2335<>0),(K2335-(K2335/K2359))+L2333,\nIF(K2359<1,0,(K2335-(K2335/K2359)))))))","v":0},{"$f":"IF(M2359=\"n/a\",0,IF(AND(M2333=0,L2335=0),0,\nIF(AND(M2333<>0,L2335=0),M2333,\nIF(AND(M2334<>0,L2335<>0),(L2335-(L2335/L2359))+M2333,\nIF(L2359<1,0,(L2335-(L2335/L2359)))))))","v":0},{"$f":"IF(N2359=\"n/a\",0,IF(AND(N2333=0,M2335=0),0,\nIF(AND(N2333<>0,M2335=0),N2333,\nIF(AND(N2334<>0,M2335<>0),(M2335-(M2335/M2359))+N2333,\nIF(M2359<1,0,(M2335-(M2335/M2359)))))))","v":0},{"$f":"IF(O2359=\"n/a\",0,IF(AND(O2333=0,N2335=0),0,\nIF(AND(O2333<>0,N2335=0),O2333,\nIF(AND(O2334<>0,N2335<>0),(N2335-(N2335/N2359))+O2333,\nIF(N2359<1,0,(N2335-(N2335/N2359)))))))","v":0},{"$f":"IF(P2359=\"n/a\",0,IF(AND(P2333=0,O2335=0),0,\nIF(AND(P2333<>0,O2335=0),P2333,\nIF(AND(P2334<>0,O2335<>0),(O2335-(O2335/O2359))+P2333,\nIF(O2359<1,0,(O2335-(O2335/O2359)))))))","v":0},{"$f":"IF(Q2359=\"n/a\",0,IF(AND(Q2333=0,P2335=0),0,\nIF(AND(Q2333<>0,P2335=0),Q2333,\nIF(AND(Q2334<>0,P2335<>0),(P2335-(P2335/P2359))+Q2333,\nIF(P2359<1,0,(P2335-(P2335/P2359)))))))","v":0},{"$f":"IF(R2359=\"n/a\",0,IF(AND(R2333=0,Q2335=0),0,\nIF(AND(R2333<>0,Q2335=0),R2333,\nIF(AND(R2334<>0,Q2335<>0),(Q2335-(Q2335/Q2359))+R2333,\nIF(Q2359<1,0,(Q2335-(Q2335/Q2359)))))))","v":0},{"$f":"IF(S2359=\"n/a\",0,IF(AND(S2333=0,R2335=0),0,\nIF(AND(S2333<>0,R2335=0),S2333,\nIF(AND(S2334<>0,R2335<>0),(R2335-(R2335/R2359))+S2333,\nIF(R2359<1,0,(R2335-(R2335/R2359)))))))","v":0},{"$f":"IF(T2359=\"n/a\",0,IF(AND(T2333=0,S2335=0),0,\nIF(AND(T2333<>0,S2335=0),T2333,\nIF(AND(T2334<>0,S2335<>0),(S2335-(S2335/S2359))+T2333,\nIF(S2359<1,0,(S2335-(S2335/S2359)))))))","v":0},{"$f":"IF(U2359=\"n/a\",0,IF(AND(U2333=0,T2335=0),0,\nIF(AND(U2333<>0,T2335=0),U2333,\nIF(AND(U2334<>0,T2335<>0),(T2335-(T2335/T2359))+U2333,\nIF(T2359<1,0,(T2335-(T2335/T2359)))))))","v":0},{"$f":"IF(V2359=\"n/a\",0,IF(AND(V2333=0,U2335=0),0,\nIF(AND(V2333<>0,U2335=0),V2333,\nIF(AND(V2334<>0,U2335<>0),(U2335-(U2335/U2359))+V2333,\nIF(U2359<1,0,(U2335-(U2335/U2359)))))))","v":0},{"$f":"IF(W2359=\"n/a\",0,IF(AND(W2333=0,V2335=0),0,\nIF(AND(W2333<>0,V2335=0),W2333,\nIF(AND(W2334<>0,V2335<>0),(V2335-(V2335/V2359))+W2333,\nIF(V2359<1,0,(V2335-(V2335/V2359)))))))","v":0}]
[{"$f":"A2335+1","v":0},"Depreciated starting RAB",{"$f":"C2331","v":0},{"$f":"IF(C2360=\"n/a\",C2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,C2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,C2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(D2360=\"n/a\",D2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,D2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,D2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(E2360=\"n/a\",E2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,E2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,E2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(F2360=\"n/a\",F2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,F2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,F2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(G2360=\"n/a\",G2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,G2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,G2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(H2360=\"n/a\",H2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,H2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,H2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(I2360=\"n/a\",I2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,I2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,I2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(J2360=\"n/a\",J2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,J2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,J2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(K2360=\"n/a\",K2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,K2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,K2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(L2360=\"n/a\",L2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,L2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,L2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(M2360=\"n/a\",M2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,M2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,M2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(N2360=\"n/a\",N2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,N2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,N2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(O2360=\"n/a\",O2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,O2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,O2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(P2360=\"n/a\",P2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,P2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,P2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(Q2360=\"n/a\",Q2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,Q2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,Q2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(R2360=\"n/a\",R2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,R2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,R2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(S2360=\"n/a\",S2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,S2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,S2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(T2360=\"n/a\",T2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,T2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,T2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(U2360=\"n/a\",U2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,U2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,U2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(V2360=\"n/a\",V2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,V2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,V2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0}]
[{"$f":"A2336+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2337)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"OFFSET(D2337,-($A2337+5),0)","v":0},{"$f":"IF(D2361=\"n/a\",D2337,IFERROR(IF((OFFSET($C2337,0,$A2337))<0,\nMIN(0,D2337-(OFFSET($C2337,0,$A2337)/(OFFSET($C2332,-$A2336,$A2337)))),\nMAX(0,D2337-(OFFSET($C2337,0,$A2337)/(OFFSET($C2332,-$A2336,$A2337))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E2338,-($A2338+5),0)","v":0},{"$f":"IF(E2362=\"n/a\",E2338,IFERROR(IF((OFFSET($C2338,0,$A2338))<0,\nMIN(0,E2338-(OFFSET($C2338,0,$A2338)/(OFFSET($C2333,-$A2337,$A2338)))),\nMAX(0,E2338-(OFFSET($C2338,0,$A2338)/(OFFSET($C2333,-$A2337,$A2338))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F2339,-($A2339+5),0)","v":0},{"$f":"IF(F2363=\"n/a\",F2339,IFERROR(IF((OFFSET($C2339,0,$A2339))<0,\nMIN(0,F2339-(OFFSET($C2339,0,$A2339)/(OFFSET($C2334,-$A2338,$A2339)))),\nMAX(0,F2339-(OFFSET($C2339,0,$A2339)/(OFFSET($C2334,-$A2338,$A2339))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2340,-($A2340+5),0)","v":0},{"$f":"IF(G2364=\"n/a\",G2340,IFERROR(IF((OFFSET($C2340,0,$A2340))<0,\nMIN(0,G2340-(OFFSET($C2340,0,$A2340)/(OFFSET($C2335,-$A2339,$A2340)))),\nMAX(0,G2340-(OFFSET($C2340,0,$A2340)/(OFFSET($C2335,-$A2339,$A2340))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2341,-($A2341+5),0)","v":0},{"$f":"IF(H2365=\"n/a\",H2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,H2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,H2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2342,-($A2342+5),0)","v":0},{"$f":"IF(I2366=\"n/a\",I2342,IFERROR(IF((OFFSET($C2342,0,$A2342))<0,\nMIN(0,I2342-(OFFSET($C2342,0,$A2342)/(OFFSET($C2337,-$A2341,$A2342)))),\nMAX(0,I2342-(OFFSET($C2342,0,$A2342)/(OFFSET($C2337,-$A2341,$A2342))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2343,-($A2343+5),0)","v":0},{"$f":"IF(J2367=\"n/a\",J2343,IFERROR(IF((OFFSET($C2343,0,$A2343))<0,\nMIN(0,J2343-(OFFSET($C2343,0,$A2343)/(OFFSET($C2338,-$A2342,$A2343)))),\nMAX(0,J2343-(OFFSET($C2343,0,$A2343)/(OFFSET($C2338,-$A2342,$A2343))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2344,-($A2344+5),0)","v":0},{"$f":"IF(K2368=\"n/a\",K2344,IFERROR(IF((OFFSET($C2344,0,$A2344))<0,\nMIN(0,K2344-(OFFSET($C2344,0,$A2344)/(OFFSET($C2339,-$A2343,$A2344)))),\nMAX(0,K2344-(OFFSET($C2344,0,$A2344)/(OFFSET($C2339,-$A2343,$A2344))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2345,-($A2345+5),0)","v":0},{"$f":"IF(L2369=\"n/a\",L2345,IFERROR(IF((OFFSET($C2345,0,$A2345))<0,\nMIN(0,L2345-(OFFSET($C2345,0,$A2345)/(OFFSET($C2340,-$A2344,$A2345)))),\nMAX(0,L2345-(OFFSET($C2345,0,$A2345)/(OFFSET($C2340,-$A2344,$A2345))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2346,-($A2346+5),0)","v":0},{"$f":"IF(M2370=\"n/a\",M2346,IFERROR(IF((OFFSET($C2346,0,$A2346))<0,\nMIN(0,M2346-(OFFSET($C2346,0,$A2346)/(OFFSET($C2341,-$A2345,$A2346)))),\nMAX(0,M2346-(OFFSET($C2346,0,$A2346)/(OFFSET($C2341,-$A2345,$A2346))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2347,-($A2347+5),0)","v":0},{"$f":"IF(N2371=\"n/a\",N2347,IFERROR(IF((OFFSET($C2347,0,$A2347))<0,\nMIN(0,N2347-(OFFSET($C2347,0,$A2347)/(OFFSET($C2342,-$A2346,$A2347)))),\nMAX(0,N2347-(OFFSET($C2347,0,$A2347)/(OFFSET($C2342,-$A2346,$A2347))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2348,-($A2348+5),0)","v":0},{"$f":"IF(O2372=\"n/a\",O2348,IFERROR(IF((OFFSET($C2348,0,$A2348))<0,\nMIN(0,O2348-(OFFSET($C2348,0,$A2348)/(OFFSET($C2343,-$A2347,$A2348)))),\nMAX(0,O2348-(OFFSET($C2348,0,$A2348)/(OFFSET($C2343,-$A2347,$A2348))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2349,-($A2349+5),0)","v":0},{"$f":"IF(P2373=\"n/a\",P2349,IFERROR(IF((OFFSET($C2349,0,$A2349))<0,\nMIN(0,P2349-(OFFSET($C2349,0,$A2349)/(OFFSET($C2344,-$A2348,$A2349)))),\nMAX(0,P2349-(OFFSET($C2349,0,$A2349)/(OFFSET($C2344,-$A2348,$A2349))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2350,-($A2350+5),0)","v":0},{"$f":"IF(Q2374=\"n/a\",Q2350,IFERROR(IF((OFFSET($C2350,0,$A2350))<0,\nMIN(0,Q2350-(OFFSET($C2350,0,$A2350)/(OFFSET($C2345,-$A2349,$A2350)))),\nMAX(0,Q2350-(OFFSET($C2350,0,$A2350)/(OFFSET($C2345,-$A2349,$A2350))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2351,-($A2351+5),0)","v":0},{"$f":"IF(R2375=\"n/a\",R2351,IFERROR(IF((OFFSET($C2351,0,$A2351))<0,\nMIN(0,R2351-(OFFSET($C2351,0,$A2351)/(OFFSET($C2346,-$A2350,$A2351)))),\nMAX(0,R2351-(OFFSET($C2351,0,$A2351)/(OFFSET($C2346,-$A2350,$A2351))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2352,-($A2352+5),0)","v":0},{"$f":"IF(S2376=\"n/a\",S2352,IFERROR(IF((OFFSET($C2352,0,$A2352))<0,\nMIN(0,S2352-(OFFSET($C2352,0,$A2352)/(OFFSET($C2347,-$A2351,$A2352)))),\nMAX(0,S2352-(OFFSET($C2352,0,$A2352)/(OFFSET($C2347,-$A2351,$A2352))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2353,-($A2353+5),0)","v":0},{"$f":"IF(T2377=\"n/a\",T2353,IFERROR(IF((OFFSET($C2353,0,$A2353))<0,\nMIN(0,T2353-(OFFSET($C2353,0,$A2353)/(OFFSET($C2348,-$A2352,$A2353)))),\nMAX(0,T2353-(OFFSET($C2353,0,$A2353)/(OFFSET($C2348,-$A2352,$A2353))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2354,-($A2354+5),0)","v":0},{"$f":"IF(U2378=\"n/a\",U2354,IFERROR(IF((OFFSET($C2354,0,$A2354))<0,\nMIN(0,U2354-(OFFSET($C2354,0,$A2354)/(OFFSET($C2349,-$A2353,$A2354)))),\nMAX(0,U2354-(OFFSET($C2354,0,$A2354)/(OFFSET($C2349,-$A2353,$A2354))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2355,-($A2355+5),0)","v":0},{"$f":"IF(V2379=\"n/a\",V2355,IFERROR(IF((OFFSET($C2355,0,$A2355))<0,\nMIN(0,V2355-(OFFSET($C2355,0,$A2355)/(OFFSET($C2350,-$A2354,$A2355)))),\nMAX(0,V2355-(OFFSET($C2355,0,$A2355)/(OFFSET($C2350,-$A2354,$A2355))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2356,-($A2356+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2359=\"n/a\",\"n/a\",IF(AND(C2359<1,D2333=0),0,\nIF(D2333=0,C2359-1,\nIF(C2359<1,D2334,\n(((C2359-1)*(C2335-(C2335/(C2359))))+(D2333*D2334))/(D2335)))))","v":0},{"$f":"IF(D2359=\"n/a\",\"n/a\",IF(AND(D2359<1,E2333=0),0,\nIF(E2333=0,D2359-1,\nIF(D2359<1,E2334,\n(((D2359-1)*(D2335-(D2335/(D2359))))+(E2333*E2334))/(E2335)))))","v":0},{"$f":"IF(E2359=\"n/a\",\"n/a\",IF(AND(E2359<1,F2333=0),0,\nIF(F2333=0,E2359-1,\nIF(E2359<1,F2334,\n(((E2359-1)*(E2335-(E2335/(E2359))))+(F2333*F2334))/(F2335)))))","v":0},{"$f":"IF(F2359=\"n/a\",\"n/a\",IF(AND(F2359<1,G2333=0),0,\nIF(G2333=0,F2359-1,\nIF(F2359<1,G2334,\n(((F2359-1)*(F2335-(F2335/(F2359))))+(G2333*G2334))/(G2335)))))","v":0},{"$f":"IF(G2359=\"n/a\",\"n/a\",IF(AND(G2359<1,H2333=0),0,\nIF(H2333=0,G2359-1,\nIF(G2359<1,H2334,\n(((G2359-1)*(G2335-(G2335/(G2359))))+(H2333*H2334))/(H2335)))))","v":0},{"$f":"IF(H2359=\"n/a\",\"n/a\",IF(AND(H2359<1,I2333=0),0,\nIF(I2333=0,H2359-1,\nIF(H2359<1,I2334,\n(((H2359-1)*(H2335-(H2335/(H2359))))+(I2333*I2334))/(I2335)))))","v":0},{"$f":"IF(I2359=\"n/a\",\"n/a\",IF(AND(I2359<1,J2333=0),0,\nIF(J2333=0,I2359-1,\nIF(I2359<1,J2334,\n(((I2359-1)*(I2335-(I2335/(I2359))))+(J2333*J2334))/(J2335)))))","v":0},{"$f":"IF(J2359=\"n/a\",\"n/a\",IF(AND(J2359<1,K2333=0),0,\nIF(K2333=0,J2359-1,\nIF(J2359<1,K2334,\n(((J2359-1)*(J2335-(J2335/(J2359))))+(K2333*K2334))/(K2335)))))","v":0},{"$f":"IF(K2359=\"n/a\",\"n/a\",IF(AND(K2359<1,L2333=0),0,\nIF(L2333=0,K2359-1,\nIF(K2359<1,L2334,\n(((K2359-1)*(K2335-(K2335/(K2359))))+(L2333*L2334))/(L2335)))))","v":0},{"$f":"IF(L2359=\"n/a\",\"n/a\",IF(AND(L2359<1,M2333=0),0,\nIF(M2333=0,L2359-1,\nIF(L2359<1,M2334,\n(((L2359-1)*(L2335-(L2335/(L2359))))+(M2333*M2334))/(M2335)))))","v":0},{"$f":"IF(M2359=\"n/a\",\"n/a\",IF(AND(M2359<1,N2333=0),0,\nIF(N2333=0,M2359-1,\nIF(M2359<1,N2334,\n(((M2359-1)*(M2335-(M2335/(M2359))))+(N2333*N2334))/(N2335)))))","v":0},{"$f":"IF(N2359=\"n/a\",\"n/a\",IF(AND(N2359<1,O2333=0),0,\nIF(O2333=0,N2359-1,\nIF(N2359<1,O2334,\n(((N2359-1)*(N2335-(N2335/(N2359))))+(O2333*O2334))/(O2335)))))","v":0},{"$f":"IF(O2359=\"n/a\",\"n/a\",IF(AND(O2359<1,P2333=0),0,\nIF(P2333=0,O2359-1,\nIF(O2359<1,P2334,\n(((O2359-1)*(O2335-(O2335/(O2359))))+(P2333*P2334))/(P2335)))))","v":0},{"$f":"IF(P2359=\"n/a\",\"n/a\",IF(AND(P2359<1,Q2333=0),0,\nIF(Q2333=0,P2359-1,\nIF(P2359<1,Q2334,\n(((P2359-1)*(P2335-(P2335/(P2359))))+(Q2333*Q2334))/(Q2335)))))","v":0},{"$f":"IF(Q2359=\"n/a\",\"n/a\",IF(AND(Q2359<1,R2333=0),0,\nIF(R2333=0,Q2359-1,\nIF(Q2359<1,R2334,\n(((Q2359-1)*(Q2335-(Q2335/(Q2359))))+(R2333*R2334))/(R2335)))))","v":0},{"$f":"IF(R2359=\"n/a\",\"n/a\",IF(AND(R2359<1,S2333=0),0,\nIF(S2333=0,R2359-1,\nIF(R2359<1,S2334,\n(((R2359-1)*(R2335-(R2335/(R2359))))+(S2333*S2334))/(S2335)))))","v":0},{"$f":"IF(S2359=\"n/a\",\"n/a\",IF(AND(S2359<1,T2333=0),0,\nIF(T2333=0,S2359-1,\nIF(S2359<1,T2334,\n(((S2359-1)*(S2335-(S2335/(S2359))))+(T2333*T2334))/(T2335)))))","v":0},{"$f":"IF(T2359=\"n/a\",\"n/a\",IF(AND(T2359<1,U2333=0),0,\nIF(U2333=0,T2359-1,\nIF(T2359<1,U2334,\n(((T2359-1)*(T2335-(T2335/(T2359))))+(U2333*U2334))/(U2335)))))","v":0},{"$f":"IF(U2359=\"n/a\",\"n/a\",IF(AND(U2359<1,V2333=0),0,\nIF(V2333=0,U2359-1,\nIF(U2359<1,V2334,\n(((U2359-1)*(U2335-(U2335/(U2359))))+(V2333*V2334))/(V2335)))))","v":0},{"$f":"IF(V2359=\"n/a\",\"n/a\",IF(AND(V2359<1,W2333=0),0,\nIF(W2333=0,V2359-1,\nIF(V2359<1,W2334,\n(((V2359-1)*(V2335-(V2335/(V2359))))+(W2333*W2334))/(W2335)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2360,(-$A2336-ROWS(C2332:C2359)),0)","v":"n/a"},{"$f":"IF(C2360=\"n/a\",\"n/a\",MAX(0,C2360-1))","v":"n/a"},{"$f":"IF(D2360=\"n/a\",\"n/a\",MAX(0,D2360-1))","v":"n/a"},{"$f":"IF(E2360=\"n/a\",\"n/a\",MAX(0,E2360-1))","v":"n/a"},{"$f":"IF(F2360=\"n/a\",\"n/a\",MAX(0,F2360-1))","v":"n/a"},{"$f":"IF(G2360=\"n/a\",\"n/a\",MAX(0,G2360-1))","v":"n/a"},{"$f":"IF(H2360=\"n/a\",\"n/a\",MAX(0,H2360-1))","v":"n/a"},{"$f":"IF(I2360=\"n/a\",\"n/a\",MAX(0,I2360-1))","v":"n/a"},{"$f":"IF(J2360=\"n/a\",\"n/a\",MAX(0,J2360-1))","v":"n/a"},{"$f":"IF(K2360=\"n/a\",\"n/a\",MAX(0,K2360-1))","v":"n/a"},{"$f":"IF(L2360=\"n/a\",\"n/a\",MAX(0,L2360-1))","v":"n/a"},{"$f":"IF(M2360=\"n/a\",\"n/a\",MAX(0,M2360-1))","v":"n/a"},{"$f":"IF(N2360=\"n/a\",\"n/a\",MAX(0,N2360-1))","v":"n/a"},{"$f":"IF(O2360=\"n/a\",\"n/a\",MAX(0,O2360-1))","v":"n/a"},{"$f":"IF(P2360=\"n/a\",\"n/a\",MAX(0,P2360-1))","v":"n/a"},{"$f":"IF(Q2360=\"n/a\",\"n/a\",MAX(0,Q2360-1))","v":"n/a"},{"$f":"IF(R2360=\"n/a\",\"n/a\",MAX(0,R2360-1))","v":"n/a"},{"$f":"IF(S2360=\"n/a\",\"n/a\",MAX(0,S2360-1))","v":"n/a"},{"$f":"IF(T2360=\"n/a\",\"n/a\",MAX(0,T2360-1))","v":"n/a"},{"$f":"IF(U2360=\"n/a\",\"n/a\",MAX(0,U2360-1))","v":"n/a"},{"$f":"IF(V2360=\"n/a\",\"n/a\",MAX(0,V2360-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2337)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2361,(-$A2337-ROWS(D2333:D2360)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2362,(-$A2338-ROWS(E2334:E2361)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2363,(-$A2339-ROWS(F2335:F2362)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2364,(-$A2340-ROWS(G2336:G2363)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2365,(-$A2341-ROWS(H2337:H2364)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2366,(-$A2342-ROWS(I2338:I2365)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2367,(-$A2343-ROWS(J2339:J2366)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2368,(-$A2344-ROWS(K2340:K2367)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2369,(-$A2345-ROWS(L2341:L2368)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2370,(-$A2346-ROWS(M2342:M2369)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2371,(-$A2347-ROWS(N2343:N2370)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2372,(-$A2348-ROWS(O2344:O2371)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2373,(-$A2349-ROWS(P2345:P2372)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2374,(-$A2350-ROWS(Q2346:Q2373)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2375,(-$A2351-ROWS(R2347:R2374)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2376,(-$A2352-ROWS(S2348:S2375)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2377,(-$A2353-ROWS(T2349:T2376)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2378,(-$A2354-ROWS(U2350:U2377)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2379,(-$A2355-ROWS(V2351:V2378)),0)","v":0},{"$f":"IF(V2379=\"n/a\",\"n/a\",MAX(0,V2379-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2380,(-$A2356-ROWS(W2352:W2379)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2332<>\"n/a\",C2332<>\"n/a\"),IF(SUM(C2335:C2357)=0,0,IF((SUMPRODUCT(C2335:C2357,C2359:C2381)/SUM(C2335:C2357))<0,1,(SUMPRODUCT(C2335:C2357,C2359:C2381)/SUM(C2335:C2357)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2332<>\"n/a\",D2332<>\"n/a\"),IF(SUM(D2335:D2357)=0,0,IF((SUMPRODUCT(D2335:D2357,D2359:D2381)/SUM(D2335:D2357))<0,1,(SUMPRODUCT(D2335:D2357,D2359:D2381)/SUM(D2335:D2357)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 45",{"$f":"VLOOKUP($A2384,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Low Voltage lines and cables"}]
[{"$f":"VALUE(REPLACE(A2384,1,12,\"\"))","v":45},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2385,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2385,0)-OFFSET('RFM input'!H$134,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2385,0)-OFFSET('RFM input'!I$134,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2385,0)-OFFSET('RFM input'!J$134,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2385,0)-OFFSET('RFM input'!K$134,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2385,0)-OFFSET('RFM input'!L$134,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2385,0)-OFFSET('RFM input'!M$134,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2385,0)-OFFSET('RFM input'!N$134,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2385,0)-OFFSET('RFM input'!O$134,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2385,0)-OFFSET('RFM input'!P$134,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2385,0)-OFFSET('RFM input'!Q$134,$A2385,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2385,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2385,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A2385,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A2385,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A2385,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A2385,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A2385,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A2385,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A2385,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A2385,0)","v":47.766963999134632},{"$f":"OFFSET('RFM input'!$U$6,$A2385,0)","v":47.766963999134632}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2385,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2385,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2413=\"n/a\",0,IF(AND(D2387=0,C2389=0),0,\nIF(AND(D2387<>0,C2389=0),D2387,\nIF(AND(D2388<>0,C2389<>0),(C2389-(C2389/C2413))+D2387,\nIF(C2413<1,0,(C2389-(C2389/C2413)))))))","v":0},{"$f":"IF(E2413=\"n/a\",0,IF(AND(E2387=0,D2389=0),0,\nIF(AND(E2387<>0,D2389=0),E2387,\nIF(AND(E2388<>0,D2389<>0),(D2389-(D2389/D2413))+E2387,\nIF(D2413<1,0,(D2389-(D2389/D2413)))))))","v":0},{"$f":"IF(F2413=\"n/a\",0,IF(AND(F2387=0,E2389=0),0,\nIF(AND(F2387<>0,E2389=0),F2387,\nIF(AND(F2388<>0,E2389<>0),(E2389-(E2389/E2413))+F2387,\nIF(E2413<1,0,(E2389-(E2389/E2413)))))))","v":0},{"$f":"IF(G2413=\"n/a\",0,IF(AND(G2387=0,F2389=0),0,\nIF(AND(G2387<>0,F2389=0),G2387,\nIF(AND(G2388<>0,F2389<>0),(F2389-(F2389/F2413))+G2387,\nIF(F2413<1,0,(F2389-(F2389/F2413)))))))","v":0},{"$f":"IF(H2413=\"n/a\",0,IF(AND(H2387=0,G2389=0),0,\nIF(AND(H2387<>0,G2389=0),H2387,\nIF(AND(H2388<>0,G2389<>0),(G2389-(G2389/G2413))+H2387,\nIF(G2413<1,0,(G2389-(G2389/G2413)))))))","v":0},{"$f":"IF(I2413=\"n/a\",0,IF(AND(I2387=0,H2389=0),0,\nIF(AND(I2387<>0,H2389=0),I2387,\nIF(AND(I2388<>0,H2389<>0),(H2389-(H2389/H2413))+I2387,\nIF(H2413<1,0,(H2389-(H2389/H2413)))))))","v":0},{"$f":"IF(J2413=\"n/a\",0,IF(AND(J2387=0,I2389=0),0,\nIF(AND(J2387<>0,I2389=0),J2387,\nIF(AND(J2388<>0,I2389<>0),(I2389-(I2389/I2413))+J2387,\nIF(I2413<1,0,(I2389-(I2389/I2413)))))))","v":0},{"$f":"IF(K2413=\"n/a\",0,IF(AND(K2387=0,J2389=0),0,\nIF(AND(K2387<>0,J2389=0),K2387,\nIF(AND(K2388<>0,J2389<>0),(J2389-(J2389/J2413))+K2387,\nIF(J2413<1,0,(J2389-(J2389/J2413)))))))","v":0},{"$f":"IF(L2413=\"n/a\",0,IF(AND(L2387=0,K2389=0),0,\nIF(AND(L2387<>0,K2389=0),L2387,\nIF(AND(L2388<>0,K2389<>0),(K2389-(K2389/K2413))+L2387,\nIF(K2413<1,0,(K2389-(K2389/K2413)))))))","v":0},{"$f":"IF(M2413=\"n/a\",0,IF(AND(M2387=0,L2389=0),0,\nIF(AND(M2387<>0,L2389=0),M2387,\nIF(AND(M2388<>0,L2389<>0),(L2389-(L2389/L2413))+M2387,\nIF(L2413<1,0,(L2389-(L2389/L2413)))))))","v":0},{"$f":"IF(N2413=\"n/a\",0,IF(AND(N2387=0,M2389=0),0,\nIF(AND(N2387<>0,M2389=0),N2387,\nIF(AND(N2388<>0,M2389<>0),(M2389-(M2389/M2413))+N2387,\nIF(M2413<1,0,(M2389-(M2389/M2413)))))))","v":0},{"$f":"IF(O2413=\"n/a\",0,IF(AND(O2387=0,N2389=0),0,\nIF(AND(O2387<>0,N2389=0),O2387,\nIF(AND(O2388<>0,N2389<>0),(N2389-(N2389/N2413))+O2387,\nIF(N2413<1,0,(N2389-(N2389/N2413)))))))","v":0},{"$f":"IF(P2413=\"n/a\",0,IF(AND(P2387=0,O2389=0),0,\nIF(AND(P2387<>0,O2389=0),P2387,\nIF(AND(P2388<>0,O2389<>0),(O2389-(O2389/O2413))+P2387,\nIF(O2413<1,0,(O2389-(O2389/O2413)))))))","v":0},{"$f":"IF(Q2413=\"n/a\",0,IF(AND(Q2387=0,P2389=0),0,\nIF(AND(Q2387<>0,P2389=0),Q2387,\nIF(AND(Q2388<>0,P2389<>0),(P2389-(P2389/P2413))+Q2387,\nIF(P2413<1,0,(P2389-(P2389/P2413)))))))","v":0},{"$f":"IF(R2413=\"n/a\",0,IF(AND(R2387=0,Q2389=0),0,\nIF(AND(R2387<>0,Q2389=0),R2387,\nIF(AND(R2388<>0,Q2389<>0),(Q2389-(Q2389/Q2413))+R2387,\nIF(Q2413<1,0,(Q2389-(Q2389/Q2413)))))))","v":0},{"$f":"IF(S2413=\"n/a\",0,IF(AND(S2387=0,R2389=0),0,\nIF(AND(S2387<>0,R2389=0),S2387,\nIF(AND(S2388<>0,R2389<>0),(R2389-(R2389/R2413))+S2387,\nIF(R2413<1,0,(R2389-(R2389/R2413)))))))","v":0},{"$f":"IF(T2413=\"n/a\",0,IF(AND(T2387=0,S2389=0),0,\nIF(AND(T2387<>0,S2389=0),T2387,\nIF(AND(T2388<>0,S2389<>0),(S2389-(S2389/S2413))+T2387,\nIF(S2413<1,0,(S2389-(S2389/S2413)))))))","v":0},{"$f":"IF(U2413=\"n/a\",0,IF(AND(U2387=0,T2389=0),0,\nIF(AND(U2387<>0,T2389=0),U2387,\nIF(AND(U2388<>0,T2389<>0),(T2389-(T2389/T2413))+U2387,\nIF(T2413<1,0,(T2389-(T2389/T2413)))))))","v":0},{"$f":"IF(V2413=\"n/a\",0,IF(AND(V2387=0,U2389=0),0,\nIF(AND(V2387<>0,U2389=0),V2387,\nIF(AND(V2388<>0,U2389<>0),(U2389-(U2389/U2413))+V2387,\nIF(U2413<1,0,(U2389-(U2389/U2413)))))))","v":0},{"$f":"IF(W2413=\"n/a\",0,IF(AND(W2387=0,V2389=0),0,\nIF(AND(W2387<>0,V2389=0),W2387,\nIF(AND(W2388<>0,V2389<>0),(V2389-(V2389/V2413))+W2387,\nIF(V2413<1,0,(V2389-(V2389/V2413)))))))","v":0}]
[{"$f":"A2389+1","v":0},"Depreciated starting RAB",{"$f":"C2385","v":0},{"$f":"IF(C2414=\"n/a\",C2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,C2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,C2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(D2414=\"n/a\",D2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,D2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,D2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(E2414=\"n/a\",E2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,E2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,E2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(F2414=\"n/a\",F2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,F2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,F2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(G2414=\"n/a\",G2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,G2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,G2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(H2414=\"n/a\",H2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,H2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,H2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(I2414=\"n/a\",I2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,I2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,I2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(J2414=\"n/a\",J2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,J2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,J2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(K2414=\"n/a\",K2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,K2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,K2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(L2414=\"n/a\",L2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,L2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,L2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(M2414=\"n/a\",M2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,M2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,M2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(N2414=\"n/a\",N2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,N2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,N2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(O2414=\"n/a\",O2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,O2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,O2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(P2414=\"n/a\",P2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,P2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,P2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(Q2414=\"n/a\",Q2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,Q2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,Q2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(R2414=\"n/a\",R2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,R2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,R2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(S2414=\"n/a\",S2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,S2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,S2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(T2414=\"n/a\",T2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,T2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,T2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(U2414=\"n/a\",U2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,U2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,U2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(V2414=\"n/a\",V2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,V2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,V2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0}]
[{"$f":"A2390+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D2391,-($A2391+5),0)","v":0},{"$f":"IF(D2415=\"n/a\",D2391,IFERROR(IF((OFFSET($C2391,0,$A2391))<0,\nMIN(0,D2391-(OFFSET($C2391,0,$A2391)/(OFFSET($C2386,-$A2390,$A2391)))),\nMAX(0,D2391-(OFFSET($C2391,0,$A2391)/(OFFSET($C2386,-$A2390,$A2391))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E2392,-($A2392+5),0)","v":0},{"$f":"IF(E2416=\"n/a\",E2392,IFERROR(IF((OFFSET($C2392,0,$A2392))<0,\nMIN(0,E2392-(OFFSET($C2392,0,$A2392)/(OFFSET($C2387,-$A2391,$A2392)))),\nMAX(0,E2392-(OFFSET($C2392,0,$A2392)/(OFFSET($C2387,-$A2391,$A2392))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F2393,-($A2393+5),0)","v":0},{"$f":"IF(F2417=\"n/a\",F2393,IFERROR(IF((OFFSET($C2393,0,$A2393))<0,\nMIN(0,F2393-(OFFSET($C2393,0,$A2393)/(OFFSET($C2388,-$A2392,$A2393)))),\nMAX(0,F2393-(OFFSET($C2393,0,$A2393)/(OFFSET($C2388,-$A2392,$A2393))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2394,-($A2394+5),0)","v":0},{"$f":"IF(G2418=\"n/a\",G2394,IFERROR(IF((OFFSET($C2394,0,$A2394))<0,\nMIN(0,G2394-(OFFSET($C2394,0,$A2394)/(OFFSET($C2389,-$A2393,$A2394)))),\nMAX(0,G2394-(OFFSET($C2394,0,$A2394)/(OFFSET($C2389,-$A2393,$A2394))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2395,-($A2395+5),0)","v":0},{"$f":"IF(H2419=\"n/a\",H2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,H2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,H2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2396,-($A2396+5),0)","v":0},{"$f":"IF(I2420=\"n/a\",I2396,IFERROR(IF((OFFSET($C2396,0,$A2396))<0,\nMIN(0,I2396-(OFFSET($C2396,0,$A2396)/(OFFSET($C2391,-$A2395,$A2396)))),\nMAX(0,I2396-(OFFSET($C2396,0,$A2396)/(OFFSET($C2391,-$A2395,$A2396))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2397,-($A2397+5),0)","v":0},{"$f":"IF(J2421=\"n/a\",J2397,IFERROR(IF((OFFSET($C2397,0,$A2397))<0,\nMIN(0,J2397-(OFFSET($C2397,0,$A2397)/(OFFSET($C2392,-$A2396,$A2397)))),\nMAX(0,J2397-(OFFSET($C2397,0,$A2397)/(OFFSET($C2392,-$A2396,$A2397))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2398,-($A2398+5),0)","v":0},{"$f":"IF(K2422=\"n/a\",K2398,IFERROR(IF((OFFSET($C2398,0,$A2398))<0,\nMIN(0,K2398-(OFFSET($C2398,0,$A2398)/(OFFSET($C2393,-$A2397,$A2398)))),\nMAX(0,K2398-(OFFSET($C2398,0,$A2398)/(OFFSET($C2393,-$A2397,$A2398))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2399,-($A2399+5),0)","v":0},{"$f":"IF(L2423=\"n/a\",L2399,IFERROR(IF((OFFSET($C2399,0,$A2399))<0,\nMIN(0,L2399-(OFFSET($C2399,0,$A2399)/(OFFSET($C2394,-$A2398,$A2399)))),\nMAX(0,L2399-(OFFSET($C2399,0,$A2399)/(OFFSET($C2394,-$A2398,$A2399))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2400,-($A2400+5),0)","v":0},{"$f":"IF(M2424=\"n/a\",M2400,IFERROR(IF((OFFSET($C2400,0,$A2400))<0,\nMIN(0,M2400-(OFFSET($C2400,0,$A2400)/(OFFSET($C2395,-$A2399,$A2400)))),\nMAX(0,M2400-(OFFSET($C2400,0,$A2400)/(OFFSET($C2395,-$A2399,$A2400))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2401)","v":"Depreciated Net Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2401,-($A2401+5),0)","v":0},{"$f":"IF(N2425=\"n/a\",N2401,IFERROR(IF((OFFSET($C2401,0,$A2401))<0,\nMIN(0,N2401-(OFFSET($C2401,0,$A2401)/(OFFSET($C2396,-$A2400,$A2401)))),\nMAX(0,N2401-(OFFSET($C2401,0,$A2401)/(OFFSET($C2396,-$A2400,$A2401))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2402,-($A2402+5),0)","v":0},{"$f":"IF(O2426=\"n/a\",O2402,IFERROR(IF((OFFSET($C2402,0,$A2402))<0,\nMIN(0,O2402-(OFFSET($C2402,0,$A2402)/(OFFSET($C2397,-$A2401,$A2402)))),\nMAX(0,O2402-(OFFSET($C2402,0,$A2402)/(OFFSET($C2397,-$A2401,$A2402))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2403,-($A2403+5),0)","v":0},{"$f":"IF(P2427=\"n/a\",P2403,IFERROR(IF((OFFSET($C2403,0,$A2403))<0,\nMIN(0,P2403-(OFFSET($C2403,0,$A2403)/(OFFSET($C2398,-$A2402,$A2403)))),\nMAX(0,P2403-(OFFSET($C2403,0,$A2403)/(OFFSET($C2398,-$A2402,$A2403))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2404,-($A2404+5),0)","v":0},{"$f":"IF(Q2428=\"n/a\",Q2404,IFERROR(IF((OFFSET($C2404,0,$A2404))<0,\nMIN(0,Q2404-(OFFSET($C2404,0,$A2404)/(OFFSET($C2399,-$A2403,$A2404)))),\nMAX(0,Q2404-(OFFSET($C2404,0,$A2404)/(OFFSET($C2399,-$A2403,$A2404))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2405,-($A2405+5),0)","v":0},{"$f":"IF(R2429=\"n/a\",R2405,IFERROR(IF((OFFSET($C2405,0,$A2405))<0,\nMIN(0,R2405-(OFFSET($C2405,0,$A2405)/(OFFSET($C2400,-$A2404,$A2405)))),\nMAX(0,R2405-(OFFSET($C2405,0,$A2405)/(OFFSET($C2400,-$A2404,$A2405))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2406,-($A2406+5),0)","v":0},{"$f":"IF(S2430=\"n/a\",S2406,IFERROR(IF((OFFSET($C2406,0,$A2406))<0,\nMIN(0,S2406-(OFFSET($C2406,0,$A2406)/(OFFSET($C2401,-$A2405,$A2406)))),\nMAX(0,S2406-(OFFSET($C2406,0,$A2406)/(OFFSET($C2401,-$A2405,$A2406))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2407,-($A2407+5),0)","v":0},{"$f":"IF(T2431=\"n/a\",T2407,IFERROR(IF((OFFSET($C2407,0,$A2407))<0,\nMIN(0,T2407-(OFFSET($C2407,0,$A2407)/(OFFSET($C2402,-$A2406,$A2407)))),\nMAX(0,T2407-(OFFSET($C2407,0,$A2407)/(OFFSET($C2402,-$A2406,$A2407))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2408,-($A2408+5),0)","v":0},{"$f":"IF(U2432=\"n/a\",U2408,IFERROR(IF((OFFSET($C2408,0,$A2408))<0,\nMIN(0,U2408-(OFFSET($C2408,0,$A2408)/(OFFSET($C2403,-$A2407,$A2408)))),\nMAX(0,U2408-(OFFSET($C2408,0,$A2408)/(OFFSET($C2403,-$A2407,$A2408))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2409,-($A2409+5),0)","v":0},{"$f":"IF(V2433=\"n/a\",V2409,IFERROR(IF((OFFSET($C2409,0,$A2409))<0,\nMIN(0,V2409-(OFFSET($C2409,0,$A2409)/(OFFSET($C2404,-$A2408,$A2409)))),\nMAX(0,V2409-(OFFSET($C2409,0,$A2409)/(OFFSET($C2404,-$A2408,$A2409))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2410,-($A2410+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2413=\"n/a\",\"n/a\",IF(AND(C2413<1,D2387=0),0,\nIF(D2387=0,C2413-1,\nIF(C2413<1,D2388,\n(((C2413-1)*(C2389-(C2389/(C2413))))+(D2387*D2388))/(D2389)))))","v":0},{"$f":"IF(D2413=\"n/a\",\"n/a\",IF(AND(D2413<1,E2387=0),0,\nIF(E2387=0,D2413-1,\nIF(D2413<1,E2388,\n(((D2413-1)*(D2389-(D2389/(D2413))))+(E2387*E2388))/(E2389)))))","v":0},{"$f":"IF(E2413=\"n/a\",\"n/a\",IF(AND(E2413<1,F2387=0),0,\nIF(F2387=0,E2413-1,\nIF(E2413<1,F2388,\n(((E2413-1)*(E2389-(E2389/(E2413))))+(F2387*F2388))/(F2389)))))","v":0},{"$f":"IF(F2413=\"n/a\",\"n/a\",IF(AND(F2413<1,G2387=0),0,\nIF(G2387=0,F2413-1,\nIF(F2413<1,G2388,\n(((F2413-1)*(F2389-(F2389/(F2413))))+(G2387*G2388))/(G2389)))))","v":0},{"$f":"IF(G2413=\"n/a\",\"n/a\",IF(AND(G2413<1,H2387=0),0,\nIF(H2387=0,G2413-1,\nIF(G2413<1,H2388,\n(((G2413-1)*(G2389-(G2389/(G2413))))+(H2387*H2388))/(H2389)))))","v":0},{"$f":"IF(H2413=\"n/a\",\"n/a\",IF(AND(H2413<1,I2387=0),0,\nIF(I2387=0,H2413-1,\nIF(H2413<1,I2388,\n(((H2413-1)*(H2389-(H2389/(H2413))))+(I2387*I2388))/(I2389)))))","v":0},{"$f":"IF(I2413=\"n/a\",\"n/a\",IF(AND(I2413<1,J2387=0),0,\nIF(J2387=0,I2413-1,\nIF(I2413<1,J2388,\n(((I2413-1)*(I2389-(I2389/(I2413))))+(J2387*J2388))/(J2389)))))","v":0},{"$f":"IF(J2413=\"n/a\",\"n/a\",IF(AND(J2413<1,K2387=0),0,\nIF(K2387=0,J2413-1,\nIF(J2413<1,K2388,\n(((J2413-1)*(J2389-(J2389/(J2413))))+(K2387*K2388))/(K2389)))))","v":0},{"$f":"IF(K2413=\"n/a\",\"n/a\",IF(AND(K2413<1,L2387=0),0,\nIF(L2387=0,K2413-1,\nIF(K2413<1,L2388,\n(((K2413-1)*(K2389-(K2389/(K2413))))+(L2387*L2388))/(L2389)))))","v":0},{"$f":"IF(L2413=\"n/a\",\"n/a\",IF(AND(L2413<1,M2387=0),0,\nIF(M2387=0,L2413-1,\nIF(L2413<1,M2388,\n(((L2413-1)*(L2389-(L2389/(L2413))))+(M2387*M2388))/(M2389)))))","v":0},{"$f":"IF(M2413=\"n/a\",\"n/a\",IF(AND(M2413<1,N2387=0),0,\nIF(N2387=0,M2413-1,\nIF(M2413<1,N2388,\n(((M2413-1)*(M2389-(M2389/(M2413))))+(N2387*N2388))/(N2389)))))","v":0},{"$f":"IF(N2413=\"n/a\",\"n/a\",IF(AND(N2413<1,O2387=0),0,\nIF(O2387=0,N2413-1,\nIF(N2413<1,O2388,\n(((N2413-1)*(N2389-(N2389/(N2413))))+(O2387*O2388))/(O2389)))))","v":0},{"$f":"IF(O2413=\"n/a\",\"n/a\",IF(AND(O2413<1,P2387=0),0,\nIF(P2387=0,O2413-1,\nIF(O2413<1,P2388,\n(((O2413-1)*(O2389-(O2389/(O2413))))+(P2387*P2388))/(P2389)))))","v":0},{"$f":"IF(P2413=\"n/a\",\"n/a\",IF(AND(P2413<1,Q2387=0),0,\nIF(Q2387=0,P2413-1,\nIF(P2413<1,Q2388,\n(((P2413-1)*(P2389-(P2389/(P2413))))+(Q2387*Q2388))/(Q2389)))))","v":0},{"$f":"IF(Q2413=\"n/a\",\"n/a\",IF(AND(Q2413<1,R2387=0),0,\nIF(R2387=0,Q2413-1,\nIF(Q2413<1,R2388,\n(((Q2413-1)*(Q2389-(Q2389/(Q2413))))+(R2387*R2388))/(R2389)))))","v":0},{"$f":"IF(R2413=\"n/a\",\"n/a\",IF(AND(R2413<1,S2387=0),0,\nIF(S2387=0,R2413-1,\nIF(R2413<1,S2388,\n(((R2413-1)*(R2389-(R2389/(R2413))))+(S2387*S2388))/(S2389)))))","v":0},{"$f":"IF(S2413=\"n/a\",\"n/a\",IF(AND(S2413<1,T2387=0),0,\nIF(T2387=0,S2413-1,\nIF(S2413<1,T2388,\n(((S2413-1)*(S2389-(S2389/(S2413))))+(T2387*T2388))/(T2389)))))","v":0},{"$f":"IF(T2413=\"n/a\",\"n/a\",IF(AND(T2413<1,U2387=0),0,\nIF(U2387=0,T2413-1,\nIF(T2413<1,U2388,\n(((T2413-1)*(T2389-(T2389/(T2413))))+(U2387*U2388))/(U2389)))))","v":0},{"$f":"IF(U2413=\"n/a\",\"n/a\",IF(AND(U2413<1,V2387=0),0,\nIF(V2387=0,U2413-1,\nIF(U2413<1,V2388,\n(((U2413-1)*(U2389-(U2389/(U2413))))+(V2387*V2388))/(V2389)))))","v":0},{"$f":"IF(V2413=\"n/a\",\"n/a\",IF(AND(V2413<1,W2387=0),0,\nIF(W2387=0,V2413-1,\nIF(V2413<1,W2388,\n(((V2413-1)*(V2389-(V2389/(V2413))))+(W2387*W2388))/(W2389)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2414,(-$A2390-ROWS(C2386:C2413)),0)","v":"n/a"},{"$f":"IF(C2414=\"n/a\",\"n/a\",MAX(0,C2414-1))","v":"n/a"},{"$f":"IF(D2414=\"n/a\",\"n/a\",MAX(0,D2414-1))","v":"n/a"},{"$f":"IF(E2414=\"n/a\",\"n/a\",MAX(0,E2414-1))","v":"n/a"},{"$f":"IF(F2414=\"n/a\",\"n/a\",MAX(0,F2414-1))","v":"n/a"},{"$f":"IF(G2414=\"n/a\",\"n/a\",MAX(0,G2414-1))","v":"n/a"},{"$f":"IF(H2414=\"n/a\",\"n/a\",MAX(0,H2414-1))","v":"n/a"},{"$f":"IF(I2414=\"n/a\",\"n/a\",MAX(0,I2414-1))","v":"n/a"},{"$f":"IF(J2414=\"n/a\",\"n/a\",MAX(0,J2414-1))","v":"n/a"},{"$f":"IF(K2414=\"n/a\",\"n/a\",MAX(0,K2414-1))","v":"n/a"},{"$f":"IF(L2414=\"n/a\",\"n/a\",MAX(0,L2414-1))","v":"n/a"},{"$f":"IF(M2414=\"n/a\",\"n/a\",MAX(0,M2414-1))","v":"n/a"},{"$f":"IF(N2414=\"n/a\",\"n/a\",MAX(0,N2414-1))","v":"n/a"},{"$f":"IF(O2414=\"n/a\",\"n/a\",MAX(0,O2414-1))","v":"n/a"},{"$f":"IF(P2414=\"n/a\",\"n/a\",MAX(0,P2414-1))","v":"n/a"},{"$f":"IF(Q2414=\"n/a\",\"n/a\",MAX(0,Q2414-1))","v":"n/a"},{"$f":"IF(R2414=\"n/a\",\"n/a\",MAX(0,R2414-1))","v":"n/a"},{"$f":"IF(S2414=\"n/a\",\"n/a\",MAX(0,S2414-1))","v":"n/a"},{"$f":"IF(T2414=\"n/a\",\"n/a\",MAX(0,T2414-1))","v":"n/a"},{"$f":"IF(U2414=\"n/a\",\"n/a\",MAX(0,U2414-1))","v":"n/a"},{"$f":"IF(V2414=\"n/a\",\"n/a\",MAX(0,V2414-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D2415,(-$A2391-ROWS(D2387:D2414)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632,34.766963999134632,33.766963999134632,32.766963999134632,31.766963999134632,30.766963999134632,29.766963999134632,28.766963999134632]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2416,(-$A2392-ROWS(E2388:E2415)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632,34.766963999134632,33.766963999134632,32.766963999134632,31.766963999134632,30.766963999134632,29.766963999134632]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2417,(-$A2393-ROWS(F2389:F2416)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632,34.766963999134632,33.766963999134632,32.766963999134632,31.766963999134632,30.766963999134632]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2418,(-$A2394-ROWS(G2390:G2417)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632,34.766963999134632,33.766963999134632,32.766963999134632,31.766963999134632]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2419,(-$A2395-ROWS(H2391:H2418)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632,34.766963999134632,33.766963999134632,32.766963999134632]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2420,(-$A2396-ROWS(I2392:I2419)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632,34.766963999134632,33.766963999134632]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2421,(-$A2397-ROWS(J2393:J2420)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632,34.766963999134632]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2422,(-$A2398-ROWS(K2394:K2421)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632,35.766963999134632]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2423,(-$A2399-ROWS(L2395:L2422)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632,36.766963999134632]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2424,(-$A2400-ROWS(M2396:M2423)),0)","v":47.766963999134632},46.766963999134632,45.766963999134632,44.766963999134632,43.766963999134632,42.766963999134632,41.766963999134632,40.766963999134632,39.766963999134632,38.766963999134632,37.766963999134632]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2401)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2425,(-$A2401-ROWS(N2397:N2424)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2426,(-$A2402-ROWS(O2398:O2425)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2427,(-$A2403-ROWS(P2399:P2426)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2428,(-$A2404-ROWS(Q2400:Q2427)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2429,(-$A2405-ROWS(R2401:R2428)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2430,(-$A2406-ROWS(S2402:S2429)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2431,(-$A2407-ROWS(T2403:T2430)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2432,(-$A2408-ROWS(U2404:U2431)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2433,(-$A2409-ROWS(V2405:V2432)),0)","v":0},{"$f":"IF(V2433=\"n/a\",\"n/a\",MAX(0,V2433-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2434,(-$A2410-ROWS(W2406:W2433)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2386<>\"n/a\",C2386<>\"n/a\"),IF(SUM(C2389:C2411)=0,0,IF((SUMPRODUCT(C2389:C2411,C2413:C2435)/SUM(C2389:C2411))<0,1,(SUMPRODUCT(C2389:C2411,C2413:C2435)/SUM(C2389:C2411)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2386<>\"n/a\",D2386<>\"n/a\"),IF(SUM(D2389:D2411)=0,0,IF((SUMPRODUCT(D2389:D2411,D2413:D2435)/SUM(D2389:D2411))<0,1,(SUMPRODUCT(D2389:D2411,D2413:D2435)/SUM(D2389:D2411)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 46",{"$f":"VLOOKUP($A2438,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Customer metering and Load control"}]
[{"$f":"VALUE(REPLACE(A2438,1,12,\"\"))","v":46},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2439,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2439,0)-OFFSET('RFM input'!H$134,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2439,0)-OFFSET('RFM input'!I$134,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2439,0)-OFFSET('RFM input'!J$134,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2439,0)-OFFSET('RFM input'!K$134,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2439,0)-OFFSET('RFM input'!L$134,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2439,0)-OFFSET('RFM input'!M$134,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2439,0)-OFFSET('RFM input'!N$134,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2439,0)-OFFSET('RFM input'!O$134,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2439,0)-OFFSET('RFM input'!P$134,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2439,0)-OFFSET('RFM input'!Q$134,$A2439,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2439,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2439,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A2439,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A2439,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A2439,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A2439,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A2439,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A2439,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A2439,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A2439,0)","v":25},{"$f":"OFFSET('RFM input'!$U$6,$A2439,0)","v":25}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2439,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2439,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2467=\"n/a\",0,IF(AND(D2441=0,C2443=0),0,\nIF(AND(D2441<>0,C2443=0),D2441,\nIF(AND(D2442<>0,C2443<>0),(C2443-(C2443/C2467))+D2441,\nIF(C2467<1,0,(C2443-(C2443/C2467)))))))","v":0},{"$f":"IF(E2467=\"n/a\",0,IF(AND(E2441=0,D2443=0),0,\nIF(AND(E2441<>0,D2443=0),E2441,\nIF(AND(E2442<>0,D2443<>0),(D2443-(D2443/D2467))+E2441,\nIF(D2467<1,0,(D2443-(D2443/D2467)))))))","v":0},{"$f":"IF(F2467=\"n/a\",0,IF(AND(F2441=0,E2443=0),0,\nIF(AND(F2441<>0,E2443=0),F2441,\nIF(AND(F2442<>0,E2443<>0),(E2443-(E2443/E2467))+F2441,\nIF(E2467<1,0,(E2443-(E2443/E2467)))))))","v":0},{"$f":"IF(G2467=\"n/a\",0,IF(AND(G2441=0,F2443=0),0,\nIF(AND(G2441<>0,F2443=0),G2441,\nIF(AND(G2442<>0,F2443<>0),(F2443-(F2443/F2467))+G2441,\nIF(F2467<1,0,(F2443-(F2443/F2467)))))))","v":0},{"$f":"IF(H2467=\"n/a\",0,IF(AND(H2441=0,G2443=0),0,\nIF(AND(H2441<>0,G2443=0),H2441,\nIF(AND(H2442<>0,G2443<>0),(G2443-(G2443/G2467))+H2441,\nIF(G2467<1,0,(G2443-(G2443/G2467)))))))","v":0},{"$f":"IF(I2467=\"n/a\",0,IF(AND(I2441=0,H2443=0),0,\nIF(AND(I2441<>0,H2443=0),I2441,\nIF(AND(I2442<>0,H2443<>0),(H2443-(H2443/H2467))+I2441,\nIF(H2467<1,0,(H2443-(H2443/H2467)))))))","v":0},{"$f":"IF(J2467=\"n/a\",0,IF(AND(J2441=0,I2443=0),0,\nIF(AND(J2441<>0,I2443=0),J2441,\nIF(AND(J2442<>0,I2443<>0),(I2443-(I2443/I2467))+J2441,\nIF(I2467<1,0,(I2443-(I2443/I2467)))))))","v":0},{"$f":"IF(K2467=\"n/a\",0,IF(AND(K2441=0,J2443=0),0,\nIF(AND(K2441<>0,J2443=0),K2441,\nIF(AND(K2442<>0,J2443<>0),(J2443-(J2443/J2467))+K2441,\nIF(J2467<1,0,(J2443-(J2443/J2467)))))))","v":0},{"$f":"IF(L2467=\"n/a\",0,IF(AND(L2441=0,K2443=0),0,\nIF(AND(L2441<>0,K2443=0),L2441,\nIF(AND(L2442<>0,K2443<>0),(K2443-(K2443/K2467))+L2441,\nIF(K2467<1,0,(K2443-(K2443/K2467)))))))","v":0},{"$f":"IF(M2467=\"n/a\",0,IF(AND(M2441=0,L2443=0),0,\nIF(AND(M2441<>0,L2443=0),M2441,\nIF(AND(M2442<>0,L2443<>0),(L2443-(L2443/L2467))+M2441,\nIF(L2467<1,0,(L2443-(L2443/L2467)))))))","v":0},{"$f":"IF(N2467=\"n/a\",0,IF(AND(N2441=0,M2443=0),0,\nIF(AND(N2441<>0,M2443=0),N2441,\nIF(AND(N2442<>0,M2443<>0),(M2443-(M2443/M2467))+N2441,\nIF(M2467<1,0,(M2443-(M2443/M2467)))))))","v":0},{"$f":"IF(O2467=\"n/a\",0,IF(AND(O2441=0,N2443=0),0,\nIF(AND(O2441<>0,N2443=0),O2441,\nIF(AND(O2442<>0,N2443<>0),(N2443-(N2443/N2467))+O2441,\nIF(N2467<1,0,(N2443-(N2443/N2467)))))))","v":0},{"$f":"IF(P2467=\"n/a\",0,IF(AND(P2441=0,O2443=0),0,\nIF(AND(P2441<>0,O2443=0),P2441,\nIF(AND(P2442<>0,O2443<>0),(O2443-(O2443/O2467))+P2441,\nIF(O2467<1,0,(O2443-(O2443/O2467)))))))","v":0},{"$f":"IF(Q2467=\"n/a\",0,IF(AND(Q2441=0,P2443=0),0,\nIF(AND(Q2441<>0,P2443=0),Q2441,\nIF(AND(Q2442<>0,P2443<>0),(P2443-(P2443/P2467))+Q2441,\nIF(P2467<1,0,(P2443-(P2443/P2467)))))))","v":0},{"$f":"IF(R2467=\"n/a\",0,IF(AND(R2441=0,Q2443=0),0,\nIF(AND(R2441<>0,Q2443=0),R2441,\nIF(AND(R2442<>0,Q2443<>0),(Q2443-(Q2443/Q2467))+R2441,\nIF(Q2467<1,0,(Q2443-(Q2443/Q2467)))))))","v":0},{"$f":"IF(S2467=\"n/a\",0,IF(AND(S2441=0,R2443=0),0,\nIF(AND(S2441<>0,R2443=0),S2441,\nIF(AND(S2442<>0,R2443<>0),(R2443-(R2443/R2467))+S2441,\nIF(R2467<1,0,(R2443-(R2443/R2467)))))))","v":0},{"$f":"IF(T2467=\"n/a\",0,IF(AND(T2441=0,S2443=0),0,\nIF(AND(T2441<>0,S2443=0),T2441,\nIF(AND(T2442<>0,S2443<>0),(S2443-(S2443/S2467))+T2441,\nIF(S2467<1,0,(S2443-(S2443/S2467)))))))","v":0},{"$f":"IF(U2467=\"n/a\",0,IF(AND(U2441=0,T2443=0),0,\nIF(AND(U2441<>0,T2443=0),U2441,\nIF(AND(U2442<>0,T2443<>0),(T2443-(T2443/T2467))+U2441,\nIF(T2467<1,0,(T2443-(T2443/T2467)))))))","v":0},{"$f":"IF(V2467=\"n/a\",0,IF(AND(V2441=0,U2443=0),0,\nIF(AND(V2441<>0,U2443=0),V2441,\nIF(AND(V2442<>0,U2443<>0),(U2443-(U2443/U2467))+V2441,\nIF(U2467<1,0,(U2443-(U2443/U2467)))))))","v":0},{"$f":"IF(W2467=\"n/a\",0,IF(AND(W2441=0,V2443=0),0,\nIF(AND(W2441<>0,V2443=0),W2441,\nIF(AND(W2442<>0,V2443<>0),(V2443-(V2443/V2467))+W2441,\nIF(V2467<1,0,(V2443-(V2443/V2467)))))))","v":0}]
[{"$f":"A2443+1","v":0},"Depreciated starting RAB",{"$f":"C2439","v":0},{"$f":"IF(C2468=\"n/a\",C2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,C2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,C2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(D2468=\"n/a\",D2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,D2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,D2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(E2468=\"n/a\",E2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,E2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,E2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(F2468=\"n/a\",F2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,F2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,F2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(G2468=\"n/a\",G2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,G2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,G2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(H2468=\"n/a\",H2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,H2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,H2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(I2468=\"n/a\",I2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,I2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,I2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(J2468=\"n/a\",J2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,J2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,J2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(K2468=\"n/a\",K2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,K2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,K2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(L2468=\"n/a\",L2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,L2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,L2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(M2468=\"n/a\",M2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,M2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,M2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(N2468=\"n/a\",N2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,N2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,N2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(O2468=\"n/a\",O2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,O2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,O2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(P2468=\"n/a\",P2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,P2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,P2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(Q2468=\"n/a\",Q2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,Q2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,Q2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(R2468=\"n/a\",R2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,R2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,R2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(S2468=\"n/a\",S2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,S2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,S2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(T2468=\"n/a\",T2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,T2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,T2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(U2468=\"n/a\",U2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,U2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,U2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(V2468=\"n/a\",V2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,V2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,V2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0}]
[{"$f":"A2444+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D2445,-($A2445+5),0)","v":0},{"$f":"IF(D2469=\"n/a\",D2445,IFERROR(IF((OFFSET($C2445,0,$A2445))<0,\nMIN(0,D2445-(OFFSET($C2445,0,$A2445)/(OFFSET($C2440,-$A2444,$A2445)))),\nMAX(0,D2445-(OFFSET($C2445,0,$A2445)/(OFFSET($C2440,-$A2444,$A2445))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E2446,-($A2446+5),0)","v":0},{"$f":"IF(E2470=\"n/a\",E2446,IFERROR(IF((OFFSET($C2446,0,$A2446))<0,\nMIN(0,E2446-(OFFSET($C2446,0,$A2446)/(OFFSET($C2441,-$A2445,$A2446)))),\nMAX(0,E2446-(OFFSET($C2446,0,$A2446)/(OFFSET($C2441,-$A2445,$A2446))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F2447,-($A2447+5),0)","v":0},{"$f":"IF(F2471=\"n/a\",F2447,IFERROR(IF((OFFSET($C2447,0,$A2447))<0,\nMIN(0,F2447-(OFFSET($C2447,0,$A2447)/(OFFSET($C2442,-$A2446,$A2447)))),\nMAX(0,F2447-(OFFSET($C2447,0,$A2447)/(OFFSET($C2442,-$A2446,$A2447))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2448,-($A2448+5),0)","v":0},{"$f":"IF(G2472=\"n/a\",G2448,IFERROR(IF((OFFSET($C2448,0,$A2448))<0,\nMIN(0,G2448-(OFFSET($C2448,0,$A2448)/(OFFSET($C2443,-$A2447,$A2448)))),\nMAX(0,G2448-(OFFSET($C2448,0,$A2448)/(OFFSET($C2443,-$A2447,$A2448))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2449,-($A2449+5),0)","v":0},{"$f":"IF(H2473=\"n/a\",H2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,H2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,H2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2450,-($A2450+5),0)","v":0},{"$f":"IF(I2474=\"n/a\",I2450,IFERROR(IF((OFFSET($C2450,0,$A2450))<0,\nMIN(0,I2450-(OFFSET($C2450,0,$A2450)/(OFFSET($C2445,-$A2449,$A2450)))),\nMAX(0,I2450-(OFFSET($C2450,0,$A2450)/(OFFSET($C2445,-$A2449,$A2450))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2451,-($A2451+5),0)","v":0},{"$f":"IF(J2475=\"n/a\",J2451,IFERROR(IF((OFFSET($C2451,0,$A2451))<0,\nMIN(0,J2451-(OFFSET($C2451,0,$A2451)/(OFFSET($C2446,-$A2450,$A2451)))),\nMAX(0,J2451-(OFFSET($C2451,0,$A2451)/(OFFSET($C2446,-$A2450,$A2451))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2452,-($A2452+5),0)","v":0},{"$f":"IF(K2476=\"n/a\",K2452,IFERROR(IF((OFFSET($C2452,0,$A2452))<0,\nMIN(0,K2452-(OFFSET($C2452,0,$A2452)/(OFFSET($C2447,-$A2451,$A2452)))),\nMAX(0,K2452-(OFFSET($C2452,0,$A2452)/(OFFSET($C2447,-$A2451,$A2452))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2453,-($A2453+5),0)","v":0},{"$f":"IF(L2477=\"n/a\",L2453,IFERROR(IF((OFFSET($C2453,0,$A2453))<0,\nMIN(0,L2453-(OFFSET($C2453,0,$A2453)/(OFFSET($C2448,-$A2452,$A2453)))),\nMAX(0,L2453-(OFFSET($C2453,0,$A2453)/(OFFSET($C2448,-$A2452,$A2453))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2454,-($A2454+5),0)","v":0},{"$f":"IF(M2478=\"n/a\",M2454,IFERROR(IF((OFFSET($C2454,0,$A2454))<0,\nMIN(0,M2454-(OFFSET($C2454,0,$A2454)/(OFFSET($C2449,-$A2453,$A2454)))),\nMAX(0,M2454-(OFFSET($C2454,0,$A2454)/(OFFSET($C2449,-$A2453,$A2454))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2455,-($A2455+5),0)","v":0},{"$f":"IF(N2479=\"n/a\",N2455,IFERROR(IF((OFFSET($C2455,0,$A2455))<0,\nMIN(0,N2455-(OFFSET($C2455,0,$A2455)/(OFFSET($C2450,-$A2454,$A2455)))),\nMAX(0,N2455-(OFFSET($C2455,0,$A2455)/(OFFSET($C2450,-$A2454,$A2455))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2456,-($A2456+5),0)","v":0},{"$f":"IF(O2480=\"n/a\",O2456,IFERROR(IF((OFFSET($C2456,0,$A2456))<0,\nMIN(0,O2456-(OFFSET($C2456,0,$A2456)/(OFFSET($C2451,-$A2455,$A2456)))),\nMAX(0,O2456-(OFFSET($C2456,0,$A2456)/(OFFSET($C2451,-$A2455,$A2456))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2457,-($A2457+5),0)","v":0},{"$f":"IF(P2481=\"n/a\",P2457,IFERROR(IF((OFFSET($C2457,0,$A2457))<0,\nMIN(0,P2457-(OFFSET($C2457,0,$A2457)/(OFFSET($C2452,-$A2456,$A2457)))),\nMAX(0,P2457-(OFFSET($C2457,0,$A2457)/(OFFSET($C2452,-$A2456,$A2457))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2458,-($A2458+5),0)","v":0},{"$f":"IF(Q2482=\"n/a\",Q2458,IFERROR(IF((OFFSET($C2458,0,$A2458))<0,\nMIN(0,Q2458-(OFFSET($C2458,0,$A2458)/(OFFSET($C2453,-$A2457,$A2458)))),\nMAX(0,Q2458-(OFFSET($C2458,0,$A2458)/(OFFSET($C2453,-$A2457,$A2458))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2459,-($A2459+5),0)","v":0},{"$f":"IF(R2483=\"n/a\",R2459,IFERROR(IF((OFFSET($C2459,0,$A2459))<0,\nMIN(0,R2459-(OFFSET($C2459,0,$A2459)/(OFFSET($C2454,-$A2458,$A2459)))),\nMAX(0,R2459-(OFFSET($C2459,0,$A2459)/(OFFSET($C2454,-$A2458,$A2459))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2460,-($A2460+5),0)","v":0},{"$f":"IF(S2484=\"n/a\",S2460,IFERROR(IF((OFFSET($C2460,0,$A2460))<0,\nMIN(0,S2460-(OFFSET($C2460,0,$A2460)/(OFFSET($C2455,-$A2459,$A2460)))),\nMAX(0,S2460-(OFFSET($C2460,0,$A2460)/(OFFSET($C2455,-$A2459,$A2460))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2461,-($A2461+5),0)","v":0},{"$f":"IF(T2485=\"n/a\",T2461,IFERROR(IF((OFFSET($C2461,0,$A2461))<0,\nMIN(0,T2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2456,-$A2460,$A2461)))),\nMAX(0,T2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2456,-$A2460,$A2461))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2462,-($A2462+5),0)","v":0},{"$f":"IF(U2486=\"n/a\",U2462,IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,U2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2457,-$A2461,$A2462)))),\nMAX(0,U2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2457,-$A2461,$A2462))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2463,-($A2463+5),0)","v":0},{"$f":"IF(V2487=\"n/a\",V2463,IFERROR(IF((OFFSET($C2463,0,$A2463))<0,\nMIN(0,V2463-(OFFSET($C2463,0,$A2463)/(OFFSET($C2458,-$A2462,$A2463)))),\nMAX(0,V2463-(OFFSET($C2463,0,$A2463)/(OFFSET($C2458,-$A2462,$A2463))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2464,-($A2464+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2467=\"n/a\",\"n/a\",IF(AND(C2467<1,D2441=0),0,\nIF(D2441=0,C2467-1,\nIF(C2467<1,D2442,\n(((C2467-1)*(C2443-(C2443/(C2467))))+(D2441*D2442))/(D2443)))))","v":0},{"$f":"IF(D2467=\"n/a\",\"n/a\",IF(AND(D2467<1,E2441=0),0,\nIF(E2441=0,D2467-1,\nIF(D2467<1,E2442,\n(((D2467-1)*(D2443-(D2443/(D2467))))+(E2441*E2442))/(E2443)))))","v":0},{"$f":"IF(E2467=\"n/a\",\"n/a\",IF(AND(E2467<1,F2441=0),0,\nIF(F2441=0,E2467-1,\nIF(E2467<1,F2442,\n(((E2467-1)*(E2443-(E2443/(E2467))))+(F2441*F2442))/(F2443)))))","v":0},{"$f":"IF(F2467=\"n/a\",\"n/a\",IF(AND(F2467<1,G2441=0),0,\nIF(G2441=0,F2467-1,\nIF(F2467<1,G2442,\n(((F2467-1)*(F2443-(F2443/(F2467))))+(G2441*G2442))/(G2443)))))","v":0},{"$f":"IF(G2467=\"n/a\",\"n/a\",IF(AND(G2467<1,H2441=0),0,\nIF(H2441=0,G2467-1,\nIF(G2467<1,H2442,\n(((G2467-1)*(G2443-(G2443/(G2467))))+(H2441*H2442))/(H2443)))))","v":0},{"$f":"IF(H2467=\"n/a\",\"n/a\",IF(AND(H2467<1,I2441=0),0,\nIF(I2441=0,H2467-1,\nIF(H2467<1,I2442,\n(((H2467-1)*(H2443-(H2443/(H2467))))+(I2441*I2442))/(I2443)))))","v":0},{"$f":"IF(I2467=\"n/a\",\"n/a\",IF(AND(I2467<1,J2441=0),0,\nIF(J2441=0,I2467-1,\nIF(I2467<1,J2442,\n(((I2467-1)*(I2443-(I2443/(I2467))))+(J2441*J2442))/(J2443)))))","v":0},{"$f":"IF(J2467=\"n/a\",\"n/a\",IF(AND(J2467<1,K2441=0),0,\nIF(K2441=0,J2467-1,\nIF(J2467<1,K2442,\n(((J2467-1)*(J2443-(J2443/(J2467))))+(K2441*K2442))/(K2443)))))","v":0},{"$f":"IF(K2467=\"n/a\",\"n/a\",IF(AND(K2467<1,L2441=0),0,\nIF(L2441=0,K2467-1,\nIF(K2467<1,L2442,\n(((K2467-1)*(K2443-(K2443/(K2467))))+(L2441*L2442))/(L2443)))))","v":0},{"$f":"IF(L2467=\"n/a\",\"n/a\",IF(AND(L2467<1,M2441=0),0,\nIF(M2441=0,L2467-1,\nIF(L2467<1,M2442,\n(((L2467-1)*(L2443-(L2443/(L2467))))+(M2441*M2442))/(M2443)))))","v":0},{"$f":"IF(M2467=\"n/a\",\"n/a\",IF(AND(M2467<1,N2441=0),0,\nIF(N2441=0,M2467-1,\nIF(M2467<1,N2442,\n(((M2467-1)*(M2443-(M2443/(M2467))))+(N2441*N2442))/(N2443)))))","v":0},{"$f":"IF(N2467=\"n/a\",\"n/a\",IF(AND(N2467<1,O2441=0),0,\nIF(O2441=0,N2467-1,\nIF(N2467<1,O2442,\n(((N2467-1)*(N2443-(N2443/(N2467))))+(O2441*O2442))/(O2443)))))","v":0},{"$f":"IF(O2467=\"n/a\",\"n/a\",IF(AND(O2467<1,P2441=0),0,\nIF(P2441=0,O2467-1,\nIF(O2467<1,P2442,\n(((O2467-1)*(O2443-(O2443/(O2467))))+(P2441*P2442))/(P2443)))))","v":0},{"$f":"IF(P2467=\"n/a\",\"n/a\",IF(AND(P2467<1,Q2441=0),0,\nIF(Q2441=0,P2467-1,\nIF(P2467<1,Q2442,\n(((P2467-1)*(P2443-(P2443/(P2467))))+(Q2441*Q2442))/(Q2443)))))","v":0},{"$f":"IF(Q2467=\"n/a\",\"n/a\",IF(AND(Q2467<1,R2441=0),0,\nIF(R2441=0,Q2467-1,\nIF(Q2467<1,R2442,\n(((Q2467-1)*(Q2443-(Q2443/(Q2467))))+(R2441*R2442))/(R2443)))))","v":0},{"$f":"IF(R2467=\"n/a\",\"n/a\",IF(AND(R2467<1,S2441=0),0,\nIF(S2441=0,R2467-1,\nIF(R2467<1,S2442,\n(((R2467-1)*(R2443-(R2443/(R2467))))+(S2441*S2442))/(S2443)))))","v":0},{"$f":"IF(S2467=\"n/a\",\"n/a\",IF(AND(S2467<1,T2441=0),0,\nIF(T2441=0,S2467-1,\nIF(S2467<1,T2442,\n(((S2467-1)*(S2443-(S2443/(S2467))))+(T2441*T2442))/(T2443)))))","v":0},{"$f":"IF(T2467=\"n/a\",\"n/a\",IF(AND(T2467<1,U2441=0),0,\nIF(U2441=0,T2467-1,\nIF(T2467<1,U2442,\n(((T2467-1)*(T2443-(T2443/(T2467))))+(U2441*U2442))/(U2443)))))","v":0},{"$f":"IF(U2467=\"n/a\",\"n/a\",IF(AND(U2467<1,V2441=0),0,\nIF(V2441=0,U2467-1,\nIF(U2467<1,V2442,\n(((U2467-1)*(U2443-(U2443/(U2467))))+(V2441*V2442))/(V2443)))))","v":0},{"$f":"IF(V2467=\"n/a\",\"n/a\",IF(AND(V2467<1,W2441=0),0,\nIF(W2441=0,V2467-1,\nIF(V2467<1,W2442,\n(((V2467-1)*(V2443-(V2443/(V2467))))+(W2441*W2442))/(W2443)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2468,(-$A2444-ROWS(C2440:C2467)),0)","v":"n/a"},{"$f":"IF(C2468=\"n/a\",\"n/a\",MAX(0,C2468-1))","v":"n/a"},{"$f":"IF(D2468=\"n/a\",\"n/a\",MAX(0,D2468-1))","v":"n/a"},{"$f":"IF(E2468=\"n/a\",\"n/a\",MAX(0,E2468-1))","v":"n/a"},{"$f":"IF(F2468=\"n/a\",\"n/a\",MAX(0,F2468-1))","v":"n/a"},{"$f":"IF(G2468=\"n/a\",\"n/a\",MAX(0,G2468-1))","v":"n/a"},{"$f":"IF(H2468=\"n/a\",\"n/a\",MAX(0,H2468-1))","v":"n/a"},{"$f":"IF(I2468=\"n/a\",\"n/a\",MAX(0,I2468-1))","v":"n/a"},{"$f":"IF(J2468=\"n/a\",\"n/a\",MAX(0,J2468-1))","v":"n/a"},{"$f":"IF(K2468=\"n/a\",\"n/a\",MAX(0,K2468-1))","v":"n/a"},{"$f":"IF(L2468=\"n/a\",\"n/a\",MAX(0,L2468-1))","v":"n/a"},{"$f":"IF(M2468=\"n/a\",\"n/a\",MAX(0,M2468-1))","v":"n/a"},{"$f":"IF(N2468=\"n/a\",\"n/a\",MAX(0,N2468-1))","v":"n/a"},{"$f":"IF(O2468=\"n/a\",\"n/a\",MAX(0,O2468-1))","v":"n/a"},{"$f":"IF(P2468=\"n/a\",\"n/a\",MAX(0,P2468-1))","v":"n/a"},{"$f":"IF(Q2468=\"n/a\",\"n/a\",MAX(0,Q2468-1))","v":"n/a"},{"$f":"IF(R2468=\"n/a\",\"n/a\",MAX(0,R2468-1))","v":"n/a"},{"$f":"IF(S2468=\"n/a\",\"n/a\",MAX(0,S2468-1))","v":"n/a"},{"$f":"IF(T2468=\"n/a\",\"n/a\",MAX(0,T2468-1))","v":"n/a"},{"$f":"IF(U2468=\"n/a\",\"n/a\",MAX(0,U2468-1))","v":"n/a"},{"$f":"IF(V2468=\"n/a\",\"n/a\",MAX(0,V2468-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D2469,(-$A2445-ROWS(D2441:D2468)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2470,(-$A2446-ROWS(E2442:E2469)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2471,(-$A2447-ROWS(F2443:F2470)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2472,(-$A2448-ROWS(G2444:G2471)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2473,(-$A2449-ROWS(H2445:H2472)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2474,(-$A2450-ROWS(I2446:I2473)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2475,(-$A2451-ROWS(J2447:J2474)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2476,(-$A2452-ROWS(K2448:K2475)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2477,(-$A2453-ROWS(L2449:L2476)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2478,(-$A2454-ROWS(M2450:M2477)),0)","v":25},24,23,22,21,20,19,18,17,16,15]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2479,(-$A2455-ROWS(N2451:N2478)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2480,(-$A2456-ROWS(O2452:O2479)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2481,(-$A2457-ROWS(P2453:P2480)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2482,(-$A2458-ROWS(Q2454:Q2481)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2483,(-$A2459-ROWS(R2455:R2482)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2484,(-$A2460-ROWS(S2456:S2483)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2485,(-$A2461-ROWS(T2457:T2484)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2486,(-$A2462-ROWS(U2458:U2485)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2487,(-$A2463-ROWS(V2459:V2486)),0)","v":0},{"$f":"IF(V2487=\"n/a\",\"n/a\",MAX(0,V2487-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2488,(-$A2464-ROWS(W2460:W2487)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2440<>\"n/a\",C2440<>\"n/a\"),IF(SUM(C2443:C2465)=0,0,IF((SUMPRODUCT(C2443:C2465,C2467:C2489)/SUM(C2443:C2465))<0,1,(SUMPRODUCT(C2443:C2465,C2467:C2489)/SUM(C2443:C2465)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2440<>\"n/a\",D2440<>\"n/a\"),IF(SUM(D2443:D2465)=0,0,IF((SUMPRODUCT(D2443:D2465,D2467:D2489)/SUM(D2443:D2465))<0,1,(SUMPRODUCT(D2443:D2465,D2467:D2489)/SUM(D2443:D2465)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 47",{"$f":"VLOOKUP($A2492,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Communication"}]
[{"$f":"VALUE(REPLACE(A2492,1,12,\"\"))","v":47},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2493,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2493,0)-OFFSET('RFM input'!H$134,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2493,0)-OFFSET('RFM input'!I$134,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2493,0)-OFFSET('RFM input'!J$134,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2493,0)-OFFSET('RFM input'!K$134,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2493,0)-OFFSET('RFM input'!L$134,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2493,0)-OFFSET('RFM input'!M$134,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2493,0)-OFFSET('RFM input'!N$134,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2493,0)-OFFSET('RFM input'!O$134,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2493,0)-OFFSET('RFM input'!P$134,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2493,0)-OFFSET('RFM input'!Q$134,$A2493,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2493,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2493,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A2493,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A2493,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A2493,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A2493,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A2493,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A2493,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A2493,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A2493,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A2493,0)","v":10}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2493,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2493,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2521=\"n/a\",0,IF(AND(D2495=0,C2497=0),0,\nIF(AND(D2495<>0,C2497=0),D2495,\nIF(AND(D2496<>0,C2497<>0),(C2497-(C2497/C2521))+D2495,\nIF(C2521<1,0,(C2497-(C2497/C2521)))))))","v":0},{"$f":"IF(E2521=\"n/a\",0,IF(AND(E2495=0,D2497=0),0,\nIF(AND(E2495<>0,D2497=0),E2495,\nIF(AND(E2496<>0,D2497<>0),(D2497-(D2497/D2521))+E2495,\nIF(D2521<1,0,(D2497-(D2497/D2521)))))))","v":0},{"$f":"IF(F2521=\"n/a\",0,IF(AND(F2495=0,E2497=0),0,\nIF(AND(F2495<>0,E2497=0),F2495,\nIF(AND(F2496<>0,E2497<>0),(E2497-(E2497/E2521))+F2495,\nIF(E2521<1,0,(E2497-(E2497/E2521)))))))","v":0},{"$f":"IF(G2521=\"n/a\",0,IF(AND(G2495=0,F2497=0),0,\nIF(AND(G2495<>0,F2497=0),G2495,\nIF(AND(G2496<>0,F2497<>0),(F2497-(F2497/F2521))+G2495,\nIF(F2521<1,0,(F2497-(F2497/F2521)))))))","v":0},{"$f":"IF(H2521=\"n/a\",0,IF(AND(H2495=0,G2497=0),0,\nIF(AND(H2495<>0,G2497=0),H2495,\nIF(AND(H2496<>0,G2497<>0),(G2497-(G2497/G2521))+H2495,\nIF(G2521<1,0,(G2497-(G2497/G2521)))))))","v":0},{"$f":"IF(I2521=\"n/a\",0,IF(AND(I2495=0,H2497=0),0,\nIF(AND(I2495<>0,H2497=0),I2495,\nIF(AND(I2496<>0,H2497<>0),(H2497-(H2497/H2521))+I2495,\nIF(H2521<1,0,(H2497-(H2497/H2521)))))))","v":0},{"$f":"IF(J2521=\"n/a\",0,IF(AND(J2495=0,I2497=0),0,\nIF(AND(J2495<>0,I2497=0),J2495,\nIF(AND(J2496<>0,I2497<>0),(I2497-(I2497/I2521))+J2495,\nIF(I2521<1,0,(I2497-(I2497/I2521)))))))","v":0},{"$f":"IF(K2521=\"n/a\",0,IF(AND(K2495=0,J2497=0),0,\nIF(AND(K2495<>0,J2497=0),K2495,\nIF(AND(K2496<>0,J2497<>0),(J2497-(J2497/J2521))+K2495,\nIF(J2521<1,0,(J2497-(J2497/J2521)))))))","v":0},{"$f":"IF(L2521=\"n/a\",0,IF(AND(L2495=0,K2497=0),0,\nIF(AND(L2495<>0,K2497=0),L2495,\nIF(AND(L2496<>0,K2497<>0),(K2497-(K2497/K2521))+L2495,\nIF(K2521<1,0,(K2497-(K2497/K2521)))))))","v":0},{"$f":"IF(M2521=\"n/a\",0,IF(AND(M2495=0,L2497=0),0,\nIF(AND(M2495<>0,L2497=0),M2495,\nIF(AND(M2496<>0,L2497<>0),(L2497-(L2497/L2521))+M2495,\nIF(L2521<1,0,(L2497-(L2497/L2521)))))))","v":0},{"$f":"IF(N2521=\"n/a\",0,IF(AND(N2495=0,M2497=0),0,\nIF(AND(N2495<>0,M2497=0),N2495,\nIF(AND(N2496<>0,M2497<>0),(M2497-(M2497/M2521))+N2495,\nIF(M2521<1,0,(M2497-(M2497/M2521)))))))","v":0},{"$f":"IF(O2521=\"n/a\",0,IF(AND(O2495=0,N2497=0),0,\nIF(AND(O2495<>0,N2497=0),O2495,\nIF(AND(O2496<>0,N2497<>0),(N2497-(N2497/N2521))+O2495,\nIF(N2521<1,0,(N2497-(N2497/N2521)))))))","v":0},{"$f":"IF(P2521=\"n/a\",0,IF(AND(P2495=0,O2497=0),0,\nIF(AND(P2495<>0,O2497=0),P2495,\nIF(AND(P2496<>0,O2497<>0),(O2497-(O2497/O2521))+P2495,\nIF(O2521<1,0,(O2497-(O2497/O2521)))))))","v":0},{"$f":"IF(Q2521=\"n/a\",0,IF(AND(Q2495=0,P2497=0),0,\nIF(AND(Q2495<>0,P2497=0),Q2495,\nIF(AND(Q2496<>0,P2497<>0),(P2497-(P2497/P2521))+Q2495,\nIF(P2521<1,0,(P2497-(P2497/P2521)))))))","v":0},{"$f":"IF(R2521=\"n/a\",0,IF(AND(R2495=0,Q2497=0),0,\nIF(AND(R2495<>0,Q2497=0),R2495,\nIF(AND(R2496<>0,Q2497<>0),(Q2497-(Q2497/Q2521))+R2495,\nIF(Q2521<1,0,(Q2497-(Q2497/Q2521)))))))","v":0},{"$f":"IF(S2521=\"n/a\",0,IF(AND(S2495=0,R2497=0),0,\nIF(AND(S2495<>0,R2497=0),S2495,\nIF(AND(S2496<>0,R2497<>0),(R2497-(R2497/R2521))+S2495,\nIF(R2521<1,0,(R2497-(R2497/R2521)))))))","v":0},{"$f":"IF(T2521=\"n/a\",0,IF(AND(T2495=0,S2497=0),0,\nIF(AND(T2495<>0,S2497=0),T2495,\nIF(AND(T2496<>0,S2497<>0),(S2497-(S2497/S2521))+T2495,\nIF(S2521<1,0,(S2497-(S2497/S2521)))))))","v":0},{"$f":"IF(U2521=\"n/a\",0,IF(AND(U2495=0,T2497=0),0,\nIF(AND(U2495<>0,T2497=0),U2495,\nIF(AND(U2496<>0,T2497<>0),(T2497-(T2497/T2521))+U2495,\nIF(T2521<1,0,(T2497-(T2497/T2521)))))))","v":0},{"$f":"IF(V2521=\"n/a\",0,IF(AND(V2495=0,U2497=0),0,\nIF(AND(V2495<>0,U2497=0),V2495,\nIF(AND(V2496<>0,U2497<>0),(U2497-(U2497/U2521))+V2495,\nIF(U2521<1,0,(U2497-(U2497/U2521)))))))","v":0},{"$f":"IF(W2521=\"n/a\",0,IF(AND(W2495=0,V2497=0),0,\nIF(AND(W2495<>0,V2497=0),W2495,\nIF(AND(W2496<>0,V2497<>0),(V2497-(V2497/V2521))+W2495,\nIF(V2521<1,0,(V2497-(V2497/V2521)))))))","v":0}]
[{"$f":"A2497+1","v":0},"Depreciated starting RAB",{"$f":"C2493","v":0},{"$f":"IF(C2522=\"n/a\",C2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,C2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,C2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(D2522=\"n/a\",D2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,D2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,D2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(E2522=\"n/a\",E2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,E2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,E2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(F2522=\"n/a\",F2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,F2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,F2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(G2522=\"n/a\",G2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,G2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,G2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(H2522=\"n/a\",H2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,H2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,H2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(I2522=\"n/a\",I2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,I2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,I2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(J2522=\"n/a\",J2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,J2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,J2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(K2522=\"n/a\",K2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,K2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,K2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(L2522=\"n/a\",L2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,L2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,L2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(M2522=\"n/a\",M2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,M2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,M2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(N2522=\"n/a\",N2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,N2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,N2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(O2522=\"n/a\",O2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,O2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,O2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(P2522=\"n/a\",P2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,P2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,P2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(Q2522=\"n/a\",Q2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,Q2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,Q2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(R2522=\"n/a\",R2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,R2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,R2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(S2522=\"n/a\",S2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,S2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,S2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(T2522=\"n/a\",T2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,T2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,T2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(U2522=\"n/a\",U2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,U2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,U2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(V2522=\"n/a\",V2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,V2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,V2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0}]
[{"$f":"A2498+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2499)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"OFFSET(D2499,-($A2499+5),0)","v":0},{"$f":"IF(D2523=\"n/a\",D2499,IFERROR(IF((OFFSET($C2499,0,$A2499))<0,\nMIN(0,D2499-(OFFSET($C2499,0,$A2499)/(OFFSET($C2494,-$A2498,$A2499)))),\nMAX(0,D2499-(OFFSET($C2499,0,$A2499)/(OFFSET($C2494,-$A2498,$A2499))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E2500,-($A2500+5),0)","v":0},{"$f":"IF(E2524=\"n/a\",E2500,IFERROR(IF((OFFSET($C2500,0,$A2500))<0,\nMIN(0,E2500-(OFFSET($C2500,0,$A2500)/(OFFSET($C2495,-$A2499,$A2500)))),\nMAX(0,E2500-(OFFSET($C2500,0,$A2500)/(OFFSET($C2495,-$A2499,$A2500))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F2501,-($A2501+5),0)","v":0},{"$f":"IF(F2525=\"n/a\",F2501,IFERROR(IF((OFFSET($C2501,0,$A2501))<0,\nMIN(0,F2501-(OFFSET($C2501,0,$A2501)/(OFFSET($C2496,-$A2500,$A2501)))),\nMAX(0,F2501-(OFFSET($C2501,0,$A2501)/(OFFSET($C2496,-$A2500,$A2501))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2502,-($A2502+5),0)","v":0},{"$f":"IF(G2526=\"n/a\",G2502,IFERROR(IF((OFFSET($C2502,0,$A2502))<0,\nMIN(0,G2502-(OFFSET($C2502,0,$A2502)/(OFFSET($C2497,-$A2501,$A2502)))),\nMAX(0,G2502-(OFFSET($C2502,0,$A2502)/(OFFSET($C2497,-$A2501,$A2502))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2503,-($A2503+5),0)","v":0},{"$f":"IF(H2527=\"n/a\",H2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,H2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,H2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2504,-($A2504+5),0)","v":0},{"$f":"IF(I2528=\"n/a\",I2504,IFERROR(IF((OFFSET($C2504,0,$A2504))<0,\nMIN(0,I2504-(OFFSET($C2504,0,$A2504)/(OFFSET($C2499,-$A2503,$A2504)))),\nMAX(0,I2504-(OFFSET($C2504,0,$A2504)/(OFFSET($C2499,-$A2503,$A2504))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2505,-($A2505+5),0)","v":0},{"$f":"IF(J2529=\"n/a\",J2505,IFERROR(IF((OFFSET($C2505,0,$A2505))<0,\nMIN(0,J2505-(OFFSET($C2505,0,$A2505)/(OFFSET($C2500,-$A2504,$A2505)))),\nMAX(0,J2505-(OFFSET($C2505,0,$A2505)/(OFFSET($C2500,-$A2504,$A2505))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2506,-($A2506+5),0)","v":0},{"$f":"IF(K2530=\"n/a\",K2506,IFERROR(IF((OFFSET($C2506,0,$A2506))<0,\nMIN(0,K2506-(OFFSET($C2506,0,$A2506)/(OFFSET($C2501,-$A2505,$A2506)))),\nMAX(0,K2506-(OFFSET($C2506,0,$A2506)/(OFFSET($C2501,-$A2505,$A2506))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2507,-($A2507+5),0)","v":0},{"$f":"IF(L2531=\"n/a\",L2507,IFERROR(IF((OFFSET($C2507,0,$A2507))<0,\nMIN(0,L2507-(OFFSET($C2507,0,$A2507)/(OFFSET($C2502,-$A2506,$A2507)))),\nMAX(0,L2507-(OFFSET($C2507,0,$A2507)/(OFFSET($C2502,-$A2506,$A2507))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2508,-($A2508+5),0)","v":0},{"$f":"IF(M2532=\"n/a\",M2508,IFERROR(IF((OFFSET($C2508,0,$A2508))<0,\nMIN(0,M2508-(OFFSET($C2508,0,$A2508)/(OFFSET($C2503,-$A2507,$A2508)))),\nMAX(0,M2508-(OFFSET($C2508,0,$A2508)/(OFFSET($C2503,-$A2507,$A2508))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2509,-($A2509+5),0)","v":0},{"$f":"IF(N2533=\"n/a\",N2509,IFERROR(IF((OFFSET($C2509,0,$A2509))<0,\nMIN(0,N2509-(OFFSET($C2509,0,$A2509)/(OFFSET($C2504,-$A2508,$A2509)))),\nMAX(0,N2509-(OFFSET($C2509,0,$A2509)/(OFFSET($C2504,-$A2508,$A2509))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2510,-($A2510+5),0)","v":0},{"$f":"IF(O2534=\"n/a\",O2510,IFERROR(IF((OFFSET($C2510,0,$A2510))<0,\nMIN(0,O2510-(OFFSET($C2510,0,$A2510)/(OFFSET($C2505,-$A2509,$A2510)))),\nMAX(0,O2510-(OFFSET($C2510,0,$A2510)/(OFFSET($C2505,-$A2509,$A2510))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2511,-($A2511+5),0)","v":0},{"$f":"IF(P2535=\"n/a\",P2511,IFERROR(IF((OFFSET($C2511,0,$A2511))<0,\nMIN(0,P2511-(OFFSET($C2511,0,$A2511)/(OFFSET($C2506,-$A2510,$A2511)))),\nMAX(0,P2511-(OFFSET($C2511,0,$A2511)/(OFFSET($C2506,-$A2510,$A2511))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2512,-($A2512+5),0)","v":0},{"$f":"IF(Q2536=\"n/a\",Q2512,IFERROR(IF((OFFSET($C2512,0,$A2512))<0,\nMIN(0,Q2512-(OFFSET($C2512,0,$A2512)/(OFFSET($C2507,-$A2511,$A2512)))),\nMAX(0,Q2512-(OFFSET($C2512,0,$A2512)/(OFFSET($C2507,-$A2511,$A2512))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2513,-($A2513+5),0)","v":0},{"$f":"IF(R2537=\"n/a\",R2513,IFERROR(IF((OFFSET($C2513,0,$A2513))<0,\nMIN(0,R2513-(OFFSET($C2513,0,$A2513)/(OFFSET($C2508,-$A2512,$A2513)))),\nMAX(0,R2513-(OFFSET($C2513,0,$A2513)/(OFFSET($C2508,-$A2512,$A2513))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2514,-($A2514+5),0)","v":0},{"$f":"IF(S2538=\"n/a\",S2514,IFERROR(IF((OFFSET($C2514,0,$A2514))<0,\nMIN(0,S2514-(OFFSET($C2514,0,$A2514)/(OFFSET($C2509,-$A2513,$A2514)))),\nMAX(0,S2514-(OFFSET($C2514,0,$A2514)/(OFFSET($C2509,-$A2513,$A2514))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2515,-($A2515+5),0)","v":0},{"$f":"IF(T2539=\"n/a\",T2515,IFERROR(IF((OFFSET($C2515,0,$A2515))<0,\nMIN(0,T2515-(OFFSET($C2515,0,$A2515)/(OFFSET($C2510,-$A2514,$A2515)))),\nMAX(0,T2515-(OFFSET($C2515,0,$A2515)/(OFFSET($C2510,-$A2514,$A2515))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2516,-($A2516+5),0)","v":0},{"$f":"IF(U2540=\"n/a\",U2516,IFERROR(IF((OFFSET($C2516,0,$A2516))<0,\nMIN(0,U2516-(OFFSET($C2516,0,$A2516)/(OFFSET($C2511,-$A2515,$A2516)))),\nMAX(0,U2516-(OFFSET($C2516,0,$A2516)/(OFFSET($C2511,-$A2515,$A2516))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2517,-($A2517+5),0)","v":0},{"$f":"IF(V2541=\"n/a\",V2517,IFERROR(IF((OFFSET($C2517,0,$A2517))<0,\nMIN(0,V2517-(OFFSET($C2517,0,$A2517)/(OFFSET($C2512,-$A2516,$A2517)))),\nMAX(0,V2517-(OFFSET($C2517,0,$A2517)/(OFFSET($C2512,-$A2516,$A2517))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2518,-($A2518+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2521=\"n/a\",\"n/a\",IF(AND(C2521<1,D2495=0),0,\nIF(D2495=0,C2521-1,\nIF(C2521<1,D2496,\n(((C2521-1)*(C2497-(C2497/(C2521))))+(D2495*D2496))/(D2497)))))","v":0},{"$f":"IF(D2521=\"n/a\",\"n/a\",IF(AND(D2521<1,E2495=0),0,\nIF(E2495=0,D2521-1,\nIF(D2521<1,E2496,\n(((D2521-1)*(D2497-(D2497/(D2521))))+(E2495*E2496))/(E2497)))))","v":0},{"$f":"IF(E2521=\"n/a\",\"n/a\",IF(AND(E2521<1,F2495=0),0,\nIF(F2495=0,E2521-1,\nIF(E2521<1,F2496,\n(((E2521-1)*(E2497-(E2497/(E2521))))+(F2495*F2496))/(F2497)))))","v":0},{"$f":"IF(F2521=\"n/a\",\"n/a\",IF(AND(F2521<1,G2495=0),0,\nIF(G2495=0,F2521-1,\nIF(F2521<1,G2496,\n(((F2521-1)*(F2497-(F2497/(F2521))))+(G2495*G2496))/(G2497)))))","v":0},{"$f":"IF(G2521=\"n/a\",\"n/a\",IF(AND(G2521<1,H2495=0),0,\nIF(H2495=0,G2521-1,\nIF(G2521<1,H2496,\n(((G2521-1)*(G2497-(G2497/(G2521))))+(H2495*H2496))/(H2497)))))","v":0},{"$f":"IF(H2521=\"n/a\",\"n/a\",IF(AND(H2521<1,I2495=0),0,\nIF(I2495=0,H2521-1,\nIF(H2521<1,I2496,\n(((H2521-1)*(H2497-(H2497/(H2521))))+(I2495*I2496))/(I2497)))))","v":0},{"$f":"IF(I2521=\"n/a\",\"n/a\",IF(AND(I2521<1,J2495=0),0,\nIF(J2495=0,I2521-1,\nIF(I2521<1,J2496,\n(((I2521-1)*(I2497-(I2497/(I2521))))+(J2495*J2496))/(J2497)))))","v":0},{"$f":"IF(J2521=\"n/a\",\"n/a\",IF(AND(J2521<1,K2495=0),0,\nIF(K2495=0,J2521-1,\nIF(J2521<1,K2496,\n(((J2521-1)*(J2497-(J2497/(J2521))))+(K2495*K2496))/(K2497)))))","v":0},{"$f":"IF(K2521=\"n/a\",\"n/a\",IF(AND(K2521<1,L2495=0),0,\nIF(L2495=0,K2521-1,\nIF(K2521<1,L2496,\n(((K2521-1)*(K2497-(K2497/(K2521))))+(L2495*L2496))/(L2497)))))","v":0},{"$f":"IF(L2521=\"n/a\",\"n/a\",IF(AND(L2521<1,M2495=0),0,\nIF(M2495=0,L2521-1,\nIF(L2521<1,M2496,\n(((L2521-1)*(L2497-(L2497/(L2521))))+(M2495*M2496))/(M2497)))))","v":0},{"$f":"IF(M2521=\"n/a\",\"n/a\",IF(AND(M2521<1,N2495=0),0,\nIF(N2495=0,M2521-1,\nIF(M2521<1,N2496,\n(((M2521-1)*(M2497-(M2497/(M2521))))+(N2495*N2496))/(N2497)))))","v":0},{"$f":"IF(N2521=\"n/a\",\"n/a\",IF(AND(N2521<1,O2495=0),0,\nIF(O2495=0,N2521-1,\nIF(N2521<1,O2496,\n(((N2521-1)*(N2497-(N2497/(N2521))))+(O2495*O2496))/(O2497)))))","v":0},{"$f":"IF(O2521=\"n/a\",\"n/a\",IF(AND(O2521<1,P2495=0),0,\nIF(P2495=0,O2521-1,\nIF(O2521<1,P2496,\n(((O2521-1)*(O2497-(O2497/(O2521))))+(P2495*P2496))/(P2497)))))","v":0},{"$f":"IF(P2521=\"n/a\",\"n/a\",IF(AND(P2521<1,Q2495=0),0,\nIF(Q2495=0,P2521-1,\nIF(P2521<1,Q2496,\n(((P2521-1)*(P2497-(P2497/(P2521))))+(Q2495*Q2496))/(Q2497)))))","v":0},{"$f":"IF(Q2521=\"n/a\",\"n/a\",IF(AND(Q2521<1,R2495=0),0,\nIF(R2495=0,Q2521-1,\nIF(Q2521<1,R2496,\n(((Q2521-1)*(Q2497-(Q2497/(Q2521))))+(R2495*R2496))/(R2497)))))","v":0},{"$f":"IF(R2521=\"n/a\",\"n/a\",IF(AND(R2521<1,S2495=0),0,\nIF(S2495=0,R2521-1,\nIF(R2521<1,S2496,\n(((R2521-1)*(R2497-(R2497/(R2521))))+(S2495*S2496))/(S2497)))))","v":0},{"$f":"IF(S2521=\"n/a\",\"n/a\",IF(AND(S2521<1,T2495=0),0,\nIF(T2495=0,S2521-1,\nIF(S2521<1,T2496,\n(((S2521-1)*(S2497-(S2497/(S2521))))+(T2495*T2496))/(T2497)))))","v":0},{"$f":"IF(T2521=\"n/a\",\"n/a\",IF(AND(T2521<1,U2495=0),0,\nIF(U2495=0,T2521-1,\nIF(T2521<1,U2496,\n(((T2521-1)*(T2497-(T2497/(T2521))))+(U2495*U2496))/(U2497)))))","v":0},{"$f":"IF(U2521=\"n/a\",\"n/a\",IF(AND(U2521<1,V2495=0),0,\nIF(V2495=0,U2521-1,\nIF(U2521<1,V2496,\n(((U2521-1)*(U2497-(U2497/(U2521))))+(V2495*V2496))/(V2497)))))","v":0},{"$f":"IF(V2521=\"n/a\",\"n/a\",IF(AND(V2521<1,W2495=0),0,\nIF(W2495=0,V2521-1,\nIF(V2521<1,W2496,\n(((V2521-1)*(V2497-(V2497/(V2521))))+(W2495*W2496))/(W2497)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2522,(-$A2498-ROWS(C2494:C2521)),0)","v":"n/a"},{"$f":"IF(C2522=\"n/a\",\"n/a\",MAX(0,C2522-1))","v":"n/a"},{"$f":"IF(D2522=\"n/a\",\"n/a\",MAX(0,D2522-1))","v":"n/a"},{"$f":"IF(E2522=\"n/a\",\"n/a\",MAX(0,E2522-1))","v":"n/a"},{"$f":"IF(F2522=\"n/a\",\"n/a\",MAX(0,F2522-1))","v":"n/a"},{"$f":"IF(G2522=\"n/a\",\"n/a\",MAX(0,G2522-1))","v":"n/a"},{"$f":"IF(H2522=\"n/a\",\"n/a\",MAX(0,H2522-1))","v":"n/a"},{"$f":"IF(I2522=\"n/a\",\"n/a\",MAX(0,I2522-1))","v":"n/a"},{"$f":"IF(J2522=\"n/a\",\"n/a\",MAX(0,J2522-1))","v":"n/a"},{"$f":"IF(K2522=\"n/a\",\"n/a\",MAX(0,K2522-1))","v":"n/a"},{"$f":"IF(L2522=\"n/a\",\"n/a\",MAX(0,L2522-1))","v":"n/a"},{"$f":"IF(M2522=\"n/a\",\"n/a\",MAX(0,M2522-1))","v":"n/a"},{"$f":"IF(N2522=\"n/a\",\"n/a\",MAX(0,N2522-1))","v":"n/a"},{"$f":"IF(O2522=\"n/a\",\"n/a\",MAX(0,O2522-1))","v":"n/a"},{"$f":"IF(P2522=\"n/a\",\"n/a\",MAX(0,P2522-1))","v":"n/a"},{"$f":"IF(Q2522=\"n/a\",\"n/a\",MAX(0,Q2522-1))","v":"n/a"},{"$f":"IF(R2522=\"n/a\",\"n/a\",MAX(0,R2522-1))","v":"n/a"},{"$f":"IF(S2522=\"n/a\",\"n/a\",MAX(0,S2522-1))","v":"n/a"},{"$f":"IF(T2522=\"n/a\",\"n/a\",MAX(0,T2522-1))","v":"n/a"},{"$f":"IF(U2522=\"n/a\",\"n/a\",MAX(0,U2522-1))","v":"n/a"},{"$f":"IF(V2522=\"n/a\",\"n/a\",MAX(0,V2522-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2499)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2523,(-$A2499-ROWS(D2495:D2522)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2524,(-$A2500-ROWS(E2496:E2523)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2525,(-$A2501-ROWS(F2497:F2524)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2526,(-$A2502-ROWS(G2498:G2525)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2527,(-$A2503-ROWS(H2499:H2526)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2528,(-$A2504-ROWS(I2500:I2527)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2529,(-$A2505-ROWS(J2501:J2528)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2530,(-$A2506-ROWS(K2502:K2529)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2531,(-$A2507-ROWS(L2503:L2530)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2532,(-$A2508-ROWS(M2504:M2531)),0)","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2533,(-$A2509-ROWS(N2505:N2532)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2534,(-$A2510-ROWS(O2506:O2533)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2535,(-$A2511-ROWS(P2507:P2534)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2536,(-$A2512-ROWS(Q2508:Q2535)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2537,(-$A2513-ROWS(R2509:R2536)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2538,(-$A2514-ROWS(S2510:S2537)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2539,(-$A2515-ROWS(T2511:T2538)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2540,(-$A2516-ROWS(U2512:U2539)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2541,(-$A2517-ROWS(V2513:V2540)),0)","v":0},{"$f":"IF(V2541=\"n/a\",\"n/a\",MAX(0,V2541-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2542,(-$A2518-ROWS(W2514:W2541)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2494<>\"n/a\",C2494<>\"n/a\"),IF(SUM(C2497:C2519)=0,0,IF((SUMPRODUCT(C2497:C2519,C2521:C2543)/SUM(C2497:C2519))<0,1,(SUMPRODUCT(C2497:C2519,C2521:C2543)/SUM(C2497:C2519)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2494<>\"n/a\",D2494<>\"n/a\"),IF(SUM(D2497:D2519)=0,0,IF((SUMPRODUCT(D2497:D2519,D2521:D2543)/SUM(D2497:D2519))<0,1,(SUMPRODUCT(D2497:D2519,D2521:D2543)/SUM(D2497:D2519)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 48",{"$f":"VLOOKUP($A2546,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Land"}]
[{"$f":"VALUE(REPLACE(A2546,1,12,\"\"))","v":48},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2547,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2547,0)-OFFSET('RFM input'!H$134,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2547,0)-OFFSET('RFM input'!I$134,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2547,0)-OFFSET('RFM input'!J$134,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2547,0)-OFFSET('RFM input'!K$134,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2547,0)-OFFSET('RFM input'!L$134,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2547,0)-OFFSET('RFM input'!M$134,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2547,0)-OFFSET('RFM input'!N$134,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2547,0)-OFFSET('RFM input'!O$134,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2547,0)-OFFSET('RFM input'!P$134,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2547,0)-OFFSET('RFM input'!Q$134,$A2547,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2547,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2547,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2547,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2547,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2547,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2547,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2547,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2547,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2547,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2547,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2547,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2547,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2547,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2575=\"n/a\",0,IF(AND(D2549=0,C2551=0),0,\nIF(AND(D2549<>0,C2551=0),D2549,\nIF(AND(D2550<>0,C2551<>0),(C2551-(C2551/C2575))+D2549,\nIF(C2575<1,0,(C2551-(C2551/C2575)))))))","v":0},{"$f":"IF(E2575=\"n/a\",0,IF(AND(E2549=0,D2551=0),0,\nIF(AND(E2549<>0,D2551=0),E2549,\nIF(AND(E2550<>0,D2551<>0),(D2551-(D2551/D2575))+E2549,\nIF(D2575<1,0,(D2551-(D2551/D2575)))))))","v":0},{"$f":"IF(F2575=\"n/a\",0,IF(AND(F2549=0,E2551=0),0,\nIF(AND(F2549<>0,E2551=0),F2549,\nIF(AND(F2550<>0,E2551<>0),(E2551-(E2551/E2575))+F2549,\nIF(E2575<1,0,(E2551-(E2551/E2575)))))))","v":0},{"$f":"IF(G2575=\"n/a\",0,IF(AND(G2549=0,F2551=0),0,\nIF(AND(G2549<>0,F2551=0),G2549,\nIF(AND(G2550<>0,F2551<>0),(F2551-(F2551/F2575))+G2549,\nIF(F2575<1,0,(F2551-(F2551/F2575)))))))","v":0},{"$f":"IF(H2575=\"n/a\",0,IF(AND(H2549=0,G2551=0),0,\nIF(AND(H2549<>0,G2551=0),H2549,\nIF(AND(H2550<>0,G2551<>0),(G2551-(G2551/G2575))+H2549,\nIF(G2575<1,0,(G2551-(G2551/G2575)))))))","v":0},{"$f":"IF(I2575=\"n/a\",0,IF(AND(I2549=0,H2551=0),0,\nIF(AND(I2549<>0,H2551=0),I2549,\nIF(AND(I2550<>0,H2551<>0),(H2551-(H2551/H2575))+I2549,\nIF(H2575<1,0,(H2551-(H2551/H2575)))))))","v":0},{"$f":"IF(J2575=\"n/a\",0,IF(AND(J2549=0,I2551=0),0,\nIF(AND(J2549<>0,I2551=0),J2549,\nIF(AND(J2550<>0,I2551<>0),(I2551-(I2551/I2575))+J2549,\nIF(I2575<1,0,(I2551-(I2551/I2575)))))))","v":0},{"$f":"IF(K2575=\"n/a\",0,IF(AND(K2549=0,J2551=0),0,\nIF(AND(K2549<>0,J2551=0),K2549,\nIF(AND(K2550<>0,J2551<>0),(J2551-(J2551/J2575))+K2549,\nIF(J2575<1,0,(J2551-(J2551/J2575)))))))","v":0},{"$f":"IF(L2575=\"n/a\",0,IF(AND(L2549=0,K2551=0),0,\nIF(AND(L2549<>0,K2551=0),L2549,\nIF(AND(L2550<>0,K2551<>0),(K2551-(K2551/K2575))+L2549,\nIF(K2575<1,0,(K2551-(K2551/K2575)))))))","v":0},{"$f":"IF(M2575=\"n/a\",0,IF(AND(M2549=0,L2551=0),0,\nIF(AND(M2549<>0,L2551=0),M2549,\nIF(AND(M2550<>0,L2551<>0),(L2551-(L2551/L2575))+M2549,\nIF(L2575<1,0,(L2551-(L2551/L2575)))))))","v":0},{"$f":"IF(N2575=\"n/a\",0,IF(AND(N2549=0,M2551=0),0,\nIF(AND(N2549<>0,M2551=0),N2549,\nIF(AND(N2550<>0,M2551<>0),(M2551-(M2551/M2575))+N2549,\nIF(M2575<1,0,(M2551-(M2551/M2575)))))))","v":0},{"$f":"IF(O2575=\"n/a\",0,IF(AND(O2549=0,N2551=0),0,\nIF(AND(O2549<>0,N2551=0),O2549,\nIF(AND(O2550<>0,N2551<>0),(N2551-(N2551/N2575))+O2549,\nIF(N2575<1,0,(N2551-(N2551/N2575)))))))","v":0},{"$f":"IF(P2575=\"n/a\",0,IF(AND(P2549=0,O2551=0),0,\nIF(AND(P2549<>0,O2551=0),P2549,\nIF(AND(P2550<>0,O2551<>0),(O2551-(O2551/O2575))+P2549,\nIF(O2575<1,0,(O2551-(O2551/O2575)))))))","v":0},{"$f":"IF(Q2575=\"n/a\",0,IF(AND(Q2549=0,P2551=0),0,\nIF(AND(Q2549<>0,P2551=0),Q2549,\nIF(AND(Q2550<>0,P2551<>0),(P2551-(P2551/P2575))+Q2549,\nIF(P2575<1,0,(P2551-(P2551/P2575)))))))","v":0},{"$f":"IF(R2575=\"n/a\",0,IF(AND(R2549=0,Q2551=0),0,\nIF(AND(R2549<>0,Q2551=0),R2549,\nIF(AND(R2550<>0,Q2551<>0),(Q2551-(Q2551/Q2575))+R2549,\nIF(Q2575<1,0,(Q2551-(Q2551/Q2575)))))))","v":0},{"$f":"IF(S2575=\"n/a\",0,IF(AND(S2549=0,R2551=0),0,\nIF(AND(S2549<>0,R2551=0),S2549,\nIF(AND(S2550<>0,R2551<>0),(R2551-(R2551/R2575))+S2549,\nIF(R2575<1,0,(R2551-(R2551/R2575)))))))","v":0},{"$f":"IF(T2575=\"n/a\",0,IF(AND(T2549=0,S2551=0),0,\nIF(AND(T2549<>0,S2551=0),T2549,\nIF(AND(T2550<>0,S2551<>0),(S2551-(S2551/S2575))+T2549,\nIF(S2575<1,0,(S2551-(S2551/S2575)))))))","v":0},{"$f":"IF(U2575=\"n/a\",0,IF(AND(U2549=0,T2551=0),0,\nIF(AND(U2549<>0,T2551=0),U2549,\nIF(AND(U2550<>0,T2551<>0),(T2551-(T2551/T2575))+U2549,\nIF(T2575<1,0,(T2551-(T2551/T2575)))))))","v":0},{"$f":"IF(V2575=\"n/a\",0,IF(AND(V2549=0,U2551=0),0,\nIF(AND(V2549<>0,U2551=0),V2549,\nIF(AND(V2550<>0,U2551<>0),(U2551-(U2551/U2575))+V2549,\nIF(U2575<1,0,(U2551-(U2551/U2575)))))))","v":0},{"$f":"IF(W2575=\"n/a\",0,IF(AND(W2549=0,V2551=0),0,\nIF(AND(W2549<>0,V2551=0),W2549,\nIF(AND(W2550<>0,V2551<>0),(V2551-(V2551/V2575))+W2549,\nIF(V2575<1,0,(V2551-(V2551/V2575)))))))","v":0}]
[{"$f":"A2551+1","v":0},"Depreciated starting RAB",{"$f":"C2547","v":0},{"$f":"IF(C2576=\"n/a\",C2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,C2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,C2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(D2576=\"n/a\",D2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,D2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,D2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(E2576=\"n/a\",E2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,E2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,E2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(F2576=\"n/a\",F2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,F2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,F2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(G2576=\"n/a\",G2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,G2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,G2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(H2576=\"n/a\",H2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,H2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,H2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(I2576=\"n/a\",I2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,I2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,I2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(J2576=\"n/a\",J2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,J2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,J2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(K2576=\"n/a\",K2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,K2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,K2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(L2576=\"n/a\",L2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,L2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,L2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(M2576=\"n/a\",M2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,M2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,M2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(N2576=\"n/a\",N2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,N2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,N2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(O2576=\"n/a\",O2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,O2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,O2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(P2576=\"n/a\",P2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,P2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,P2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(Q2576=\"n/a\",Q2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,Q2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,Q2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(R2576=\"n/a\",R2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,R2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,R2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(S2576=\"n/a\",S2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,S2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,S2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(T2576=\"n/a\",T2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,T2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,T2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(U2576=\"n/a\",U2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,U2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,U2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(V2576=\"n/a\",V2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,V2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,V2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0}]
[{"$f":"A2552+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D2553,-($A2553+5),0)","v":0},{"$f":"IF(D2577=\"n/a\",D2553,IFERROR(IF((OFFSET($C2553,0,$A2553))<0,\nMIN(0,D2553-(OFFSET($C2553,0,$A2553)/(OFFSET($C2548,-$A2552,$A2553)))),\nMAX(0,D2553-(OFFSET($C2553,0,$A2553)/(OFFSET($C2548,-$A2552,$A2553))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E2554,-($A2554+5),0)","v":0},{"$f":"IF(E2578=\"n/a\",E2554,IFERROR(IF((OFFSET($C2554,0,$A2554))<0,\nMIN(0,E2554-(OFFSET($C2554,0,$A2554)/(OFFSET($C2549,-$A2553,$A2554)))),\nMAX(0,E2554-(OFFSET($C2554,0,$A2554)/(OFFSET($C2549,-$A2553,$A2554))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F2555,-($A2555+5),0)","v":0},{"$f":"IF(F2579=\"n/a\",F2555,IFERROR(IF((OFFSET($C2555,0,$A2555))<0,\nMIN(0,F2555-(OFFSET($C2555,0,$A2555)/(OFFSET($C2550,-$A2554,$A2555)))),\nMAX(0,F2555-(OFFSET($C2555,0,$A2555)/(OFFSET($C2550,-$A2554,$A2555))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2556,-($A2556+5),0)","v":0},{"$f":"IF(G2580=\"n/a\",G2556,IFERROR(IF((OFFSET($C2556,0,$A2556))<0,\nMIN(0,G2556-(OFFSET($C2556,0,$A2556)/(OFFSET($C2551,-$A2555,$A2556)))),\nMAX(0,G2556-(OFFSET($C2556,0,$A2556)/(OFFSET($C2551,-$A2555,$A2556))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2557,-($A2557+5),0)","v":0},{"$f":"IF(H2581=\"n/a\",H2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,H2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,H2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2558,-($A2558+5),0)","v":0},{"$f":"IF(I2582=\"n/a\",I2558,IFERROR(IF((OFFSET($C2558,0,$A2558))<0,\nMIN(0,I2558-(OFFSET($C2558,0,$A2558)/(OFFSET($C2553,-$A2557,$A2558)))),\nMAX(0,I2558-(OFFSET($C2558,0,$A2558)/(OFFSET($C2553,-$A2557,$A2558))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2559,-($A2559+5),0)","v":0},{"$f":"IF(J2583=\"n/a\",J2559,IFERROR(IF((OFFSET($C2559,0,$A2559))<0,\nMIN(0,J2559-(OFFSET($C2559,0,$A2559)/(OFFSET($C2554,-$A2558,$A2559)))),\nMAX(0,J2559-(OFFSET($C2559,0,$A2559)/(OFFSET($C2554,-$A2558,$A2559))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2560,-($A2560+5),0)","v":0},{"$f":"IF(K2584=\"n/a\",K2560,IFERROR(IF((OFFSET($C2560,0,$A2560))<0,\nMIN(0,K2560-(OFFSET($C2560,0,$A2560)/(OFFSET($C2555,-$A2559,$A2560)))),\nMAX(0,K2560-(OFFSET($C2560,0,$A2560)/(OFFSET($C2555,-$A2559,$A2560))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2561,-($A2561+5),0)","v":0},{"$f":"IF(L2585=\"n/a\",L2561,IFERROR(IF((OFFSET($C2561,0,$A2561))<0,\nMIN(0,L2561-(OFFSET($C2561,0,$A2561)/(OFFSET($C2556,-$A2560,$A2561)))),\nMAX(0,L2561-(OFFSET($C2561,0,$A2561)/(OFFSET($C2556,-$A2560,$A2561))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2562,-($A2562+5),0)","v":0},{"$f":"IF(M2586=\"n/a\",M2562,IFERROR(IF((OFFSET($C2562,0,$A2562))<0,\nMIN(0,M2562-(OFFSET($C2562,0,$A2562)/(OFFSET($C2557,-$A2561,$A2562)))),\nMAX(0,M2562-(OFFSET($C2562,0,$A2562)/(OFFSET($C2557,-$A2561,$A2562))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2563)","v":"Depreciated Net Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2563,-($A2563+5),0)","v":0},{"$f":"IF(N2587=\"n/a\",N2563,IFERROR(IF((OFFSET($C2563,0,$A2563))<0,\nMIN(0,N2563-(OFFSET($C2563,0,$A2563)/(OFFSET($C2558,-$A2562,$A2563)))),\nMAX(0,N2563-(OFFSET($C2563,0,$A2563)/(OFFSET($C2558,-$A2562,$A2563))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2564,-($A2564+5),0)","v":0},{"$f":"IF(O2588=\"n/a\",O2564,IFERROR(IF((OFFSET($C2564,0,$A2564))<0,\nMIN(0,O2564-(OFFSET($C2564,0,$A2564)/(OFFSET($C2559,-$A2563,$A2564)))),\nMAX(0,O2564-(OFFSET($C2564,0,$A2564)/(OFFSET($C2559,-$A2563,$A2564))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2565,-($A2565+5),0)","v":0},{"$f":"IF(P2589=\"n/a\",P2565,IFERROR(IF((OFFSET($C2565,0,$A2565))<0,\nMIN(0,P2565-(OFFSET($C2565,0,$A2565)/(OFFSET($C2560,-$A2564,$A2565)))),\nMAX(0,P2565-(OFFSET($C2565,0,$A2565)/(OFFSET($C2560,-$A2564,$A2565))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2566,-($A2566+5),0)","v":0},{"$f":"IF(Q2590=\"n/a\",Q2566,IFERROR(IF((OFFSET($C2566,0,$A2566))<0,\nMIN(0,Q2566-(OFFSET($C2566,0,$A2566)/(OFFSET($C2561,-$A2565,$A2566)))),\nMAX(0,Q2566-(OFFSET($C2566,0,$A2566)/(OFFSET($C2561,-$A2565,$A2566))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2567,-($A2567+5),0)","v":0},{"$f":"IF(R2591=\"n/a\",R2567,IFERROR(IF((OFFSET($C2567,0,$A2567))<0,\nMIN(0,R2567-(OFFSET($C2567,0,$A2567)/(OFFSET($C2562,-$A2566,$A2567)))),\nMAX(0,R2567-(OFFSET($C2567,0,$A2567)/(OFFSET($C2562,-$A2566,$A2567))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2568,-($A2568+5),0)","v":0},{"$f":"IF(S2592=\"n/a\",S2568,IFERROR(IF((OFFSET($C2568,0,$A2568))<0,\nMIN(0,S2568-(OFFSET($C2568,0,$A2568)/(OFFSET($C2563,-$A2567,$A2568)))),\nMAX(0,S2568-(OFFSET($C2568,0,$A2568)/(OFFSET($C2563,-$A2567,$A2568))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2569,-($A2569+5),0)","v":0},{"$f":"IF(T2593=\"n/a\",T2569,IFERROR(IF((OFFSET($C2569,0,$A2569))<0,\nMIN(0,T2569-(OFFSET($C2569,0,$A2569)/(OFFSET($C2564,-$A2568,$A2569)))),\nMAX(0,T2569-(OFFSET($C2569,0,$A2569)/(OFFSET($C2564,-$A2568,$A2569))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2570,-($A2570+5),0)","v":0},{"$f":"IF(U2594=\"n/a\",U2570,IFERROR(IF((OFFSET($C2570,0,$A2570))<0,\nMIN(0,U2570-(OFFSET($C2570,0,$A2570)/(OFFSET($C2565,-$A2569,$A2570)))),\nMAX(0,U2570-(OFFSET($C2570,0,$A2570)/(OFFSET($C2565,-$A2569,$A2570))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2571,-($A2571+5),0)","v":0},{"$f":"IF(V2595=\"n/a\",V2571,IFERROR(IF((OFFSET($C2571,0,$A2571))<0,\nMIN(0,V2571-(OFFSET($C2571,0,$A2571)/(OFFSET($C2566,-$A2570,$A2571)))),\nMAX(0,V2571-(OFFSET($C2571,0,$A2571)/(OFFSET($C2566,-$A2570,$A2571))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2572,-($A2572+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2575=\"n/a\",\"n/a\",IF(AND(C2575<1,D2549=0),0,\nIF(D2549=0,C2575-1,\nIF(C2575<1,D2550,\n(((C2575-1)*(C2551-(C2551/(C2575))))+(D2549*D2550))/(D2551)))))","v":0},{"$f":"IF(D2575=\"n/a\",\"n/a\",IF(AND(D2575<1,E2549=0),0,\nIF(E2549=0,D2575-1,\nIF(D2575<1,E2550,\n(((D2575-1)*(D2551-(D2551/(D2575))))+(E2549*E2550))/(E2551)))))","v":0},{"$f":"IF(E2575=\"n/a\",\"n/a\",IF(AND(E2575<1,F2549=0),0,\nIF(F2549=0,E2575-1,\nIF(E2575<1,F2550,\n(((E2575-1)*(E2551-(E2551/(E2575))))+(F2549*F2550))/(F2551)))))","v":0},{"$f":"IF(F2575=\"n/a\",\"n/a\",IF(AND(F2575<1,G2549=0),0,\nIF(G2549=0,F2575-1,\nIF(F2575<1,G2550,\n(((F2575-1)*(F2551-(F2551/(F2575))))+(G2549*G2550))/(G2551)))))","v":0},{"$f":"IF(G2575=\"n/a\",\"n/a\",IF(AND(G2575<1,H2549=0),0,\nIF(H2549=0,G2575-1,\nIF(G2575<1,H2550,\n(((G2575-1)*(G2551-(G2551/(G2575))))+(H2549*H2550))/(H2551)))))","v":0},{"$f":"IF(H2575=\"n/a\",\"n/a\",IF(AND(H2575<1,I2549=0),0,\nIF(I2549=0,H2575-1,\nIF(H2575<1,I2550,\n(((H2575-1)*(H2551-(H2551/(H2575))))+(I2549*I2550))/(I2551)))))","v":0},{"$f":"IF(I2575=\"n/a\",\"n/a\",IF(AND(I2575<1,J2549=0),0,\nIF(J2549=0,I2575-1,\nIF(I2575<1,J2550,\n(((I2575-1)*(I2551-(I2551/(I2575))))+(J2549*J2550))/(J2551)))))","v":0},{"$f":"IF(J2575=\"n/a\",\"n/a\",IF(AND(J2575<1,K2549=0),0,\nIF(K2549=0,J2575-1,\nIF(J2575<1,K2550,\n(((J2575-1)*(J2551-(J2551/(J2575))))+(K2549*K2550))/(K2551)))))","v":0},{"$f":"IF(K2575=\"n/a\",\"n/a\",IF(AND(K2575<1,L2549=0),0,\nIF(L2549=0,K2575-1,\nIF(K2575<1,L2550,\n(((K2575-1)*(K2551-(K2551/(K2575))))+(L2549*L2550))/(L2551)))))","v":0},{"$f":"IF(L2575=\"n/a\",\"n/a\",IF(AND(L2575<1,M2549=0),0,\nIF(M2549=0,L2575-1,\nIF(L2575<1,M2550,\n(((L2575-1)*(L2551-(L2551/(L2575))))+(M2549*M2550))/(M2551)))))","v":0},{"$f":"IF(M2575=\"n/a\",\"n/a\",IF(AND(M2575<1,N2549=0),0,\nIF(N2549=0,M2575-1,\nIF(M2575<1,N2550,\n(((M2575-1)*(M2551-(M2551/(M2575))))+(N2549*N2550))/(N2551)))))","v":0},{"$f":"IF(N2575=\"n/a\",\"n/a\",IF(AND(N2575<1,O2549=0),0,\nIF(O2549=0,N2575-1,\nIF(N2575<1,O2550,\n(((N2575-1)*(N2551-(N2551/(N2575))))+(O2549*O2550))/(O2551)))))","v":0},{"$f":"IF(O2575=\"n/a\",\"n/a\",IF(AND(O2575<1,P2549=0),0,\nIF(P2549=0,O2575-1,\nIF(O2575<1,P2550,\n(((O2575-1)*(O2551-(O2551/(O2575))))+(P2549*P2550))/(P2551)))))","v":0},{"$f":"IF(P2575=\"n/a\",\"n/a\",IF(AND(P2575<1,Q2549=0),0,\nIF(Q2549=0,P2575-1,\nIF(P2575<1,Q2550,\n(((P2575-1)*(P2551-(P2551/(P2575))))+(Q2549*Q2550))/(Q2551)))))","v":0},{"$f":"IF(Q2575=\"n/a\",\"n/a\",IF(AND(Q2575<1,R2549=0),0,\nIF(R2549=0,Q2575-1,\nIF(Q2575<1,R2550,\n(((Q2575-1)*(Q2551-(Q2551/(Q2575))))+(R2549*R2550))/(R2551)))))","v":0},{"$f":"IF(R2575=\"n/a\",\"n/a\",IF(AND(R2575<1,S2549=0),0,\nIF(S2549=0,R2575-1,\nIF(R2575<1,S2550,\n(((R2575-1)*(R2551-(R2551/(R2575))))+(S2549*S2550))/(S2551)))))","v":0},{"$f":"IF(S2575=\"n/a\",\"n/a\",IF(AND(S2575<1,T2549=0),0,\nIF(T2549=0,S2575-1,\nIF(S2575<1,T2550,\n(((S2575-1)*(S2551-(S2551/(S2575))))+(T2549*T2550))/(T2551)))))","v":0},{"$f":"IF(T2575=\"n/a\",\"n/a\",IF(AND(T2575<1,U2549=0),0,\nIF(U2549=0,T2575-1,\nIF(T2575<1,U2550,\n(((T2575-1)*(T2551-(T2551/(T2575))))+(U2549*U2550))/(U2551)))))","v":0},{"$f":"IF(U2575=\"n/a\",\"n/a\",IF(AND(U2575<1,V2549=0),0,\nIF(V2549=0,U2575-1,\nIF(U2575<1,V2550,\n(((U2575-1)*(U2551-(U2551/(U2575))))+(V2549*V2550))/(V2551)))))","v":0},{"$f":"IF(V2575=\"n/a\",\"n/a\",IF(AND(V2575<1,W2549=0),0,\nIF(W2549=0,V2575-1,\nIF(V2575<1,W2550,\n(((V2575-1)*(V2551-(V2551/(V2575))))+(W2549*W2550))/(W2551)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2576,(-$A2552-ROWS(C2548:C2575)),0)","v":"n/a"},{"$f":"IF(C2576=\"n/a\",\"n/a\",MAX(0,C2576-1))","v":"n/a"},{"$f":"IF(D2576=\"n/a\",\"n/a\",MAX(0,D2576-1))","v":"n/a"},{"$f":"IF(E2576=\"n/a\",\"n/a\",MAX(0,E2576-1))","v":"n/a"},{"$f":"IF(F2576=\"n/a\",\"n/a\",MAX(0,F2576-1))","v":"n/a"},{"$f":"IF(G2576=\"n/a\",\"n/a\",MAX(0,G2576-1))","v":"n/a"},{"$f":"IF(H2576=\"n/a\",\"n/a\",MAX(0,H2576-1))","v":"n/a"},{"$f":"IF(I2576=\"n/a\",\"n/a\",MAX(0,I2576-1))","v":"n/a"},{"$f":"IF(J2576=\"n/a\",\"n/a\",MAX(0,J2576-1))","v":"n/a"},{"$f":"IF(K2576=\"n/a\",\"n/a\",MAX(0,K2576-1))","v":"n/a"},{"$f":"IF(L2576=\"n/a\",\"n/a\",MAX(0,L2576-1))","v":"n/a"},{"$f":"IF(M2576=\"n/a\",\"n/a\",MAX(0,M2576-1))","v":"n/a"},{"$f":"IF(N2576=\"n/a\",\"n/a\",MAX(0,N2576-1))","v":"n/a"},{"$f":"IF(O2576=\"n/a\",\"n/a\",MAX(0,O2576-1))","v":"n/a"},{"$f":"IF(P2576=\"n/a\",\"n/a\",MAX(0,P2576-1))","v":"n/a"},{"$f":"IF(Q2576=\"n/a\",\"n/a\",MAX(0,Q2576-1))","v":"n/a"},{"$f":"IF(R2576=\"n/a\",\"n/a\",MAX(0,R2576-1))","v":"n/a"},{"$f":"IF(S2576=\"n/a\",\"n/a\",MAX(0,S2576-1))","v":"n/a"},{"$f":"IF(T2576=\"n/a\",\"n/a\",MAX(0,T2576-1))","v":"n/a"},{"$f":"IF(U2576=\"n/a\",\"n/a\",MAX(0,U2576-1))","v":"n/a"},{"$f":"IF(V2576=\"n/a\",\"n/a\",MAX(0,V2576-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D2577,(-$A2553-ROWS(D2549:D2576)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2578,(-$A2554-ROWS(E2550:E2577)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2579,(-$A2555-ROWS(F2551:F2578)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2580,(-$A2556-ROWS(G2552:G2579)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2581,(-$A2557-ROWS(H2553:H2580)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2582,(-$A2558-ROWS(I2554:I2581)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2583,(-$A2559-ROWS(J2555:J2582)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2584,(-$A2560-ROWS(K2556:K2583)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2585,(-$A2561-ROWS(L2557:L2584)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2586,(-$A2562-ROWS(M2558:M2585)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2563)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2587,(-$A2563-ROWS(N2559:N2586)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2588,(-$A2564-ROWS(O2560:O2587)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2589,(-$A2565-ROWS(P2561:P2588)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2590,(-$A2566-ROWS(Q2562:Q2589)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2591,(-$A2567-ROWS(R2563:R2590)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2592,(-$A2568-ROWS(S2564:S2591)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2593,(-$A2569-ROWS(T2565:T2592)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2594,(-$A2570-ROWS(U2566:U2593)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2595,(-$A2571-ROWS(V2567:V2594)),0)","v":0},{"$f":"IF(V2595=\"n/a\",\"n/a\",MAX(0,V2595-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2596,(-$A2572-ROWS(W2568:W2595)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2548<>\"n/a\",C2548<>\"n/a\"),IF(SUM(C2551:C2573)=0,0,IF((SUMPRODUCT(C2551:C2573,C2575:C2597)/SUM(C2551:C2573))<0,1,(SUMPRODUCT(C2551:C2573,C2575:C2597)/SUM(C2551:C2573)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2548<>\"n/a\",D2548<>\"n/a\"),IF(SUM(D2551:D2573)=0,0,IF((SUMPRODUCT(D2551:D2573,D2575:D2597)/SUM(D2551:D2573))<0,1,(SUMPRODUCT(D2551:D2573,D2575:D2597)/SUM(D2551:D2573)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 49",{"$f":"VLOOKUP($A2600,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Easements"}]
[{"$f":"VALUE(REPLACE(A2600,1,12,\"\"))","v":49},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2601,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2601,0)-OFFSET('RFM input'!H$134,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2601,0)-OFFSET('RFM input'!I$134,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2601,0)-OFFSET('RFM input'!J$134,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2601,0)-OFFSET('RFM input'!K$134,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2601,0)-OFFSET('RFM input'!L$134,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2601,0)-OFFSET('RFM input'!M$134,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2601,0)-OFFSET('RFM input'!N$134,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2601,0)-OFFSET('RFM input'!O$134,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2601,0)-OFFSET('RFM input'!P$134,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2601,0)-OFFSET('RFM input'!Q$134,$A2601,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2601,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2601,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2601,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2601,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2601,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2601,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2601,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2601,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2601,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2601,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2601,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2601,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2601,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2629=\"n/a\",0,IF(AND(D2603=0,C2605=0),0,\nIF(AND(D2603<>0,C2605=0),D2603,\nIF(AND(D2604<>0,C2605<>0),(C2605-(C2605/C2629))+D2603,\nIF(C2629<1,0,(C2605-(C2605/C2629)))))))","v":0},{"$f":"IF(E2629=\"n/a\",0,IF(AND(E2603=0,D2605=0),0,\nIF(AND(E2603<>0,D2605=0),E2603,\nIF(AND(E2604<>0,D2605<>0),(D2605-(D2605/D2629))+E2603,\nIF(D2629<1,0,(D2605-(D2605/D2629)))))))","v":0},{"$f":"IF(F2629=\"n/a\",0,IF(AND(F2603=0,E2605=0),0,\nIF(AND(F2603<>0,E2605=0),F2603,\nIF(AND(F2604<>0,E2605<>0),(E2605-(E2605/E2629))+F2603,\nIF(E2629<1,0,(E2605-(E2605/E2629)))))))","v":0},{"$f":"IF(G2629=\"n/a\",0,IF(AND(G2603=0,F2605=0),0,\nIF(AND(G2603<>0,F2605=0),G2603,\nIF(AND(G2604<>0,F2605<>0),(F2605-(F2605/F2629))+G2603,\nIF(F2629<1,0,(F2605-(F2605/F2629)))))))","v":0},{"$f":"IF(H2629=\"n/a\",0,IF(AND(H2603=0,G2605=0),0,\nIF(AND(H2603<>0,G2605=0),H2603,\nIF(AND(H2604<>0,G2605<>0),(G2605-(G2605/G2629))+H2603,\nIF(G2629<1,0,(G2605-(G2605/G2629)))))))","v":0},{"$f":"IF(I2629=\"n/a\",0,IF(AND(I2603=0,H2605=0),0,\nIF(AND(I2603<>0,H2605=0),I2603,\nIF(AND(I2604<>0,H2605<>0),(H2605-(H2605/H2629))+I2603,\nIF(H2629<1,0,(H2605-(H2605/H2629)))))))","v":0},{"$f":"IF(J2629=\"n/a\",0,IF(AND(J2603=0,I2605=0),0,\nIF(AND(J2603<>0,I2605=0),J2603,\nIF(AND(J2604<>0,I2605<>0),(I2605-(I2605/I2629))+J2603,\nIF(I2629<1,0,(I2605-(I2605/I2629)))))))","v":0},{"$f":"IF(K2629=\"n/a\",0,IF(AND(K2603=0,J2605=0),0,\nIF(AND(K2603<>0,J2605=0),K2603,\nIF(AND(K2604<>0,J2605<>0),(J2605-(J2605/J2629))+K2603,\nIF(J2629<1,0,(J2605-(J2605/J2629)))))))","v":0},{"$f":"IF(L2629=\"n/a\",0,IF(AND(L2603=0,K2605=0),0,\nIF(AND(L2603<>0,K2605=0),L2603,\nIF(AND(L2604<>0,K2605<>0),(K2605-(K2605/K2629))+L2603,\nIF(K2629<1,0,(K2605-(K2605/K2629)))))))","v":0},{"$f":"IF(M2629=\"n/a\",0,IF(AND(M2603=0,L2605=0),0,\nIF(AND(M2603<>0,L2605=0),M2603,\nIF(AND(M2604<>0,L2605<>0),(L2605-(L2605/L2629))+M2603,\nIF(L2629<1,0,(L2605-(L2605/L2629)))))))","v":0},{"$f":"IF(N2629=\"n/a\",0,IF(AND(N2603=0,M2605=0),0,\nIF(AND(N2603<>0,M2605=0),N2603,\nIF(AND(N2604<>0,M2605<>0),(M2605-(M2605/M2629))+N2603,\nIF(M2629<1,0,(M2605-(M2605/M2629)))))))","v":0},{"$f":"IF(O2629=\"n/a\",0,IF(AND(O2603=0,N2605=0),0,\nIF(AND(O2603<>0,N2605=0),O2603,\nIF(AND(O2604<>0,N2605<>0),(N2605-(N2605/N2629))+O2603,\nIF(N2629<1,0,(N2605-(N2605/N2629)))))))","v":0},{"$f":"IF(P2629=\"n/a\",0,IF(AND(P2603=0,O2605=0),0,\nIF(AND(P2603<>0,O2605=0),P2603,\nIF(AND(P2604<>0,O2605<>0),(O2605-(O2605/O2629))+P2603,\nIF(O2629<1,0,(O2605-(O2605/O2629)))))))","v":0},{"$f":"IF(Q2629=\"n/a\",0,IF(AND(Q2603=0,P2605=0),0,\nIF(AND(Q2603<>0,P2605=0),Q2603,\nIF(AND(Q2604<>0,P2605<>0),(P2605-(P2605/P2629))+Q2603,\nIF(P2629<1,0,(P2605-(P2605/P2629)))))))","v":0},{"$f":"IF(R2629=\"n/a\",0,IF(AND(R2603=0,Q2605=0),0,\nIF(AND(R2603<>0,Q2605=0),R2603,\nIF(AND(R2604<>0,Q2605<>0),(Q2605-(Q2605/Q2629))+R2603,\nIF(Q2629<1,0,(Q2605-(Q2605/Q2629)))))))","v":0},{"$f":"IF(S2629=\"n/a\",0,IF(AND(S2603=0,R2605=0),0,\nIF(AND(S2603<>0,R2605=0),S2603,\nIF(AND(S2604<>0,R2605<>0),(R2605-(R2605/R2629))+S2603,\nIF(R2629<1,0,(R2605-(R2605/R2629)))))))","v":0},{"$f":"IF(T2629=\"n/a\",0,IF(AND(T2603=0,S2605=0),0,\nIF(AND(T2603<>0,S2605=0),T2603,\nIF(AND(T2604<>0,S2605<>0),(S2605-(S2605/S2629))+T2603,\nIF(S2629<1,0,(S2605-(S2605/S2629)))))))","v":0},{"$f":"IF(U2629=\"n/a\",0,IF(AND(U2603=0,T2605=0),0,\nIF(AND(U2603<>0,T2605=0),U2603,\nIF(AND(U2604<>0,T2605<>0),(T2605-(T2605/T2629))+U2603,\nIF(T2629<1,0,(T2605-(T2605/T2629)))))))","v":0},{"$f":"IF(V2629=\"n/a\",0,IF(AND(V2603=0,U2605=0),0,\nIF(AND(V2603<>0,U2605=0),V2603,\nIF(AND(V2604<>0,U2605<>0),(U2605-(U2605/U2629))+V2603,\nIF(U2629<1,0,(U2605-(U2605/U2629)))))))","v":0},{"$f":"IF(W2629=\"n/a\",0,IF(AND(W2603=0,V2605=0),0,\nIF(AND(W2603<>0,V2605=0),W2603,\nIF(AND(W2604<>0,V2605<>0),(V2605-(V2605/V2629))+W2603,\nIF(V2629<1,0,(V2605-(V2605/V2629)))))))","v":0}]
[{"$f":"A2605+1","v":0},"Depreciated starting RAB",{"$f":"C2601","v":0},{"$f":"IF(C2630=\"n/a\",C2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,C2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,C2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(D2630=\"n/a\",D2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,D2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,D2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(E2630=\"n/a\",E2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,E2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,E2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(F2630=\"n/a\",F2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,F2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,F2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(G2630=\"n/a\",G2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,G2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,G2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(H2630=\"n/a\",H2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,H2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,H2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(I2630=\"n/a\",I2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,I2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,I2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(J2630=\"n/a\",J2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,J2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,J2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(K2630=\"n/a\",K2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,K2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,K2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(L2630=\"n/a\",L2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,L2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,L2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(M2630=\"n/a\",M2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,M2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,M2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(N2630=\"n/a\",N2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,N2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,N2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(O2630=\"n/a\",O2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,O2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,O2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(P2630=\"n/a\",P2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,P2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,P2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(Q2630=\"n/a\",Q2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,Q2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,Q2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(R2630=\"n/a\",R2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,R2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,R2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(S2630=\"n/a\",S2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,S2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,S2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(T2630=\"n/a\",T2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,T2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,T2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(U2630=\"n/a\",U2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,U2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,U2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(V2630=\"n/a\",V2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,V2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,V2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0}]
[{"$f":"A2606+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D2607,-($A2607+5),0)","v":0},{"$f":"IF(D2631=\"n/a\",D2607,IFERROR(IF((OFFSET($C2607,0,$A2607))<0,\nMIN(0,D2607-(OFFSET($C2607,0,$A2607)/(OFFSET($C2602,-$A2606,$A2607)))),\nMAX(0,D2607-(OFFSET($C2607,0,$A2607)/(OFFSET($C2602,-$A2606,$A2607))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E2608,-($A2608+5),0)","v":0},{"$f":"IF(E2632=\"n/a\",E2608,IFERROR(IF((OFFSET($C2608,0,$A2608))<0,\nMIN(0,E2608-(OFFSET($C2608,0,$A2608)/(OFFSET($C2603,-$A2607,$A2608)))),\nMAX(0,E2608-(OFFSET($C2608,0,$A2608)/(OFFSET($C2603,-$A2607,$A2608))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F2609,-($A2609+5),0)","v":0},{"$f":"IF(F2633=\"n/a\",F2609,IFERROR(IF((OFFSET($C2609,0,$A2609))<0,\nMIN(0,F2609-(OFFSET($C2609,0,$A2609)/(OFFSET($C2604,-$A2608,$A2609)))),\nMAX(0,F2609-(OFFSET($C2609,0,$A2609)/(OFFSET($C2604,-$A2608,$A2609))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2610,-($A2610+5),0)","v":0},{"$f":"IF(G2634=\"n/a\",G2610,IFERROR(IF((OFFSET($C2610,0,$A2610))<0,\nMIN(0,G2610-(OFFSET($C2610,0,$A2610)/(OFFSET($C2605,-$A2609,$A2610)))),\nMAX(0,G2610-(OFFSET($C2610,0,$A2610)/(OFFSET($C2605,-$A2609,$A2610))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2611,-($A2611+5),0)","v":0},{"$f":"IF(H2635=\"n/a\",H2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,H2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,H2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2612,-($A2612+5),0)","v":0},{"$f":"IF(I2636=\"n/a\",I2612,IFERROR(IF((OFFSET($C2612,0,$A2612))<0,\nMIN(0,I2612-(OFFSET($C2612,0,$A2612)/(OFFSET($C2607,-$A2611,$A2612)))),\nMAX(0,I2612-(OFFSET($C2612,0,$A2612)/(OFFSET($C2607,-$A2611,$A2612))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2613,-($A2613+5),0)","v":0},{"$f":"IF(J2637=\"n/a\",J2613,IFERROR(IF((OFFSET($C2613,0,$A2613))<0,\nMIN(0,J2613-(OFFSET($C2613,0,$A2613)/(OFFSET($C2608,-$A2612,$A2613)))),\nMAX(0,J2613-(OFFSET($C2613,0,$A2613)/(OFFSET($C2608,-$A2612,$A2613))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2614,-($A2614+5),0)","v":0},{"$f":"IF(K2638=\"n/a\",K2614,IFERROR(IF((OFFSET($C2614,0,$A2614))<0,\nMIN(0,K2614-(OFFSET($C2614,0,$A2614)/(OFFSET($C2609,-$A2613,$A2614)))),\nMAX(0,K2614-(OFFSET($C2614,0,$A2614)/(OFFSET($C2609,-$A2613,$A2614))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2615,-($A2615+5),0)","v":0},{"$f":"IF(L2639=\"n/a\",L2615,IFERROR(IF((OFFSET($C2615,0,$A2615))<0,\nMIN(0,L2615-(OFFSET($C2615,0,$A2615)/(OFFSET($C2610,-$A2614,$A2615)))),\nMAX(0,L2615-(OFFSET($C2615,0,$A2615)/(OFFSET($C2610,-$A2614,$A2615))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2616,-($A2616+5),0)","v":0},{"$f":"IF(M2640=\"n/a\",M2616,IFERROR(IF((OFFSET($C2616,0,$A2616))<0,\nMIN(0,M2616-(OFFSET($C2616,0,$A2616)/(OFFSET($C2611,-$A2615,$A2616)))),\nMAX(0,M2616-(OFFSET($C2616,0,$A2616)/(OFFSET($C2611,-$A2615,$A2616))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2617,-($A2617+5),0)","v":0},{"$f":"IF(N2641=\"n/a\",N2617,IFERROR(IF((OFFSET($C2617,0,$A2617))<0,\nMIN(0,N2617-(OFFSET($C2617,0,$A2617)/(OFFSET($C2612,-$A2616,$A2617)))),\nMAX(0,N2617-(OFFSET($C2617,0,$A2617)/(OFFSET($C2612,-$A2616,$A2617))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2618,-($A2618+5),0)","v":0},{"$f":"IF(O2642=\"n/a\",O2618,IFERROR(IF((OFFSET($C2618,0,$A2618))<0,\nMIN(0,O2618-(OFFSET($C2618,0,$A2618)/(OFFSET($C2613,-$A2617,$A2618)))),\nMAX(0,O2618-(OFFSET($C2618,0,$A2618)/(OFFSET($C2613,-$A2617,$A2618))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2619,-($A2619+5),0)","v":0},{"$f":"IF(P2643=\"n/a\",P2619,IFERROR(IF((OFFSET($C2619,0,$A2619))<0,\nMIN(0,P2619-(OFFSET($C2619,0,$A2619)/(OFFSET($C2614,-$A2618,$A2619)))),\nMAX(0,P2619-(OFFSET($C2619,0,$A2619)/(OFFSET($C2614,-$A2618,$A2619))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2620,-($A2620+5),0)","v":0},{"$f":"IF(Q2644=\"n/a\",Q2620,IFERROR(IF((OFFSET($C2620,0,$A2620))<0,\nMIN(0,Q2620-(OFFSET($C2620,0,$A2620)/(OFFSET($C2615,-$A2619,$A2620)))),\nMAX(0,Q2620-(OFFSET($C2620,0,$A2620)/(OFFSET($C2615,-$A2619,$A2620))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2621,-($A2621+5),0)","v":0},{"$f":"IF(R2645=\"n/a\",R2621,IFERROR(IF((OFFSET($C2621,0,$A2621))<0,\nMIN(0,R2621-(OFFSET($C2621,0,$A2621)/(OFFSET($C2616,-$A2620,$A2621)))),\nMAX(0,R2621-(OFFSET($C2621,0,$A2621)/(OFFSET($C2616,-$A2620,$A2621))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2622,-($A2622+5),0)","v":0},{"$f":"IF(S2646=\"n/a\",S2622,IFERROR(IF((OFFSET($C2622,0,$A2622))<0,\nMIN(0,S2622-(OFFSET($C2622,0,$A2622)/(OFFSET($C2617,-$A2621,$A2622)))),\nMAX(0,S2622-(OFFSET($C2622,0,$A2622)/(OFFSET($C2617,-$A2621,$A2622))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2623,-($A2623+5),0)","v":0},{"$f":"IF(T2647=\"n/a\",T2623,IFERROR(IF((OFFSET($C2623,0,$A2623))<0,\nMIN(0,T2623-(OFFSET($C2623,0,$A2623)/(OFFSET($C2618,-$A2622,$A2623)))),\nMAX(0,T2623-(OFFSET($C2623,0,$A2623)/(OFFSET($C2618,-$A2622,$A2623))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2624,-($A2624+5),0)","v":0},{"$f":"IF(U2648=\"n/a\",U2624,IFERROR(IF((OFFSET($C2624,0,$A2624))<0,\nMIN(0,U2624-(OFFSET($C2624,0,$A2624)/(OFFSET($C2619,-$A2623,$A2624)))),\nMAX(0,U2624-(OFFSET($C2624,0,$A2624)/(OFFSET($C2619,-$A2623,$A2624))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2625,-($A2625+5),0)","v":0},{"$f":"IF(V2649=\"n/a\",V2625,IFERROR(IF((OFFSET($C2625,0,$A2625))<0,\nMIN(0,V2625-(OFFSET($C2625,0,$A2625)/(OFFSET($C2620,-$A2624,$A2625)))),\nMAX(0,V2625-(OFFSET($C2625,0,$A2625)/(OFFSET($C2620,-$A2624,$A2625))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2626,-($A2626+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2629=\"n/a\",\"n/a\",IF(AND(C2629<1,D2603=0),0,\nIF(D2603=0,C2629-1,\nIF(C2629<1,D2604,\n(((C2629-1)*(C2605-(C2605/(C2629))))+(D2603*D2604))/(D2605)))))","v":0},{"$f":"IF(D2629=\"n/a\",\"n/a\",IF(AND(D2629<1,E2603=0),0,\nIF(E2603=0,D2629-1,\nIF(D2629<1,E2604,\n(((D2629-1)*(D2605-(D2605/(D2629))))+(E2603*E2604))/(E2605)))))","v":0},{"$f":"IF(E2629=\"n/a\",\"n/a\",IF(AND(E2629<1,F2603=0),0,\nIF(F2603=0,E2629-1,\nIF(E2629<1,F2604,\n(((E2629-1)*(E2605-(E2605/(E2629))))+(F2603*F2604))/(F2605)))))","v":0},{"$f":"IF(F2629=\"n/a\",\"n/a\",IF(AND(F2629<1,G2603=0),0,\nIF(G2603=0,F2629-1,\nIF(F2629<1,G2604,\n(((F2629-1)*(F2605-(F2605/(F2629))))+(G2603*G2604))/(G2605)))))","v":0},{"$f":"IF(G2629=\"n/a\",\"n/a\",IF(AND(G2629<1,H2603=0),0,\nIF(H2603=0,G2629-1,\nIF(G2629<1,H2604,\n(((G2629-1)*(G2605-(G2605/(G2629))))+(H2603*H2604))/(H2605)))))","v":0},{"$f":"IF(H2629=\"n/a\",\"n/a\",IF(AND(H2629<1,I2603=0),0,\nIF(I2603=0,H2629-1,\nIF(H2629<1,I2604,\n(((H2629-1)*(H2605-(H2605/(H2629))))+(I2603*I2604))/(I2605)))))","v":0},{"$f":"IF(I2629=\"n/a\",\"n/a\",IF(AND(I2629<1,J2603=0),0,\nIF(J2603=0,I2629-1,\nIF(I2629<1,J2604,\n(((I2629-1)*(I2605-(I2605/(I2629))))+(J2603*J2604))/(J2605)))))","v":0},{"$f":"IF(J2629=\"n/a\",\"n/a\",IF(AND(J2629<1,K2603=0),0,\nIF(K2603=0,J2629-1,\nIF(J2629<1,K2604,\n(((J2629-1)*(J2605-(J2605/(J2629))))+(K2603*K2604))/(K2605)))))","v":0},{"$f":"IF(K2629=\"n/a\",\"n/a\",IF(AND(K2629<1,L2603=0),0,\nIF(L2603=0,K2629-1,\nIF(K2629<1,L2604,\n(((K2629-1)*(K2605-(K2605/(K2629))))+(L2603*L2604))/(L2605)))))","v":0},{"$f":"IF(L2629=\"n/a\",\"n/a\",IF(AND(L2629<1,M2603=0),0,\nIF(M2603=0,L2629-1,\nIF(L2629<1,M2604,\n(((L2629-1)*(L2605-(L2605/(L2629))))+(M2603*M2604))/(M2605)))))","v":0},{"$f":"IF(M2629=\"n/a\",\"n/a\",IF(AND(M2629<1,N2603=0),0,\nIF(N2603=0,M2629-1,\nIF(M2629<1,N2604,\n(((M2629-1)*(M2605-(M2605/(M2629))))+(N2603*N2604))/(N2605)))))","v":0},{"$f":"IF(N2629=\"n/a\",\"n/a\",IF(AND(N2629<1,O2603=0),0,\nIF(O2603=0,N2629-1,\nIF(N2629<1,O2604,\n(((N2629-1)*(N2605-(N2605/(N2629))))+(O2603*O2604))/(O2605)))))","v":0},{"$f":"IF(O2629=\"n/a\",\"n/a\",IF(AND(O2629<1,P2603=0),0,\nIF(P2603=0,O2629-1,\nIF(O2629<1,P2604,\n(((O2629-1)*(O2605-(O2605/(O2629))))+(P2603*P2604))/(P2605)))))","v":0},{"$f":"IF(P2629=\"n/a\",\"n/a\",IF(AND(P2629<1,Q2603=0),0,\nIF(Q2603=0,P2629-1,\nIF(P2629<1,Q2604,\n(((P2629-1)*(P2605-(P2605/(P2629))))+(Q2603*Q2604))/(Q2605)))))","v":0},{"$f":"IF(Q2629=\"n/a\",\"n/a\",IF(AND(Q2629<1,R2603=0),0,\nIF(R2603=0,Q2629-1,\nIF(Q2629<1,R2604,\n(((Q2629-1)*(Q2605-(Q2605/(Q2629))))+(R2603*R2604))/(R2605)))))","v":0},{"$f":"IF(R2629=\"n/a\",\"n/a\",IF(AND(R2629<1,S2603=0),0,\nIF(S2603=0,R2629-1,\nIF(R2629<1,S2604,\n(((R2629-1)*(R2605-(R2605/(R2629))))+(S2603*S2604))/(S2605)))))","v":0},{"$f":"IF(S2629=\"n/a\",\"n/a\",IF(AND(S2629<1,T2603=0),0,\nIF(T2603=0,S2629-1,\nIF(S2629<1,T2604,\n(((S2629-1)*(S2605-(S2605/(S2629))))+(T2603*T2604))/(T2605)))))","v":0},{"$f":"IF(T2629=\"n/a\",\"n/a\",IF(AND(T2629<1,U2603=0),0,\nIF(U2603=0,T2629-1,\nIF(T2629<1,U2604,\n(((T2629-1)*(T2605-(T2605/(T2629))))+(U2603*U2604))/(U2605)))))","v":0},{"$f":"IF(U2629=\"n/a\",\"n/a\",IF(AND(U2629<1,V2603=0),0,\nIF(V2603=0,U2629-1,\nIF(U2629<1,V2604,\n(((U2629-1)*(U2605-(U2605/(U2629))))+(V2603*V2604))/(V2605)))))","v":0},{"$f":"IF(V2629=\"n/a\",\"n/a\",IF(AND(V2629<1,W2603=0),0,\nIF(W2603=0,V2629-1,\nIF(V2629<1,W2604,\n(((V2629-1)*(V2605-(V2605/(V2629))))+(W2603*W2604))/(W2605)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2630,(-$A2606-ROWS(C2602:C2629)),0)","v":"n/a"},{"$f":"IF(C2630=\"n/a\",\"n/a\",MAX(0,C2630-1))","v":"n/a"},{"$f":"IF(D2630=\"n/a\",\"n/a\",MAX(0,D2630-1))","v":"n/a"},{"$f":"IF(E2630=\"n/a\",\"n/a\",MAX(0,E2630-1))","v":"n/a"},{"$f":"IF(F2630=\"n/a\",\"n/a\",MAX(0,F2630-1))","v":"n/a"},{"$f":"IF(G2630=\"n/a\",\"n/a\",MAX(0,G2630-1))","v":"n/a"},{"$f":"IF(H2630=\"n/a\",\"n/a\",MAX(0,H2630-1))","v":"n/a"},{"$f":"IF(I2630=\"n/a\",\"n/a\",MAX(0,I2630-1))","v":"n/a"},{"$f":"IF(J2630=\"n/a\",\"n/a\",MAX(0,J2630-1))","v":"n/a"},{"$f":"IF(K2630=\"n/a\",\"n/a\",MAX(0,K2630-1))","v":"n/a"},{"$f":"IF(L2630=\"n/a\",\"n/a\",MAX(0,L2630-1))","v":"n/a"},{"$f":"IF(M2630=\"n/a\",\"n/a\",MAX(0,M2630-1))","v":"n/a"},{"$f":"IF(N2630=\"n/a\",\"n/a\",MAX(0,N2630-1))","v":"n/a"},{"$f":"IF(O2630=\"n/a\",\"n/a\",MAX(0,O2630-1))","v":"n/a"},{"$f":"IF(P2630=\"n/a\",\"n/a\",MAX(0,P2630-1))","v":"n/a"},{"$f":"IF(Q2630=\"n/a\",\"n/a\",MAX(0,Q2630-1))","v":"n/a"},{"$f":"IF(R2630=\"n/a\",\"n/a\",MAX(0,R2630-1))","v":"n/a"},{"$f":"IF(S2630=\"n/a\",\"n/a\",MAX(0,S2630-1))","v":"n/a"},{"$f":"IF(T2630=\"n/a\",\"n/a\",MAX(0,T2630-1))","v":"n/a"},{"$f":"IF(U2630=\"n/a\",\"n/a\",MAX(0,U2630-1))","v":"n/a"},{"$f":"IF(V2630=\"n/a\",\"n/a\",MAX(0,V2630-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D2631,(-$A2607-ROWS(D2603:D2630)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2632,(-$A2608-ROWS(E2604:E2631)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2633,(-$A2609-ROWS(F2605:F2632)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2634,(-$A2610-ROWS(G2606:G2633)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2635,(-$A2611-ROWS(H2607:H2634)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2636,(-$A2612-ROWS(I2608:I2635)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2637,(-$A2613-ROWS(J2609:J2636)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2638,(-$A2614-ROWS(K2610:K2637)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2639,(-$A2615-ROWS(L2611:L2638)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2640,(-$A2616-ROWS(M2612:M2639)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2641,(-$A2617-ROWS(N2613:N2640)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2642,(-$A2618-ROWS(O2614:O2641)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2643,(-$A2619-ROWS(P2615:P2642)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2644,(-$A2620-ROWS(Q2616:Q2643)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2645,(-$A2621-ROWS(R2617:R2644)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2646,(-$A2622-ROWS(S2618:S2645)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2647,(-$A2623-ROWS(T2619:T2646)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2648,(-$A2624-ROWS(U2620:U2647)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2649,(-$A2625-ROWS(V2621:V2648)),0)","v":0},{"$f":"IF(V2649=\"n/a\",\"n/a\",MAX(0,V2649-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2650,(-$A2626-ROWS(W2622:W2649)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2602<>\"n/a\",C2602<>\"n/a\"),IF(SUM(C2605:C2627)=0,0,IF((SUMPRODUCT(C2605:C2627,C2629:C2651)/SUM(C2605:C2627))<0,1,(SUMPRODUCT(C2605:C2627,C2629:C2651)/SUM(C2605:C2627)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2602<>\"n/a\",D2602<>\"n/a\"),IF(SUM(D2605:D2627)=0,0,IF((SUMPRODUCT(D2605:D2627,D2629:D2651)/SUM(D2605:D2627))<0,1,(SUMPRODUCT(D2605:D2627,D2629:D2651)/SUM(D2605:D2627)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 50",{"$f":"VLOOKUP($A2654,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Equity raising costs"}]
[{"$f":"VALUE(REPLACE(A2654,1,12,\"\"))","v":50},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2655,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2655,0)-OFFSET('RFM input'!H$134,$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2655,0)-OFFSET('RFM input'!I$134,$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2655,0)-OFFSET('RFM input'!J$134,$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2655,0)-OFFSET('RFM input'!K$134,$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2655,0)-OFFSET('RFM input'!L$134,$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2655,0)-OFFSET('RFM input'!M$134,$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2655,0)-OFFSET('RFM input'!N$134,$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2655,0)-OFFSET('RFM input'!O$134,$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2655,0)-OFFSET('RFM input'!P$134,$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2655,0)-OFFSET('RFM input'!Q$134,$A2655,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2655,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2655,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2655,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2655,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2655,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2655,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2655,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2655,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2655,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2655,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2655,0)","v":5}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2655,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2655,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2683=\"n/a\",0,IF(AND(D2657=0,C2659=0),0,\nIF(AND(D2657<>0,C2659=0),D2657,\nIF(AND(D2658<>0,C2659<>0),(C2659-(C2659/C2683))+D2657,\nIF(C2683<1,0,(C2659-(C2659/C2683)))))))","v":0},{"$f":"IF(E2683=\"n/a\",0,IF(AND(E2657=0,D2659=0),0,\nIF(AND(E2657<>0,D2659=0),E2657,\nIF(AND(E2658<>0,D2659<>0),(D2659-(D2659/D2683))+E2657,\nIF(D2683<1,0,(D2659-(D2659/D2683)))))))","v":0},{"$f":"IF(F2683=\"n/a\",0,IF(AND(F2657=0,E2659=0),0,\nIF(AND(F2657<>0,E2659=0),F2657,\nIF(AND(F2658<>0,E2659<>0),(E2659-(E2659/E2683))+F2657,\nIF(E2683<1,0,(E2659-(E2659/E2683)))))))","v":0},{"$f":"IF(G2683=\"n/a\",0,IF(AND(G2657=0,F2659=0),0,\nIF(AND(G2657<>0,F2659=0),G2657,\nIF(AND(G2658<>0,F2659<>0),(F2659-(F2659/F2683))+G2657,\nIF(F2683<1,0,(F2659-(F2659/F2683)))))))","v":0},{"$f":"IF(H2683=\"n/a\",0,IF(AND(H2657=0,G2659=0),0,\nIF(AND(H2657<>0,G2659=0),H2657,\nIF(AND(H2658<>0,G2659<>0),(G2659-(G2659/G2683))+H2657,\nIF(G2683<1,0,(G2659-(G2659/G2683)))))))","v":0},{"$f":"IF(I2683=\"n/a\",0,IF(AND(I2657=0,H2659=0),0,\nIF(AND(I2657<>0,H2659=0),I2657,\nIF(AND(I2658<>0,H2659<>0),(H2659-(H2659/H2683))+I2657,\nIF(H2683<1,0,(H2659-(H2659/H2683)))))))","v":0},{"$f":"IF(J2683=\"n/a\",0,IF(AND(J2657=0,I2659=0),0,\nIF(AND(J2657<>0,I2659=0),J2657,\nIF(AND(J2658<>0,I2659<>0),(I2659-(I2659/I2683))+J2657,\nIF(I2683<1,0,(I2659-(I2659/I2683)))))))","v":0},{"$f":"IF(K2683=\"n/a\",0,IF(AND(K2657=0,J2659=0),0,\nIF(AND(K2657<>0,J2659=0),K2657,\nIF(AND(K2658<>0,J2659<>0),(J2659-(J2659/J2683))+K2657,\nIF(J2683<1,0,(J2659-(J2659/J2683)))))))","v":0},{"$f":"IF(L2683=\"n/a\",0,IF(AND(L2657=0,K2659=0),0,\nIF(AND(L2657<>0,K2659=0),L2657,\nIF(AND(L2658<>0,K2659<>0),(K2659-(K2659/K2683))+L2657,\nIF(K2683<1,0,(K2659-(K2659/K2683)))))))","v":0},{"$f":"IF(M2683=\"n/a\",0,IF(AND(M2657=0,L2659=0),0,\nIF(AND(M2657<>0,L2659=0),M2657,\nIF(AND(M2658<>0,L2659<>0),(L2659-(L2659/L2683))+M2657,\nIF(L2683<1,0,(L2659-(L2659/L2683)))))))","v":0},{"$f":"IF(N2683=\"n/a\",0,IF(AND(N2657=0,M2659=0),0,\nIF(AND(N2657<>0,M2659=0),N2657,\nIF(AND(N2658<>0,M2659<>0),(M2659-(M2659/M2683))+N2657,\nIF(M2683<1,0,(M2659-(M2659/M2683)))))))","v":0},{"$f":"IF(O2683=\"n/a\",0,IF(AND(O2657=0,N2659=0),0,\nIF(AND(O2657<>0,N2659=0),O2657,\nIF(AND(O2658<>0,N2659<>0),(N2659-(N2659/N2683))+O2657,\nIF(N2683<1,0,(N2659-(N2659/N2683)))))))","v":0},{"$f":"IF(P2683=\"n/a\",0,IF(AND(P2657=0,O2659=0),0,\nIF(AND(P2657<>0,O2659=0),P2657,\nIF(AND(P2658<>0,O2659<>0),(O2659-(O2659/O2683))+P2657,\nIF(O2683<1,0,(O2659-(O2659/O2683)))))))","v":0},{"$f":"IF(Q2683=\"n/a\",0,IF(AND(Q2657=0,P2659=0),0,\nIF(AND(Q2657<>0,P2659=0),Q2657,\nIF(AND(Q2658<>0,P2659<>0),(P2659-(P2659/P2683))+Q2657,\nIF(P2683<1,0,(P2659-(P2659/P2683)))))))","v":0},{"$f":"IF(R2683=\"n/a\",0,IF(AND(R2657=0,Q2659=0),0,\nIF(AND(R2657<>0,Q2659=0),R2657,\nIF(AND(R2658<>0,Q2659<>0),(Q2659-(Q2659/Q2683))+R2657,\nIF(Q2683<1,0,(Q2659-(Q2659/Q2683)))))))","v":0},{"$f":"IF(S2683=\"n/a\",0,IF(AND(S2657=0,R2659=0),0,\nIF(AND(S2657<>0,R2659=0),S2657,\nIF(AND(S2658<>0,R2659<>0),(R2659-(R2659/R2683))+S2657,\nIF(R2683<1,0,(R2659-(R2659/R2683)))))))","v":0},{"$f":"IF(T2683=\"n/a\",0,IF(AND(T2657=0,S2659=0),0,\nIF(AND(T2657<>0,S2659=0),T2657,\nIF(AND(T2658<>0,S2659<>0),(S2659-(S2659/S2683))+T2657,\nIF(S2683<1,0,(S2659-(S2659/S2683)))))))","v":0},{"$f":"IF(U2683=\"n/a\",0,IF(AND(U2657=0,T2659=0),0,\nIF(AND(U2657<>0,T2659=0),U2657,\nIF(AND(U2658<>0,T2659<>0),(T2659-(T2659/T2683))+U2657,\nIF(T2683<1,0,(T2659-(T2659/T2683)))))))","v":0},{"$f":"IF(V2683=\"n/a\",0,IF(AND(V2657=0,U2659=0),0,\nIF(AND(V2657<>0,U2659=0),V2657,\nIF(AND(V2658<>0,U2659<>0),(U2659-(U2659/U2683))+V2657,\nIF(U2683<1,0,(U2659-(U2659/U2683)))))))","v":0},{"$f":"IF(W2683=\"n/a\",0,IF(AND(W2657=0,V2659=0),0,\nIF(AND(W2657<>0,V2659=0),W2657,\nIF(AND(W2658<>0,V2659<>0),(V2659-(V2659/V2683))+W2657,\nIF(V2683<1,0,(V2659-(V2659/V2683)))))))","v":0}]
[{"$f":"A2659+1","v":0},"Depreciated starting RAB",{"$f":"C2655","v":0},{"$f":"IF(C2684=\"n/a\",C2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,C2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,C2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(D2684=\"n/a\",D2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,D2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,D2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(E2684=\"n/a\",E2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,E2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,E2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(F2684=\"n/a\",F2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,F2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,F2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(G2684=\"n/a\",G2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,G2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,G2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(H2684=\"n/a\",H2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,H2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,H2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(I2684=\"n/a\",I2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,I2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,I2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(J2684=\"n/a\",J2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,J2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,J2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(K2684=\"n/a\",K2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,K2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,K2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(L2684=\"n/a\",L2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,L2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,L2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(M2684=\"n/a\",M2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,M2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,M2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(N2684=\"n/a\",N2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,N2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,N2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(O2684=\"n/a\",O2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,O2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,O2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(P2684=\"n/a\",P2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,P2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,P2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(Q2684=\"n/a\",Q2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,Q2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,Q2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(R2684=\"n/a\",R2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,R2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,R2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(S2684=\"n/a\",S2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,S2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,S2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(T2684=\"n/a\",T2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,T2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,T2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(U2684=\"n/a\",U2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,U2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,U2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(V2684=\"n/a\",V2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,V2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,V2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0}]
[{"$f":"A2660+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2661)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"OFFSET(D2661,-($A2661+5),0)","v":0},{"$f":"IF(D2685=\"n/a\",D2661,IFERROR(IF((OFFSET($C2661,0,$A2661))<0,\nMIN(0,D2661-(OFFSET($C2661,0,$A2661)/(OFFSET($C2656,-$A2660,$A2661)))),\nMAX(0,D2661-(OFFSET($C2661,0,$A2661)/(OFFSET($C2656,-$A2660,$A2661))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E2662,-($A2662+5),0)","v":0},{"$f":"IF(E2686=\"n/a\",E2662,IFERROR(IF((OFFSET($C2662,0,$A2662))<0,\nMIN(0,E2662-(OFFSET($C2662,0,$A2662)/(OFFSET($C2657,-$A2661,$A2662)))),\nMAX(0,E2662-(OFFSET($C2662,0,$A2662)/(OFFSET($C2657,-$A2661,$A2662))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F2663,-($A2663+5),0)","v":0},{"$f":"IF(F2687=\"n/a\",F2663,IFERROR(IF((OFFSET($C2663,0,$A2663))<0,\nMIN(0,F2663-(OFFSET($C2663,0,$A2663)/(OFFSET($C2658,-$A2662,$A2663)))),\nMAX(0,F2663-(OFFSET($C2663,0,$A2663)/(OFFSET($C2658,-$A2662,$A2663))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2664,-($A2664+5),0)","v":0},{"$f":"IF(G2688=\"n/a\",G2664,IFERROR(IF((OFFSET($C2664,0,$A2664))<0,\nMIN(0,G2664-(OFFSET($C2664,0,$A2664)/(OFFSET($C2659,-$A2663,$A2664)))),\nMAX(0,G2664-(OFFSET($C2664,0,$A2664)/(OFFSET($C2659,-$A2663,$A2664))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2665,-($A2665+5),0)","v":0},{"$f":"IF(H2689=\"n/a\",H2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,H2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,H2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2666,-($A2666+5),0)","v":0},{"$f":"IF(I2690=\"n/a\",I2666,IFERROR(IF((OFFSET($C2666,0,$A2666))<0,\nMIN(0,I2666-(OFFSET($C2666,0,$A2666)/(OFFSET($C2661,-$A2665,$A2666)))),\nMAX(0,I2666-(OFFSET($C2666,0,$A2666)/(OFFSET($C2661,-$A2665,$A2666))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2667,-($A2667+5),0)","v":0},{"$f":"IF(J2691=\"n/a\",J2667,IFERROR(IF((OFFSET($C2667,0,$A2667))<0,\nMIN(0,J2667-(OFFSET($C2667,0,$A2667)/(OFFSET($C2662,-$A2666,$A2667)))),\nMAX(0,J2667-(OFFSET($C2667,0,$A2667)/(OFFSET($C2662,-$A2666,$A2667))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2668,-($A2668+5),0)","v":0},{"$f":"IF(K2692=\"n/a\",K2668,IFERROR(IF((OFFSET($C2668,0,$A2668))<0,\nMIN(0,K2668-(OFFSET($C2668,0,$A2668)/(OFFSET($C2663,-$A2667,$A2668)))),\nMAX(0,K2668-(OFFSET($C2668,0,$A2668)/(OFFSET($C2663,-$A2667,$A2668))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2669,-($A2669+5),0)","v":0},{"$f":"IF(L2693=\"n/a\",L2669,IFERROR(IF((OFFSET($C2669,0,$A2669))<0,\nMIN(0,L2669-(OFFSET($C2669,0,$A2669)/(OFFSET($C2664,-$A2668,$A2669)))),\nMAX(0,L2669-(OFFSET($C2669,0,$A2669)/(OFFSET($C2664,-$A2668,$A2669))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2670,-($A2670+5),0)","v":0},{"$f":"IF(M2694=\"n/a\",M2670,IFERROR(IF((OFFSET($C2670,0,$A2670))<0,\nMIN(0,M2670-(OFFSET($C2670,0,$A2670)/(OFFSET($C2665,-$A2669,$A2670)))),\nMAX(0,M2670-(OFFSET($C2670,0,$A2670)/(OFFSET($C2665,-$A2669,$A2670))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2671,-($A2671+5),0)","v":0},{"$f":"IF(N2695=\"n/a\",N2671,IFERROR(IF((OFFSET($C2671,0,$A2671))<0,\nMIN(0,N2671-(OFFSET($C2671,0,$A2671)/(OFFSET($C2666,-$A2670,$A2671)))),\nMAX(0,N2671-(OFFSET($C2671,0,$A2671)/(OFFSET($C2666,-$A2670,$A2671))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2672,-($A2672+5),0)","v":0},{"$f":"IF(O2696=\"n/a\",O2672,IFERROR(IF((OFFSET($C2672,0,$A2672))<0,\nMIN(0,O2672-(OFFSET($C2672,0,$A2672)/(OFFSET($C2667,-$A2671,$A2672)))),\nMAX(0,O2672-(OFFSET($C2672,0,$A2672)/(OFFSET($C2667,-$A2671,$A2672))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2673,-($A2673+5),0)","v":0},{"$f":"IF(P2697=\"n/a\",P2673,IFERROR(IF((OFFSET($C2673,0,$A2673))<0,\nMIN(0,P2673-(OFFSET($C2673,0,$A2673)/(OFFSET($C2668,-$A2672,$A2673)))),\nMAX(0,P2673-(OFFSET($C2673,0,$A2673)/(OFFSET($C2668,-$A2672,$A2673))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2674,-($A2674+5),0)","v":0},{"$f":"IF(Q2698=\"n/a\",Q2674,IFERROR(IF((OFFSET($C2674,0,$A2674))<0,\nMIN(0,Q2674-(OFFSET($C2674,0,$A2674)/(OFFSET($C2669,-$A2673,$A2674)))),\nMAX(0,Q2674-(OFFSET($C2674,0,$A2674)/(OFFSET($C2669,-$A2673,$A2674))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2675,-($A2675+5),0)","v":0},{"$f":"IF(R2699=\"n/a\",R2675,IFERROR(IF((OFFSET($C2675,0,$A2675))<0,\nMIN(0,R2675-(OFFSET($C2675,0,$A2675)/(OFFSET($C2670,-$A2674,$A2675)))),\nMAX(0,R2675-(OFFSET($C2675,0,$A2675)/(OFFSET($C2670,-$A2674,$A2675))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2676,-($A2676+5),0)","v":0},{"$f":"IF(S2700=\"n/a\",S2676,IFERROR(IF((OFFSET($C2676,0,$A2676))<0,\nMIN(0,S2676-(OFFSET($C2676,0,$A2676)/(OFFSET($C2671,-$A2675,$A2676)))),\nMAX(0,S2676-(OFFSET($C2676,0,$A2676)/(OFFSET($C2671,-$A2675,$A2676))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2677,-($A2677+5),0)","v":0},{"$f":"IF(T2701=\"n/a\",T2677,IFERROR(IF((OFFSET($C2677,0,$A2677))<0,\nMIN(0,T2677-(OFFSET($C2677,0,$A2677)/(OFFSET($C2672,-$A2676,$A2677)))),\nMAX(0,T2677-(OFFSET($C2677,0,$A2677)/(OFFSET($C2672,-$A2676,$A2677))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2678,-($A2678+5),0)","v":0},{"$f":"IF(U2702=\"n/a\",U2678,IFERROR(IF((OFFSET($C2678,0,$A2678))<0,\nMIN(0,U2678-(OFFSET($C2678,0,$A2678)/(OFFSET($C2673,-$A2677,$A2678)))),\nMAX(0,U2678-(OFFSET($C2678,0,$A2678)/(OFFSET($C2673,-$A2677,$A2678))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2679,-($A2679+5),0)","v":0},{"$f":"IF(V2703=\"n/a\",V2679,IFERROR(IF((OFFSET($C2679,0,$A2679))<0,\nMIN(0,V2679-(OFFSET($C2679,0,$A2679)/(OFFSET($C2674,-$A2678,$A2679)))),\nMAX(0,V2679-(OFFSET($C2679,0,$A2679)/(OFFSET($C2674,-$A2678,$A2679))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2680,-($A2680+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2683=\"n/a\",\"n/a\",IF(AND(C2683<1,D2657=0),0,\nIF(D2657=0,C2683-1,\nIF(C2683<1,D2658,\n(((C2683-1)*(C2659-(C2659/(C2683))))+(D2657*D2658))/(D2659)))))","v":0},{"$f":"IF(D2683=\"n/a\",\"n/a\",IF(AND(D2683<1,E2657=0),0,\nIF(E2657=0,D2683-1,\nIF(D2683<1,E2658,\n(((D2683-1)*(D2659-(D2659/(D2683))))+(E2657*E2658))/(E2659)))))","v":0},{"$f":"IF(E2683=\"n/a\",\"n/a\",IF(AND(E2683<1,F2657=0),0,\nIF(F2657=0,E2683-1,\nIF(E2683<1,F2658,\n(((E2683-1)*(E2659-(E2659/(E2683))))+(F2657*F2658))/(F2659)))))","v":0},{"$f":"IF(F2683=\"n/a\",\"n/a\",IF(AND(F2683<1,G2657=0),0,\nIF(G2657=0,F2683-1,\nIF(F2683<1,G2658,\n(((F2683-1)*(F2659-(F2659/(F2683))))+(G2657*G2658))/(G2659)))))","v":0},{"$f":"IF(G2683=\"n/a\",\"n/a\",IF(AND(G2683<1,H2657=0),0,\nIF(H2657=0,G2683-1,\nIF(G2683<1,H2658,\n(((G2683-1)*(G2659-(G2659/(G2683))))+(H2657*H2658))/(H2659)))))","v":0},{"$f":"IF(H2683=\"n/a\",\"n/a\",IF(AND(H2683<1,I2657=0),0,\nIF(I2657=0,H2683-1,\nIF(H2683<1,I2658,\n(((H2683-1)*(H2659-(H2659/(H2683))))+(I2657*I2658))/(I2659)))))","v":0},{"$f":"IF(I2683=\"n/a\",\"n/a\",IF(AND(I2683<1,J2657=0),0,\nIF(J2657=0,I2683-1,\nIF(I2683<1,J2658,\n(((I2683-1)*(I2659-(I2659/(I2683))))+(J2657*J2658))/(J2659)))))","v":0},{"$f":"IF(J2683=\"n/a\",\"n/a\",IF(AND(J2683<1,K2657=0),0,\nIF(K2657=0,J2683-1,\nIF(J2683<1,K2658,\n(((J2683-1)*(J2659-(J2659/(J2683))))+(K2657*K2658))/(K2659)))))","v":0},{"$f":"IF(K2683=\"n/a\",\"n/a\",IF(AND(K2683<1,L2657=0),0,\nIF(L2657=0,K2683-1,\nIF(K2683<1,L2658,\n(((K2683-1)*(K2659-(K2659/(K2683))))+(L2657*L2658))/(L2659)))))","v":0},{"$f":"IF(L2683=\"n/a\",\"n/a\",IF(AND(L2683<1,M2657=0),0,\nIF(M2657=0,L2683-1,\nIF(L2683<1,M2658,\n(((L2683-1)*(L2659-(L2659/(L2683))))+(M2657*M2658))/(M2659)))))","v":0},{"$f":"IF(M2683=\"n/a\",\"n/a\",IF(AND(M2683<1,N2657=0),0,\nIF(N2657=0,M2683-1,\nIF(M2683<1,N2658,\n(((M2683-1)*(M2659-(M2659/(M2683))))+(N2657*N2658))/(N2659)))))","v":0},{"$f":"IF(N2683=\"n/a\",\"n/a\",IF(AND(N2683<1,O2657=0),0,\nIF(O2657=0,N2683-1,\nIF(N2683<1,O2658,\n(((N2683-1)*(N2659-(N2659/(N2683))))+(O2657*O2658))/(O2659)))))","v":0},{"$f":"IF(O2683=\"n/a\",\"n/a\",IF(AND(O2683<1,P2657=0),0,\nIF(P2657=0,O2683-1,\nIF(O2683<1,P2658,\n(((O2683-1)*(O2659-(O2659/(O2683))))+(P2657*P2658))/(P2659)))))","v":0},{"$f":"IF(P2683=\"n/a\",\"n/a\",IF(AND(P2683<1,Q2657=0),0,\nIF(Q2657=0,P2683-1,\nIF(P2683<1,Q2658,\n(((P2683-1)*(P2659-(P2659/(P2683))))+(Q2657*Q2658))/(Q2659)))))","v":0},{"$f":"IF(Q2683=\"n/a\",\"n/a\",IF(AND(Q2683<1,R2657=0),0,\nIF(R2657=0,Q2683-1,\nIF(Q2683<1,R2658,\n(((Q2683-1)*(Q2659-(Q2659/(Q2683))))+(R2657*R2658))/(R2659)))))","v":0},{"$f":"IF(R2683=\"n/a\",\"n/a\",IF(AND(R2683<1,S2657=0),0,\nIF(S2657=0,R2683-1,\nIF(R2683<1,S2658,\n(((R2683-1)*(R2659-(R2659/(R2683))))+(S2657*S2658))/(S2659)))))","v":0},{"$f":"IF(S2683=\"n/a\",\"n/a\",IF(AND(S2683<1,T2657=0),0,\nIF(T2657=0,S2683-1,\nIF(S2683<1,T2658,\n(((S2683-1)*(S2659-(S2659/(S2683))))+(T2657*T2658))/(T2659)))))","v":0},{"$f":"IF(T2683=\"n/a\",\"n/a\",IF(AND(T2683<1,U2657=0),0,\nIF(U2657=0,T2683-1,\nIF(T2683<1,U2658,\n(((T2683-1)*(T2659-(T2659/(T2683))))+(U2657*U2658))/(U2659)))))","v":0},{"$f":"IF(U2683=\"n/a\",\"n/a\",IF(AND(U2683<1,V2657=0),0,\nIF(V2657=0,U2683-1,\nIF(U2683<1,V2658,\n(((U2683-1)*(U2659-(U2659/(U2683))))+(V2657*V2658))/(V2659)))))","v":0},{"$f":"IF(V2683=\"n/a\",\"n/a\",IF(AND(V2683<1,W2657=0),0,\nIF(W2657=0,V2683-1,\nIF(V2683<1,W2658,\n(((V2683-1)*(V2659-(V2659/(V2683))))+(W2657*W2658))/(W2659)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2684,(-$A2660-ROWS(C2656:C2683)),0)","v":"n/a"},{"$f":"IF(C2684=\"n/a\",\"n/a\",MAX(0,C2684-1))","v":"n/a"},{"$f":"IF(D2684=\"n/a\",\"n/a\",MAX(0,D2684-1))","v":"n/a"},{"$f":"IF(E2684=\"n/a\",\"n/a\",MAX(0,E2684-1))","v":"n/a"},{"$f":"IF(F2684=\"n/a\",\"n/a\",MAX(0,F2684-1))","v":"n/a"},{"$f":"IF(G2684=\"n/a\",\"n/a\",MAX(0,G2684-1))","v":"n/a"},{"$f":"IF(H2684=\"n/a\",\"n/a\",MAX(0,H2684-1))","v":"n/a"},{"$f":"IF(I2684=\"n/a\",\"n/a\",MAX(0,I2684-1))","v":"n/a"},{"$f":"IF(J2684=\"n/a\",\"n/a\",MAX(0,J2684-1))","v":"n/a"},{"$f":"IF(K2684=\"n/a\",\"n/a\",MAX(0,K2684-1))","v":"n/a"},{"$f":"IF(L2684=\"n/a\",\"n/a\",MAX(0,L2684-1))","v":"n/a"},{"$f":"IF(M2684=\"n/a\",\"n/a\",MAX(0,M2684-1))","v":"n/a"},{"$f":"IF(N2684=\"n/a\",\"n/a\",MAX(0,N2684-1))","v":"n/a"},{"$f":"IF(O2684=\"n/a\",\"n/a\",MAX(0,O2684-1))","v":"n/a"},{"$f":"IF(P2684=\"n/a\",\"n/a\",MAX(0,P2684-1))","v":"n/a"},{"$f":"IF(Q2684=\"n/a\",\"n/a\",MAX(0,Q2684-1))","v":"n/a"},{"$f":"IF(R2684=\"n/a\",\"n/a\",MAX(0,R2684-1))","v":"n/a"},{"$f":"IF(S2684=\"n/a\",\"n/a\",MAX(0,S2684-1))","v":"n/a"},{"$f":"IF(T2684=\"n/a\",\"n/a\",MAX(0,T2684-1))","v":"n/a"},{"$f":"IF(U2684=\"n/a\",\"n/a\",MAX(0,U2684-1))","v":"n/a"},{"$f":"IF(V2684=\"n/a\",\"n/a\",MAX(0,V2684-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2661)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2685,(-$A2661-ROWS(D2657:D2684)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2686,(-$A2662-ROWS(E2658:E2685)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2687,(-$A2663-ROWS(F2659:F2686)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2688,(-$A2664-ROWS(G2660:G2687)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2689,(-$A2665-ROWS(H2661:H2688)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2690,(-$A2666-ROWS(I2662:I2689)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2691,(-$A2667-ROWS(J2663:J2690)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2692,(-$A2668-ROWS(K2664:K2691)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2693,(-$A2669-ROWS(L2665:L2692)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2694,(-$A2670-ROWS(M2666:M2693)),0)","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2695,(-$A2671-ROWS(N2667:N2694)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2696,(-$A2672-ROWS(O2668:O2695)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2697,(-$A2673-ROWS(P2669:P2696)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2698,(-$A2674-ROWS(Q2670:Q2697)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2699,(-$A2675-ROWS(R2671:R2698)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2700,(-$A2676-ROWS(S2672:S2699)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2701,(-$A2677-ROWS(T2673:T2700)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2702,(-$A2678-ROWS(U2674:U2701)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2703,(-$A2679-ROWS(V2675:V2702)),0)","v":0},{"$f":"IF(V2703=\"n/a\",\"n/a\",MAX(0,V2703-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2704,(-$A2680-ROWS(W2676:W2703)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2656<>\"n/a\",C2656<>\"n/a\"),IF(SUM(C2659:C2681)=0,0,IF((SUMPRODUCT(C2659:C2681,C2683:C2705)/SUM(C2659:C2681))<0,1,(SUMPRODUCT(C2659:C2681,C2683:C2705)/SUM(C2659:C2681)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2656<>\"n/a\",D2656<>\"n/a\"),IF(SUM(D2659:D2681)=0,0,IF((SUMPRODUCT(D2659:D2681,D2683:D2705)/SUM(D2659:D2681))<0,1,(SUMPRODUCT(D2659:D2681,D2683:D2705)/SUM(D2659:D2681)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 51",{"$f":"VLOOKUP($A2708,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"}]
[{"$f":"VALUE(REPLACE(A2708,1,12,\"\"))","v":51},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2709,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2709,0)-OFFSET('RFM input'!H$134,$A2709,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2709,0)-OFFSET('RFM input'!I$134,$A2709,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2709,0)-OFFSET('RFM input'!J$134,$A2709,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2709,0)-OFFSET('RFM input'!K$134,$A2709,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2709,0)-OFFSET('RFM input'!L$134,$A2709,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2709,0)-OFFSET('RFM input'!M$134,$A2709,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2709,0)-OFFSET('RFM input'!N$134,$A2709,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2709,0)-OFFSET('RFM input'!O$134,$A2709,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2709,0)-OFFSET('RFM input'!P$134,$A2709,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2709,0)-OFFSET('RFM input'!Q$134,$A2709,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2709,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2709,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2709,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2709,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2709,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2709,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2709,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2709,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2709,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2709,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2709,0)","v":40}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2709,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2709,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2709,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2709,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2709,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2709,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2709,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2709,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2709,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2709,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2709,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2709,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2709,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2709,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2709,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2709,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2709,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2709,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2709,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2709,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2737=\"n/a\",0,IF(AND(D2711=0,C2713=0),0,\nIF(AND(D2711<>0,C2713=0),D2711,\nIF(AND(D2712<>0,C2713<>0),(C2713-(C2713/C2737))+D2711,\nIF(C2737<1,0,(C2713-(C2713/C2737)))))))","v":0},{"$f":"IF(E2737=\"n/a\",0,IF(AND(E2711=0,D2713=0),0,\nIF(AND(E2711<>0,D2713=0),E2711,\nIF(AND(E2712<>0,D2713<>0),(D2713-(D2713/D2737))+E2711,\nIF(D2737<1,0,(D2713-(D2713/D2737)))))))","v":0},{"$f":"IF(F2737=\"n/a\",0,IF(AND(F2711=0,E2713=0),0,\nIF(AND(F2711<>0,E2713=0),F2711,\nIF(AND(F2712<>0,E2713<>0),(E2713-(E2713/E2737))+F2711,\nIF(E2737<1,0,(E2713-(E2713/E2737)))))))","v":0},{"$f":"IF(G2737=\"n/a\",0,IF(AND(G2711=0,F2713=0),0,\nIF(AND(G2711<>0,F2713=0),G2711,\nIF(AND(G2712<>0,F2713<>0),(F2713-(F2713/F2737))+G2711,\nIF(F2737<1,0,(F2713-(F2713/F2737)))))))","v":0},{"$f":"IF(H2737=\"n/a\",0,IF(AND(H2711=0,G2713=0),0,\nIF(AND(H2711<>0,G2713=0),H2711,\nIF(AND(H2712<>0,G2713<>0),(G2713-(G2713/G2737))+H2711,\nIF(G2737<1,0,(G2713-(G2713/G2737)))))))","v":0},{"$f":"IF(I2737=\"n/a\",0,IF(AND(I2711=0,H2713=0),0,\nIF(AND(I2711<>0,H2713=0),I2711,\nIF(AND(I2712<>0,H2713<>0),(H2713-(H2713/H2737))+I2711,\nIF(H2737<1,0,(H2713-(H2713/H2737)))))))","v":0},{"$f":"IF(J2737=\"n/a\",0,IF(AND(J2711=0,I2713=0),0,\nIF(AND(J2711<>0,I2713=0),J2711,\nIF(AND(J2712<>0,I2713<>0),(I2713-(I2713/I2737))+J2711,\nIF(I2737<1,0,(I2713-(I2713/I2737)))))))","v":0},{"$f":"IF(K2737=\"n/a\",0,IF(AND(K2711=0,J2713=0),0,\nIF(AND(K2711<>0,J2713=0),K2711,\nIF(AND(K2712<>0,J2713<>0),(J2713-(J2713/J2737))+K2711,\nIF(J2737<1,0,(J2713-(J2713/J2737)))))))","v":0},{"$f":"IF(L2737=\"n/a\",0,IF(AND(L2711=0,K2713=0),0,\nIF(AND(L2711<>0,K2713=0),L2711,\nIF(AND(L2712<>0,K2713<>0),(K2713-(K2713/K2737))+L2711,\nIF(K2737<1,0,(K2713-(K2713/K2737)))))))","v":0},{"$f":"IF(M2737=\"n/a\",0,IF(AND(M2711=0,L2713=0),0,\nIF(AND(M2711<>0,L2713=0),M2711,\nIF(AND(M2712<>0,L2713<>0),(L2713-(L2713/L2737))+M2711,\nIF(L2737<1,0,(L2713-(L2713/L2737)))))))","v":0},{"$f":"IF(N2737=\"n/a\",0,IF(AND(N2711=0,M2713=0),0,\nIF(AND(N2711<>0,M2713=0),N2711,\nIF(AND(N2712<>0,M2713<>0),(M2713-(M2713/M2737))+N2711,\nIF(M2737<1,0,(M2713-(M2713/M2737)))))))","v":0},{"$f":"IF(O2737=\"n/a\",0,IF(AND(O2711=0,N2713=0),0,\nIF(AND(O2711<>0,N2713=0),O2711,\nIF(AND(O2712<>0,N2713<>0),(N2713-(N2713/N2737))+O2711,\nIF(N2737<1,0,(N2713-(N2713/N2737)))))))","v":0},{"$f":"IF(P2737=\"n/a\",0,IF(AND(P2711=0,O2713=0),0,\nIF(AND(P2711<>0,O2713=0),P2711,\nIF(AND(P2712<>0,O2713<>0),(O2713-(O2713/O2737))+P2711,\nIF(O2737<1,0,(O2713-(O2713/O2737)))))))","v":0},{"$f":"IF(Q2737=\"n/a\",0,IF(AND(Q2711=0,P2713=0),0,\nIF(AND(Q2711<>0,P2713=0),Q2711,\nIF(AND(Q2712<>0,P2713<>0),(P2713-(P2713/P2737))+Q2711,\nIF(P2737<1,0,(P2713-(P2713/P2737)))))))","v":0},{"$f":"IF(R2737=\"n/a\",0,IF(AND(R2711=0,Q2713=0),0,\nIF(AND(R2711<>0,Q2713=0),R2711,\nIF(AND(R2712<>0,Q2713<>0),(Q2713-(Q2713/Q2737))+R2711,\nIF(Q2737<1,0,(Q2713-(Q2713/Q2737)))))))","v":0},{"$f":"IF(S2737=\"n/a\",0,IF(AND(S2711=0,R2713=0),0,\nIF(AND(S2711<>0,R2713=0),S2711,\nIF(AND(S2712<>0,R2713<>0),(R2713-(R2713/R2737))+S2711,\nIF(R2737<1,0,(R2713-(R2713/R2737)))))))","v":0},{"$f":"IF(T2737=\"n/a\",0,IF(AND(T2711=0,S2713=0),0,\nIF(AND(T2711<>0,S2713=0),T2711,\nIF(AND(T2712<>0,S2713<>0),(S2713-(S2713/S2737))+T2711,\nIF(S2737<1,0,(S2713-(S2713/S2737)))))))","v":0},{"$f":"IF(U2737=\"n/a\",0,IF(AND(U2711=0,T2713=0),0,\nIF(AND(U2711<>0,T2713=0),U2711,\nIF(AND(U2712<>0,T2713<>0),(T2713-(T2713/T2737))+U2711,\nIF(T2737<1,0,(T2713-(T2713/T2737)))))))","v":0},{"$f":"IF(V2737=\"n/a\",0,IF(AND(V2711=0,U2713=0),0,\nIF(AND(V2711<>0,U2713=0),V2711,\nIF(AND(V2712<>0,U2713<>0),(U2713-(U2713/U2737))+V2711,\nIF(U2737<1,0,(U2713-(U2713/U2737)))))))","v":0},{"$f":"IF(W2737=\"n/a\",0,IF(AND(W2711=0,V2713=0),0,\nIF(AND(W2711<>0,V2713=0),W2711,\nIF(AND(W2712<>0,V2713<>0),(V2713-(V2713/V2737))+W2711,\nIF(V2737<1,0,(V2713-(V2713/V2737)))))))","v":0}]
[{"$f":"A2713+1","v":0},"Depreciated starting RAB",{"$f":"C2709","v":0},{"$f":"IF(C2738=\"n/a\",C2714,IFERROR(IF((OFFSET($C2714,0,$A2714))<0,\nMIN(0,C2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714)))),\nMAX(0,C2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714))))),0))","v":0},{"$f":"IF(D2738=\"n/a\",D2714,IFERROR(IF((OFFSET($C2714,0,$A2714))<0,\nMIN(0,D2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714)))),\nMAX(0,D2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714))))),0))","v":0},{"$f":"IF(E2738=\"n/a\",E2714,IFERROR(IF((OFFSET($C2714,0,$A2714))<0,\nMIN(0,E2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714)))),\nMAX(0,E2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714))))),0))","v":0},{"$f":"IF(F2738=\"n/a\",F2714,IFERROR(IF((OFFSET($C2714,0,$A2714))<0,\nMIN(0,F2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714)))),\nMAX(0,F2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714))))),0))","v":0},{"$f":"IF(G2738=\"n/a\",G2714,IFERROR(IF((OFFSET($C2714,0,$A2714))<0,\nMIN(0,G2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714)))),\nMAX(0,G2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714))))),0))","v":0},{"$f":"IF(H2738=\"n/a\",H2714,IFERROR(IF((OFFSET($C2714,0,$A2714))<0,\nMIN(0,H2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714)))),\nMAX(0,H2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714))))),0))","v":0},{"$f":"IF(I2738=\"n/a\",I2714,IFERROR(IF((OFFSET($C2714,0,$A2714))<0,\nMIN(0,I2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714)))),\nMAX(0,I2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714))))),0))","v":0},{"$f":"IF(J2738=\"n/a\",J2714,IFERROR(IF((OFFSET($C2714,0,$A2714))<0,\nMIN(0,J2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714)))),\nMAX(0,J2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714))))),0))","v":0},{"$f":"IF(K2738=\"n/a\",K2714,IFERROR(IF((OFFSET($C2714,0,$A2714))<0,\nMIN(0,K2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714)))),\nMAX(0,K2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714))))),0))","v":0},{"$f":"IF(L2738=\"n/a\",L2714,IFERROR(IF((OFFSET($C2714,0,$A2714))<0,\nMIN(0,L2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714)))),\nMAX(0,L2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714))))),0))","v":0},{"$f":"IF(M2738=\"n/a\",M2714,IFERROR(IF((OFFSET($C2714,0,$A2714))<0,\nMIN(0,M2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714)))),\nMAX(0,M2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714))))),0))","v":0},{"$f":"IF(N2738=\"n/a\",N2714,IFERROR(IF((OFFSET($C2714,0,$A2714))<0,\nMIN(0,N2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714)))),\nMAX(0,N2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714))))),0))","v":0},{"$f":"IF(O2738=\"n/a\",O2714,IFERROR(IF((OFFSET($C2714,0,$A2714))<0,\nMIN(0,O2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714)))),\nMAX(0,O2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714))))),0))","v":0},{"$f":"IF(P2738=\"n/a\",P2714,IFERROR(IF((OFFSET($C2714,0,$A2714))<0,\nMIN(0,P2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714)))),\nMAX(0,P2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714))))),0))","v":0},{"$f":"IF(Q2738=\"n/a\",Q2714,IFERROR(IF((OFFSET($C2714,0,$A2714))<0,\nMIN(0,Q2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714)))),\nMAX(0,Q2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714))))),0))","v":0},{"$f":"IF(R2738=\"n/a\",R2714,IFERROR(IF((OFFSET($C2714,0,$A2714))<0,\nMIN(0,R2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714)))),\nMAX(0,R2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714))))),0))","v":0},{"$f":"IF(S2738=\"n/a\",S2714,IFERROR(IF((OFFSET($C2714,0,$A2714))<0,\nMIN(0,S2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714)))),\nMAX(0,S2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714))))),0))","v":0},{"$f":"IF(T2738=\"n/a\",T2714,IFERROR(IF((OFFSET($C2714,0,$A2714))<0,\nMIN(0,T2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714)))),\nMAX(0,T2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714))))),0))","v":0},{"$f":"IF(U2738=\"n/a\",U2714,IFERROR(IF((OFFSET($C2714,0,$A2714))<0,\nMIN(0,U2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714)))),\nMAX(0,U2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714))))),0))","v":0},{"$f":"IF(V2738=\"n/a\",V2714,IFERROR(IF((OFFSET($C2714,0,$A2714))<0,\nMIN(0,V2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714)))),\nMAX(0,V2714-(OFFSET($C2714,0,$A2714)/(OFFSET($C2709,-$A2713,$A2714))))),0))","v":0}]
[{"$f":"A2714+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D2715,-($A2715+5),0)","v":0},{"$f":"IF(D2739=\"n/a\",D2715,IFERROR(IF((OFFSET($C2715,0,$A2715))<0,\nMIN(0,D2715-(OFFSET($C2715,0,$A2715)/(OFFSET($C2710,-$A2714,$A2715)))),\nMAX(0,D2715-(OFFSET($C2715,0,$A2715)/(OFFSET($C2710,-$A2714,$A2715))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E2716,-($A2716+5),0)","v":0},{"$f":"IF(E2740=\"n/a\",E2716,IFERROR(IF((OFFSET($C2716,0,$A2716))<0,\nMIN(0,E2716-(OFFSET($C2716,0,$A2716)/(OFFSET($C2711,-$A2715,$A2716)))),\nMAX(0,E2716-(OFFSET($C2716,0,$A2716)/(OFFSET($C2711,-$A2715,$A2716))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F2717,-($A2717+5),0)","v":0},{"$f":"IF(F2741=\"n/a\",F2717,IFERROR(IF((OFFSET($C2717,0,$A2717))<0,\nMIN(0,F2717-(OFFSET($C2717,0,$A2717)/(OFFSET($C2712,-$A2716,$A2717)))),\nMAX(0,F2717-(OFFSET($C2717,0,$A2717)/(OFFSET($C2712,-$A2716,$A2717))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2718,-($A2718+5),0)","v":0},{"$f":"IF(G2742=\"n/a\",G2718,IFERROR(IF((OFFSET($C2718,0,$A2718))<0,\nMIN(0,G2718-(OFFSET($C2718,0,$A2718)/(OFFSET($C2713,-$A2717,$A2718)))),\nMAX(0,G2718-(OFFSET($C2718,0,$A2718)/(OFFSET($C2713,-$A2717,$A2718))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2719,-($A2719+5),0)","v":0},{"$f":"IF(H2743=\"n/a\",H2719,IFERROR(IF((OFFSET($C2719,0,$A2719))<0,\nMIN(0,H2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719)))),\nMAX(0,H2719-(OFFSET($C2719,0,$A2719)/(OFFSET($C2714,-$A2718,$A2719))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2720,-($A2720+5),0)","v":0},{"$f":"IF(I2744=\"n/a\",I2720,IFERROR(IF((OFFSET($C2720,0,$A2720))<0,\nMIN(0,I2720-(OFFSET($C2720,0,$A2720)/(OFFSET($C2715,-$A2719,$A2720)))),\nMAX(0,I2720-(OFFSET($C2720,0,$A2720)/(OFFSET($C2715,-$A2719,$A2720))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2721,-($A2721+5),0)","v":0},{"$f":"IF(J2745=\"n/a\",J2721,IFERROR(IF((OFFSET($C2721,0,$A2721))<0,\nMIN(0,J2721-(OFFSET($C2721,0,$A2721)/(OFFSET($C2716,-$A2720,$A2721)))),\nMAX(0,J2721-(OFFSET($C2721,0,$A2721)/(OFFSET($C2716,-$A2720,$A2721))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2722,-($A2722+5),0)","v":0},{"$f":"IF(K2746=\"n/a\",K2722,IFERROR(IF((OFFSET($C2722,0,$A2722))<0,\nMIN(0,K2722-(OFFSET($C2722,0,$A2722)/(OFFSET($C2717,-$A2721,$A2722)))),\nMAX(0,K2722-(OFFSET($C2722,0,$A2722)/(OFFSET($C2717,-$A2721,$A2722))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2723,-($A2723+5),0)","v":0},{"$f":"IF(L2747=\"n/a\",L2723,IFERROR(IF((OFFSET($C2723,0,$A2723))<0,\nMIN(0,L2723-(OFFSET($C2723,0,$A2723)/(OFFSET($C2718,-$A2722,$A2723)))),\nMAX(0,L2723-(OFFSET($C2723,0,$A2723)/(OFFSET($C2718,-$A2722,$A2723))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2724,-($A2724+5),0)","v":0},{"$f":"IF(M2748=\"n/a\",M2724,IFERROR(IF((OFFSET($C2724,0,$A2724))<0,\nMIN(0,M2724-(OFFSET($C2724,0,$A2724)/(OFFSET($C2719,-$A2723,$A2724)))),\nMAX(0,M2724-(OFFSET($C2724,0,$A2724)/(OFFSET($C2719,-$A2723,$A2724))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2725)","v":"Depreciated Net Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2725,-($A2725+5),0)","v":0},{"$f":"IF(N2749=\"n/a\",N2725,IFERROR(IF((OFFSET($C2725,0,$A2725))<0,\nMIN(0,N2725-(OFFSET($C2725,0,$A2725)/(OFFSET($C2720,-$A2724,$A2725)))),\nMAX(0,N2725-(OFFSET($C2725,0,$A2725)/(OFFSET($C2720,-$A2724,$A2725))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2726,-($A2726+5),0)","v":0},{"$f":"IF(O2750=\"n/a\",O2726,IFERROR(IF((OFFSET($C2726,0,$A2726))<0,\nMIN(0,O2726-(OFFSET($C2726,0,$A2726)/(OFFSET($C2721,-$A2725,$A2726)))),\nMAX(0,O2726-(OFFSET($C2726,0,$A2726)/(OFFSET($C2721,-$A2725,$A2726))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2727,-($A2727+5),0)","v":0},{"$f":"IF(P2751=\"n/a\",P2727,IFERROR(IF((OFFSET($C2727,0,$A2727))<0,\nMIN(0,P2727-(OFFSET($C2727,0,$A2727)/(OFFSET($C2722,-$A2726,$A2727)))),\nMAX(0,P2727-(OFFSET($C2727,0,$A2727)/(OFFSET($C2722,-$A2726,$A2727))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2728,-($A2728+5),0)","v":0},{"$f":"IF(Q2752=\"n/a\",Q2728,IFERROR(IF((OFFSET($C2728,0,$A2728))<0,\nMIN(0,Q2728-(OFFSET($C2728,0,$A2728)/(OFFSET($C2723,-$A2727,$A2728)))),\nMAX(0,Q2728-(OFFSET($C2728,0,$A2728)/(OFFSET($C2723,-$A2727,$A2728))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2729,-($A2729+5),0)","v":0},{"$f":"IF(R2753=\"n/a\",R2729,IFERROR(IF((OFFSET($C2729,0,$A2729))<0,\nMIN(0,R2729-(OFFSET($C2729,0,$A2729)/(OFFSET($C2724,-$A2728,$A2729)))),\nMAX(0,R2729-(OFFSET($C2729,0,$A2729)/(OFFSET($C2724,-$A2728,$A2729))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2730,-($A2730+5),0)","v":0},{"$f":"IF(S2754=\"n/a\",S2730,IFERROR(IF((OFFSET($C2730,0,$A2730))<0,\nMIN(0,S2730-(OFFSET($C2730,0,$A2730)/(OFFSET($C2725,-$A2729,$A2730)))),\nMAX(0,S2730-(OFFSET($C2730,0,$A2730)/(OFFSET($C2725,-$A2729,$A2730))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2731,-($A2731+5),0)","v":0},{"$f":"IF(T2755=\"n/a\",T2731,IFERROR(IF((OFFSET($C2731,0,$A2731))<0,\nMIN(0,T2731-(OFFSET($C2731,0,$A2731)/(OFFSET($C2726,-$A2730,$A2731)))),\nMAX(0,T2731-(OFFSET($C2731,0,$A2731)/(OFFSET($C2726,-$A2730,$A2731))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2732,-($A2732+5),0)","v":0},{"$f":"IF(U2756=\"n/a\",U2732,IFERROR(IF((OFFSET($C2732,0,$A2732))<0,\nMIN(0,U2732-(OFFSET($C2732,0,$A2732)/(OFFSET($C2727,-$A2731,$A2732)))),\nMAX(0,U2732-(OFFSET($C2732,0,$A2732)/(OFFSET($C2727,-$A2731,$A2732))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2733,-($A2733+5),0)","v":0},{"$f":"IF(V2757=\"n/a\",V2733,IFERROR(IF((OFFSET($C2733,0,$A2733))<0,\nMIN(0,V2733-(OFFSET($C2733,0,$A2733)/(OFFSET($C2728,-$A2732,$A2733)))),\nMAX(0,V2733-(OFFSET($C2733,0,$A2733)/(OFFSET($C2728,-$A2732,$A2733))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2734,-($A2734+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2737=\"n/a\",\"n/a\",IF(AND(C2737<1,D2711=0),0,\nIF(D2711=0,C2737-1,\nIF(C2737<1,D2712,\n(((C2737-1)*(C2713-(C2713/(C2737))))+(D2711*D2712))/(D2713)))))","v":0},{"$f":"IF(D2737=\"n/a\",\"n/a\",IF(AND(D2737<1,E2711=0),0,\nIF(E2711=0,D2737-1,\nIF(D2737<1,E2712,\n(((D2737-1)*(D2713-(D2713/(D2737))))+(E2711*E2712))/(E2713)))))","v":0},{"$f":"IF(E2737=\"n/a\",\"n/a\",IF(AND(E2737<1,F2711=0),0,\nIF(F2711=0,E2737-1,\nIF(E2737<1,F2712,\n(((E2737-1)*(E2713-(E2713/(E2737))))+(F2711*F2712))/(F2713)))))","v":0},{"$f":"IF(F2737=\"n/a\",\"n/a\",IF(AND(F2737<1,G2711=0),0,\nIF(G2711=0,F2737-1,\nIF(F2737<1,G2712,\n(((F2737-1)*(F2713-(F2713/(F2737))))+(G2711*G2712))/(G2713)))))","v":0},{"$f":"IF(G2737=\"n/a\",\"n/a\",IF(AND(G2737<1,H2711=0),0,\nIF(H2711=0,G2737-1,\nIF(G2737<1,H2712,\n(((G2737-1)*(G2713-(G2713/(G2737))))+(H2711*H2712))/(H2713)))))","v":0},{"$f":"IF(H2737=\"n/a\",\"n/a\",IF(AND(H2737<1,I2711=0),0,\nIF(I2711=0,H2737-1,\nIF(H2737<1,I2712,\n(((H2737-1)*(H2713-(H2713/(H2737))))+(I2711*I2712))/(I2713)))))","v":0},{"$f":"IF(I2737=\"n/a\",\"n/a\",IF(AND(I2737<1,J2711=0),0,\nIF(J2711=0,I2737-1,\nIF(I2737<1,J2712,\n(((I2737-1)*(I2713-(I2713/(I2737))))+(J2711*J2712))/(J2713)))))","v":0},{"$f":"IF(J2737=\"n/a\",\"n/a\",IF(AND(J2737<1,K2711=0),0,\nIF(K2711=0,J2737-1,\nIF(J2737<1,K2712,\n(((J2737-1)*(J2713-(J2713/(J2737))))+(K2711*K2712))/(K2713)))))","v":0},{"$f":"IF(K2737=\"n/a\",\"n/a\",IF(AND(K2737<1,L2711=0),0,\nIF(L2711=0,K2737-1,\nIF(K2737<1,L2712,\n(((K2737-1)*(K2713-(K2713/(K2737))))+(L2711*L2712))/(L2713)))))","v":0},{"$f":"IF(L2737=\"n/a\",\"n/a\",IF(AND(L2737<1,M2711=0),0,\nIF(M2711=0,L2737-1,\nIF(L2737<1,M2712,\n(((L2737-1)*(L2713-(L2713/(L2737))))+(M2711*M2712))/(M2713)))))","v":0},{"$f":"IF(M2737=\"n/a\",\"n/a\",IF(AND(M2737<1,N2711=0),0,\nIF(N2711=0,M2737-1,\nIF(M2737<1,N2712,\n(((M2737-1)*(M2713-(M2713/(M2737))))+(N2711*N2712))/(N2713)))))","v":0},{"$f":"IF(N2737=\"n/a\",\"n/a\",IF(AND(N2737<1,O2711=0),0,\nIF(O2711=0,N2737-1,\nIF(N2737<1,O2712,\n(((N2737-1)*(N2713-(N2713/(N2737))))+(O2711*O2712))/(O2713)))))","v":0},{"$f":"IF(O2737=\"n/a\",\"n/a\",IF(AND(O2737<1,P2711=0),0,\nIF(P2711=0,O2737-1,\nIF(O2737<1,P2712,\n(((O2737-1)*(O2713-(O2713/(O2737))))+(P2711*P2712))/(P2713)))))","v":0},{"$f":"IF(P2737=\"n/a\",\"n/a\",IF(AND(P2737<1,Q2711=0),0,\nIF(Q2711=0,P2737-1,\nIF(P2737<1,Q2712,\n(((P2737-1)*(P2713-(P2713/(P2737))))+(Q2711*Q2712))/(Q2713)))))","v":0},{"$f":"IF(Q2737=\"n/a\",\"n/a\",IF(AND(Q2737<1,R2711=0),0,\nIF(R2711=0,Q2737-1,\nIF(Q2737<1,R2712,\n(((Q2737-1)*(Q2713-(Q2713/(Q2737))))+(R2711*R2712))/(R2713)))))","v":0},{"$f":"IF(R2737=\"n/a\",\"n/a\",IF(AND(R2737<1,S2711=0),0,\nIF(S2711=0,R2737-1,\nIF(R2737<1,S2712,\n(((R2737-1)*(R2713-(R2713/(R2737))))+(S2711*S2712))/(S2713)))))","v":0},{"$f":"IF(S2737=\"n/a\",\"n/a\",IF(AND(S2737<1,T2711=0),0,\nIF(T2711=0,S2737-1,\nIF(S2737<1,T2712,\n(((S2737-1)*(S2713-(S2713/(S2737))))+(T2711*T2712))/(T2713)))))","v":0},{"$f":"IF(T2737=\"n/a\",\"n/a\",IF(AND(T2737<1,U2711=0),0,\nIF(U2711=0,T2737-1,\nIF(T2737<1,U2712,\n(((T2737-1)*(T2713-(T2713/(T2737))))+(U2711*U2712))/(U2713)))))","v":0},{"$f":"IF(U2737=\"n/a\",\"n/a\",IF(AND(U2737<1,V2711=0),0,\nIF(V2711=0,U2737-1,\nIF(U2737<1,V2712,\n(((U2737-1)*(U2713-(U2713/(U2737))))+(V2711*V2712))/(V2713)))))","v":0},{"$f":"IF(V2737=\"n/a\",\"n/a\",IF(AND(V2737<1,W2711=0),0,\nIF(W2711=0,V2737-1,\nIF(V2737<1,W2712,\n(((V2737-1)*(V2713-(V2713/(V2737))))+(W2711*W2712))/(W2713)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2738,(-$A2714-ROWS(C2710:C2737)),0)","v":"n/a"},{"$f":"IF(C2738=\"n/a\",\"n/a\",MAX(0,C2738-1))","v":"n/a"},{"$f":"IF(D2738=\"n/a\",\"n/a\",MAX(0,D2738-1))","v":"n/a"},{"$f":"IF(E2738=\"n/a\",\"n/a\",MAX(0,E2738-1))","v":"n/a"},{"$f":"IF(F2738=\"n/a\",\"n/a\",MAX(0,F2738-1))","v":"n/a"},{"$f":"IF(G2738=\"n/a\",\"n/a\",MAX(0,G2738-1))","v":"n/a"},{"$f":"IF(H2738=\"n/a\",\"n/a\",MAX(0,H2738-1))","v":"n/a"},{"$f":"IF(I2738=\"n/a\",\"n/a\",MAX(0,I2738-1))","v":"n/a"},{"$f":"IF(J2738=\"n/a\",\"n/a\",MAX(0,J2738-1))","v":"n/a"},{"$f":"IF(K2738=\"n/a\",\"n/a\",MAX(0,K2738-1))","v":"n/a"},{"$f":"IF(L2738=\"n/a\",\"n/a\",MAX(0,L2738-1))","v":"n/a"},{"$f":"IF(M2738=\"n/a\",\"n/a\",MAX(0,M2738-1))","v":"n/a"},{"$f":"IF(N2738=\"n/a\",\"n/a\",MAX(0,N2738-1))","v":"n/a"},{"$f":"IF(O2738=\"n/a\",\"n/a\",MAX(0,O2738-1))","v":"n/a"},{"$f":"IF(P2738=\"n/a\",\"n/a\",MAX(0,P2738-1))","v":"n/a"},{"$f":"IF(Q2738=\"n/a\",\"n/a\",MAX(0,Q2738-1))","v":"n/a"},{"$f":"IF(R2738=\"n/a\",\"n/a\",MAX(0,R2738-1))","v":"n/a"},{"$f":"IF(S2738=\"n/a\",\"n/a\",MAX(0,S2738-1))","v":"n/a"},{"$f":"IF(T2738=\"n/a\",\"n/a\",MAX(0,T2738-1))","v":"n/a"},{"$f":"IF(U2738=\"n/a\",\"n/a\",MAX(0,U2738-1))","v":"n/a"},{"$f":"IF(V2738=\"n/a\",\"n/a\",MAX(0,V2738-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D2739,(-$A2715-ROWS(D2711:D2738)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2740,(-$A2716-ROWS(E2712:E2739)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2741,(-$A2717-ROWS(F2713:F2740)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2742,(-$A2718-ROWS(G2714:G2741)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2743,(-$A2719-ROWS(H2715:H2742)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2744,(-$A2720-ROWS(I2716:I2743)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2745,(-$A2721-ROWS(J2717:J2744)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2746,(-$A2722-ROWS(K2718:K2745)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2747,(-$A2723-ROWS(L2719:L2746)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2748,(-$A2724-ROWS(M2720:M2747)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2725)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2749,(-$A2725-ROWS(N2721:N2748)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2750,(-$A2726-ROWS(O2722:O2749)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2751,(-$A2727-ROWS(P2723:P2750)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2752,(-$A2728-ROWS(Q2724:Q2751)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2753,(-$A2729-ROWS(R2725:R2752)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2754,(-$A2730-ROWS(S2726:S2753)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2755,(-$A2731-ROWS(T2727:T2754)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2756,(-$A2732-ROWS(U2728:U2755)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2757,(-$A2733-ROWS(V2729:V2756)),0)","v":0},{"$f":"IF(V2757=\"n/a\",\"n/a\",MAX(0,V2757-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2758,(-$A2734-ROWS(W2730:W2757)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2710<>\"n/a\",C2710<>\"n/a\"),IF(SUM(C2713:C2735)=0,0,IF((SUMPRODUCT(C2713:C2735,C2737:C2759)/SUM(C2713:C2735))<0,1,(SUMPRODUCT(C2713:C2735,C2737:C2759)/SUM(C2713:C2735)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2710<>\"n/a\",D2710<>\"n/a\"),IF(SUM(D2713:D2735)=0,0,IF((SUMPRODUCT(D2713:D2735,D2737:D2759)/SUM(D2713:D2735))<0,1,(SUMPRODUCT(D2713:D2735,D2737:D2759)/SUM(D2713:D2735)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 52",{"$f":"VLOOKUP($A2762,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Work in progress"}]
[{"$f":"VALUE(REPLACE(A2762,1,12,\"\"))","v":52},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2763,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2763,0)-OFFSET('RFM input'!H$134,$A2763,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2763,0)-OFFSET('RFM input'!I$134,$A2763,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2763,0)-OFFSET('RFM input'!J$134,$A2763,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2763,0)-OFFSET('RFM input'!K$134,$A2763,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2763,0)-OFFSET('RFM input'!L$134,$A2763,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2763,0)-OFFSET('RFM input'!M$134,$A2763,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2763,0)-OFFSET('RFM input'!N$134,$A2763,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2763,0)-OFFSET('RFM input'!O$134,$A2763,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2763,0)-OFFSET('RFM input'!P$134,$A2763,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2763,0)-OFFSET('RFM input'!Q$134,$A2763,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2763,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2763,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2763,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2763,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2763,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2763,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2763,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2763,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2763,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2763,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2763,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2763,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2763,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2763,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2763,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2763,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2763,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2763,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2763,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2763,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2763,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2763,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2763,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2763,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2763,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2763,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2763,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2763,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2763,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2763,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2763,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2791=\"n/a\",0,IF(AND(D2765=0,C2767=0),0,\nIF(AND(D2765<>0,C2767=0),D2765,\nIF(AND(D2766<>0,C2767<>0),(C2767-(C2767/C2791))+D2765,\nIF(C2791<1,0,(C2767-(C2767/C2791)))))))","v":0},{"$f":"IF(E2791=\"n/a\",0,IF(AND(E2765=0,D2767=0),0,\nIF(AND(E2765<>0,D2767=0),E2765,\nIF(AND(E2766<>0,D2767<>0),(D2767-(D2767/D2791))+E2765,\nIF(D2791<1,0,(D2767-(D2767/D2791)))))))","v":0},{"$f":"IF(F2791=\"n/a\",0,IF(AND(F2765=0,E2767=0),0,\nIF(AND(F2765<>0,E2767=0),F2765,\nIF(AND(F2766<>0,E2767<>0),(E2767-(E2767/E2791))+F2765,\nIF(E2791<1,0,(E2767-(E2767/E2791)))))))","v":0},{"$f":"IF(G2791=\"n/a\",0,IF(AND(G2765=0,F2767=0),0,\nIF(AND(G2765<>0,F2767=0),G2765,\nIF(AND(G2766<>0,F2767<>0),(F2767-(F2767/F2791))+G2765,\nIF(F2791<1,0,(F2767-(F2767/F2791)))))))","v":0},{"$f":"IF(H2791=\"n/a\",0,IF(AND(H2765=0,G2767=0),0,\nIF(AND(H2765<>0,G2767=0),H2765,\nIF(AND(H2766<>0,G2767<>0),(G2767-(G2767/G2791))+H2765,\nIF(G2791<1,0,(G2767-(G2767/G2791)))))))","v":0},{"$f":"IF(I2791=\"n/a\",0,IF(AND(I2765=0,H2767=0),0,\nIF(AND(I2765<>0,H2767=0),I2765,\nIF(AND(I2766<>0,H2767<>0),(H2767-(H2767/H2791))+I2765,\nIF(H2791<1,0,(H2767-(H2767/H2791)))))))","v":0},{"$f":"IF(J2791=\"n/a\",0,IF(AND(J2765=0,I2767=0),0,\nIF(AND(J2765<>0,I2767=0),J2765,\nIF(AND(J2766<>0,I2767<>0),(I2767-(I2767/I2791))+J2765,\nIF(I2791<1,0,(I2767-(I2767/I2791)))))))","v":0},{"$f":"IF(K2791=\"n/a\",0,IF(AND(K2765=0,J2767=0),0,\nIF(AND(K2765<>0,J2767=0),K2765,\nIF(AND(K2766<>0,J2767<>0),(J2767-(J2767/J2791))+K2765,\nIF(J2791<1,0,(J2767-(J2767/J2791)))))))","v":0},{"$f":"IF(L2791=\"n/a\",0,IF(AND(L2765=0,K2767=0),0,\nIF(AND(L2765<>0,K2767=0),L2765,\nIF(AND(L2766<>0,K2767<>0),(K2767-(K2767/K2791))+L2765,\nIF(K2791<1,0,(K2767-(K2767/K2791)))))))","v":0},{"$f":"IF(M2791=\"n/a\",0,IF(AND(M2765=0,L2767=0),0,\nIF(AND(M2765<>0,L2767=0),M2765,\nIF(AND(M2766<>0,L2767<>0),(L2767-(L2767/L2791))+M2765,\nIF(L2791<1,0,(L2767-(L2767/L2791)))))))","v":0},{"$f":"IF(N2791=\"n/a\",0,IF(AND(N2765=0,M2767=0),0,\nIF(AND(N2765<>0,M2767=0),N2765,\nIF(AND(N2766<>0,M2767<>0),(M2767-(M2767/M2791))+N2765,\nIF(M2791<1,0,(M2767-(M2767/M2791)))))))","v":0},{"$f":"IF(O2791=\"n/a\",0,IF(AND(O2765=0,N2767=0),0,\nIF(AND(O2765<>0,N2767=0),O2765,\nIF(AND(O2766<>0,N2767<>0),(N2767-(N2767/N2791))+O2765,\nIF(N2791<1,0,(N2767-(N2767/N2791)))))))","v":0},{"$f":"IF(P2791=\"n/a\",0,IF(AND(P2765=0,O2767=0),0,\nIF(AND(P2765<>0,O2767=0),P2765,\nIF(AND(P2766<>0,O2767<>0),(O2767-(O2767/O2791))+P2765,\nIF(O2791<1,0,(O2767-(O2767/O2791)))))))","v":0},{"$f":"IF(Q2791=\"n/a\",0,IF(AND(Q2765=0,P2767=0),0,\nIF(AND(Q2765<>0,P2767=0),Q2765,\nIF(AND(Q2766<>0,P2767<>0),(P2767-(P2767/P2791))+Q2765,\nIF(P2791<1,0,(P2767-(P2767/P2791)))))))","v":0},{"$f":"IF(R2791=\"n/a\",0,IF(AND(R2765=0,Q2767=0),0,\nIF(AND(R2765<>0,Q2767=0),R2765,\nIF(AND(R2766<>0,Q2767<>0),(Q2767-(Q2767/Q2791))+R2765,\nIF(Q2791<1,0,(Q2767-(Q2767/Q2791)))))))","v":0},{"$f":"IF(S2791=\"n/a\",0,IF(AND(S2765=0,R2767=0),0,\nIF(AND(S2765<>0,R2767=0),S2765,\nIF(AND(S2766<>0,R2767<>0),(R2767-(R2767/R2791))+S2765,\nIF(R2791<1,0,(R2767-(R2767/R2791)))))))","v":0},{"$f":"IF(T2791=\"n/a\",0,IF(AND(T2765=0,S2767=0),0,\nIF(AND(T2765<>0,S2767=0),T2765,\nIF(AND(T2766<>0,S2767<>0),(S2767-(S2767/S2791))+T2765,\nIF(S2791<1,0,(S2767-(S2767/S2791)))))))","v":0},{"$f":"IF(U2791=\"n/a\",0,IF(AND(U2765=0,T2767=0),0,\nIF(AND(U2765<>0,T2767=0),U2765,\nIF(AND(U2766<>0,T2767<>0),(T2767-(T2767/T2791))+U2765,\nIF(T2791<1,0,(T2767-(T2767/T2791)))))))","v":0},{"$f":"IF(V2791=\"n/a\",0,IF(AND(V2765=0,U2767=0),0,\nIF(AND(V2765<>0,U2767=0),V2765,\nIF(AND(V2766<>0,U2767<>0),(U2767-(U2767/U2791))+V2765,\nIF(U2791<1,0,(U2767-(U2767/U2791)))))))","v":0},{"$f":"IF(W2791=\"n/a\",0,IF(AND(W2765=0,V2767=0),0,\nIF(AND(W2765<>0,V2767=0),W2765,\nIF(AND(W2766<>0,V2767<>0),(V2767-(V2767/V2791))+W2765,\nIF(V2791<1,0,(V2767-(V2767/V2791)))))))","v":0}]
[{"$f":"A2767+1","v":0},"Depreciated starting RAB",{"$f":"C2763","v":0},{"$f":"IF(C2792=\"n/a\",C2768,IFERROR(IF((OFFSET($C2768,0,$A2768))<0,\nMIN(0,C2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768)))),\nMAX(0,C2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768))))),0))","v":0},{"$f":"IF(D2792=\"n/a\",D2768,IFERROR(IF((OFFSET($C2768,0,$A2768))<0,\nMIN(0,D2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768)))),\nMAX(0,D2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768))))),0))","v":0},{"$f":"IF(E2792=\"n/a\",E2768,IFERROR(IF((OFFSET($C2768,0,$A2768))<0,\nMIN(0,E2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768)))),\nMAX(0,E2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768))))),0))","v":0},{"$f":"IF(F2792=\"n/a\",F2768,IFERROR(IF((OFFSET($C2768,0,$A2768))<0,\nMIN(0,F2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768)))),\nMAX(0,F2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768))))),0))","v":0},{"$f":"IF(G2792=\"n/a\",G2768,IFERROR(IF((OFFSET($C2768,0,$A2768))<0,\nMIN(0,G2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768)))),\nMAX(0,G2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768))))),0))","v":0},{"$f":"IF(H2792=\"n/a\",H2768,IFERROR(IF((OFFSET($C2768,0,$A2768))<0,\nMIN(0,H2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768)))),\nMAX(0,H2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768))))),0))","v":0},{"$f":"IF(I2792=\"n/a\",I2768,IFERROR(IF((OFFSET($C2768,0,$A2768))<0,\nMIN(0,I2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768)))),\nMAX(0,I2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768))))),0))","v":0},{"$f":"IF(J2792=\"n/a\",J2768,IFERROR(IF((OFFSET($C2768,0,$A2768))<0,\nMIN(0,J2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768)))),\nMAX(0,J2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768))))),0))","v":0},{"$f":"IF(K2792=\"n/a\",K2768,IFERROR(IF((OFFSET($C2768,0,$A2768))<0,\nMIN(0,K2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768)))),\nMAX(0,K2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768))))),0))","v":0},{"$f":"IF(L2792=\"n/a\",L2768,IFERROR(IF((OFFSET($C2768,0,$A2768))<0,\nMIN(0,L2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768)))),\nMAX(0,L2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768))))),0))","v":0},{"$f":"IF(M2792=\"n/a\",M2768,IFERROR(IF((OFFSET($C2768,0,$A2768))<0,\nMIN(0,M2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768)))),\nMAX(0,M2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768))))),0))","v":0},{"$f":"IF(N2792=\"n/a\",N2768,IFERROR(IF((OFFSET($C2768,0,$A2768))<0,\nMIN(0,N2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768)))),\nMAX(0,N2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768))))),0))","v":0},{"$f":"IF(O2792=\"n/a\",O2768,IFERROR(IF((OFFSET($C2768,0,$A2768))<0,\nMIN(0,O2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768)))),\nMAX(0,O2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768))))),0))","v":0},{"$f":"IF(P2792=\"n/a\",P2768,IFERROR(IF((OFFSET($C2768,0,$A2768))<0,\nMIN(0,P2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768)))),\nMAX(0,P2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768))))),0))","v":0},{"$f":"IF(Q2792=\"n/a\",Q2768,IFERROR(IF((OFFSET($C2768,0,$A2768))<0,\nMIN(0,Q2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768)))),\nMAX(0,Q2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768))))),0))","v":0},{"$f":"IF(R2792=\"n/a\",R2768,IFERROR(IF((OFFSET($C2768,0,$A2768))<0,\nMIN(0,R2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768)))),\nMAX(0,R2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768))))),0))","v":0},{"$f":"IF(S2792=\"n/a\",S2768,IFERROR(IF((OFFSET($C2768,0,$A2768))<0,\nMIN(0,S2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768)))),\nMAX(0,S2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768))))),0))","v":0},{"$f":"IF(T2792=\"n/a\",T2768,IFERROR(IF((OFFSET($C2768,0,$A2768))<0,\nMIN(0,T2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768)))),\nMAX(0,T2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768))))),0))","v":0},{"$f":"IF(U2792=\"n/a\",U2768,IFERROR(IF((OFFSET($C2768,0,$A2768))<0,\nMIN(0,U2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768)))),\nMAX(0,U2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768))))),0))","v":0},{"$f":"IF(V2792=\"n/a\",V2768,IFERROR(IF((OFFSET($C2768,0,$A2768))<0,\nMIN(0,V2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768)))),\nMAX(0,V2768-(OFFSET($C2768,0,$A2768)/(OFFSET($C2763,-$A2767,$A2768))))),0))","v":0}]
[{"$f":"A2768+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D2769,-($A2769+5),0)","v":0},{"$f":"IF(D2793=\"n/a\",D2769,IFERROR(IF((OFFSET($C2769,0,$A2769))<0,\nMIN(0,D2769-(OFFSET($C2769,0,$A2769)/(OFFSET($C2764,-$A2768,$A2769)))),\nMAX(0,D2769-(OFFSET($C2769,0,$A2769)/(OFFSET($C2764,-$A2768,$A2769))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E2770,-($A2770+5),0)","v":0},{"$f":"IF(E2794=\"n/a\",E2770,IFERROR(IF((OFFSET($C2770,0,$A2770))<0,\nMIN(0,E2770-(OFFSET($C2770,0,$A2770)/(OFFSET($C2765,-$A2769,$A2770)))),\nMAX(0,E2770-(OFFSET($C2770,0,$A2770)/(OFFSET($C2765,-$A2769,$A2770))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F2771,-($A2771+5),0)","v":0},{"$f":"IF(F2795=\"n/a\",F2771,IFERROR(IF((OFFSET($C2771,0,$A2771))<0,\nMIN(0,F2771-(OFFSET($C2771,0,$A2771)/(OFFSET($C2766,-$A2770,$A2771)))),\nMAX(0,F2771-(OFFSET($C2771,0,$A2771)/(OFFSET($C2766,-$A2770,$A2771))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2772,-($A2772+5),0)","v":0},{"$f":"IF(G2796=\"n/a\",G2772,IFERROR(IF((OFFSET($C2772,0,$A2772))<0,\nMIN(0,G2772-(OFFSET($C2772,0,$A2772)/(OFFSET($C2767,-$A2771,$A2772)))),\nMAX(0,G2772-(OFFSET($C2772,0,$A2772)/(OFFSET($C2767,-$A2771,$A2772))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2773,-($A2773+5),0)","v":0},{"$f":"IF(H2797=\"n/a\",H2773,IFERROR(IF((OFFSET($C2773,0,$A2773))<0,\nMIN(0,H2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773)))),\nMAX(0,H2773-(OFFSET($C2773,0,$A2773)/(OFFSET($C2768,-$A2772,$A2773))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2774,-($A2774+5),0)","v":0},{"$f":"IF(I2798=\"n/a\",I2774,IFERROR(IF((OFFSET($C2774,0,$A2774))<0,\nMIN(0,I2774-(OFFSET($C2774,0,$A2774)/(OFFSET($C2769,-$A2773,$A2774)))),\nMAX(0,I2774-(OFFSET($C2774,0,$A2774)/(OFFSET($C2769,-$A2773,$A2774))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2775,-($A2775+5),0)","v":0},{"$f":"IF(J2799=\"n/a\",J2775,IFERROR(IF((OFFSET($C2775,0,$A2775))<0,\nMIN(0,J2775-(OFFSET($C2775,0,$A2775)/(OFFSET($C2770,-$A2774,$A2775)))),\nMAX(0,J2775-(OFFSET($C2775,0,$A2775)/(OFFSET($C2770,-$A2774,$A2775))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2776,-($A2776+5),0)","v":0},{"$f":"IF(K2800=\"n/a\",K2776,IFERROR(IF((OFFSET($C2776,0,$A2776))<0,\nMIN(0,K2776-(OFFSET($C2776,0,$A2776)/(OFFSET($C2771,-$A2775,$A2776)))),\nMAX(0,K2776-(OFFSET($C2776,0,$A2776)/(OFFSET($C2771,-$A2775,$A2776))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2777,-($A2777+5),0)","v":0},{"$f":"IF(L2801=\"n/a\",L2777,IFERROR(IF((OFFSET($C2777,0,$A2777))<0,\nMIN(0,L2777-(OFFSET($C2777,0,$A2777)/(OFFSET($C2772,-$A2776,$A2777)))),\nMAX(0,L2777-(OFFSET($C2777,0,$A2777)/(OFFSET($C2772,-$A2776,$A2777))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2778,-($A2778+5),0)","v":0},{"$f":"IF(M2802=\"n/a\",M2778,IFERROR(IF((OFFSET($C2778,0,$A2778))<0,\nMIN(0,M2778-(OFFSET($C2778,0,$A2778)/(OFFSET($C2773,-$A2777,$A2778)))),\nMAX(0,M2778-(OFFSET($C2778,0,$A2778)/(OFFSET($C2773,-$A2777,$A2778))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2779,-($A2779+5),0)","v":0},{"$f":"IF(N2803=\"n/a\",N2779,IFERROR(IF((OFFSET($C2779,0,$A2779))<0,\nMIN(0,N2779-(OFFSET($C2779,0,$A2779)/(OFFSET($C2774,-$A2778,$A2779)))),\nMAX(0,N2779-(OFFSET($C2779,0,$A2779)/(OFFSET($C2774,-$A2778,$A2779))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2780,-($A2780+5),0)","v":0},{"$f":"IF(O2804=\"n/a\",O2780,IFERROR(IF((OFFSET($C2780,0,$A2780))<0,\nMIN(0,O2780-(OFFSET($C2780,0,$A2780)/(OFFSET($C2775,-$A2779,$A2780)))),\nMAX(0,O2780-(OFFSET($C2780,0,$A2780)/(OFFSET($C2775,-$A2779,$A2780))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2781,-($A2781+5),0)","v":0},{"$f":"IF(P2805=\"n/a\",P2781,IFERROR(IF((OFFSET($C2781,0,$A2781))<0,\nMIN(0,P2781-(OFFSET($C2781,0,$A2781)/(OFFSET($C2776,-$A2780,$A2781)))),\nMAX(0,P2781-(OFFSET($C2781,0,$A2781)/(OFFSET($C2776,-$A2780,$A2781))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2782,-($A2782+5),0)","v":0},{"$f":"IF(Q2806=\"n/a\",Q2782,IFERROR(IF((OFFSET($C2782,0,$A2782))<0,\nMIN(0,Q2782-(OFFSET($C2782,0,$A2782)/(OFFSET($C2777,-$A2781,$A2782)))),\nMAX(0,Q2782-(OFFSET($C2782,0,$A2782)/(OFFSET($C2777,-$A2781,$A2782))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2783,-($A2783+5),0)","v":0},{"$f":"IF(R2807=\"n/a\",R2783,IFERROR(IF((OFFSET($C2783,0,$A2783))<0,\nMIN(0,R2783-(OFFSET($C2783,0,$A2783)/(OFFSET($C2778,-$A2782,$A2783)))),\nMAX(0,R2783-(OFFSET($C2783,0,$A2783)/(OFFSET($C2778,-$A2782,$A2783))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2784,-($A2784+5),0)","v":0},{"$f":"IF(S2808=\"n/a\",S2784,IFERROR(IF((OFFSET($C2784,0,$A2784))<0,\nMIN(0,S2784-(OFFSET($C2784,0,$A2784)/(OFFSET($C2779,-$A2783,$A2784)))),\nMAX(0,S2784-(OFFSET($C2784,0,$A2784)/(OFFSET($C2779,-$A2783,$A2784))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2785,-($A2785+5),0)","v":0},{"$f":"IF(T2809=\"n/a\",T2785,IFERROR(IF((OFFSET($C2785,0,$A2785))<0,\nMIN(0,T2785-(OFFSET($C2785,0,$A2785)/(OFFSET($C2780,-$A2784,$A2785)))),\nMAX(0,T2785-(OFFSET($C2785,0,$A2785)/(OFFSET($C2780,-$A2784,$A2785))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2786,-($A2786+5),0)","v":0},{"$f":"IF(U2810=\"n/a\",U2786,IFERROR(IF((OFFSET($C2786,0,$A2786))<0,\nMIN(0,U2786-(OFFSET($C2786,0,$A2786)/(OFFSET($C2781,-$A2785,$A2786)))),\nMAX(0,U2786-(OFFSET($C2786,0,$A2786)/(OFFSET($C2781,-$A2785,$A2786))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2787,-($A2787+5),0)","v":0},{"$f":"IF(V2811=\"n/a\",V2787,IFERROR(IF((OFFSET($C2787,0,$A2787))<0,\nMIN(0,V2787-(OFFSET($C2787,0,$A2787)/(OFFSET($C2782,-$A2786,$A2787)))),\nMAX(0,V2787-(OFFSET($C2787,0,$A2787)/(OFFSET($C2782,-$A2786,$A2787))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2788,-($A2788+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2791=\"n/a\",\"n/a\",IF(AND(C2791<1,D2765=0),0,\nIF(D2765=0,C2791-1,\nIF(C2791<1,D2766,\n(((C2791-1)*(C2767-(C2767/(C2791))))+(D2765*D2766))/(D2767)))))","v":0},{"$f":"IF(D2791=\"n/a\",\"n/a\",IF(AND(D2791<1,E2765=0),0,\nIF(E2765=0,D2791-1,\nIF(D2791<1,E2766,\n(((D2791-1)*(D2767-(D2767/(D2791))))+(E2765*E2766))/(E2767)))))","v":0},{"$f":"IF(E2791=\"n/a\",\"n/a\",IF(AND(E2791<1,F2765=0),0,\nIF(F2765=0,E2791-1,\nIF(E2791<1,F2766,\n(((E2791-1)*(E2767-(E2767/(E2791))))+(F2765*F2766))/(F2767)))))","v":0},{"$f":"IF(F2791=\"n/a\",\"n/a\",IF(AND(F2791<1,G2765=0),0,\nIF(G2765=0,F2791-1,\nIF(F2791<1,G2766,\n(((F2791-1)*(F2767-(F2767/(F2791))))+(G2765*G2766))/(G2767)))))","v":0},{"$f":"IF(G2791=\"n/a\",\"n/a\",IF(AND(G2791<1,H2765=0),0,\nIF(H2765=0,G2791-1,\nIF(G2791<1,H2766,\n(((G2791-1)*(G2767-(G2767/(G2791))))+(H2765*H2766))/(H2767)))))","v":0},{"$f":"IF(H2791=\"n/a\",\"n/a\",IF(AND(H2791<1,I2765=0),0,\nIF(I2765=0,H2791-1,\nIF(H2791<1,I2766,\n(((H2791-1)*(H2767-(H2767/(H2791))))+(I2765*I2766))/(I2767)))))","v":0},{"$f":"IF(I2791=\"n/a\",\"n/a\",IF(AND(I2791<1,J2765=0),0,\nIF(J2765=0,I2791-1,\nIF(I2791<1,J2766,\n(((I2791-1)*(I2767-(I2767/(I2791))))+(J2765*J2766))/(J2767)))))","v":0},{"$f":"IF(J2791=\"n/a\",\"n/a\",IF(AND(J2791<1,K2765=0),0,\nIF(K2765=0,J2791-1,\nIF(J2791<1,K2766,\n(((J2791-1)*(J2767-(J2767/(J2791))))+(K2765*K2766))/(K2767)))))","v":0},{"$f":"IF(K2791=\"n/a\",\"n/a\",IF(AND(K2791<1,L2765=0),0,\nIF(L2765=0,K2791-1,\nIF(K2791<1,L2766,\n(((K2791-1)*(K2767-(K2767/(K2791))))+(L2765*L2766))/(L2767)))))","v":0},{"$f":"IF(L2791=\"n/a\",\"n/a\",IF(AND(L2791<1,M2765=0),0,\nIF(M2765=0,L2791-1,\nIF(L2791<1,M2766,\n(((L2791-1)*(L2767-(L2767/(L2791))))+(M2765*M2766))/(M2767)))))","v":0},{"$f":"IF(M2791=\"n/a\",\"n/a\",IF(AND(M2791<1,N2765=0),0,\nIF(N2765=0,M2791-1,\nIF(M2791<1,N2766,\n(((M2791-1)*(M2767-(M2767/(M2791))))+(N2765*N2766))/(N2767)))))","v":0},{"$f":"IF(N2791=\"n/a\",\"n/a\",IF(AND(N2791<1,O2765=0),0,\nIF(O2765=0,N2791-1,\nIF(N2791<1,O2766,\n(((N2791-1)*(N2767-(N2767/(N2791))))+(O2765*O2766))/(O2767)))))","v":0},{"$f":"IF(O2791=\"n/a\",\"n/a\",IF(AND(O2791<1,P2765=0),0,\nIF(P2765=0,O2791-1,\nIF(O2791<1,P2766,\n(((O2791-1)*(O2767-(O2767/(O2791))))+(P2765*P2766))/(P2767)))))","v":0},{"$f":"IF(P2791=\"n/a\",\"n/a\",IF(AND(P2791<1,Q2765=0),0,\nIF(Q2765=0,P2791-1,\nIF(P2791<1,Q2766,\n(((P2791-1)*(P2767-(P2767/(P2791))))+(Q2765*Q2766))/(Q2767)))))","v":0},{"$f":"IF(Q2791=\"n/a\",\"n/a\",IF(AND(Q2791<1,R2765=0),0,\nIF(R2765=0,Q2791-1,\nIF(Q2791<1,R2766,\n(((Q2791-1)*(Q2767-(Q2767/(Q2791))))+(R2765*R2766))/(R2767)))))","v":0},{"$f":"IF(R2791=\"n/a\",\"n/a\",IF(AND(R2791<1,S2765=0),0,\nIF(S2765=0,R2791-1,\nIF(R2791<1,S2766,\n(((R2791-1)*(R2767-(R2767/(R2791))))+(S2765*S2766))/(S2767)))))","v":0},{"$f":"IF(S2791=\"n/a\",\"n/a\",IF(AND(S2791<1,T2765=0),0,\nIF(T2765=0,S2791-1,\nIF(S2791<1,T2766,\n(((S2791-1)*(S2767-(S2767/(S2791))))+(T2765*T2766))/(T2767)))))","v":0},{"$f":"IF(T2791=\"n/a\",\"n/a\",IF(AND(T2791<1,U2765=0),0,\nIF(U2765=0,T2791-1,\nIF(T2791<1,U2766,\n(((T2791-1)*(T2767-(T2767/(T2791))))+(U2765*U2766))/(U2767)))))","v":0},{"$f":"IF(U2791=\"n/a\",\"n/a\",IF(AND(U2791<1,V2765=0),0,\nIF(V2765=0,U2791-1,\nIF(U2791<1,V2766,\n(((U2791-1)*(U2767-(U2767/(U2791))))+(V2765*V2766))/(V2767)))))","v":0},{"$f":"IF(V2791=\"n/a\",\"n/a\",IF(AND(V2791<1,W2765=0),0,\nIF(W2765=0,V2791-1,\nIF(V2791<1,W2766,\n(((V2791-1)*(V2767-(V2767/(V2791))))+(W2765*W2766))/(W2767)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2792,(-$A2768-ROWS(C2764:C2791)),0)","v":"n/a"},{"$f":"IF(C2792=\"n/a\",\"n/a\",MAX(0,C2792-1))","v":"n/a"},{"$f":"IF(D2792=\"n/a\",\"n/a\",MAX(0,D2792-1))","v":"n/a"},{"$f":"IF(E2792=\"n/a\",\"n/a\",MAX(0,E2792-1))","v":"n/a"},{"$f":"IF(F2792=\"n/a\",\"n/a\",MAX(0,F2792-1))","v":"n/a"},{"$f":"IF(G2792=\"n/a\",\"n/a\",MAX(0,G2792-1))","v":"n/a"},{"$f":"IF(H2792=\"n/a\",\"n/a\",MAX(0,H2792-1))","v":"n/a"},{"$f":"IF(I2792=\"n/a\",\"n/a\",MAX(0,I2792-1))","v":"n/a"},{"$f":"IF(J2792=\"n/a\",\"n/a\",MAX(0,J2792-1))","v":"n/a"},{"$f":"IF(K2792=\"n/a\",\"n/a\",MAX(0,K2792-1))","v":"n/a"},{"$f":"IF(L2792=\"n/a\",\"n/a\",MAX(0,L2792-1))","v":"n/a"},{"$f":"IF(M2792=\"n/a\",\"n/a\",MAX(0,M2792-1))","v":"n/a"},{"$f":"IF(N2792=\"n/a\",\"n/a\",MAX(0,N2792-1))","v":"n/a"},{"$f":"IF(O2792=\"n/a\",\"n/a\",MAX(0,O2792-1))","v":"n/a"},{"$f":"IF(P2792=\"n/a\",\"n/a\",MAX(0,P2792-1))","v":"n/a"},{"$f":"IF(Q2792=\"n/a\",\"n/a\",MAX(0,Q2792-1))","v":"n/a"},{"$f":"IF(R2792=\"n/a\",\"n/a\",MAX(0,R2792-1))","v":"n/a"},{"$f":"IF(S2792=\"n/a\",\"n/a\",MAX(0,S2792-1))","v":"n/a"},{"$f":"IF(T2792=\"n/a\",\"n/a\",MAX(0,T2792-1))","v":"n/a"},{"$f":"IF(U2792=\"n/a\",\"n/a\",MAX(0,U2792-1))","v":"n/a"},{"$f":"IF(V2792=\"n/a\",\"n/a\",MAX(0,V2792-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D2793,(-$A2769-ROWS(D2765:D2792)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2794,(-$A2770-ROWS(E2766:E2793)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2795,(-$A2771-ROWS(F2767:F2794)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2796,(-$A2772-ROWS(G2768:G2795)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2797,(-$A2773-ROWS(H2769:H2796)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2798,(-$A2774-ROWS(I2770:I2797)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2799,(-$A2775-ROWS(J2771:J2798)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2800,(-$A2776-ROWS(K2772:K2799)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2801,(-$A2777-ROWS(L2773:L2800)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2802,(-$A2778-ROWS(M2774:M2801)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2803,(-$A2779-ROWS(N2775:N2802)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2804,(-$A2780-ROWS(O2776:O2803)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2805,(-$A2781-ROWS(P2777:P2804)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2806,(-$A2782-ROWS(Q2778:Q2805)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2807,(-$A2783-ROWS(R2779:R2806)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2808,(-$A2784-ROWS(S2780:S2807)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2809,(-$A2785-ROWS(T2781:T2808)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2810,(-$A2786-ROWS(U2782:U2809)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2811,(-$A2787-ROWS(V2783:V2810)),0)","v":0},{"$f":"IF(V2811=\"n/a\",\"n/a\",MAX(0,V2811-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2812,(-$A2788-ROWS(W2784:W2811)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2764<>\"n/a\",C2764<>\"n/a\"),IF(SUM(C2767:C2789)=0,0,IF((SUMPRODUCT(C2767:C2789,C2791:C2813)/SUM(C2767:C2789))<0,1,(SUMPRODUCT(C2767:C2789,C2791:C2813)/SUM(C2767:C2789)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2764<>\"n/a\",D2764<>\"n/a\"),IF(SUM(D2767:D2789)=0,0,IF((SUMPRODUCT(D2767:D2789,D2791:D2813)/SUM(D2767:D2789))<0,1,(SUMPRODUCT(D2767:D2789,D2791:D2813)/SUM(D2767:D2789)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 53",{"$f":"VLOOKUP($A2816,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Information & Communication Technology"}]
[{"$f":"VALUE(REPLACE(A2816,1,12,\"\"))","v":53},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2817,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2817,0)-OFFSET('RFM input'!H$134,$A2817,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2817,0)-OFFSET('RFM input'!I$134,$A2817,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2817,0)-OFFSET('RFM input'!J$134,$A2817,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2817,0)-OFFSET('RFM input'!K$134,$A2817,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2817,0)-OFFSET('RFM input'!L$134,$A2817,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2817,0)-OFFSET('RFM input'!M$134,$A2817,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2817,0)-OFFSET('RFM input'!N$134,$A2817,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2817,0)-OFFSET('RFM input'!O$134,$A2817,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2817,0)-OFFSET('RFM input'!P$134,$A2817,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2817,0)-OFFSET('RFM input'!Q$134,$A2817,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2817,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2817,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A2817,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A2817,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A2817,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A2817,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A2817,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A2817,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A2817,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A2817,0)","v":2.8816616698547657},{"$f":"OFFSET('RFM input'!$U$6,$A2817,0)","v":2.8816616698547657}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2817,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2817,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2817,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2817,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2817,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2817,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2817,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2817,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2817,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2817,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2817,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2817,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2817,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2817,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2817,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2817,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2817,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2817,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2817,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2817,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2845=\"n/a\",0,IF(AND(D2819=0,C2821=0),0,\nIF(AND(D2819<>0,C2821=0),D2819,\nIF(AND(D2820<>0,C2821<>0),(C2821-(C2821/C2845))+D2819,\nIF(C2845<1,0,(C2821-(C2821/C2845)))))))","v":0},{"$f":"IF(E2845=\"n/a\",0,IF(AND(E2819=0,D2821=0),0,\nIF(AND(E2819<>0,D2821=0),E2819,\nIF(AND(E2820<>0,D2821<>0),(D2821-(D2821/D2845))+E2819,\nIF(D2845<1,0,(D2821-(D2821/D2845)))))))","v":0},{"$f":"IF(F2845=\"n/a\",0,IF(AND(F2819=0,E2821=0),0,\nIF(AND(F2819<>0,E2821=0),F2819,\nIF(AND(F2820<>0,E2821<>0),(E2821-(E2821/E2845))+F2819,\nIF(E2845<1,0,(E2821-(E2821/E2845)))))))","v":0},{"$f":"IF(G2845=\"n/a\",0,IF(AND(G2819=0,F2821=0),0,\nIF(AND(G2819<>0,F2821=0),G2819,\nIF(AND(G2820<>0,F2821<>0),(F2821-(F2821/F2845))+G2819,\nIF(F2845<1,0,(F2821-(F2821/F2845)))))))","v":0},{"$f":"IF(H2845=\"n/a\",0,IF(AND(H2819=0,G2821=0),0,\nIF(AND(H2819<>0,G2821=0),H2819,\nIF(AND(H2820<>0,G2821<>0),(G2821-(G2821/G2845))+H2819,\nIF(G2845<1,0,(G2821-(G2821/G2845)))))))","v":0},{"$f":"IF(I2845=\"n/a\",0,IF(AND(I2819=0,H2821=0),0,\nIF(AND(I2819<>0,H2821=0),I2819,\nIF(AND(I2820<>0,H2821<>0),(H2821-(H2821/H2845))+I2819,\nIF(H2845<1,0,(H2821-(H2821/H2845)))))))","v":0},{"$f":"IF(J2845=\"n/a\",0,IF(AND(J2819=0,I2821=0),0,\nIF(AND(J2819<>0,I2821=0),J2819,\nIF(AND(J2820<>0,I2821<>0),(I2821-(I2821/I2845))+J2819,\nIF(I2845<1,0,(I2821-(I2821/I2845)))))))","v":0},{"$f":"IF(K2845=\"n/a\",0,IF(AND(K2819=0,J2821=0),0,\nIF(AND(K2819<>0,J2821=0),K2819,\nIF(AND(K2820<>0,J2821<>0),(J2821-(J2821/J2845))+K2819,\nIF(J2845<1,0,(J2821-(J2821/J2845)))))))","v":0},{"$f":"IF(L2845=\"n/a\",0,IF(AND(L2819=0,K2821=0),0,\nIF(AND(L2819<>0,K2821=0),L2819,\nIF(AND(L2820<>0,K2821<>0),(K2821-(K2821/K2845))+L2819,\nIF(K2845<1,0,(K2821-(K2821/K2845)))))))","v":0},{"$f":"IF(M2845=\"n/a\",0,IF(AND(M2819=0,L2821=0),0,\nIF(AND(M2819<>0,L2821=0),M2819,\nIF(AND(M2820<>0,L2821<>0),(L2821-(L2821/L2845))+M2819,\nIF(L2845<1,0,(L2821-(L2821/L2845)))))))","v":0},{"$f":"IF(N2845=\"n/a\",0,IF(AND(N2819=0,M2821=0),0,\nIF(AND(N2819<>0,M2821=0),N2819,\nIF(AND(N2820<>0,M2821<>0),(M2821-(M2821/M2845))+N2819,\nIF(M2845<1,0,(M2821-(M2821/M2845)))))))","v":0},{"$f":"IF(O2845=\"n/a\",0,IF(AND(O2819=0,N2821=0),0,\nIF(AND(O2819<>0,N2821=0),O2819,\nIF(AND(O2820<>0,N2821<>0),(N2821-(N2821/N2845))+O2819,\nIF(N2845<1,0,(N2821-(N2821/N2845)))))))","v":0},{"$f":"IF(P2845=\"n/a\",0,IF(AND(P2819=0,O2821=0),0,\nIF(AND(P2819<>0,O2821=0),P2819,\nIF(AND(P2820<>0,O2821<>0),(O2821-(O2821/O2845))+P2819,\nIF(O2845<1,0,(O2821-(O2821/O2845)))))))","v":0},{"$f":"IF(Q2845=\"n/a\",0,IF(AND(Q2819=0,P2821=0),0,\nIF(AND(Q2819<>0,P2821=0),Q2819,\nIF(AND(Q2820<>0,P2821<>0),(P2821-(P2821/P2845))+Q2819,\nIF(P2845<1,0,(P2821-(P2821/P2845)))))))","v":0},{"$f":"IF(R2845=\"n/a\",0,IF(AND(R2819=0,Q2821=0),0,\nIF(AND(R2819<>0,Q2821=0),R2819,\nIF(AND(R2820<>0,Q2821<>0),(Q2821-(Q2821/Q2845))+R2819,\nIF(Q2845<1,0,(Q2821-(Q2821/Q2845)))))))","v":0},{"$f":"IF(S2845=\"n/a\",0,IF(AND(S2819=0,R2821=0),0,\nIF(AND(S2819<>0,R2821=0),S2819,\nIF(AND(S2820<>0,R2821<>0),(R2821-(R2821/R2845))+S2819,\nIF(R2845<1,0,(R2821-(R2821/R2845)))))))","v":0},{"$f":"IF(T2845=\"n/a\",0,IF(AND(T2819=0,S2821=0),0,\nIF(AND(T2819<>0,S2821=0),T2819,\nIF(AND(T2820<>0,S2821<>0),(S2821-(S2821/S2845))+T2819,\nIF(S2845<1,0,(S2821-(S2821/S2845)))))))","v":0},{"$f":"IF(U2845=\"n/a\",0,IF(AND(U2819=0,T2821=0),0,\nIF(AND(U2819<>0,T2821=0),U2819,\nIF(AND(U2820<>0,T2821<>0),(T2821-(T2821/T2845))+U2819,\nIF(T2845<1,0,(T2821-(T2821/T2845)))))))","v":0},{"$f":"IF(V2845=\"n/a\",0,IF(AND(V2819=0,U2821=0),0,\nIF(AND(V2819<>0,U2821=0),V2819,\nIF(AND(V2820<>0,U2821<>0),(U2821-(U2821/U2845))+V2819,\nIF(U2845<1,0,(U2821-(U2821/U2845)))))))","v":0},{"$f":"IF(W2845=\"n/a\",0,IF(AND(W2819=0,V2821=0),0,\nIF(AND(W2819<>0,V2821=0),W2819,\nIF(AND(W2820<>0,V2821<>0),(V2821-(V2821/V2845))+W2819,\nIF(V2845<1,0,(V2821-(V2821/V2845)))))))","v":0}]
[{"$f":"A2821+1","v":0},"Depreciated starting RAB",{"$f":"C2817","v":0},{"$f":"IF(C2846=\"n/a\",C2822,IFERROR(IF((OFFSET($C2822,0,$A2822))<0,\nMIN(0,C2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822)))),\nMAX(0,C2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822))))),0))","v":0},{"$f":"IF(D2846=\"n/a\",D2822,IFERROR(IF((OFFSET($C2822,0,$A2822))<0,\nMIN(0,D2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822)))),\nMAX(0,D2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822))))),0))","v":0},{"$f":"IF(E2846=\"n/a\",E2822,IFERROR(IF((OFFSET($C2822,0,$A2822))<0,\nMIN(0,E2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822)))),\nMAX(0,E2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822))))),0))","v":0},{"$f":"IF(F2846=\"n/a\",F2822,IFERROR(IF((OFFSET($C2822,0,$A2822))<0,\nMIN(0,F2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822)))),\nMAX(0,F2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822))))),0))","v":0},{"$f":"IF(G2846=\"n/a\",G2822,IFERROR(IF((OFFSET($C2822,0,$A2822))<0,\nMIN(0,G2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822)))),\nMAX(0,G2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822))))),0))","v":0},{"$f":"IF(H2846=\"n/a\",H2822,IFERROR(IF((OFFSET($C2822,0,$A2822))<0,\nMIN(0,H2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822)))),\nMAX(0,H2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822))))),0))","v":0},{"$f":"IF(I2846=\"n/a\",I2822,IFERROR(IF((OFFSET($C2822,0,$A2822))<0,\nMIN(0,I2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822)))),\nMAX(0,I2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822))))),0))","v":0},{"$f":"IF(J2846=\"n/a\",J2822,IFERROR(IF((OFFSET($C2822,0,$A2822))<0,\nMIN(0,J2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822)))),\nMAX(0,J2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822))))),0))","v":0},{"$f":"IF(K2846=\"n/a\",K2822,IFERROR(IF((OFFSET($C2822,0,$A2822))<0,\nMIN(0,K2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822)))),\nMAX(0,K2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822))))),0))","v":0},{"$f":"IF(L2846=\"n/a\",L2822,IFERROR(IF((OFFSET($C2822,0,$A2822))<0,\nMIN(0,L2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822)))),\nMAX(0,L2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822))))),0))","v":0},{"$f":"IF(M2846=\"n/a\",M2822,IFERROR(IF((OFFSET($C2822,0,$A2822))<0,\nMIN(0,M2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822)))),\nMAX(0,M2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822))))),0))","v":0},{"$f":"IF(N2846=\"n/a\",N2822,IFERROR(IF((OFFSET($C2822,0,$A2822))<0,\nMIN(0,N2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822)))),\nMAX(0,N2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822))))),0))","v":0},{"$f":"IF(O2846=\"n/a\",O2822,IFERROR(IF((OFFSET($C2822,0,$A2822))<0,\nMIN(0,O2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822)))),\nMAX(0,O2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822))))),0))","v":0},{"$f":"IF(P2846=\"n/a\",P2822,IFERROR(IF((OFFSET($C2822,0,$A2822))<0,\nMIN(0,P2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822)))),\nMAX(0,P2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822))))),0))","v":0},{"$f":"IF(Q2846=\"n/a\",Q2822,IFERROR(IF((OFFSET($C2822,0,$A2822))<0,\nMIN(0,Q2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822)))),\nMAX(0,Q2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822))))),0))","v":0},{"$f":"IF(R2846=\"n/a\",R2822,IFERROR(IF((OFFSET($C2822,0,$A2822))<0,\nMIN(0,R2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822)))),\nMAX(0,R2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822))))),0))","v":0},{"$f":"IF(S2846=\"n/a\",S2822,IFERROR(IF((OFFSET($C2822,0,$A2822))<0,\nMIN(0,S2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822)))),\nMAX(0,S2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822))))),0))","v":0},{"$f":"IF(T2846=\"n/a\",T2822,IFERROR(IF((OFFSET($C2822,0,$A2822))<0,\nMIN(0,T2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822)))),\nMAX(0,T2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822))))),0))","v":0},{"$f":"IF(U2846=\"n/a\",U2822,IFERROR(IF((OFFSET($C2822,0,$A2822))<0,\nMIN(0,U2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822)))),\nMAX(0,U2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822))))),0))","v":0},{"$f":"IF(V2846=\"n/a\",V2822,IFERROR(IF((OFFSET($C2822,0,$A2822))<0,\nMIN(0,V2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822)))),\nMAX(0,V2822-(OFFSET($C2822,0,$A2822)/(OFFSET($C2817,-$A2821,$A2822))))),0))","v":0}]
[{"$f":"A2822+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2823)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"OFFSET(D2823,-($A2823+5),0)","v":0},{"$f":"IF(D2847=\"n/a\",D2823,IFERROR(IF((OFFSET($C2823,0,$A2823))<0,\nMIN(0,D2823-(OFFSET($C2823,0,$A2823)/(OFFSET($C2818,-$A2822,$A2823)))),\nMAX(0,D2823-(OFFSET($C2823,0,$A2823)/(OFFSET($C2818,-$A2822,$A2823))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E2824,-($A2824+5),0)","v":0},{"$f":"IF(E2848=\"n/a\",E2824,IFERROR(IF((OFFSET($C2824,0,$A2824))<0,\nMIN(0,E2824-(OFFSET($C2824,0,$A2824)/(OFFSET($C2819,-$A2823,$A2824)))),\nMAX(0,E2824-(OFFSET($C2824,0,$A2824)/(OFFSET($C2819,-$A2823,$A2824))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F2825,-($A2825+5),0)","v":0},{"$f":"IF(F2849=\"n/a\",F2825,IFERROR(IF((OFFSET($C2825,0,$A2825))<0,\nMIN(0,F2825-(OFFSET($C2825,0,$A2825)/(OFFSET($C2820,-$A2824,$A2825)))),\nMAX(0,F2825-(OFFSET($C2825,0,$A2825)/(OFFSET($C2820,-$A2824,$A2825))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2826,-($A2826+5),0)","v":0},{"$f":"IF(G2850=\"n/a\",G2826,IFERROR(IF((OFFSET($C2826,0,$A2826))<0,\nMIN(0,G2826-(OFFSET($C2826,0,$A2826)/(OFFSET($C2821,-$A2825,$A2826)))),\nMAX(0,G2826-(OFFSET($C2826,0,$A2826)/(OFFSET($C2821,-$A2825,$A2826))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2827,-($A2827+5),0)","v":0},{"$f":"IF(H2851=\"n/a\",H2827,IFERROR(IF((OFFSET($C2827,0,$A2827))<0,\nMIN(0,H2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827)))),\nMAX(0,H2827-(OFFSET($C2827,0,$A2827)/(OFFSET($C2822,-$A2826,$A2827))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2828,-($A2828+5),0)","v":0},{"$f":"IF(I2852=\"n/a\",I2828,IFERROR(IF((OFFSET($C2828,0,$A2828))<0,\nMIN(0,I2828-(OFFSET($C2828,0,$A2828)/(OFFSET($C2823,-$A2827,$A2828)))),\nMAX(0,I2828-(OFFSET($C2828,0,$A2828)/(OFFSET($C2823,-$A2827,$A2828))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2829,-($A2829+5),0)","v":0},{"$f":"IF(J2853=\"n/a\",J2829,IFERROR(IF((OFFSET($C2829,0,$A2829))<0,\nMIN(0,J2829-(OFFSET($C2829,0,$A2829)/(OFFSET($C2824,-$A2828,$A2829)))),\nMAX(0,J2829-(OFFSET($C2829,0,$A2829)/(OFFSET($C2824,-$A2828,$A2829))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2830,-($A2830+5),0)","v":0},{"$f":"IF(K2854=\"n/a\",K2830,IFERROR(IF((OFFSET($C2830,0,$A2830))<0,\nMIN(0,K2830-(OFFSET($C2830,0,$A2830)/(OFFSET($C2825,-$A2829,$A2830)))),\nMAX(0,K2830-(OFFSET($C2830,0,$A2830)/(OFFSET($C2825,-$A2829,$A2830))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2831,-($A2831+5),0)","v":0},{"$f":"IF(L2855=\"n/a\",L2831,IFERROR(IF((OFFSET($C2831,0,$A2831))<0,\nMIN(0,L2831-(OFFSET($C2831,0,$A2831)/(OFFSET($C2826,-$A2830,$A2831)))),\nMAX(0,L2831-(OFFSET($C2831,0,$A2831)/(OFFSET($C2826,-$A2830,$A2831))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2832,-($A2832+5),0)","v":0},{"$f":"IF(M2856=\"n/a\",M2832,IFERROR(IF((OFFSET($C2832,0,$A2832))<0,\nMIN(0,M2832-(OFFSET($C2832,0,$A2832)/(OFFSET($C2827,-$A2831,$A2832)))),\nMAX(0,M2832-(OFFSET($C2832,0,$A2832)/(OFFSET($C2827,-$A2831,$A2832))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2833,-($A2833+5),0)","v":0},{"$f":"IF(N2857=\"n/a\",N2833,IFERROR(IF((OFFSET($C2833,0,$A2833))<0,\nMIN(0,N2833-(OFFSET($C2833,0,$A2833)/(OFFSET($C2828,-$A2832,$A2833)))),\nMAX(0,N2833-(OFFSET($C2833,0,$A2833)/(OFFSET($C2828,-$A2832,$A2833))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2834,-($A2834+5),0)","v":0},{"$f":"IF(O2858=\"n/a\",O2834,IFERROR(IF((OFFSET($C2834,0,$A2834))<0,\nMIN(0,O2834-(OFFSET($C2834,0,$A2834)/(OFFSET($C2829,-$A2833,$A2834)))),\nMAX(0,O2834-(OFFSET($C2834,0,$A2834)/(OFFSET($C2829,-$A2833,$A2834))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2835,-($A2835+5),0)","v":0},{"$f":"IF(P2859=\"n/a\",P2835,IFERROR(IF((OFFSET($C2835,0,$A2835))<0,\nMIN(0,P2835-(OFFSET($C2835,0,$A2835)/(OFFSET($C2830,-$A2834,$A2835)))),\nMAX(0,P2835-(OFFSET($C2835,0,$A2835)/(OFFSET($C2830,-$A2834,$A2835))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2836,-($A2836+5),0)","v":0},{"$f":"IF(Q2860=\"n/a\",Q2836,IFERROR(IF((OFFSET($C2836,0,$A2836))<0,\nMIN(0,Q2836-(OFFSET($C2836,0,$A2836)/(OFFSET($C2831,-$A2835,$A2836)))),\nMAX(0,Q2836-(OFFSET($C2836,0,$A2836)/(OFFSET($C2831,-$A2835,$A2836))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2837,-($A2837+5),0)","v":0},{"$f":"IF(R2861=\"n/a\",R2837,IFERROR(IF((OFFSET($C2837,0,$A2837))<0,\nMIN(0,R2837-(OFFSET($C2837,0,$A2837)/(OFFSET($C2832,-$A2836,$A2837)))),\nMAX(0,R2837-(OFFSET($C2837,0,$A2837)/(OFFSET($C2832,-$A2836,$A2837))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2838,-($A2838+5),0)","v":0},{"$f":"IF(S2862=\"n/a\",S2838,IFERROR(IF((OFFSET($C2838,0,$A2838))<0,\nMIN(0,S2838-(OFFSET($C2838,0,$A2838)/(OFFSET($C2833,-$A2837,$A2838)))),\nMAX(0,S2838-(OFFSET($C2838,0,$A2838)/(OFFSET($C2833,-$A2837,$A2838))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2839,-($A2839+5),0)","v":0},{"$f":"IF(T2863=\"n/a\",T2839,IFERROR(IF((OFFSET($C2839,0,$A2839))<0,\nMIN(0,T2839-(OFFSET($C2839,0,$A2839)/(OFFSET($C2834,-$A2838,$A2839)))),\nMAX(0,T2839-(OFFSET($C2839,0,$A2839)/(OFFSET($C2834,-$A2838,$A2839))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2840,-($A2840+5),0)","v":0},{"$f":"IF(U2864=\"n/a\",U2840,IFERROR(IF((OFFSET($C2840,0,$A2840))<0,\nMIN(0,U2840-(OFFSET($C2840,0,$A2840)/(OFFSET($C2835,-$A2839,$A2840)))),\nMAX(0,U2840-(OFFSET($C2840,0,$A2840)/(OFFSET($C2835,-$A2839,$A2840))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2841,-($A2841+5),0)","v":0},{"$f":"IF(V2865=\"n/a\",V2841,IFERROR(IF((OFFSET($C2841,0,$A2841))<0,\nMIN(0,V2841-(OFFSET($C2841,0,$A2841)/(OFFSET($C2836,-$A2840,$A2841)))),\nMAX(0,V2841-(OFFSET($C2841,0,$A2841)/(OFFSET($C2836,-$A2840,$A2841))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2842,-($A2842+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2845=\"n/a\",\"n/a\",IF(AND(C2845<1,D2819=0),0,\nIF(D2819=0,C2845-1,\nIF(C2845<1,D2820,\n(((C2845-1)*(C2821-(C2821/(C2845))))+(D2819*D2820))/(D2821)))))","v":0},{"$f":"IF(D2845=\"n/a\",\"n/a\",IF(AND(D2845<1,E2819=0),0,\nIF(E2819=0,D2845-1,\nIF(D2845<1,E2820,\n(((D2845-1)*(D2821-(D2821/(D2845))))+(E2819*E2820))/(E2821)))))","v":0},{"$f":"IF(E2845=\"n/a\",\"n/a\",IF(AND(E2845<1,F2819=0),0,\nIF(F2819=0,E2845-1,\nIF(E2845<1,F2820,\n(((E2845-1)*(E2821-(E2821/(E2845))))+(F2819*F2820))/(F2821)))))","v":0},{"$f":"IF(F2845=\"n/a\",\"n/a\",IF(AND(F2845<1,G2819=0),0,\nIF(G2819=0,F2845-1,\nIF(F2845<1,G2820,\n(((F2845-1)*(F2821-(F2821/(F2845))))+(G2819*G2820))/(G2821)))))","v":0},{"$f":"IF(G2845=\"n/a\",\"n/a\",IF(AND(G2845<1,H2819=0),0,\nIF(H2819=0,G2845-1,\nIF(G2845<1,H2820,\n(((G2845-1)*(G2821-(G2821/(G2845))))+(H2819*H2820))/(H2821)))))","v":0},{"$f":"IF(H2845=\"n/a\",\"n/a\",IF(AND(H2845<1,I2819=0),0,\nIF(I2819=0,H2845-1,\nIF(H2845<1,I2820,\n(((H2845-1)*(H2821-(H2821/(H2845))))+(I2819*I2820))/(I2821)))))","v":0},{"$f":"IF(I2845=\"n/a\",\"n/a\",IF(AND(I2845<1,J2819=0),0,\nIF(J2819=0,I2845-1,\nIF(I2845<1,J2820,\n(((I2845-1)*(I2821-(I2821/(I2845))))+(J2819*J2820))/(J2821)))))","v":0},{"$f":"IF(J2845=\"n/a\",\"n/a\",IF(AND(J2845<1,K2819=0),0,\nIF(K2819=0,J2845-1,\nIF(J2845<1,K2820,\n(((J2845-1)*(J2821-(J2821/(J2845))))+(K2819*K2820))/(K2821)))))","v":0},{"$f":"IF(K2845=\"n/a\",\"n/a\",IF(AND(K2845<1,L2819=0),0,\nIF(L2819=0,K2845-1,\nIF(K2845<1,L2820,\n(((K2845-1)*(K2821-(K2821/(K2845))))+(L2819*L2820))/(L2821)))))","v":0},{"$f":"IF(L2845=\"n/a\",\"n/a\",IF(AND(L2845<1,M2819=0),0,\nIF(M2819=0,L2845-1,\nIF(L2845<1,M2820,\n(((L2845-1)*(L2821-(L2821/(L2845))))+(M2819*M2820))/(M2821)))))","v":0},{"$f":"IF(M2845=\"n/a\",\"n/a\",IF(AND(M2845<1,N2819=0),0,\nIF(N2819=0,M2845-1,\nIF(M2845<1,N2820,\n(((M2845-1)*(M2821-(M2821/(M2845))))+(N2819*N2820))/(N2821)))))","v":0},{"$f":"IF(N2845=\"n/a\",\"n/a\",IF(AND(N2845<1,O2819=0),0,\nIF(O2819=0,N2845-1,\nIF(N2845<1,O2820,\n(((N2845-1)*(N2821-(N2821/(N2845))))+(O2819*O2820))/(O2821)))))","v":0},{"$f":"IF(O2845=\"n/a\",\"n/a\",IF(AND(O2845<1,P2819=0),0,\nIF(P2819=0,O2845-1,\nIF(O2845<1,P2820,\n(((O2845-1)*(O2821-(O2821/(O2845))))+(P2819*P2820))/(P2821)))))","v":0},{"$f":"IF(P2845=\"n/a\",\"n/a\",IF(AND(P2845<1,Q2819=0),0,\nIF(Q2819=0,P2845-1,\nIF(P2845<1,Q2820,\n(((P2845-1)*(P2821-(P2821/(P2845))))+(Q2819*Q2820))/(Q2821)))))","v":0},{"$f":"IF(Q2845=\"n/a\",\"n/a\",IF(AND(Q2845<1,R2819=0),0,\nIF(R2819=0,Q2845-1,\nIF(Q2845<1,R2820,\n(((Q2845-1)*(Q2821-(Q2821/(Q2845))))+(R2819*R2820))/(R2821)))))","v":0},{"$f":"IF(R2845=\"n/a\",\"n/a\",IF(AND(R2845<1,S2819=0),0,\nIF(S2819=0,R2845-1,\nIF(R2845<1,S2820,\n(((R2845-1)*(R2821-(R2821/(R2845))))+(S2819*S2820))/(S2821)))))","v":0},{"$f":"IF(S2845=\"n/a\",\"n/a\",IF(AND(S2845<1,T2819=0),0,\nIF(T2819=0,S2845-1,\nIF(S2845<1,T2820,\n(((S2845-1)*(S2821-(S2821/(S2845))))+(T2819*T2820))/(T2821)))))","v":0},{"$f":"IF(T2845=\"n/a\",\"n/a\",IF(AND(T2845<1,U2819=0),0,\nIF(U2819=0,T2845-1,\nIF(T2845<1,U2820,\n(((T2845-1)*(T2821-(T2821/(T2845))))+(U2819*U2820))/(U2821)))))","v":0},{"$f":"IF(U2845=\"n/a\",\"n/a\",IF(AND(U2845<1,V2819=0),0,\nIF(V2819=0,U2845-1,\nIF(U2845<1,V2820,\n(((U2845-1)*(U2821-(U2821/(U2845))))+(V2819*V2820))/(V2821)))))","v":0},{"$f":"IF(V2845=\"n/a\",\"n/a\",IF(AND(V2845<1,W2819=0),0,\nIF(W2819=0,V2845-1,\nIF(V2845<1,W2820,\n(((V2845-1)*(V2821-(V2821/(V2845))))+(W2819*W2820))/(W2821)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2846,(-$A2822-ROWS(C2818:C2845)),0)","v":"n/a"},{"$f":"IF(C2846=\"n/a\",\"n/a\",MAX(0,C2846-1))","v":"n/a"},{"$f":"IF(D2846=\"n/a\",\"n/a\",MAX(0,D2846-1))","v":"n/a"},{"$f":"IF(E2846=\"n/a\",\"n/a\",MAX(0,E2846-1))","v":"n/a"},{"$f":"IF(F2846=\"n/a\",\"n/a\",MAX(0,F2846-1))","v":"n/a"},{"$f":"IF(G2846=\"n/a\",\"n/a\",MAX(0,G2846-1))","v":"n/a"},{"$f":"IF(H2846=\"n/a\",\"n/a\",MAX(0,H2846-1))","v":"n/a"},{"$f":"IF(I2846=\"n/a\",\"n/a\",MAX(0,I2846-1))","v":"n/a"},{"$f":"IF(J2846=\"n/a\",\"n/a\",MAX(0,J2846-1))","v":"n/a"},{"$f":"IF(K2846=\"n/a\",\"n/a\",MAX(0,K2846-1))","v":"n/a"},{"$f":"IF(L2846=\"n/a\",\"n/a\",MAX(0,L2846-1))","v":"n/a"},{"$f":"IF(M2846=\"n/a\",\"n/a\",MAX(0,M2846-1))","v":"n/a"},{"$f":"IF(N2846=\"n/a\",\"n/a\",MAX(0,N2846-1))","v":"n/a"},{"$f":"IF(O2846=\"n/a\",\"n/a\",MAX(0,O2846-1))","v":"n/a"},{"$f":"IF(P2846=\"n/a\",\"n/a\",MAX(0,P2846-1))","v":"n/a"},{"$f":"IF(Q2846=\"n/a\",\"n/a\",MAX(0,Q2846-1))","v":"n/a"},{"$f":"IF(R2846=\"n/a\",\"n/a\",MAX(0,R2846-1))","v":"n/a"},{"$f":"IF(S2846=\"n/a\",\"n/a\",MAX(0,S2846-1))","v":"n/a"},{"$f":"IF(T2846=\"n/a\",\"n/a\",MAX(0,T2846-1))","v":"n/a"},{"$f":"IF(U2846=\"n/a\",\"n/a\",MAX(0,U2846-1))","v":"n/a"},{"$f":"IF(V2846=\"n/a\",\"n/a\",MAX(0,V2846-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2823)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D2847,(-$A2823-ROWS(D2819:D2846)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2848,(-$A2824-ROWS(E2820:E2847)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2849,(-$A2825-ROWS(F2821:F2848)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2850,(-$A2826-ROWS(G2822:G2849)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2851,(-$A2827-ROWS(H2823:H2850)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2852,(-$A2828-ROWS(I2824:I2851)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2853,(-$A2829-ROWS(J2825:J2852)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2854,(-$A2830-ROWS(K2826:K2853)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2855,(-$A2831-ROWS(L2827:L2854)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2856,(-$A2832-ROWS(M2828:M2855)),0)","v":2.8816616698547657},1.8816616698547657,0.88166166985476568,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2857,(-$A2833-ROWS(N2829:N2856)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2858,(-$A2834-ROWS(O2830:O2857)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2859,(-$A2835-ROWS(P2831:P2858)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2860,(-$A2836-ROWS(Q2832:Q2859)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2861,(-$A2837-ROWS(R2833:R2860)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2862,(-$A2838-ROWS(S2834:S2861)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2863,(-$A2839-ROWS(T2835:T2862)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2864,(-$A2840-ROWS(U2836:U2863)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2865,(-$A2841-ROWS(V2837:V2864)),0)","v":0},{"$f":"IF(V2865=\"n/a\",\"n/a\",MAX(0,V2865-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2866,(-$A2842-ROWS(W2838:W2865)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2818<>\"n/a\",C2818<>\"n/a\"),IF(SUM(C2821:C2843)=0,0,IF((SUMPRODUCT(C2821:C2843,C2845:C2867)/SUM(C2821:C2843))<0,1,(SUMPRODUCT(C2821:C2843,C2845:C2867)/SUM(C2821:C2843)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2818<>\"n/a\",D2818<>\"n/a\"),IF(SUM(D2821:D2843)=0,0,IF((SUMPRODUCT(D2821:D2843,D2845:D2867)/SUM(D2821:D2843))<0,1,(SUMPRODUCT(D2821:D2843,D2845:D2867)/SUM(D2821:D2843)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 54",{"$f":"VLOOKUP($A2870,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"}]
[{"$f":"VALUE(REPLACE(A2870,1,12,\"\"))","v":54},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2871,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2871,0)-OFFSET('RFM input'!H$134,$A2871,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2871,0)-OFFSET('RFM input'!I$134,$A2871,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2871,0)-OFFSET('RFM input'!J$134,$A2871,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2871,0)-OFFSET('RFM input'!K$134,$A2871,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2871,0)-OFFSET('RFM input'!L$134,$A2871,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2871,0)-OFFSET('RFM input'!M$134,$A2871,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2871,0)-OFFSET('RFM input'!N$134,$A2871,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2871,0)-OFFSET('RFM input'!O$134,$A2871,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2871,0)-OFFSET('RFM input'!P$134,$A2871,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2871,0)-OFFSET('RFM input'!Q$134,$A2871,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2871,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2871,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A2871,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A2871,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A2871,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A2871,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A2871,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A2871,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A2871,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A2871,0)","v":8.6272456072498507},{"$f":"OFFSET('RFM input'!$U$6,$A2871,0)","v":8.6272456072498507}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2871,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2871,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2871,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2871,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2871,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2871,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2871,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2871,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2871,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2871,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2871,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2871,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2871,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2871,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2871,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2871,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2871,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2871,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2871,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2871,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2899=\"n/a\",0,IF(AND(D2873=0,C2875=0),0,\nIF(AND(D2873<>0,C2875=0),D2873,\nIF(AND(D2874<>0,C2875<>0),(C2875-(C2875/C2899))+D2873,\nIF(C2899<1,0,(C2875-(C2875/C2899)))))))","v":0},{"$f":"IF(E2899=\"n/a\",0,IF(AND(E2873=0,D2875=0),0,\nIF(AND(E2873<>0,D2875=0),E2873,\nIF(AND(E2874<>0,D2875<>0),(D2875-(D2875/D2899))+E2873,\nIF(D2899<1,0,(D2875-(D2875/D2899)))))))","v":0},{"$f":"IF(F2899=\"n/a\",0,IF(AND(F2873=0,E2875=0),0,\nIF(AND(F2873<>0,E2875=0),F2873,\nIF(AND(F2874<>0,E2875<>0),(E2875-(E2875/E2899))+F2873,\nIF(E2899<1,0,(E2875-(E2875/E2899)))))))","v":0},{"$f":"IF(G2899=\"n/a\",0,IF(AND(G2873=0,F2875=0),0,\nIF(AND(G2873<>0,F2875=0),G2873,\nIF(AND(G2874<>0,F2875<>0),(F2875-(F2875/F2899))+G2873,\nIF(F2899<1,0,(F2875-(F2875/F2899)))))))","v":0},{"$f":"IF(H2899=\"n/a\",0,IF(AND(H2873=0,G2875=0),0,\nIF(AND(H2873<>0,G2875=0),H2873,\nIF(AND(H2874<>0,G2875<>0),(G2875-(G2875/G2899))+H2873,\nIF(G2899<1,0,(G2875-(G2875/G2899)))))))","v":0},{"$f":"IF(I2899=\"n/a\",0,IF(AND(I2873=0,H2875=0),0,\nIF(AND(I2873<>0,H2875=0),I2873,\nIF(AND(I2874<>0,H2875<>0),(H2875-(H2875/H2899))+I2873,\nIF(H2899<1,0,(H2875-(H2875/H2899)))))))","v":0},{"$f":"IF(J2899=\"n/a\",0,IF(AND(J2873=0,I2875=0),0,\nIF(AND(J2873<>0,I2875=0),J2873,\nIF(AND(J2874<>0,I2875<>0),(I2875-(I2875/I2899))+J2873,\nIF(I2899<1,0,(I2875-(I2875/I2899)))))))","v":0},{"$f":"IF(K2899=\"n/a\",0,IF(AND(K2873=0,J2875=0),0,\nIF(AND(K2873<>0,J2875=0),K2873,\nIF(AND(K2874<>0,J2875<>0),(J2875-(J2875/J2899))+K2873,\nIF(J2899<1,0,(J2875-(J2875/J2899)))))))","v":0},{"$f":"IF(L2899=\"n/a\",0,IF(AND(L2873=0,K2875=0),0,\nIF(AND(L2873<>0,K2875=0),L2873,\nIF(AND(L2874<>0,K2875<>0),(K2875-(K2875/K2899))+L2873,\nIF(K2899<1,0,(K2875-(K2875/K2899)))))))","v":0},{"$f":"IF(M2899=\"n/a\",0,IF(AND(M2873=0,L2875=0),0,\nIF(AND(M2873<>0,L2875=0),M2873,\nIF(AND(M2874<>0,L2875<>0),(L2875-(L2875/L2899))+M2873,\nIF(L2899<1,0,(L2875-(L2875/L2899)))))))","v":0},{"$f":"IF(N2899=\"n/a\",0,IF(AND(N2873=0,M2875=0),0,\nIF(AND(N2873<>0,M2875=0),N2873,\nIF(AND(N2874<>0,M2875<>0),(M2875-(M2875/M2899))+N2873,\nIF(M2899<1,0,(M2875-(M2875/M2899)))))))","v":0},{"$f":"IF(O2899=\"n/a\",0,IF(AND(O2873=0,N2875=0),0,\nIF(AND(O2873<>0,N2875=0),O2873,\nIF(AND(O2874<>0,N2875<>0),(N2875-(N2875/N2899))+O2873,\nIF(N2899<1,0,(N2875-(N2875/N2899)))))))","v":0},{"$f":"IF(P2899=\"n/a\",0,IF(AND(P2873=0,O2875=0),0,\nIF(AND(P2873<>0,O2875=0),P2873,\nIF(AND(P2874<>0,O2875<>0),(O2875-(O2875/O2899))+P2873,\nIF(O2899<1,0,(O2875-(O2875/O2899)))))))","v":0},{"$f":"IF(Q2899=\"n/a\",0,IF(AND(Q2873=0,P2875=0),0,\nIF(AND(Q2873<>0,P2875=0),Q2873,\nIF(AND(Q2874<>0,P2875<>0),(P2875-(P2875/P2899))+Q2873,\nIF(P2899<1,0,(P2875-(P2875/P2899)))))))","v":0},{"$f":"IF(R2899=\"n/a\",0,IF(AND(R2873=0,Q2875=0),0,\nIF(AND(R2873<>0,Q2875=0),R2873,\nIF(AND(R2874<>0,Q2875<>0),(Q2875-(Q2875/Q2899))+R2873,\nIF(Q2899<1,0,(Q2875-(Q2875/Q2899)))))))","v":0},{"$f":"IF(S2899=\"n/a\",0,IF(AND(S2873=0,R2875=0),0,\nIF(AND(S2873<>0,R2875=0),S2873,\nIF(AND(S2874<>0,R2875<>0),(R2875-(R2875/R2899))+S2873,\nIF(R2899<1,0,(R2875-(R2875/R2899)))))))","v":0},{"$f":"IF(T2899=\"n/a\",0,IF(AND(T2873=0,S2875=0),0,\nIF(AND(T2873<>0,S2875=0),T2873,\nIF(AND(T2874<>0,S2875<>0),(S2875-(S2875/S2899))+T2873,\nIF(S2899<1,0,(S2875-(S2875/S2899)))))))","v":0},{"$f":"IF(U2899=\"n/a\",0,IF(AND(U2873=0,T2875=0),0,\nIF(AND(U2873<>0,T2875=0),U2873,\nIF(AND(U2874<>0,T2875<>0),(T2875-(T2875/T2899))+U2873,\nIF(T2899<1,0,(T2875-(T2875/T2899)))))))","v":0},{"$f":"IF(V2899=\"n/a\",0,IF(AND(V2873=0,U2875=0),0,\nIF(AND(V2873<>0,U2875=0),V2873,\nIF(AND(V2874<>0,U2875<>0),(U2875-(U2875/U2899))+V2873,\nIF(U2899<1,0,(U2875-(U2875/U2899)))))))","v":0},{"$f":"IF(W2899=\"n/a\",0,IF(AND(W2873=0,V2875=0),0,\nIF(AND(W2873<>0,V2875=0),W2873,\nIF(AND(W2874<>0,V2875<>0),(V2875-(V2875/V2899))+W2873,\nIF(V2899<1,0,(V2875-(V2875/V2899)))))))","v":0}]
[{"$f":"A2875+1","v":0},"Depreciated starting RAB",{"$f":"C2871","v":0},{"$f":"IF(C2900=\"n/a\",C2876,IFERROR(IF((OFFSET($C2876,0,$A2876))<0,\nMIN(0,C2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876)))),\nMAX(0,C2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876))))),0))","v":0},{"$f":"IF(D2900=\"n/a\",D2876,IFERROR(IF((OFFSET($C2876,0,$A2876))<0,\nMIN(0,D2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876)))),\nMAX(0,D2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876))))),0))","v":0},{"$f":"IF(E2900=\"n/a\",E2876,IFERROR(IF((OFFSET($C2876,0,$A2876))<0,\nMIN(0,E2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876)))),\nMAX(0,E2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876))))),0))","v":0},{"$f":"IF(F2900=\"n/a\",F2876,IFERROR(IF((OFFSET($C2876,0,$A2876))<0,\nMIN(0,F2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876)))),\nMAX(0,F2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876))))),0))","v":0},{"$f":"IF(G2900=\"n/a\",G2876,IFERROR(IF((OFFSET($C2876,0,$A2876))<0,\nMIN(0,G2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876)))),\nMAX(0,G2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876))))),0))","v":0},{"$f":"IF(H2900=\"n/a\",H2876,IFERROR(IF((OFFSET($C2876,0,$A2876))<0,\nMIN(0,H2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876)))),\nMAX(0,H2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876))))),0))","v":0},{"$f":"IF(I2900=\"n/a\",I2876,IFERROR(IF((OFFSET($C2876,0,$A2876))<0,\nMIN(0,I2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876)))),\nMAX(0,I2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876))))),0))","v":0},{"$f":"IF(J2900=\"n/a\",J2876,IFERROR(IF((OFFSET($C2876,0,$A2876))<0,\nMIN(0,J2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876)))),\nMAX(0,J2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876))))),0))","v":0},{"$f":"IF(K2900=\"n/a\",K2876,IFERROR(IF((OFFSET($C2876,0,$A2876))<0,\nMIN(0,K2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876)))),\nMAX(0,K2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876))))),0))","v":0},{"$f":"IF(L2900=\"n/a\",L2876,IFERROR(IF((OFFSET($C2876,0,$A2876))<0,\nMIN(0,L2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876)))),\nMAX(0,L2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876))))),0))","v":0},{"$f":"IF(M2900=\"n/a\",M2876,IFERROR(IF((OFFSET($C2876,0,$A2876))<0,\nMIN(0,M2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876)))),\nMAX(0,M2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876))))),0))","v":0},{"$f":"IF(N2900=\"n/a\",N2876,IFERROR(IF((OFFSET($C2876,0,$A2876))<0,\nMIN(0,N2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876)))),\nMAX(0,N2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876))))),0))","v":0},{"$f":"IF(O2900=\"n/a\",O2876,IFERROR(IF((OFFSET($C2876,0,$A2876))<0,\nMIN(0,O2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876)))),\nMAX(0,O2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876))))),0))","v":0},{"$f":"IF(P2900=\"n/a\",P2876,IFERROR(IF((OFFSET($C2876,0,$A2876))<0,\nMIN(0,P2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876)))),\nMAX(0,P2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876))))),0))","v":0},{"$f":"IF(Q2900=\"n/a\",Q2876,IFERROR(IF((OFFSET($C2876,0,$A2876))<0,\nMIN(0,Q2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876)))),\nMAX(0,Q2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876))))),0))","v":0},{"$f":"IF(R2900=\"n/a\",R2876,IFERROR(IF((OFFSET($C2876,0,$A2876))<0,\nMIN(0,R2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876)))),\nMAX(0,R2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876))))),0))","v":0},{"$f":"IF(S2900=\"n/a\",S2876,IFERROR(IF((OFFSET($C2876,0,$A2876))<0,\nMIN(0,S2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876)))),\nMAX(0,S2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876))))),0))","v":0},{"$f":"IF(T2900=\"n/a\",T2876,IFERROR(IF((OFFSET($C2876,0,$A2876))<0,\nMIN(0,T2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876)))),\nMAX(0,T2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876))))),0))","v":0},{"$f":"IF(U2900=\"n/a\",U2876,IFERROR(IF((OFFSET($C2876,0,$A2876))<0,\nMIN(0,U2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876)))),\nMAX(0,U2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876))))),0))","v":0},{"$f":"IF(V2900=\"n/a\",V2876,IFERROR(IF((OFFSET($C2876,0,$A2876))<0,\nMIN(0,V2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876)))),\nMAX(0,V2876-(OFFSET($C2876,0,$A2876)/(OFFSET($C2871,-$A2875,$A2876))))),0))","v":0}]
[{"$f":"A2876+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D2877,-($A2877+5),0)","v":0},{"$f":"IF(D2901=\"n/a\",D2877,IFERROR(IF((OFFSET($C2877,0,$A2877))<0,\nMIN(0,D2877-(OFFSET($C2877,0,$A2877)/(OFFSET($C2872,-$A2876,$A2877)))),\nMAX(0,D2877-(OFFSET($C2877,0,$A2877)/(OFFSET($C2872,-$A2876,$A2877))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E2878,-($A2878+5),0)","v":0},{"$f":"IF(E2902=\"n/a\",E2878,IFERROR(IF((OFFSET($C2878,0,$A2878))<0,\nMIN(0,E2878-(OFFSET($C2878,0,$A2878)/(OFFSET($C2873,-$A2877,$A2878)))),\nMAX(0,E2878-(OFFSET($C2878,0,$A2878)/(OFFSET($C2873,-$A2877,$A2878))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F2879,-($A2879+5),0)","v":0},{"$f":"IF(F2903=\"n/a\",F2879,IFERROR(IF((OFFSET($C2879,0,$A2879))<0,\nMIN(0,F2879-(OFFSET($C2879,0,$A2879)/(OFFSET($C2874,-$A2878,$A2879)))),\nMAX(0,F2879-(OFFSET($C2879,0,$A2879)/(OFFSET($C2874,-$A2878,$A2879))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2880,-($A2880+5),0)","v":0},{"$f":"IF(G2904=\"n/a\",G2880,IFERROR(IF((OFFSET($C2880,0,$A2880))<0,\nMIN(0,G2880-(OFFSET($C2880,0,$A2880)/(OFFSET($C2875,-$A2879,$A2880)))),\nMAX(0,G2880-(OFFSET($C2880,0,$A2880)/(OFFSET($C2875,-$A2879,$A2880))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2881,-($A2881+5),0)","v":0},{"$f":"IF(H2905=\"n/a\",H2881,IFERROR(IF((OFFSET($C2881,0,$A2881))<0,\nMIN(0,H2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881)))),\nMAX(0,H2881-(OFFSET($C2881,0,$A2881)/(OFFSET($C2876,-$A2880,$A2881))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2882,-($A2882+5),0)","v":0},{"$f":"IF(I2906=\"n/a\",I2882,IFERROR(IF((OFFSET($C2882,0,$A2882))<0,\nMIN(0,I2882-(OFFSET($C2882,0,$A2882)/(OFFSET($C2877,-$A2881,$A2882)))),\nMAX(0,I2882-(OFFSET($C2882,0,$A2882)/(OFFSET($C2877,-$A2881,$A2882))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2883,-($A2883+5),0)","v":0},{"$f":"IF(J2907=\"n/a\",J2883,IFERROR(IF((OFFSET($C2883,0,$A2883))<0,\nMIN(0,J2883-(OFFSET($C2883,0,$A2883)/(OFFSET($C2878,-$A2882,$A2883)))),\nMAX(0,J2883-(OFFSET($C2883,0,$A2883)/(OFFSET($C2878,-$A2882,$A2883))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2884,-($A2884+5),0)","v":0},{"$f":"IF(K2908=\"n/a\",K2884,IFERROR(IF((OFFSET($C2884,0,$A2884))<0,\nMIN(0,K2884-(OFFSET($C2884,0,$A2884)/(OFFSET($C2879,-$A2883,$A2884)))),\nMAX(0,K2884-(OFFSET($C2884,0,$A2884)/(OFFSET($C2879,-$A2883,$A2884))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2885,-($A2885+5),0)","v":0},{"$f":"IF(L2909=\"n/a\",L2885,IFERROR(IF((OFFSET($C2885,0,$A2885))<0,\nMIN(0,L2885-(OFFSET($C2885,0,$A2885)/(OFFSET($C2880,-$A2884,$A2885)))),\nMAX(0,L2885-(OFFSET($C2885,0,$A2885)/(OFFSET($C2880,-$A2884,$A2885))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2886,-($A2886+5),0)","v":0},{"$f":"IF(M2910=\"n/a\",M2886,IFERROR(IF((OFFSET($C2886,0,$A2886))<0,\nMIN(0,M2886-(OFFSET($C2886,0,$A2886)/(OFFSET($C2881,-$A2885,$A2886)))),\nMAX(0,M2886-(OFFSET($C2886,0,$A2886)/(OFFSET($C2881,-$A2885,$A2886))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2887)","v":"Depreciated Net Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2887,-($A2887+5),0)","v":0},{"$f":"IF(N2911=\"n/a\",N2887,IFERROR(IF((OFFSET($C2887,0,$A2887))<0,\nMIN(0,N2887-(OFFSET($C2887,0,$A2887)/(OFFSET($C2882,-$A2886,$A2887)))),\nMAX(0,N2887-(OFFSET($C2887,0,$A2887)/(OFFSET($C2882,-$A2886,$A2887))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2888,-($A2888+5),0)","v":0},{"$f":"IF(O2912=\"n/a\",O2888,IFERROR(IF((OFFSET($C2888,0,$A2888))<0,\nMIN(0,O2888-(OFFSET($C2888,0,$A2888)/(OFFSET($C2883,-$A2887,$A2888)))),\nMAX(0,O2888-(OFFSET($C2888,0,$A2888)/(OFFSET($C2883,-$A2887,$A2888))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2889,-($A2889+5),0)","v":0},{"$f":"IF(P2913=\"n/a\",P2889,IFERROR(IF((OFFSET($C2889,0,$A2889))<0,\nMIN(0,P2889-(OFFSET($C2889,0,$A2889)/(OFFSET($C2884,-$A2888,$A2889)))),\nMAX(0,P2889-(OFFSET($C2889,0,$A2889)/(OFFSET($C2884,-$A2888,$A2889))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2890,-($A2890+5),0)","v":0},{"$f":"IF(Q2914=\"n/a\",Q2890,IFERROR(IF((OFFSET($C2890,0,$A2890))<0,\nMIN(0,Q2890-(OFFSET($C2890,0,$A2890)/(OFFSET($C2885,-$A2889,$A2890)))),\nMAX(0,Q2890-(OFFSET($C2890,0,$A2890)/(OFFSET($C2885,-$A2889,$A2890))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2891,-($A2891+5),0)","v":0},{"$f":"IF(R2915=\"n/a\",R2891,IFERROR(IF((OFFSET($C2891,0,$A2891))<0,\nMIN(0,R2891-(OFFSET($C2891,0,$A2891)/(OFFSET($C2886,-$A2890,$A2891)))),\nMAX(0,R2891-(OFFSET($C2891,0,$A2891)/(OFFSET($C2886,-$A2890,$A2891))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2892,-($A2892+5),0)","v":0},{"$f":"IF(S2916=\"n/a\",S2892,IFERROR(IF((OFFSET($C2892,0,$A2892))<0,\nMIN(0,S2892-(OFFSET($C2892,0,$A2892)/(OFFSET($C2887,-$A2891,$A2892)))),\nMAX(0,S2892-(OFFSET($C2892,0,$A2892)/(OFFSET($C2887,-$A2891,$A2892))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2893,-($A2893+5),0)","v":0},{"$f":"IF(T2917=\"n/a\",T2893,IFERROR(IF((OFFSET($C2893,0,$A2893))<0,\nMIN(0,T2893-(OFFSET($C2893,0,$A2893)/(OFFSET($C2888,-$A2892,$A2893)))),\nMAX(0,T2893-(OFFSET($C2893,0,$A2893)/(OFFSET($C2888,-$A2892,$A2893))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2894,-($A2894+5),0)","v":0},{"$f":"IF(U2918=\"n/a\",U2894,IFERROR(IF((OFFSET($C2894,0,$A2894))<0,\nMIN(0,U2894-(OFFSET($C2894,0,$A2894)/(OFFSET($C2889,-$A2893,$A2894)))),\nMAX(0,U2894-(OFFSET($C2894,0,$A2894)/(OFFSET($C2889,-$A2893,$A2894))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2895,-($A2895+5),0)","v":0},{"$f":"IF(V2919=\"n/a\",V2895,IFERROR(IF((OFFSET($C2895,0,$A2895))<0,\nMIN(0,V2895-(OFFSET($C2895,0,$A2895)/(OFFSET($C2890,-$A2894,$A2895)))),\nMAX(0,V2895-(OFFSET($C2895,0,$A2895)/(OFFSET($C2890,-$A2894,$A2895))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2896,-($A2896+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2899=\"n/a\",\"n/a\",IF(AND(C2899<1,D2873=0),0,\nIF(D2873=0,C2899-1,\nIF(C2899<1,D2874,\n(((C2899-1)*(C2875-(C2875/(C2899))))+(D2873*D2874))/(D2875)))))","v":0},{"$f":"IF(D2899=\"n/a\",\"n/a\",IF(AND(D2899<1,E2873=0),0,\nIF(E2873=0,D2899-1,\nIF(D2899<1,E2874,\n(((D2899-1)*(D2875-(D2875/(D2899))))+(E2873*E2874))/(E2875)))))","v":0},{"$f":"IF(E2899=\"n/a\",\"n/a\",IF(AND(E2899<1,F2873=0),0,\nIF(F2873=0,E2899-1,\nIF(E2899<1,F2874,\n(((E2899-1)*(E2875-(E2875/(E2899))))+(F2873*F2874))/(F2875)))))","v":0},{"$f":"IF(F2899=\"n/a\",\"n/a\",IF(AND(F2899<1,G2873=0),0,\nIF(G2873=0,F2899-1,\nIF(F2899<1,G2874,\n(((F2899-1)*(F2875-(F2875/(F2899))))+(G2873*G2874))/(G2875)))))","v":0},{"$f":"IF(G2899=\"n/a\",\"n/a\",IF(AND(G2899<1,H2873=0),0,\nIF(H2873=0,G2899-1,\nIF(G2899<1,H2874,\n(((G2899-1)*(G2875-(G2875/(G2899))))+(H2873*H2874))/(H2875)))))","v":0},{"$f":"IF(H2899=\"n/a\",\"n/a\",IF(AND(H2899<1,I2873=0),0,\nIF(I2873=0,H2899-1,\nIF(H2899<1,I2874,\n(((H2899-1)*(H2875-(H2875/(H2899))))+(I2873*I2874))/(I2875)))))","v":0},{"$f":"IF(I2899=\"n/a\",\"n/a\",IF(AND(I2899<1,J2873=0),0,\nIF(J2873=0,I2899-1,\nIF(I2899<1,J2874,\n(((I2899-1)*(I2875-(I2875/(I2899))))+(J2873*J2874))/(J2875)))))","v":0},{"$f":"IF(J2899=\"n/a\",\"n/a\",IF(AND(J2899<1,K2873=0),0,\nIF(K2873=0,J2899-1,\nIF(J2899<1,K2874,\n(((J2899-1)*(J2875-(J2875/(J2899))))+(K2873*K2874))/(K2875)))))","v":0},{"$f":"IF(K2899=\"n/a\",\"n/a\",IF(AND(K2899<1,L2873=0),0,\nIF(L2873=0,K2899-1,\nIF(K2899<1,L2874,\n(((K2899-1)*(K2875-(K2875/(K2899))))+(L2873*L2874))/(L2875)))))","v":0},{"$f":"IF(L2899=\"n/a\",\"n/a\",IF(AND(L2899<1,M2873=0),0,\nIF(M2873=0,L2899-1,\nIF(L2899<1,M2874,\n(((L2899-1)*(L2875-(L2875/(L2899))))+(M2873*M2874))/(M2875)))))","v":0},{"$f":"IF(M2899=\"n/a\",\"n/a\",IF(AND(M2899<1,N2873=0),0,\nIF(N2873=0,M2899-1,\nIF(M2899<1,N2874,\n(((M2899-1)*(M2875-(M2875/(M2899))))+(N2873*N2874))/(N2875)))))","v":0},{"$f":"IF(N2899=\"n/a\",\"n/a\",IF(AND(N2899<1,O2873=0),0,\nIF(O2873=0,N2899-1,\nIF(N2899<1,O2874,\n(((N2899-1)*(N2875-(N2875/(N2899))))+(O2873*O2874))/(O2875)))))","v":0},{"$f":"IF(O2899=\"n/a\",\"n/a\",IF(AND(O2899<1,P2873=0),0,\nIF(P2873=0,O2899-1,\nIF(O2899<1,P2874,\n(((O2899-1)*(O2875-(O2875/(O2899))))+(P2873*P2874))/(P2875)))))","v":0},{"$f":"IF(P2899=\"n/a\",\"n/a\",IF(AND(P2899<1,Q2873=0),0,\nIF(Q2873=0,P2899-1,\nIF(P2899<1,Q2874,\n(((P2899-1)*(P2875-(P2875/(P2899))))+(Q2873*Q2874))/(Q2875)))))","v":0},{"$f":"IF(Q2899=\"n/a\",\"n/a\",IF(AND(Q2899<1,R2873=0),0,\nIF(R2873=0,Q2899-1,\nIF(Q2899<1,R2874,\n(((Q2899-1)*(Q2875-(Q2875/(Q2899))))+(R2873*R2874))/(R2875)))))","v":0},{"$f":"IF(R2899=\"n/a\",\"n/a\",IF(AND(R2899<1,S2873=0),0,\nIF(S2873=0,R2899-1,\nIF(R2899<1,S2874,\n(((R2899-1)*(R2875-(R2875/(R2899))))+(S2873*S2874))/(S2875)))))","v":0},{"$f":"IF(S2899=\"n/a\",\"n/a\",IF(AND(S2899<1,T2873=0),0,\nIF(T2873=0,S2899-1,\nIF(S2899<1,T2874,\n(((S2899-1)*(S2875-(S2875/(S2899))))+(T2873*T2874))/(T2875)))))","v":0},{"$f":"IF(T2899=\"n/a\",\"n/a\",IF(AND(T2899<1,U2873=0),0,\nIF(U2873=0,T2899-1,\nIF(T2899<1,U2874,\n(((T2899-1)*(T2875-(T2875/(T2899))))+(U2873*U2874))/(U2875)))))","v":0},{"$f":"IF(U2899=\"n/a\",\"n/a\",IF(AND(U2899<1,V2873=0),0,\nIF(V2873=0,U2899-1,\nIF(U2899<1,V2874,\n(((U2899-1)*(U2875-(U2875/(U2899))))+(V2873*V2874))/(V2875)))))","v":0},{"$f":"IF(V2899=\"n/a\",\"n/a\",IF(AND(V2899<1,W2873=0),0,\nIF(W2873=0,V2899-1,\nIF(V2899<1,W2874,\n(((V2899-1)*(V2875-(V2875/(V2899))))+(W2873*W2874))/(W2875)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2900,(-$A2876-ROWS(C2872:C2899)),0)","v":"n/a"},{"$f":"IF(C2900=\"n/a\",\"n/a\",MAX(0,C2900-1))","v":"n/a"},{"$f":"IF(D2900=\"n/a\",\"n/a\",MAX(0,D2900-1))","v":"n/a"},{"$f":"IF(E2900=\"n/a\",\"n/a\",MAX(0,E2900-1))","v":"n/a"},{"$f":"IF(F2900=\"n/a\",\"n/a\",MAX(0,F2900-1))","v":"n/a"},{"$f":"IF(G2900=\"n/a\",\"n/a\",MAX(0,G2900-1))","v":"n/a"},{"$f":"IF(H2900=\"n/a\",\"n/a\",MAX(0,H2900-1))","v":"n/a"},{"$f":"IF(I2900=\"n/a\",\"n/a\",MAX(0,I2900-1))","v":"n/a"},{"$f":"IF(J2900=\"n/a\",\"n/a\",MAX(0,J2900-1))","v":"n/a"},{"$f":"IF(K2900=\"n/a\",\"n/a\",MAX(0,K2900-1))","v":"n/a"},{"$f":"IF(L2900=\"n/a\",\"n/a\",MAX(0,L2900-1))","v":"n/a"},{"$f":"IF(M2900=\"n/a\",\"n/a\",MAX(0,M2900-1))","v":"n/a"},{"$f":"IF(N2900=\"n/a\",\"n/a\",MAX(0,N2900-1))","v":"n/a"},{"$f":"IF(O2900=\"n/a\",\"n/a\",MAX(0,O2900-1))","v":"n/a"},{"$f":"IF(P2900=\"n/a\",\"n/a\",MAX(0,P2900-1))","v":"n/a"},{"$f":"IF(Q2900=\"n/a\",\"n/a\",MAX(0,Q2900-1))","v":"n/a"},{"$f":"IF(R2900=\"n/a\",\"n/a\",MAX(0,R2900-1))","v":"n/a"},{"$f":"IF(S2900=\"n/a\",\"n/a\",MAX(0,S2900-1))","v":"n/a"},{"$f":"IF(T2900=\"n/a\",\"n/a\",MAX(0,T2900-1))","v":"n/a"},{"$f":"IF(U2900=\"n/a\",\"n/a\",MAX(0,U2900-1))","v":"n/a"},{"$f":"IF(V2900=\"n/a\",\"n/a\",MAX(0,V2900-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D2901,(-$A2877-ROWS(D2873:D2900)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2902,(-$A2878-ROWS(E2874:E2901)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2903,(-$A2879-ROWS(F2875:F2902)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2904,(-$A2880-ROWS(G2876:G2903)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2905,(-$A2881-ROWS(H2877:H2904)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2906,(-$A2882-ROWS(I2878:I2905)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2907,(-$A2883-ROWS(J2879:J2906)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2908,(-$A2884-ROWS(K2880:K2907)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2909,(-$A2885-ROWS(L2881:L2908)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2910,(-$A2886-ROWS(M2882:M2909)),0)","v":8.6272456072498507},7.6272456072498507,6.6272456072498507,5.6272456072498507,4.6272456072498507,3.6272456072498507,2.6272456072498507,1.6272456072498507,0.62724560724985068,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2887)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2911,(-$A2887-ROWS(N2883:N2910)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2912,(-$A2888-ROWS(O2884:O2911)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2913,(-$A2889-ROWS(P2885:P2912)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2914,(-$A2890-ROWS(Q2886:Q2913)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2915,(-$A2891-ROWS(R2887:R2914)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2916,(-$A2892-ROWS(S2888:S2915)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2917,(-$A2893-ROWS(T2889:T2916)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2918,(-$A2894-ROWS(U2890:U2917)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2919,(-$A2895-ROWS(V2891:V2918)),0)","v":0},{"$f":"IF(V2919=\"n/a\",\"n/a\",MAX(0,V2919-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2920,(-$A2896-ROWS(W2892:W2919)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2872<>\"n/a\",C2872<>\"n/a\"),IF(SUM(C2875:C2897)=0,0,IF((SUMPRODUCT(C2875:C2897,C2899:C2921)/SUM(C2875:C2897))<0,1,(SUMPRODUCT(C2875:C2897,C2899:C2921)/SUM(C2875:C2897)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2872<>\"n/a\",D2872<>\"n/a\"),IF(SUM(D2875:D2897)=0,0,IF((SUMPRODUCT(D2875:D2897,D2899:D2921)/SUM(D2875:D2897))<0,1,(SUMPRODUCT(D2875:D2897,D2899:D2921)/SUM(D2875:D2897)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 55",{"$f":"VLOOKUP($A2924,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Motor Vehicles"}]
[{"$f":"VALUE(REPLACE(A2924,1,12,\"\"))","v":55},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2925,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2925,0)-OFFSET('RFM input'!H$134,$A2925,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2925,0)-OFFSET('RFM input'!I$134,$A2925,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2925,0)-OFFSET('RFM input'!J$134,$A2925,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2925,0)-OFFSET('RFM input'!K$134,$A2925,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2925,0)-OFFSET('RFM input'!L$134,$A2925,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2925,0)-OFFSET('RFM input'!M$134,$A2925,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2925,0)-OFFSET('RFM input'!N$134,$A2925,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2925,0)-OFFSET('RFM input'!O$134,$A2925,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2925,0)-OFFSET('RFM input'!P$134,$A2925,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2925,0)-OFFSET('RFM input'!Q$134,$A2925,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2925,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2925,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A2925,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A2925,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A2925,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A2925,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A2925,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A2925,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A2925,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A2925,0)","v":12.093681614817621},{"$f":"OFFSET('RFM input'!$U$6,$A2925,0)","v":12.093681614817621}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2925,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2925,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2925,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2925,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2925,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2925,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2925,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2925,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2925,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2925,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2925,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2925,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2925,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2925,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2925,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2925,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2925,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2925,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2925,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2925,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2953=\"n/a\",0,IF(AND(D2927=0,C2929=0),0,\nIF(AND(D2927<>0,C2929=0),D2927,\nIF(AND(D2928<>0,C2929<>0),(C2929-(C2929/C2953))+D2927,\nIF(C2953<1,0,(C2929-(C2929/C2953)))))))","v":0},{"$f":"IF(E2953=\"n/a\",0,IF(AND(E2927=0,D2929=0),0,\nIF(AND(E2927<>0,D2929=0),E2927,\nIF(AND(E2928<>0,D2929<>0),(D2929-(D2929/D2953))+E2927,\nIF(D2953<1,0,(D2929-(D2929/D2953)))))))","v":0},{"$f":"IF(F2953=\"n/a\",0,IF(AND(F2927=0,E2929=0),0,\nIF(AND(F2927<>0,E2929=0),F2927,\nIF(AND(F2928<>0,E2929<>0),(E2929-(E2929/E2953))+F2927,\nIF(E2953<1,0,(E2929-(E2929/E2953)))))))","v":0},{"$f":"IF(G2953=\"n/a\",0,IF(AND(G2927=0,F2929=0),0,\nIF(AND(G2927<>0,F2929=0),G2927,\nIF(AND(G2928<>0,F2929<>0),(F2929-(F2929/F2953))+G2927,\nIF(F2953<1,0,(F2929-(F2929/F2953)))))))","v":0},{"$f":"IF(H2953=\"n/a\",0,IF(AND(H2927=0,G2929=0),0,\nIF(AND(H2927<>0,G2929=0),H2927,\nIF(AND(H2928<>0,G2929<>0),(G2929-(G2929/G2953))+H2927,\nIF(G2953<1,0,(G2929-(G2929/G2953)))))))","v":0},{"$f":"IF(I2953=\"n/a\",0,IF(AND(I2927=0,H2929=0),0,\nIF(AND(I2927<>0,H2929=0),I2927,\nIF(AND(I2928<>0,H2929<>0),(H2929-(H2929/H2953))+I2927,\nIF(H2953<1,0,(H2929-(H2929/H2953)))))))","v":0},{"$f":"IF(J2953=\"n/a\",0,IF(AND(J2927=0,I2929=0),0,\nIF(AND(J2927<>0,I2929=0),J2927,\nIF(AND(J2928<>0,I2929<>0),(I2929-(I2929/I2953))+J2927,\nIF(I2953<1,0,(I2929-(I2929/I2953)))))))","v":0},{"$f":"IF(K2953=\"n/a\",0,IF(AND(K2927=0,J2929=0),0,\nIF(AND(K2927<>0,J2929=0),K2927,\nIF(AND(K2928<>0,J2929<>0),(J2929-(J2929/J2953))+K2927,\nIF(J2953<1,0,(J2929-(J2929/J2953)))))))","v":0},{"$f":"IF(L2953=\"n/a\",0,IF(AND(L2927=0,K2929=0),0,\nIF(AND(L2927<>0,K2929=0),L2927,\nIF(AND(L2928<>0,K2929<>0),(K2929-(K2929/K2953))+L2927,\nIF(K2953<1,0,(K2929-(K2929/K2953)))))))","v":0},{"$f":"IF(M2953=\"n/a\",0,IF(AND(M2927=0,L2929=0),0,\nIF(AND(M2927<>0,L2929=0),M2927,\nIF(AND(M2928<>0,L2929<>0),(L2929-(L2929/L2953))+M2927,\nIF(L2953<1,0,(L2929-(L2929/L2953)))))))","v":0},{"$f":"IF(N2953=\"n/a\",0,IF(AND(N2927=0,M2929=0),0,\nIF(AND(N2927<>0,M2929=0),N2927,\nIF(AND(N2928<>0,M2929<>0),(M2929-(M2929/M2953))+N2927,\nIF(M2953<1,0,(M2929-(M2929/M2953)))))))","v":0},{"$f":"IF(O2953=\"n/a\",0,IF(AND(O2927=0,N2929=0),0,\nIF(AND(O2927<>0,N2929=0),O2927,\nIF(AND(O2928<>0,N2929<>0),(N2929-(N2929/N2953))+O2927,\nIF(N2953<1,0,(N2929-(N2929/N2953)))))))","v":0},{"$f":"IF(P2953=\"n/a\",0,IF(AND(P2927=0,O2929=0),0,\nIF(AND(P2927<>0,O2929=0),P2927,\nIF(AND(P2928<>0,O2929<>0),(O2929-(O2929/O2953))+P2927,\nIF(O2953<1,0,(O2929-(O2929/O2953)))))))","v":0},{"$f":"IF(Q2953=\"n/a\",0,IF(AND(Q2927=0,P2929=0),0,\nIF(AND(Q2927<>0,P2929=0),Q2927,\nIF(AND(Q2928<>0,P2929<>0),(P2929-(P2929/P2953))+Q2927,\nIF(P2953<1,0,(P2929-(P2929/P2953)))))))","v":0},{"$f":"IF(R2953=\"n/a\",0,IF(AND(R2927=0,Q2929=0),0,\nIF(AND(R2927<>0,Q2929=0),R2927,\nIF(AND(R2928<>0,Q2929<>0),(Q2929-(Q2929/Q2953))+R2927,\nIF(Q2953<1,0,(Q2929-(Q2929/Q2953)))))))","v":0},{"$f":"IF(S2953=\"n/a\",0,IF(AND(S2927=0,R2929=0),0,\nIF(AND(S2927<>0,R2929=0),S2927,\nIF(AND(S2928<>0,R2929<>0),(R2929-(R2929/R2953))+S2927,\nIF(R2953<1,0,(R2929-(R2929/R2953)))))))","v":0},{"$f":"IF(T2953=\"n/a\",0,IF(AND(T2927=0,S2929=0),0,\nIF(AND(T2927<>0,S2929=0),T2927,\nIF(AND(T2928<>0,S2929<>0),(S2929-(S2929/S2953))+T2927,\nIF(S2953<1,0,(S2929-(S2929/S2953)))))))","v":0},{"$f":"IF(U2953=\"n/a\",0,IF(AND(U2927=0,T2929=0),0,\nIF(AND(U2927<>0,T2929=0),U2927,\nIF(AND(U2928<>0,T2929<>0),(T2929-(T2929/T2953))+U2927,\nIF(T2953<1,0,(T2929-(T2929/T2953)))))))","v":0},{"$f":"IF(V2953=\"n/a\",0,IF(AND(V2927=0,U2929=0),0,\nIF(AND(V2927<>0,U2929=0),V2927,\nIF(AND(V2928<>0,U2929<>0),(U2929-(U2929/U2953))+V2927,\nIF(U2953<1,0,(U2929-(U2929/U2953)))))))","v":0},{"$f":"IF(W2953=\"n/a\",0,IF(AND(W2927=0,V2929=0),0,\nIF(AND(W2927<>0,V2929=0),W2927,\nIF(AND(W2928<>0,V2929<>0),(V2929-(V2929/V2953))+W2927,\nIF(V2953<1,0,(V2929-(V2929/V2953)))))))","v":0}]
[{"$f":"A2929+1","v":0},"Depreciated starting RAB",{"$f":"C2925","v":0},{"$f":"IF(C2954=\"n/a\",C2930,IFERROR(IF((OFFSET($C2930,0,$A2930))<0,\nMIN(0,C2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930)))),\nMAX(0,C2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930))))),0))","v":0},{"$f":"IF(D2954=\"n/a\",D2930,IFERROR(IF((OFFSET($C2930,0,$A2930))<0,\nMIN(0,D2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930)))),\nMAX(0,D2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930))))),0))","v":0},{"$f":"IF(E2954=\"n/a\",E2930,IFERROR(IF((OFFSET($C2930,0,$A2930))<0,\nMIN(0,E2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930)))),\nMAX(0,E2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930))))),0))","v":0},{"$f":"IF(F2954=\"n/a\",F2930,IFERROR(IF((OFFSET($C2930,0,$A2930))<0,\nMIN(0,F2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930)))),\nMAX(0,F2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930))))),0))","v":0},{"$f":"IF(G2954=\"n/a\",G2930,IFERROR(IF((OFFSET($C2930,0,$A2930))<0,\nMIN(0,G2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930)))),\nMAX(0,G2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930))))),0))","v":0},{"$f":"IF(H2954=\"n/a\",H2930,IFERROR(IF((OFFSET($C2930,0,$A2930))<0,\nMIN(0,H2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930)))),\nMAX(0,H2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930))))),0))","v":0},{"$f":"IF(I2954=\"n/a\",I2930,IFERROR(IF((OFFSET($C2930,0,$A2930))<0,\nMIN(0,I2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930)))),\nMAX(0,I2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930))))),0))","v":0},{"$f":"IF(J2954=\"n/a\",J2930,IFERROR(IF((OFFSET($C2930,0,$A2930))<0,\nMIN(0,J2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930)))),\nMAX(0,J2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930))))),0))","v":0},{"$f":"IF(K2954=\"n/a\",K2930,IFERROR(IF((OFFSET($C2930,0,$A2930))<0,\nMIN(0,K2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930)))),\nMAX(0,K2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930))))),0))","v":0},{"$f":"IF(L2954=\"n/a\",L2930,IFERROR(IF((OFFSET($C2930,0,$A2930))<0,\nMIN(0,L2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930)))),\nMAX(0,L2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930))))),0))","v":0},{"$f":"IF(M2954=\"n/a\",M2930,IFERROR(IF((OFFSET($C2930,0,$A2930))<0,\nMIN(0,M2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930)))),\nMAX(0,M2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930))))),0))","v":0},{"$f":"IF(N2954=\"n/a\",N2930,IFERROR(IF((OFFSET($C2930,0,$A2930))<0,\nMIN(0,N2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930)))),\nMAX(0,N2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930))))),0))","v":0},{"$f":"IF(O2954=\"n/a\",O2930,IFERROR(IF((OFFSET($C2930,0,$A2930))<0,\nMIN(0,O2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930)))),\nMAX(0,O2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930))))),0))","v":0},{"$f":"IF(P2954=\"n/a\",P2930,IFERROR(IF((OFFSET($C2930,0,$A2930))<0,\nMIN(0,P2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930)))),\nMAX(0,P2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930))))),0))","v":0},{"$f":"IF(Q2954=\"n/a\",Q2930,IFERROR(IF((OFFSET($C2930,0,$A2930))<0,\nMIN(0,Q2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930)))),\nMAX(0,Q2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930))))),0))","v":0},{"$f":"IF(R2954=\"n/a\",R2930,IFERROR(IF((OFFSET($C2930,0,$A2930))<0,\nMIN(0,R2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930)))),\nMAX(0,R2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930))))),0))","v":0},{"$f":"IF(S2954=\"n/a\",S2930,IFERROR(IF((OFFSET($C2930,0,$A2930))<0,\nMIN(0,S2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930)))),\nMAX(0,S2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930))))),0))","v":0},{"$f":"IF(T2954=\"n/a\",T2930,IFERROR(IF((OFFSET($C2930,0,$A2930))<0,\nMIN(0,T2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930)))),\nMAX(0,T2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930))))),0))","v":0},{"$f":"IF(U2954=\"n/a\",U2930,IFERROR(IF((OFFSET($C2930,0,$A2930))<0,\nMIN(0,U2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930)))),\nMAX(0,U2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930))))),0))","v":0},{"$f":"IF(V2954=\"n/a\",V2930,IFERROR(IF((OFFSET($C2930,0,$A2930))<0,\nMIN(0,V2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930)))),\nMAX(0,V2930-(OFFSET($C2930,0,$A2930)/(OFFSET($C2925,-$A2929,$A2930))))),0))","v":0}]
[{"$f":"A2930+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D2931,-($A2931+5),0)","v":0},{"$f":"IF(D2955=\"n/a\",D2931,IFERROR(IF((OFFSET($C2931,0,$A2931))<0,\nMIN(0,D2931-(OFFSET($C2931,0,$A2931)/(OFFSET($C2926,-$A2930,$A2931)))),\nMAX(0,D2931-(OFFSET($C2931,0,$A2931)/(OFFSET($C2926,-$A2930,$A2931))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E2932,-($A2932+5),0)","v":0},{"$f":"IF(E2956=\"n/a\",E2932,IFERROR(IF((OFFSET($C2932,0,$A2932))<0,\nMIN(0,E2932-(OFFSET($C2932,0,$A2932)/(OFFSET($C2927,-$A2931,$A2932)))),\nMAX(0,E2932-(OFFSET($C2932,0,$A2932)/(OFFSET($C2927,-$A2931,$A2932))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F2933,-($A2933+5),0)","v":0},{"$f":"IF(F2957=\"n/a\",F2933,IFERROR(IF((OFFSET($C2933,0,$A2933))<0,\nMIN(0,F2933-(OFFSET($C2933,0,$A2933)/(OFFSET($C2928,-$A2932,$A2933)))),\nMAX(0,F2933-(OFFSET($C2933,0,$A2933)/(OFFSET($C2928,-$A2932,$A2933))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2934,-($A2934+5),0)","v":0},{"$f":"IF(G2958=\"n/a\",G2934,IFERROR(IF((OFFSET($C2934,0,$A2934))<0,\nMIN(0,G2934-(OFFSET($C2934,0,$A2934)/(OFFSET($C2929,-$A2933,$A2934)))),\nMAX(0,G2934-(OFFSET($C2934,0,$A2934)/(OFFSET($C2929,-$A2933,$A2934))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2935,-($A2935+5),0)","v":0},{"$f":"IF(H2959=\"n/a\",H2935,IFERROR(IF((OFFSET($C2935,0,$A2935))<0,\nMIN(0,H2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935)))),\nMAX(0,H2935-(OFFSET($C2935,0,$A2935)/(OFFSET($C2930,-$A2934,$A2935))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2936,-($A2936+5),0)","v":0},{"$f":"IF(I2960=\"n/a\",I2936,IFERROR(IF((OFFSET($C2936,0,$A2936))<0,\nMIN(0,I2936-(OFFSET($C2936,0,$A2936)/(OFFSET($C2931,-$A2935,$A2936)))),\nMAX(0,I2936-(OFFSET($C2936,0,$A2936)/(OFFSET($C2931,-$A2935,$A2936))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2937,-($A2937+5),0)","v":0},{"$f":"IF(J2961=\"n/a\",J2937,IFERROR(IF((OFFSET($C2937,0,$A2937))<0,\nMIN(0,J2937-(OFFSET($C2937,0,$A2937)/(OFFSET($C2932,-$A2936,$A2937)))),\nMAX(0,J2937-(OFFSET($C2937,0,$A2937)/(OFFSET($C2932,-$A2936,$A2937))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2938,-($A2938+5),0)","v":0},{"$f":"IF(K2962=\"n/a\",K2938,IFERROR(IF((OFFSET($C2938,0,$A2938))<0,\nMIN(0,K2938-(OFFSET($C2938,0,$A2938)/(OFFSET($C2933,-$A2937,$A2938)))),\nMAX(0,K2938-(OFFSET($C2938,0,$A2938)/(OFFSET($C2933,-$A2937,$A2938))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2939,-($A2939+5),0)","v":0},{"$f":"IF(L2963=\"n/a\",L2939,IFERROR(IF((OFFSET($C2939,0,$A2939))<0,\nMIN(0,L2939-(OFFSET($C2939,0,$A2939)/(OFFSET($C2934,-$A2938,$A2939)))),\nMAX(0,L2939-(OFFSET($C2939,0,$A2939)/(OFFSET($C2934,-$A2938,$A2939))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2940,-($A2940+5),0)","v":0},{"$f":"IF(M2964=\"n/a\",M2940,IFERROR(IF((OFFSET($C2940,0,$A2940))<0,\nMIN(0,M2940-(OFFSET($C2940,0,$A2940)/(OFFSET($C2935,-$A2939,$A2940)))),\nMAX(0,M2940-(OFFSET($C2940,0,$A2940)/(OFFSET($C2935,-$A2939,$A2940))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2941,-($A2941+5),0)","v":0},{"$f":"IF(N2965=\"n/a\",N2941,IFERROR(IF((OFFSET($C2941,0,$A2941))<0,\nMIN(0,N2941-(OFFSET($C2941,0,$A2941)/(OFFSET($C2936,-$A2940,$A2941)))),\nMAX(0,N2941-(OFFSET($C2941,0,$A2941)/(OFFSET($C2936,-$A2940,$A2941))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2942,-($A2942+5),0)","v":0},{"$f":"IF(O2966=\"n/a\",O2942,IFERROR(IF((OFFSET($C2942,0,$A2942))<0,\nMIN(0,O2942-(OFFSET($C2942,0,$A2942)/(OFFSET($C2937,-$A2941,$A2942)))),\nMAX(0,O2942-(OFFSET($C2942,0,$A2942)/(OFFSET($C2937,-$A2941,$A2942))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2943,-($A2943+5),0)","v":0},{"$f":"IF(P2967=\"n/a\",P2943,IFERROR(IF((OFFSET($C2943,0,$A2943))<0,\nMIN(0,P2943-(OFFSET($C2943,0,$A2943)/(OFFSET($C2938,-$A2942,$A2943)))),\nMAX(0,P2943-(OFFSET($C2943,0,$A2943)/(OFFSET($C2938,-$A2942,$A2943))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2944,-($A2944+5),0)","v":0},{"$f":"IF(Q2968=\"n/a\",Q2944,IFERROR(IF((OFFSET($C2944,0,$A2944))<0,\nMIN(0,Q2944-(OFFSET($C2944,0,$A2944)/(OFFSET($C2939,-$A2943,$A2944)))),\nMAX(0,Q2944-(OFFSET($C2944,0,$A2944)/(OFFSET($C2939,-$A2943,$A2944))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2945,-($A2945+5),0)","v":0},{"$f":"IF(R2969=\"n/a\",R2945,IFERROR(IF((OFFSET($C2945,0,$A2945))<0,\nMIN(0,R2945-(OFFSET($C2945,0,$A2945)/(OFFSET($C2940,-$A2944,$A2945)))),\nMAX(0,R2945-(OFFSET($C2945,0,$A2945)/(OFFSET($C2940,-$A2944,$A2945))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2946,-($A2946+5),0)","v":0},{"$f":"IF(S2970=\"n/a\",S2946,IFERROR(IF((OFFSET($C2946,0,$A2946))<0,\nMIN(0,S2946-(OFFSET($C2946,0,$A2946)/(OFFSET($C2941,-$A2945,$A2946)))),\nMAX(0,S2946-(OFFSET($C2946,0,$A2946)/(OFFSET($C2941,-$A2945,$A2946))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2947,-($A2947+5),0)","v":0},{"$f":"IF(T2971=\"n/a\",T2947,IFERROR(IF((OFFSET($C2947,0,$A2947))<0,\nMIN(0,T2947-(OFFSET($C2947,0,$A2947)/(OFFSET($C2942,-$A2946,$A2947)))),\nMAX(0,T2947-(OFFSET($C2947,0,$A2947)/(OFFSET($C2942,-$A2946,$A2947))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2948,-($A2948+5),0)","v":0},{"$f":"IF(U2972=\"n/a\",U2948,IFERROR(IF((OFFSET($C2948,0,$A2948))<0,\nMIN(0,U2948-(OFFSET($C2948,0,$A2948)/(OFFSET($C2943,-$A2947,$A2948)))),\nMAX(0,U2948-(OFFSET($C2948,0,$A2948)/(OFFSET($C2943,-$A2947,$A2948))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2949,-($A2949+5),0)","v":0},{"$f":"IF(V2973=\"n/a\",V2949,IFERROR(IF((OFFSET($C2949,0,$A2949))<0,\nMIN(0,V2949-(OFFSET($C2949,0,$A2949)/(OFFSET($C2944,-$A2948,$A2949)))),\nMAX(0,V2949-(OFFSET($C2949,0,$A2949)/(OFFSET($C2944,-$A2948,$A2949))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2950,-($A2950+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2953=\"n/a\",\"n/a\",IF(AND(C2953<1,D2927=0),0,\nIF(D2927=0,C2953-1,\nIF(C2953<1,D2928,\n(((C2953-1)*(C2929-(C2929/(C2953))))+(D2927*D2928))/(D2929)))))","v":0},{"$f":"IF(D2953=\"n/a\",\"n/a\",IF(AND(D2953<1,E2927=0),0,\nIF(E2927=0,D2953-1,\nIF(D2953<1,E2928,\n(((D2953-1)*(D2929-(D2929/(D2953))))+(E2927*E2928))/(E2929)))))","v":0},{"$f":"IF(E2953=\"n/a\",\"n/a\",IF(AND(E2953<1,F2927=0),0,\nIF(F2927=0,E2953-1,\nIF(E2953<1,F2928,\n(((E2953-1)*(E2929-(E2929/(E2953))))+(F2927*F2928))/(F2929)))))","v":0},{"$f":"IF(F2953=\"n/a\",\"n/a\",IF(AND(F2953<1,G2927=0),0,\nIF(G2927=0,F2953-1,\nIF(F2953<1,G2928,\n(((F2953-1)*(F2929-(F2929/(F2953))))+(G2927*G2928))/(G2929)))))","v":0},{"$f":"IF(G2953=\"n/a\",\"n/a\",IF(AND(G2953<1,H2927=0),0,\nIF(H2927=0,G2953-1,\nIF(G2953<1,H2928,\n(((G2953-1)*(G2929-(G2929/(G2953))))+(H2927*H2928))/(H2929)))))","v":0},{"$f":"IF(H2953=\"n/a\",\"n/a\",IF(AND(H2953<1,I2927=0),0,\nIF(I2927=0,H2953-1,\nIF(H2953<1,I2928,\n(((H2953-1)*(H2929-(H2929/(H2953))))+(I2927*I2928))/(I2929)))))","v":0},{"$f":"IF(I2953=\"n/a\",\"n/a\",IF(AND(I2953<1,J2927=0),0,\nIF(J2927=0,I2953-1,\nIF(I2953<1,J2928,\n(((I2953-1)*(I2929-(I2929/(I2953))))+(J2927*J2928))/(J2929)))))","v":0},{"$f":"IF(J2953=\"n/a\",\"n/a\",IF(AND(J2953<1,K2927=0),0,\nIF(K2927=0,J2953-1,\nIF(J2953<1,K2928,\n(((J2953-1)*(J2929-(J2929/(J2953))))+(K2927*K2928))/(K2929)))))","v":0},{"$f":"IF(K2953=\"n/a\",\"n/a\",IF(AND(K2953<1,L2927=0),0,\nIF(L2927=0,K2953-1,\nIF(K2953<1,L2928,\n(((K2953-1)*(K2929-(K2929/(K2953))))+(L2927*L2928))/(L2929)))))","v":0},{"$f":"IF(L2953=\"n/a\",\"n/a\",IF(AND(L2953<1,M2927=0),0,\nIF(M2927=0,L2953-1,\nIF(L2953<1,M2928,\n(((L2953-1)*(L2929-(L2929/(L2953))))+(M2927*M2928))/(M2929)))))","v":0},{"$f":"IF(M2953=\"n/a\",\"n/a\",IF(AND(M2953<1,N2927=0),0,\nIF(N2927=0,M2953-1,\nIF(M2953<1,N2928,\n(((M2953-1)*(M2929-(M2929/(M2953))))+(N2927*N2928))/(N2929)))))","v":0},{"$f":"IF(N2953=\"n/a\",\"n/a\",IF(AND(N2953<1,O2927=0),0,\nIF(O2927=0,N2953-1,\nIF(N2953<1,O2928,\n(((N2953-1)*(N2929-(N2929/(N2953))))+(O2927*O2928))/(O2929)))))","v":0},{"$f":"IF(O2953=\"n/a\",\"n/a\",IF(AND(O2953<1,P2927=0),0,\nIF(P2927=0,O2953-1,\nIF(O2953<1,P2928,\n(((O2953-1)*(O2929-(O2929/(O2953))))+(P2927*P2928))/(P2929)))))","v":0},{"$f":"IF(P2953=\"n/a\",\"n/a\",IF(AND(P2953<1,Q2927=0),0,\nIF(Q2927=0,P2953-1,\nIF(P2953<1,Q2928,\n(((P2953-1)*(P2929-(P2929/(P2953))))+(Q2927*Q2928))/(Q2929)))))","v":0},{"$f":"IF(Q2953=\"n/a\",\"n/a\",IF(AND(Q2953<1,R2927=0),0,\nIF(R2927=0,Q2953-1,\nIF(Q2953<1,R2928,\n(((Q2953-1)*(Q2929-(Q2929/(Q2953))))+(R2927*R2928))/(R2929)))))","v":0},{"$f":"IF(R2953=\"n/a\",\"n/a\",IF(AND(R2953<1,S2927=0),0,\nIF(S2927=0,R2953-1,\nIF(R2953<1,S2928,\n(((R2953-1)*(R2929-(R2929/(R2953))))+(S2927*S2928))/(S2929)))))","v":0},{"$f":"IF(S2953=\"n/a\",\"n/a\",IF(AND(S2953<1,T2927=0),0,\nIF(T2927=0,S2953-1,\nIF(S2953<1,T2928,\n(((S2953-1)*(S2929-(S2929/(S2953))))+(T2927*T2928))/(T2929)))))","v":0},{"$f":"IF(T2953=\"n/a\",\"n/a\",IF(AND(T2953<1,U2927=0),0,\nIF(U2927=0,T2953-1,\nIF(T2953<1,U2928,\n(((T2953-1)*(T2929-(T2929/(T2953))))+(U2927*U2928))/(U2929)))))","v":0},{"$f":"IF(U2953=\"n/a\",\"n/a\",IF(AND(U2953<1,V2927=0),0,\nIF(V2927=0,U2953-1,\nIF(U2953<1,V2928,\n(((U2953-1)*(U2929-(U2929/(U2953))))+(V2927*V2928))/(V2929)))))","v":0},{"$f":"IF(V2953=\"n/a\",\"n/a\",IF(AND(V2953<1,W2927=0),0,\nIF(W2927=0,V2953-1,\nIF(V2953<1,W2928,\n(((V2953-1)*(V2929-(V2929/(V2953))))+(W2927*W2928))/(W2929)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2954,(-$A2930-ROWS(C2926:C2953)),0)","v":"n/a"},{"$f":"IF(C2954=\"n/a\",\"n/a\",MAX(0,C2954-1))","v":"n/a"},{"$f":"IF(D2954=\"n/a\",\"n/a\",MAX(0,D2954-1))","v":"n/a"},{"$f":"IF(E2954=\"n/a\",\"n/a\",MAX(0,E2954-1))","v":"n/a"},{"$f":"IF(F2954=\"n/a\",\"n/a\",MAX(0,F2954-1))","v":"n/a"},{"$f":"IF(G2954=\"n/a\",\"n/a\",MAX(0,G2954-1))","v":"n/a"},{"$f":"IF(H2954=\"n/a\",\"n/a\",MAX(0,H2954-1))","v":"n/a"},{"$f":"IF(I2954=\"n/a\",\"n/a\",MAX(0,I2954-1))","v":"n/a"},{"$f":"IF(J2954=\"n/a\",\"n/a\",MAX(0,J2954-1))","v":"n/a"},{"$f":"IF(K2954=\"n/a\",\"n/a\",MAX(0,K2954-1))","v":"n/a"},{"$f":"IF(L2954=\"n/a\",\"n/a\",MAX(0,L2954-1))","v":"n/a"},{"$f":"IF(M2954=\"n/a\",\"n/a\",MAX(0,M2954-1))","v":"n/a"},{"$f":"IF(N2954=\"n/a\",\"n/a\",MAX(0,N2954-1))","v":"n/a"},{"$f":"IF(O2954=\"n/a\",\"n/a\",MAX(0,O2954-1))","v":"n/a"},{"$f":"IF(P2954=\"n/a\",\"n/a\",MAX(0,P2954-1))","v":"n/a"},{"$f":"IF(Q2954=\"n/a\",\"n/a\",MAX(0,Q2954-1))","v":"n/a"},{"$f":"IF(R2954=\"n/a\",\"n/a\",MAX(0,R2954-1))","v":"n/a"},{"$f":"IF(S2954=\"n/a\",\"n/a\",MAX(0,S2954-1))","v":"n/a"},{"$f":"IF(T2954=\"n/a\",\"n/a\",MAX(0,T2954-1))","v":"n/a"},{"$f":"IF(U2954=\"n/a\",\"n/a\",MAX(0,U2954-1))","v":"n/a"},{"$f":"IF(V2954=\"n/a\",\"n/a\",MAX(0,V2954-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D2955,(-$A2931-ROWS(D2927:D2954)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E2956,(-$A2932-ROWS(E2928:E2955)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F2957,(-$A2933-ROWS(F2929:F2956)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2958,(-$A2934-ROWS(G2930:G2957)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2959,(-$A2935-ROWS(H2931:H2958)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2960,(-$A2936-ROWS(I2932:I2959)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2961,(-$A2937-ROWS(J2933:J2960)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2962,(-$A2938-ROWS(K2934:K2961)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209,9.368161481762094E-2]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2963,(-$A2939-ROWS(L2935:L2962)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209,1.0936816148176209]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2964,(-$A2940-ROWS(M2936:M2963)),0)","v":12.093681614817621},11.093681614817621,10.093681614817621,9.0936816148176209,8.0936816148176209,7.0936816148176209,6.0936816148176209,5.0936816148176209,4.0936816148176209,3.0936816148176209,2.0936816148176209]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2965,(-$A2941-ROWS(N2937:N2964)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2966,(-$A2942-ROWS(O2938:O2965)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2967,(-$A2943-ROWS(P2939:P2966)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2968,(-$A2944-ROWS(Q2940:Q2967)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2969,(-$A2945-ROWS(R2941:R2968)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2970,(-$A2946-ROWS(S2942:S2969)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2971,(-$A2947-ROWS(T2943:T2970)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2972,(-$A2948-ROWS(U2944:U2971)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2973,(-$A2949-ROWS(V2945:V2972)),0)","v":0},{"$f":"IF(V2973=\"n/a\",\"n/a\",MAX(0,V2973-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2974,(-$A2950-ROWS(W2946:W2973)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2926<>\"n/a\",C2926<>\"n/a\"),IF(SUM(C2929:C2951)=0,0,IF((SUMPRODUCT(C2929:C2951,C2953:C2975)/SUM(C2929:C2951))<0,1,(SUMPRODUCT(C2929:C2951,C2953:C2975)/SUM(C2929:C2951)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2926<>\"n/a\",D2926<>\"n/a\"),IF(SUM(D2929:D2951)=0,0,IF((SUMPRODUCT(D2929:D2951,D2953:D2975)/SUM(D2929:D2951))<0,1,(SUMPRODUCT(D2929:D2951,D2953:D2975)/SUM(D2929:D2951)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 56",{"$f":"VLOOKUP($A2978,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Buildings"}]
[{"$f":"VALUE(REPLACE(A2978,1,12,\"\"))","v":56},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2979,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A2979,0)-OFFSET('RFM input'!H$134,$A2979,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A2979,0)-OFFSET('RFM input'!I$134,$A2979,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A2979,0)-OFFSET('RFM input'!J$134,$A2979,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A2979,0)-OFFSET('RFM input'!K$134,$A2979,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A2979,0)-OFFSET('RFM input'!L$134,$A2979,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A2979,0)-OFFSET('RFM input'!M$134,$A2979,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A2979,0)-OFFSET('RFM input'!N$134,$A2979,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A2979,0)-OFFSET('RFM input'!O$134,$A2979,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A2979,0)-OFFSET('RFM input'!P$134,$A2979,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A2979,0)-OFFSET('RFM input'!Q$134,$A2979,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2979,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2979,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2979,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2979,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2979,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2979,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2979,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2979,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2979,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2979,0)","v":40},{"$f":"OFFSET('RFM input'!$U$6,$A2979,0)","v":40}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2979,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2979,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2979,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2979,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2979,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2979,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2979,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2979,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2979,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A2979,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2979,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2979,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2979,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2979,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2979,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2979,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2979,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2979,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2979,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A2979,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D3007=\"n/a\",0,IF(AND(D2981=0,C2983=0),0,\nIF(AND(D2981<>0,C2983=0),D2981,\nIF(AND(D2982<>0,C2983<>0),(C2983-(C2983/C3007))+D2981,\nIF(C3007<1,0,(C2983-(C2983/C3007)))))))","v":0},{"$f":"IF(E3007=\"n/a\",0,IF(AND(E2981=0,D2983=0),0,\nIF(AND(E2981<>0,D2983=0),E2981,\nIF(AND(E2982<>0,D2983<>0),(D2983-(D2983/D3007))+E2981,\nIF(D3007<1,0,(D2983-(D2983/D3007)))))))","v":0},{"$f":"IF(F3007=\"n/a\",0,IF(AND(F2981=0,E2983=0),0,\nIF(AND(F2981<>0,E2983=0),F2981,\nIF(AND(F2982<>0,E2983<>0),(E2983-(E2983/E3007))+F2981,\nIF(E3007<1,0,(E2983-(E2983/E3007)))))))","v":0},{"$f":"IF(G3007=\"n/a\",0,IF(AND(G2981=0,F2983=0),0,\nIF(AND(G2981<>0,F2983=0),G2981,\nIF(AND(G2982<>0,F2983<>0),(F2983-(F2983/F3007))+G2981,\nIF(F3007<1,0,(F2983-(F2983/F3007)))))))","v":0},{"$f":"IF(H3007=\"n/a\",0,IF(AND(H2981=0,G2983=0),0,\nIF(AND(H2981<>0,G2983=0),H2981,\nIF(AND(H2982<>0,G2983<>0),(G2983-(G2983/G3007))+H2981,\nIF(G3007<1,0,(G2983-(G2983/G3007)))))))","v":0},{"$f":"IF(I3007=\"n/a\",0,IF(AND(I2981=0,H2983=0),0,\nIF(AND(I2981<>0,H2983=0),I2981,\nIF(AND(I2982<>0,H2983<>0),(H2983-(H2983/H3007))+I2981,\nIF(H3007<1,0,(H2983-(H2983/H3007)))))))","v":0},{"$f":"IF(J3007=\"n/a\",0,IF(AND(J2981=0,I2983=0),0,\nIF(AND(J2981<>0,I2983=0),J2981,\nIF(AND(J2982<>0,I2983<>0),(I2983-(I2983/I3007))+J2981,\nIF(I3007<1,0,(I2983-(I2983/I3007)))))))","v":0},{"$f":"IF(K3007=\"n/a\",0,IF(AND(K2981=0,J2983=0),0,\nIF(AND(K2981<>0,J2983=0),K2981,\nIF(AND(K2982<>0,J2983<>0),(J2983-(J2983/J3007))+K2981,\nIF(J3007<1,0,(J2983-(J2983/J3007)))))))","v":0},{"$f":"IF(L3007=\"n/a\",0,IF(AND(L2981=0,K2983=0),0,\nIF(AND(L2981<>0,K2983=0),L2981,\nIF(AND(L2982<>0,K2983<>0),(K2983-(K2983/K3007))+L2981,\nIF(K3007<1,0,(K2983-(K2983/K3007)))))))","v":0},{"$f":"IF(M3007=\"n/a\",0,IF(AND(M2981=0,L2983=0),0,\nIF(AND(M2981<>0,L2983=0),M2981,\nIF(AND(M2982<>0,L2983<>0),(L2983-(L2983/L3007))+M2981,\nIF(L3007<1,0,(L2983-(L2983/L3007)))))))","v":0},{"$f":"IF(N3007=\"n/a\",0,IF(AND(N2981=0,M2983=0),0,\nIF(AND(N2981<>0,M2983=0),N2981,\nIF(AND(N2982<>0,M2983<>0),(M2983-(M2983/M3007))+N2981,\nIF(M3007<1,0,(M2983-(M2983/M3007)))))))","v":0},{"$f":"IF(O3007=\"n/a\",0,IF(AND(O2981=0,N2983=0),0,\nIF(AND(O2981<>0,N2983=0),O2981,\nIF(AND(O2982<>0,N2983<>0),(N2983-(N2983/N3007))+O2981,\nIF(N3007<1,0,(N2983-(N2983/N3007)))))))","v":0},{"$f":"IF(P3007=\"n/a\",0,IF(AND(P2981=0,O2983=0),0,\nIF(AND(P2981<>0,O2983=0),P2981,\nIF(AND(P2982<>0,O2983<>0),(O2983-(O2983/O3007))+P2981,\nIF(O3007<1,0,(O2983-(O2983/O3007)))))))","v":0},{"$f":"IF(Q3007=\"n/a\",0,IF(AND(Q2981=0,P2983=0),0,\nIF(AND(Q2981<>0,P2983=0),Q2981,\nIF(AND(Q2982<>0,P2983<>0),(P2983-(P2983/P3007))+Q2981,\nIF(P3007<1,0,(P2983-(P2983/P3007)))))))","v":0},{"$f":"IF(R3007=\"n/a\",0,IF(AND(R2981=0,Q2983=0),0,\nIF(AND(R2981<>0,Q2983=0),R2981,\nIF(AND(R2982<>0,Q2983<>0),(Q2983-(Q2983/Q3007))+R2981,\nIF(Q3007<1,0,(Q2983-(Q2983/Q3007)))))))","v":0},{"$f":"IF(S3007=\"n/a\",0,IF(AND(S2981=0,R2983=0),0,\nIF(AND(S2981<>0,R2983=0),S2981,\nIF(AND(S2982<>0,R2983<>0),(R2983-(R2983/R3007))+S2981,\nIF(R3007<1,0,(R2983-(R2983/R3007)))))))","v":0},{"$f":"IF(T3007=\"n/a\",0,IF(AND(T2981=0,S2983=0),0,\nIF(AND(T2981<>0,S2983=0),T2981,\nIF(AND(T2982<>0,S2983<>0),(S2983-(S2983/S3007))+T2981,\nIF(S3007<1,0,(S2983-(S2983/S3007)))))))","v":0},{"$f":"IF(U3007=\"n/a\",0,IF(AND(U2981=0,T2983=0),0,\nIF(AND(U2981<>0,T2983=0),U2981,\nIF(AND(U2982<>0,T2983<>0),(T2983-(T2983/T3007))+U2981,\nIF(T3007<1,0,(T2983-(T2983/T3007)))))))","v":0},{"$f":"IF(V3007=\"n/a\",0,IF(AND(V2981=0,U2983=0),0,\nIF(AND(V2981<>0,U2983=0),V2981,\nIF(AND(V2982<>0,U2983<>0),(U2983-(U2983/U3007))+V2981,\nIF(U3007<1,0,(U2983-(U2983/U3007)))))))","v":0},{"$f":"IF(W3007=\"n/a\",0,IF(AND(W2981=0,V2983=0),0,\nIF(AND(W2981<>0,V2983=0),W2981,\nIF(AND(W2982<>0,V2983<>0),(V2983-(V2983/V3007))+W2981,\nIF(V3007<1,0,(V2983-(V2983/V3007)))))))","v":0}]
[{"$f":"A2983+1","v":0},"Depreciated starting RAB",{"$f":"C2979","v":0},{"$f":"IF(C3008=\"n/a\",C2984,IFERROR(IF((OFFSET($C2984,0,$A2984))<0,\nMIN(0,C2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984)))),\nMAX(0,C2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984))))),0))","v":0},{"$f":"IF(D3008=\"n/a\",D2984,IFERROR(IF((OFFSET($C2984,0,$A2984))<0,\nMIN(0,D2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984)))),\nMAX(0,D2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984))))),0))","v":0},{"$f":"IF(E3008=\"n/a\",E2984,IFERROR(IF((OFFSET($C2984,0,$A2984))<0,\nMIN(0,E2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984)))),\nMAX(0,E2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984))))),0))","v":0},{"$f":"IF(F3008=\"n/a\",F2984,IFERROR(IF((OFFSET($C2984,0,$A2984))<0,\nMIN(0,F2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984)))),\nMAX(0,F2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984))))),0))","v":0},{"$f":"IF(G3008=\"n/a\",G2984,IFERROR(IF((OFFSET($C2984,0,$A2984))<0,\nMIN(0,G2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984)))),\nMAX(0,G2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984))))),0))","v":0},{"$f":"IF(H3008=\"n/a\",H2984,IFERROR(IF((OFFSET($C2984,0,$A2984))<0,\nMIN(0,H2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984)))),\nMAX(0,H2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984))))),0))","v":0},{"$f":"IF(I3008=\"n/a\",I2984,IFERROR(IF((OFFSET($C2984,0,$A2984))<0,\nMIN(0,I2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984)))),\nMAX(0,I2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984))))),0))","v":0},{"$f":"IF(J3008=\"n/a\",J2984,IFERROR(IF((OFFSET($C2984,0,$A2984))<0,\nMIN(0,J2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984)))),\nMAX(0,J2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984))))),0))","v":0},{"$f":"IF(K3008=\"n/a\",K2984,IFERROR(IF((OFFSET($C2984,0,$A2984))<0,\nMIN(0,K2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984)))),\nMAX(0,K2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984))))),0))","v":0},{"$f":"IF(L3008=\"n/a\",L2984,IFERROR(IF((OFFSET($C2984,0,$A2984))<0,\nMIN(0,L2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984)))),\nMAX(0,L2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984))))),0))","v":0},{"$f":"IF(M3008=\"n/a\",M2984,IFERROR(IF((OFFSET($C2984,0,$A2984))<0,\nMIN(0,M2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984)))),\nMAX(0,M2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984))))),0))","v":0},{"$f":"IF(N3008=\"n/a\",N2984,IFERROR(IF((OFFSET($C2984,0,$A2984))<0,\nMIN(0,N2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984)))),\nMAX(0,N2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984))))),0))","v":0},{"$f":"IF(O3008=\"n/a\",O2984,IFERROR(IF((OFFSET($C2984,0,$A2984))<0,\nMIN(0,O2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984)))),\nMAX(0,O2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984))))),0))","v":0},{"$f":"IF(P3008=\"n/a\",P2984,IFERROR(IF((OFFSET($C2984,0,$A2984))<0,\nMIN(0,P2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984)))),\nMAX(0,P2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984))))),0))","v":0},{"$f":"IF(Q3008=\"n/a\",Q2984,IFERROR(IF((OFFSET($C2984,0,$A2984))<0,\nMIN(0,Q2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984)))),\nMAX(0,Q2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984))))),0))","v":0},{"$f":"IF(R3008=\"n/a\",R2984,IFERROR(IF((OFFSET($C2984,0,$A2984))<0,\nMIN(0,R2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984)))),\nMAX(0,R2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984))))),0))","v":0},{"$f":"IF(S3008=\"n/a\",S2984,IFERROR(IF((OFFSET($C2984,0,$A2984))<0,\nMIN(0,S2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984)))),\nMAX(0,S2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984))))),0))","v":0},{"$f":"IF(T3008=\"n/a\",T2984,IFERROR(IF((OFFSET($C2984,0,$A2984))<0,\nMIN(0,T2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984)))),\nMAX(0,T2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984))))),0))","v":0},{"$f":"IF(U3008=\"n/a\",U2984,IFERROR(IF((OFFSET($C2984,0,$A2984))<0,\nMIN(0,U2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984)))),\nMAX(0,U2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984))))),0))","v":0},{"$f":"IF(V3008=\"n/a\",V2984,IFERROR(IF((OFFSET($C2984,0,$A2984))<0,\nMIN(0,V2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984)))),\nMAX(0,V2984-(OFFSET($C2984,0,$A2984)/(OFFSET($C2979,-$A2983,$A2984))))),0))","v":0}]
[{"$f":"A2984+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2985)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"OFFSET(D2985,-($A2985+5),0)","v":0},{"$f":"IF(D3009=\"n/a\",D2985,IFERROR(IF((OFFSET($C2985,0,$A2985))<0,\nMIN(0,D2985-(OFFSET($C2985,0,$A2985)/(OFFSET($C2980,-$A2984,$A2985)))),\nMAX(0,D2985-(OFFSET($C2985,0,$A2985)/(OFFSET($C2980,-$A2984,$A2985))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E2986,-($A2986+5),0)","v":0},{"$f":"IF(E3010=\"n/a\",E2986,IFERROR(IF((OFFSET($C2986,0,$A2986))<0,\nMIN(0,E2986-(OFFSET($C2986,0,$A2986)/(OFFSET($C2981,-$A2985,$A2986)))),\nMAX(0,E2986-(OFFSET($C2986,0,$A2986)/(OFFSET($C2981,-$A2985,$A2986))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F2987,-($A2987+5),0)","v":0},{"$f":"IF(F3011=\"n/a\",F2987,IFERROR(IF((OFFSET($C2987,0,$A2987))<0,\nMIN(0,F2987-(OFFSET($C2987,0,$A2987)/(OFFSET($C2982,-$A2986,$A2987)))),\nMAX(0,F2987-(OFFSET($C2987,0,$A2987)/(OFFSET($C2982,-$A2986,$A2987))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G2988,-($A2988+5),0)","v":0},{"$f":"IF(G3012=\"n/a\",G2988,IFERROR(IF((OFFSET($C2988,0,$A2988))<0,\nMIN(0,G2988-(OFFSET($C2988,0,$A2988)/(OFFSET($C2983,-$A2987,$A2988)))),\nMAX(0,G2988-(OFFSET($C2988,0,$A2988)/(OFFSET($C2983,-$A2987,$A2988))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H2989,-($A2989+5),0)","v":0},{"$f":"IF(H3013=\"n/a\",H2989,IFERROR(IF((OFFSET($C2989,0,$A2989))<0,\nMIN(0,H2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989)))),\nMAX(0,H2989-(OFFSET($C2989,0,$A2989)/(OFFSET($C2984,-$A2988,$A2989))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I2990,-($A2990+5),0)","v":0},{"$f":"IF(I3014=\"n/a\",I2990,IFERROR(IF((OFFSET($C2990,0,$A2990))<0,\nMIN(0,I2990-(OFFSET($C2990,0,$A2990)/(OFFSET($C2985,-$A2989,$A2990)))),\nMAX(0,I2990-(OFFSET($C2990,0,$A2990)/(OFFSET($C2985,-$A2989,$A2990))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J2991,-($A2991+5),0)","v":0},{"$f":"IF(J3015=\"n/a\",J2991,IFERROR(IF((OFFSET($C2991,0,$A2991))<0,\nMIN(0,J2991-(OFFSET($C2991,0,$A2991)/(OFFSET($C2986,-$A2990,$A2991)))),\nMAX(0,J2991-(OFFSET($C2991,0,$A2991)/(OFFSET($C2986,-$A2990,$A2991))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2992,-($A2992+5),0)","v":0},{"$f":"IF(K3016=\"n/a\",K2992,IFERROR(IF((OFFSET($C2992,0,$A2992))<0,\nMIN(0,K2992-(OFFSET($C2992,0,$A2992)/(OFFSET($C2987,-$A2991,$A2992)))),\nMAX(0,K2992-(OFFSET($C2992,0,$A2992)/(OFFSET($C2987,-$A2991,$A2992))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2993,-($A2993+5),0)","v":0},{"$f":"IF(L3017=\"n/a\",L2993,IFERROR(IF((OFFSET($C2993,0,$A2993))<0,\nMIN(0,L2993-(OFFSET($C2993,0,$A2993)/(OFFSET($C2988,-$A2992,$A2993)))),\nMAX(0,L2993-(OFFSET($C2993,0,$A2993)/(OFFSET($C2988,-$A2992,$A2993))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2994,-($A2994+5),0)","v":0},{"$f":"IF(M3018=\"n/a\",M2994,IFERROR(IF((OFFSET($C2994,0,$A2994))<0,\nMIN(0,M2994-(OFFSET($C2994,0,$A2994)/(OFFSET($C2989,-$A2993,$A2994)))),\nMAX(0,M2994-(OFFSET($C2994,0,$A2994)/(OFFSET($C2989,-$A2993,$A2994))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2995,-($A2995+5),0)","v":0},{"$f":"IF(N3019=\"n/a\",N2995,IFERROR(IF((OFFSET($C2995,0,$A2995))<0,\nMIN(0,N2995-(OFFSET($C2995,0,$A2995)/(OFFSET($C2990,-$A2994,$A2995)))),\nMAX(0,N2995-(OFFSET($C2995,0,$A2995)/(OFFSET($C2990,-$A2994,$A2995))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2996,-($A2996+5),0)","v":0},{"$f":"IF(O3020=\"n/a\",O2996,IFERROR(IF((OFFSET($C2996,0,$A2996))<0,\nMIN(0,O2996-(OFFSET($C2996,0,$A2996)/(OFFSET($C2991,-$A2995,$A2996)))),\nMAX(0,O2996-(OFFSET($C2996,0,$A2996)/(OFFSET($C2991,-$A2995,$A2996))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2997,-($A2997+5),0)","v":0},{"$f":"IF(P3021=\"n/a\",P2997,IFERROR(IF((OFFSET($C2997,0,$A2997))<0,\nMIN(0,P2997-(OFFSET($C2997,0,$A2997)/(OFFSET($C2992,-$A2996,$A2997)))),\nMAX(0,P2997-(OFFSET($C2997,0,$A2997)/(OFFSET($C2992,-$A2996,$A2997))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2998,-($A2998+5),0)","v":0},{"$f":"IF(Q3022=\"n/a\",Q2998,IFERROR(IF((OFFSET($C2998,0,$A2998))<0,\nMIN(0,Q2998-(OFFSET($C2998,0,$A2998)/(OFFSET($C2993,-$A2997,$A2998)))),\nMAX(0,Q2998-(OFFSET($C2998,0,$A2998)/(OFFSET($C2993,-$A2997,$A2998))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2999,-($A2999+5),0)","v":0},{"$f":"IF(R3023=\"n/a\",R2999,IFERROR(IF((OFFSET($C2999,0,$A2999))<0,\nMIN(0,R2999-(OFFSET($C2999,0,$A2999)/(OFFSET($C2994,-$A2998,$A2999)))),\nMAX(0,R2999-(OFFSET($C2999,0,$A2999)/(OFFSET($C2994,-$A2998,$A2999))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S3000,-($A3000+5),0)","v":0},{"$f":"IF(S3024=\"n/a\",S3000,IFERROR(IF((OFFSET($C3000,0,$A3000))<0,\nMIN(0,S3000-(OFFSET($C3000,0,$A3000)/(OFFSET($C2995,-$A2999,$A3000)))),\nMAX(0,S3000-(OFFSET($C3000,0,$A3000)/(OFFSET($C2995,-$A2999,$A3000))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T3001,-($A3001+5),0)","v":0},{"$f":"IF(T3025=\"n/a\",T3001,IFERROR(IF((OFFSET($C3001,0,$A3001))<0,\nMIN(0,T3001-(OFFSET($C3001,0,$A3001)/(OFFSET($C2996,-$A3000,$A3001)))),\nMAX(0,T3001-(OFFSET($C3001,0,$A3001)/(OFFSET($C2996,-$A3000,$A3001))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U3002,-($A3002+5),0)","v":0},{"$f":"IF(U3026=\"n/a\",U3002,IFERROR(IF((OFFSET($C3002,0,$A3002))<0,\nMIN(0,U3002-(OFFSET($C3002,0,$A3002)/(OFFSET($C2997,-$A3001,$A3002)))),\nMAX(0,U3002-(OFFSET($C3002,0,$A3002)/(OFFSET($C2997,-$A3001,$A3002))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V3003,-($A3003+5),0)","v":0},{"$f":"IF(V3027=\"n/a\",V3003,IFERROR(IF((OFFSET($C3003,0,$A3003))<0,\nMIN(0,V3003-(OFFSET($C3003,0,$A3003)/(OFFSET($C2998,-$A3002,$A3003)))),\nMAX(0,V3003-(OFFSET($C3003,0,$A3003)/(OFFSET($C2998,-$A3002,$A3003))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W3004,-($A3004+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C3007=\"n/a\",\"n/a\",IF(AND(C3007<1,D2981=0),0,\nIF(D2981=0,C3007-1,\nIF(C3007<1,D2982,\n(((C3007-1)*(C2983-(C2983/(C3007))))+(D2981*D2982))/(D2983)))))","v":0},{"$f":"IF(D3007=\"n/a\",\"n/a\",IF(AND(D3007<1,E2981=0),0,\nIF(E2981=0,D3007-1,\nIF(D3007<1,E2982,\n(((D3007-1)*(D2983-(D2983/(D3007))))+(E2981*E2982))/(E2983)))))","v":0},{"$f":"IF(E3007=\"n/a\",\"n/a\",IF(AND(E3007<1,F2981=0),0,\nIF(F2981=0,E3007-1,\nIF(E3007<1,F2982,\n(((E3007-1)*(E2983-(E2983/(E3007))))+(F2981*F2982))/(F2983)))))","v":0},{"$f":"IF(F3007=\"n/a\",\"n/a\",IF(AND(F3007<1,G2981=0),0,\nIF(G2981=0,F3007-1,\nIF(F3007<1,G2982,\n(((F3007-1)*(F2983-(F2983/(F3007))))+(G2981*G2982))/(G2983)))))","v":0},{"$f":"IF(G3007=\"n/a\",\"n/a\",IF(AND(G3007<1,H2981=0),0,\nIF(H2981=0,G3007-1,\nIF(G3007<1,H2982,\n(((G3007-1)*(G2983-(G2983/(G3007))))+(H2981*H2982))/(H2983)))))","v":0},{"$f":"IF(H3007=\"n/a\",\"n/a\",IF(AND(H3007<1,I2981=0),0,\nIF(I2981=0,H3007-1,\nIF(H3007<1,I2982,\n(((H3007-1)*(H2983-(H2983/(H3007))))+(I2981*I2982))/(I2983)))))","v":0},{"$f":"IF(I3007=\"n/a\",\"n/a\",IF(AND(I3007<1,J2981=0),0,\nIF(J2981=0,I3007-1,\nIF(I3007<1,J2982,\n(((I3007-1)*(I2983-(I2983/(I3007))))+(J2981*J2982))/(J2983)))))","v":0},{"$f":"IF(J3007=\"n/a\",\"n/a\",IF(AND(J3007<1,K2981=0),0,\nIF(K2981=0,J3007-1,\nIF(J3007<1,K2982,\n(((J3007-1)*(J2983-(J2983/(J3007))))+(K2981*K2982))/(K2983)))))","v":0},{"$f":"IF(K3007=\"n/a\",\"n/a\",IF(AND(K3007<1,L2981=0),0,\nIF(L2981=0,K3007-1,\nIF(K3007<1,L2982,\n(((K3007-1)*(K2983-(K2983/(K3007))))+(L2981*L2982))/(L2983)))))","v":0},{"$f":"IF(L3007=\"n/a\",\"n/a\",IF(AND(L3007<1,M2981=0),0,\nIF(M2981=0,L3007-1,\nIF(L3007<1,M2982,\n(((L3007-1)*(L2983-(L2983/(L3007))))+(M2981*M2982))/(M2983)))))","v":0},{"$f":"IF(M3007=\"n/a\",\"n/a\",IF(AND(M3007<1,N2981=0),0,\nIF(N2981=0,M3007-1,\nIF(M3007<1,N2982,\n(((M3007-1)*(M2983-(M2983/(M3007))))+(N2981*N2982))/(N2983)))))","v":0},{"$f":"IF(N3007=\"n/a\",\"n/a\",IF(AND(N3007<1,O2981=0),0,\nIF(O2981=0,N3007-1,\nIF(N3007<1,O2982,\n(((N3007-1)*(N2983-(N2983/(N3007))))+(O2981*O2982))/(O2983)))))","v":0},{"$f":"IF(O3007=\"n/a\",\"n/a\",IF(AND(O3007<1,P2981=0),0,\nIF(P2981=0,O3007-1,\nIF(O3007<1,P2982,\n(((O3007-1)*(O2983-(O2983/(O3007))))+(P2981*P2982))/(P2983)))))","v":0},{"$f":"IF(P3007=\"n/a\",\"n/a\",IF(AND(P3007<1,Q2981=0),0,\nIF(Q2981=0,P3007-1,\nIF(P3007<1,Q2982,\n(((P3007-1)*(P2983-(P2983/(P3007))))+(Q2981*Q2982))/(Q2983)))))","v":0},{"$f":"IF(Q3007=\"n/a\",\"n/a\",IF(AND(Q3007<1,R2981=0),0,\nIF(R2981=0,Q3007-1,\nIF(Q3007<1,R2982,\n(((Q3007-1)*(Q2983-(Q2983/(Q3007))))+(R2981*R2982))/(R2983)))))","v":0},{"$f":"IF(R3007=\"n/a\",\"n/a\",IF(AND(R3007<1,S2981=0),0,\nIF(S2981=0,R3007-1,\nIF(R3007<1,S2982,\n(((R3007-1)*(R2983-(R2983/(R3007))))+(S2981*S2982))/(S2983)))))","v":0},{"$f":"IF(S3007=\"n/a\",\"n/a\",IF(AND(S3007<1,T2981=0),0,\nIF(T2981=0,S3007-1,\nIF(S3007<1,T2982,\n(((S3007-1)*(S2983-(S2983/(S3007))))+(T2981*T2982))/(T2983)))))","v":0},{"$f":"IF(T3007=\"n/a\",\"n/a\",IF(AND(T3007<1,U2981=0),0,\nIF(U2981=0,T3007-1,\nIF(T3007<1,U2982,\n(((T3007-1)*(T2983-(T2983/(T3007))))+(U2981*U2982))/(U2983)))))","v":0},{"$f":"IF(U3007=\"n/a\",\"n/a\",IF(AND(U3007<1,V2981=0),0,\nIF(V2981=0,U3007-1,\nIF(U3007<1,V2982,\n(((U3007-1)*(U2983-(U2983/(U3007))))+(V2981*V2982))/(V2983)))))","v":0},{"$f":"IF(V3007=\"n/a\",\"n/a\",IF(AND(V3007<1,W2981=0),0,\nIF(W2981=0,V3007-1,\nIF(V3007<1,W2982,\n(((V3007-1)*(V2983-(V2983/(V3007))))+(W2981*W2982))/(W2983)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C3008,(-$A2984-ROWS(C2980:C3007)),0)","v":"n/a"},{"$f":"IF(C3008=\"n/a\",\"n/a\",MAX(0,C3008-1))","v":"n/a"},{"$f":"IF(D3008=\"n/a\",\"n/a\",MAX(0,D3008-1))","v":"n/a"},{"$f":"IF(E3008=\"n/a\",\"n/a\",MAX(0,E3008-1))","v":"n/a"},{"$f":"IF(F3008=\"n/a\",\"n/a\",MAX(0,F3008-1))","v":"n/a"},{"$f":"IF(G3008=\"n/a\",\"n/a\",MAX(0,G3008-1))","v":"n/a"},{"$f":"IF(H3008=\"n/a\",\"n/a\",MAX(0,H3008-1))","v":"n/a"},{"$f":"IF(I3008=\"n/a\",\"n/a\",MAX(0,I3008-1))","v":"n/a"},{"$f":"IF(J3008=\"n/a\",\"n/a\",MAX(0,J3008-1))","v":"n/a"},{"$f":"IF(K3008=\"n/a\",\"n/a\",MAX(0,K3008-1))","v":"n/a"},{"$f":"IF(L3008=\"n/a\",\"n/a\",MAX(0,L3008-1))","v":"n/a"},{"$f":"IF(M3008=\"n/a\",\"n/a\",MAX(0,M3008-1))","v":"n/a"},{"$f":"IF(N3008=\"n/a\",\"n/a\",MAX(0,N3008-1))","v":"n/a"},{"$f":"IF(O3008=\"n/a\",\"n/a\",MAX(0,O3008-1))","v":"n/a"},{"$f":"IF(P3008=\"n/a\",\"n/a\",MAX(0,P3008-1))","v":"n/a"},{"$f":"IF(Q3008=\"n/a\",\"n/a\",MAX(0,Q3008-1))","v":"n/a"},{"$f":"IF(R3008=\"n/a\",\"n/a\",MAX(0,R3008-1))","v":"n/a"},{"$f":"IF(S3008=\"n/a\",\"n/a\",MAX(0,S3008-1))","v":"n/a"},{"$f":"IF(T3008=\"n/a\",\"n/a\",MAX(0,T3008-1))","v":"n/a"},{"$f":"IF(U3008=\"n/a\",\"n/a\",MAX(0,U3008-1))","v":"n/a"},{"$f":"IF(V3008=\"n/a\",\"n/a\",MAX(0,V3008-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2985)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D3009,(-$A2985-ROWS(D2981:D3008)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E3010,(-$A2986-ROWS(E2982:E3009)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F3011,(-$A2987-ROWS(F2983:F3010)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G3012,(-$A2988-ROWS(G2984:G3011)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H3013,(-$A2989-ROWS(H2985:H3012)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I3014,(-$A2990-ROWS(I2986:I3013)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J3015,(-$A2991-ROWS(J2987:J3014)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K3016,(-$A2992-ROWS(K2988:K3015)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L3017,(-$A2993-ROWS(L2989:L3016)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M3018,(-$A2994-ROWS(M2990:M3017)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N3019,(-$A2995-ROWS(N2991:N3018)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O3020,(-$A2996-ROWS(O2992:O3019)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P3021,(-$A2997-ROWS(P2993:P3020)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q3022,(-$A2998-ROWS(Q2994:Q3021)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R3023,(-$A2999-ROWS(R2995:R3022)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S3024,(-$A3000-ROWS(S2996:S3023)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T3025,(-$A3001-ROWS(T2997:T3024)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U3026,(-$A3002-ROWS(U2998:U3025)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V3027,(-$A3003-ROWS(V2999:V3026)),0)","v":0},{"$f":"IF(V3027=\"n/a\",\"n/a\",MAX(0,V3027-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W3028,(-$A3004-ROWS(W3000:W3027)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2980<>\"n/a\",C2980<>\"n/a\"),IF(SUM(C2983:C3005)=0,0,IF((SUMPRODUCT(C2983:C3005,C3007:C3029)/SUM(C2983:C3005))<0,1,(SUMPRODUCT(C2983:C3005,C3007:C3029)/SUM(C2983:C3005)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2980<>\"n/a\",D2980<>\"n/a\"),IF(SUM(D2983:D3005)=0,0,IF((SUMPRODUCT(D2983:D3005,D3007:D3029)/SUM(D2983:D3005))<0,1,(SUMPRODUCT(D2983:D3005,D3007:D3029)/SUM(D2983:D3005)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 57",{"$f":"VLOOKUP($A3032,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Land (non-system)"}]
[{"$f":"VALUE(REPLACE(A3032,1,12,\"\"))","v":57},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A3033,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A3033,0)-OFFSET('RFM input'!H$134,$A3033,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A3033,0)-OFFSET('RFM input'!I$134,$A3033,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A3033,0)-OFFSET('RFM input'!J$134,$A3033,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A3033,0)-OFFSET('RFM input'!K$134,$A3033,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A3033,0)-OFFSET('RFM input'!L$134,$A3033,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A3033,0)-OFFSET('RFM input'!M$134,$A3033,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A3033,0)-OFFSET('RFM input'!N$134,$A3033,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A3033,0)-OFFSET('RFM input'!O$134,$A3033,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A3033,0)-OFFSET('RFM input'!P$134,$A3033,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A3033,0)-OFFSET('RFM input'!Q$134,$A3033,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A3033,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3033,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3033,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3033,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3033,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3033,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3033,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3033,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3033,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3033,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3033,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3033,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3033,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3033,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3033,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3033,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3033,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3033,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3033,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3033,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3033,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3033,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3033,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3033,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3033,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3033,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3033,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3033,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3033,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3033,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3033,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D3061=\"n/a\",0,IF(AND(D3035=0,C3037=0),0,\nIF(AND(D3035<>0,C3037=0),D3035,\nIF(AND(D3036<>0,C3037<>0),(C3037-(C3037/C3061))+D3035,\nIF(C3061<1,0,(C3037-(C3037/C3061)))))))","v":0},{"$f":"IF(E3061=\"n/a\",0,IF(AND(E3035=0,D3037=0),0,\nIF(AND(E3035<>0,D3037=0),E3035,\nIF(AND(E3036<>0,D3037<>0),(D3037-(D3037/D3061))+E3035,\nIF(D3061<1,0,(D3037-(D3037/D3061)))))))","v":0},{"$f":"IF(F3061=\"n/a\",0,IF(AND(F3035=0,E3037=0),0,\nIF(AND(F3035<>0,E3037=0),F3035,\nIF(AND(F3036<>0,E3037<>0),(E3037-(E3037/E3061))+F3035,\nIF(E3061<1,0,(E3037-(E3037/E3061)))))))","v":0},{"$f":"IF(G3061=\"n/a\",0,IF(AND(G3035=0,F3037=0),0,\nIF(AND(G3035<>0,F3037=0),G3035,\nIF(AND(G3036<>0,F3037<>0),(F3037-(F3037/F3061))+G3035,\nIF(F3061<1,0,(F3037-(F3037/F3061)))))))","v":0},{"$f":"IF(H3061=\"n/a\",0,IF(AND(H3035=0,G3037=0),0,\nIF(AND(H3035<>0,G3037=0),H3035,\nIF(AND(H3036<>0,G3037<>0),(G3037-(G3037/G3061))+H3035,\nIF(G3061<1,0,(G3037-(G3037/G3061)))))))","v":0},{"$f":"IF(I3061=\"n/a\",0,IF(AND(I3035=0,H3037=0),0,\nIF(AND(I3035<>0,H3037=0),I3035,\nIF(AND(I3036<>0,H3037<>0),(H3037-(H3037/H3061))+I3035,\nIF(H3061<1,0,(H3037-(H3037/H3061)))))))","v":0},{"$f":"IF(J3061=\"n/a\",0,IF(AND(J3035=0,I3037=0),0,\nIF(AND(J3035<>0,I3037=0),J3035,\nIF(AND(J3036<>0,I3037<>0),(I3037-(I3037/I3061))+J3035,\nIF(I3061<1,0,(I3037-(I3037/I3061)))))))","v":0},{"$f":"IF(K3061=\"n/a\",0,IF(AND(K3035=0,J3037=0),0,\nIF(AND(K3035<>0,J3037=0),K3035,\nIF(AND(K3036<>0,J3037<>0),(J3037-(J3037/J3061))+K3035,\nIF(J3061<1,0,(J3037-(J3037/J3061)))))))","v":0},{"$f":"IF(L3061=\"n/a\",0,IF(AND(L3035=0,K3037=0),0,\nIF(AND(L3035<>0,K3037=0),L3035,\nIF(AND(L3036<>0,K3037<>0),(K3037-(K3037/K3061))+L3035,\nIF(K3061<1,0,(K3037-(K3037/K3061)))))))","v":0},{"$f":"IF(M3061=\"n/a\",0,IF(AND(M3035=0,L3037=0),0,\nIF(AND(M3035<>0,L3037=0),M3035,\nIF(AND(M3036<>0,L3037<>0),(L3037-(L3037/L3061))+M3035,\nIF(L3061<1,0,(L3037-(L3037/L3061)))))))","v":0},{"$f":"IF(N3061=\"n/a\",0,IF(AND(N3035=0,M3037=0),0,\nIF(AND(N3035<>0,M3037=0),N3035,\nIF(AND(N3036<>0,M3037<>0),(M3037-(M3037/M3061))+N3035,\nIF(M3061<1,0,(M3037-(M3037/M3061)))))))","v":0},{"$f":"IF(O3061=\"n/a\",0,IF(AND(O3035=0,N3037=0),0,\nIF(AND(O3035<>0,N3037=0),O3035,\nIF(AND(O3036<>0,N3037<>0),(N3037-(N3037/N3061))+O3035,\nIF(N3061<1,0,(N3037-(N3037/N3061)))))))","v":0},{"$f":"IF(P3061=\"n/a\",0,IF(AND(P3035=0,O3037=0),0,\nIF(AND(P3035<>0,O3037=0),P3035,\nIF(AND(P3036<>0,O3037<>0),(O3037-(O3037/O3061))+P3035,\nIF(O3061<1,0,(O3037-(O3037/O3061)))))))","v":0},{"$f":"IF(Q3061=\"n/a\",0,IF(AND(Q3035=0,P3037=0),0,\nIF(AND(Q3035<>0,P3037=0),Q3035,\nIF(AND(Q3036<>0,P3037<>0),(P3037-(P3037/P3061))+Q3035,\nIF(P3061<1,0,(P3037-(P3037/P3061)))))))","v":0},{"$f":"IF(R3061=\"n/a\",0,IF(AND(R3035=0,Q3037=0),0,\nIF(AND(R3035<>0,Q3037=0),R3035,\nIF(AND(R3036<>0,Q3037<>0),(Q3037-(Q3037/Q3061))+R3035,\nIF(Q3061<1,0,(Q3037-(Q3037/Q3061)))))))","v":0},{"$f":"IF(S3061=\"n/a\",0,IF(AND(S3035=0,R3037=0),0,\nIF(AND(S3035<>0,R3037=0),S3035,\nIF(AND(S3036<>0,R3037<>0),(R3037-(R3037/R3061))+S3035,\nIF(R3061<1,0,(R3037-(R3037/R3061)))))))","v":0},{"$f":"IF(T3061=\"n/a\",0,IF(AND(T3035=0,S3037=0),0,\nIF(AND(T3035<>0,S3037=0),T3035,\nIF(AND(T3036<>0,S3037<>0),(S3037-(S3037/S3061))+T3035,\nIF(S3061<1,0,(S3037-(S3037/S3061)))))))","v":0},{"$f":"IF(U3061=\"n/a\",0,IF(AND(U3035=0,T3037=0),0,\nIF(AND(U3035<>0,T3037=0),U3035,\nIF(AND(U3036<>0,T3037<>0),(T3037-(T3037/T3061))+U3035,\nIF(T3061<1,0,(T3037-(T3037/T3061)))))))","v":0},{"$f":"IF(V3061=\"n/a\",0,IF(AND(V3035=0,U3037=0),0,\nIF(AND(V3035<>0,U3037=0),V3035,\nIF(AND(V3036<>0,U3037<>0),(U3037-(U3037/U3061))+V3035,\nIF(U3061<1,0,(U3037-(U3037/U3061)))))))","v":0},{"$f":"IF(W3061=\"n/a\",0,IF(AND(W3035=0,V3037=0),0,\nIF(AND(W3035<>0,V3037=0),W3035,\nIF(AND(W3036<>0,V3037<>0),(V3037-(V3037/V3061))+W3035,\nIF(V3061<1,0,(V3037-(V3037/V3061)))))))","v":0}]
[{"$f":"A3037+1","v":0},"Depreciated starting RAB",{"$f":"C3033","v":0},{"$f":"IF(C3062=\"n/a\",C3038,IFERROR(IF((OFFSET($C3038,0,$A3038))<0,\nMIN(0,C3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038)))),\nMAX(0,C3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038))))),0))","v":0},{"$f":"IF(D3062=\"n/a\",D3038,IFERROR(IF((OFFSET($C3038,0,$A3038))<0,\nMIN(0,D3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038)))),\nMAX(0,D3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038))))),0))","v":0},{"$f":"IF(E3062=\"n/a\",E3038,IFERROR(IF((OFFSET($C3038,0,$A3038))<0,\nMIN(0,E3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038)))),\nMAX(0,E3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038))))),0))","v":0},{"$f":"IF(F3062=\"n/a\",F3038,IFERROR(IF((OFFSET($C3038,0,$A3038))<0,\nMIN(0,F3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038)))),\nMAX(0,F3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038))))),0))","v":0},{"$f":"IF(G3062=\"n/a\",G3038,IFERROR(IF((OFFSET($C3038,0,$A3038))<0,\nMIN(0,G3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038)))),\nMAX(0,G3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038))))),0))","v":0},{"$f":"IF(H3062=\"n/a\",H3038,IFERROR(IF((OFFSET($C3038,0,$A3038))<0,\nMIN(0,H3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038)))),\nMAX(0,H3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038))))),0))","v":0},{"$f":"IF(I3062=\"n/a\",I3038,IFERROR(IF((OFFSET($C3038,0,$A3038))<0,\nMIN(0,I3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038)))),\nMAX(0,I3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038))))),0))","v":0},{"$f":"IF(J3062=\"n/a\",J3038,IFERROR(IF((OFFSET($C3038,0,$A3038))<0,\nMIN(0,J3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038)))),\nMAX(0,J3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038))))),0))","v":0},{"$f":"IF(K3062=\"n/a\",K3038,IFERROR(IF((OFFSET($C3038,0,$A3038))<0,\nMIN(0,K3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038)))),\nMAX(0,K3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038))))),0))","v":0},{"$f":"IF(L3062=\"n/a\",L3038,IFERROR(IF((OFFSET($C3038,0,$A3038))<0,\nMIN(0,L3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038)))),\nMAX(0,L3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038))))),0))","v":0},{"$f":"IF(M3062=\"n/a\",M3038,IFERROR(IF((OFFSET($C3038,0,$A3038))<0,\nMIN(0,M3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038)))),\nMAX(0,M3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038))))),0))","v":0},{"$f":"IF(N3062=\"n/a\",N3038,IFERROR(IF((OFFSET($C3038,0,$A3038))<0,\nMIN(0,N3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038)))),\nMAX(0,N3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038))))),0))","v":0},{"$f":"IF(O3062=\"n/a\",O3038,IFERROR(IF((OFFSET($C3038,0,$A3038))<0,\nMIN(0,O3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038)))),\nMAX(0,O3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038))))),0))","v":0},{"$f":"IF(P3062=\"n/a\",P3038,IFERROR(IF((OFFSET($C3038,0,$A3038))<0,\nMIN(0,P3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038)))),\nMAX(0,P3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038))))),0))","v":0},{"$f":"IF(Q3062=\"n/a\",Q3038,IFERROR(IF((OFFSET($C3038,0,$A3038))<0,\nMIN(0,Q3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038)))),\nMAX(0,Q3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038))))),0))","v":0},{"$f":"IF(R3062=\"n/a\",R3038,IFERROR(IF((OFFSET($C3038,0,$A3038))<0,\nMIN(0,R3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038)))),\nMAX(0,R3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038))))),0))","v":0},{"$f":"IF(S3062=\"n/a\",S3038,IFERROR(IF((OFFSET($C3038,0,$A3038))<0,\nMIN(0,S3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038)))),\nMAX(0,S3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038))))),0))","v":0},{"$f":"IF(T3062=\"n/a\",T3038,IFERROR(IF((OFFSET($C3038,0,$A3038))<0,\nMIN(0,T3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038)))),\nMAX(0,T3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038))))),0))","v":0},{"$f":"IF(U3062=\"n/a\",U3038,IFERROR(IF((OFFSET($C3038,0,$A3038))<0,\nMIN(0,U3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038)))),\nMAX(0,U3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038))))),0))","v":0},{"$f":"IF(V3062=\"n/a\",V3038,IFERROR(IF((OFFSET($C3038,0,$A3038))<0,\nMIN(0,V3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038)))),\nMAX(0,V3038-(OFFSET($C3038,0,$A3038)/(OFFSET($C3033,-$A3037,$A3038))))),0))","v":0}]
[{"$f":"A3038+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D3039,-($A3039+5),0)","v":0},{"$f":"IF(D3063=\"n/a\",D3039,IFERROR(IF((OFFSET($C3039,0,$A3039))<0,\nMIN(0,D3039-(OFFSET($C3039,0,$A3039)/(OFFSET($C3034,-$A3038,$A3039)))),\nMAX(0,D3039-(OFFSET($C3039,0,$A3039)/(OFFSET($C3034,-$A3038,$A3039))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E3040,-($A3040+5),0)","v":0},{"$f":"IF(E3064=\"n/a\",E3040,IFERROR(IF((OFFSET($C3040,0,$A3040))<0,\nMIN(0,E3040-(OFFSET($C3040,0,$A3040)/(OFFSET($C3035,-$A3039,$A3040)))),\nMAX(0,E3040-(OFFSET($C3040,0,$A3040)/(OFFSET($C3035,-$A3039,$A3040))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F3041,-($A3041+5),0)","v":0},{"$f":"IF(F3065=\"n/a\",F3041,IFERROR(IF((OFFSET($C3041,0,$A3041))<0,\nMIN(0,F3041-(OFFSET($C3041,0,$A3041)/(OFFSET($C3036,-$A3040,$A3041)))),\nMAX(0,F3041-(OFFSET($C3041,0,$A3041)/(OFFSET($C3036,-$A3040,$A3041))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G3042,-($A3042+5),0)","v":0},{"$f":"IF(G3066=\"n/a\",G3042,IFERROR(IF((OFFSET($C3042,0,$A3042))<0,\nMIN(0,G3042-(OFFSET($C3042,0,$A3042)/(OFFSET($C3037,-$A3041,$A3042)))),\nMAX(0,G3042-(OFFSET($C3042,0,$A3042)/(OFFSET($C3037,-$A3041,$A3042))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H3043,-($A3043+5),0)","v":0},{"$f":"IF(H3067=\"n/a\",H3043,IFERROR(IF((OFFSET($C3043,0,$A3043))<0,\nMIN(0,H3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043)))),\nMAX(0,H3043-(OFFSET($C3043,0,$A3043)/(OFFSET($C3038,-$A3042,$A3043))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I3044,-($A3044+5),0)","v":0},{"$f":"IF(I3068=\"n/a\",I3044,IFERROR(IF((OFFSET($C3044,0,$A3044))<0,\nMIN(0,I3044-(OFFSET($C3044,0,$A3044)/(OFFSET($C3039,-$A3043,$A3044)))),\nMAX(0,I3044-(OFFSET($C3044,0,$A3044)/(OFFSET($C3039,-$A3043,$A3044))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J3045,-($A3045+5),0)","v":0},{"$f":"IF(J3069=\"n/a\",J3045,IFERROR(IF((OFFSET($C3045,0,$A3045))<0,\nMIN(0,J3045-(OFFSET($C3045,0,$A3045)/(OFFSET($C3040,-$A3044,$A3045)))),\nMAX(0,J3045-(OFFSET($C3045,0,$A3045)/(OFFSET($C3040,-$A3044,$A3045))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K3046,-($A3046+5),0)","v":0},{"$f":"IF(K3070=\"n/a\",K3046,IFERROR(IF((OFFSET($C3046,0,$A3046))<0,\nMIN(0,K3046-(OFFSET($C3046,0,$A3046)/(OFFSET($C3041,-$A3045,$A3046)))),\nMAX(0,K3046-(OFFSET($C3046,0,$A3046)/(OFFSET($C3041,-$A3045,$A3046))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L3047,-($A3047+5),0)","v":0},{"$f":"IF(L3071=\"n/a\",L3047,IFERROR(IF((OFFSET($C3047,0,$A3047))<0,\nMIN(0,L3047-(OFFSET($C3047,0,$A3047)/(OFFSET($C3042,-$A3046,$A3047)))),\nMAX(0,L3047-(OFFSET($C3047,0,$A3047)/(OFFSET($C3042,-$A3046,$A3047))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M3048,-($A3048+5),0)","v":0},{"$f":"IF(M3072=\"n/a\",M3048,IFERROR(IF((OFFSET($C3048,0,$A3048))<0,\nMIN(0,M3048-(OFFSET($C3048,0,$A3048)/(OFFSET($C3043,-$A3047,$A3048)))),\nMAX(0,M3048-(OFFSET($C3048,0,$A3048)/(OFFSET($C3043,-$A3047,$A3048))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A3049)","v":"Depreciated Net Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N3049,-($A3049+5),0)","v":0},{"$f":"IF(N3073=\"n/a\",N3049,IFERROR(IF((OFFSET($C3049,0,$A3049))<0,\nMIN(0,N3049-(OFFSET($C3049,0,$A3049)/(OFFSET($C3044,-$A3048,$A3049)))),\nMAX(0,N3049-(OFFSET($C3049,0,$A3049)/(OFFSET($C3044,-$A3048,$A3049))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O3050,-($A3050+5),0)","v":0},{"$f":"IF(O3074=\"n/a\",O3050,IFERROR(IF((OFFSET($C3050,0,$A3050))<0,\nMIN(0,O3050-(OFFSET($C3050,0,$A3050)/(OFFSET($C3045,-$A3049,$A3050)))),\nMAX(0,O3050-(OFFSET($C3050,0,$A3050)/(OFFSET($C3045,-$A3049,$A3050))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P3051,-($A3051+5),0)","v":0},{"$f":"IF(P3075=\"n/a\",P3051,IFERROR(IF((OFFSET($C3051,0,$A3051))<0,\nMIN(0,P3051-(OFFSET($C3051,0,$A3051)/(OFFSET($C3046,-$A3050,$A3051)))),\nMAX(0,P3051-(OFFSET($C3051,0,$A3051)/(OFFSET($C3046,-$A3050,$A3051))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q3052,-($A3052+5),0)","v":0},{"$f":"IF(Q3076=\"n/a\",Q3052,IFERROR(IF((OFFSET($C3052,0,$A3052))<0,\nMIN(0,Q3052-(OFFSET($C3052,0,$A3052)/(OFFSET($C3047,-$A3051,$A3052)))),\nMAX(0,Q3052-(OFFSET($C3052,0,$A3052)/(OFFSET($C3047,-$A3051,$A3052))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R3053,-($A3053+5),0)","v":0},{"$f":"IF(R3077=\"n/a\",R3053,IFERROR(IF((OFFSET($C3053,0,$A3053))<0,\nMIN(0,R3053-(OFFSET($C3053,0,$A3053)/(OFFSET($C3048,-$A3052,$A3053)))),\nMAX(0,R3053-(OFFSET($C3053,0,$A3053)/(OFFSET($C3048,-$A3052,$A3053))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S3054,-($A3054+5),0)","v":0},{"$f":"IF(S3078=\"n/a\",S3054,IFERROR(IF((OFFSET($C3054,0,$A3054))<0,\nMIN(0,S3054-(OFFSET($C3054,0,$A3054)/(OFFSET($C3049,-$A3053,$A3054)))),\nMAX(0,S3054-(OFFSET($C3054,0,$A3054)/(OFFSET($C3049,-$A3053,$A3054))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T3055,-($A3055+5),0)","v":0},{"$f":"IF(T3079=\"n/a\",T3055,IFERROR(IF((OFFSET($C3055,0,$A3055))<0,\nMIN(0,T3055-(OFFSET($C3055,0,$A3055)/(OFFSET($C3050,-$A3054,$A3055)))),\nMAX(0,T3055-(OFFSET($C3055,0,$A3055)/(OFFSET($C3050,-$A3054,$A3055))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U3056,-($A3056+5),0)","v":0},{"$f":"IF(U3080=\"n/a\",U3056,IFERROR(IF((OFFSET($C3056,0,$A3056))<0,\nMIN(0,U3056-(OFFSET($C3056,0,$A3056)/(OFFSET($C3051,-$A3055,$A3056)))),\nMAX(0,U3056-(OFFSET($C3056,0,$A3056)/(OFFSET($C3051,-$A3055,$A3056))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V3057,-($A3057+5),0)","v":0},{"$f":"IF(V3081=\"n/a\",V3057,IFERROR(IF((OFFSET($C3057,0,$A3057))<0,\nMIN(0,V3057-(OFFSET($C3057,0,$A3057)/(OFFSET($C3052,-$A3056,$A3057)))),\nMAX(0,V3057-(OFFSET($C3057,0,$A3057)/(OFFSET($C3052,-$A3056,$A3057))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W3058,-($A3058+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C3061=\"n/a\",\"n/a\",IF(AND(C3061<1,D3035=0),0,\nIF(D3035=0,C3061-1,\nIF(C3061<1,D3036,\n(((C3061-1)*(C3037-(C3037/(C3061))))+(D3035*D3036))/(D3037)))))","v":0},{"$f":"IF(D3061=\"n/a\",\"n/a\",IF(AND(D3061<1,E3035=0),0,\nIF(E3035=0,D3061-1,\nIF(D3061<1,E3036,\n(((D3061-1)*(D3037-(D3037/(D3061))))+(E3035*E3036))/(E3037)))))","v":0},{"$f":"IF(E3061=\"n/a\",\"n/a\",IF(AND(E3061<1,F3035=0),0,\nIF(F3035=0,E3061-1,\nIF(E3061<1,F3036,\n(((E3061-1)*(E3037-(E3037/(E3061))))+(F3035*F3036))/(F3037)))))","v":0},{"$f":"IF(F3061=\"n/a\",\"n/a\",IF(AND(F3061<1,G3035=0),0,\nIF(G3035=0,F3061-1,\nIF(F3061<1,G3036,\n(((F3061-1)*(F3037-(F3037/(F3061))))+(G3035*G3036))/(G3037)))))","v":0},{"$f":"IF(G3061=\"n/a\",\"n/a\",IF(AND(G3061<1,H3035=0),0,\nIF(H3035=0,G3061-1,\nIF(G3061<1,H3036,\n(((G3061-1)*(G3037-(G3037/(G3061))))+(H3035*H3036))/(H3037)))))","v":0},{"$f":"IF(H3061=\"n/a\",\"n/a\",IF(AND(H3061<1,I3035=0),0,\nIF(I3035=0,H3061-1,\nIF(H3061<1,I3036,\n(((H3061-1)*(H3037-(H3037/(H3061))))+(I3035*I3036))/(I3037)))))","v":0},{"$f":"IF(I3061=\"n/a\",\"n/a\",IF(AND(I3061<1,J3035=0),0,\nIF(J3035=0,I3061-1,\nIF(I3061<1,J3036,\n(((I3061-1)*(I3037-(I3037/(I3061))))+(J3035*J3036))/(J3037)))))","v":0},{"$f":"IF(J3061=\"n/a\",\"n/a\",IF(AND(J3061<1,K3035=0),0,\nIF(K3035=0,J3061-1,\nIF(J3061<1,K3036,\n(((J3061-1)*(J3037-(J3037/(J3061))))+(K3035*K3036))/(K3037)))))","v":0},{"$f":"IF(K3061=\"n/a\",\"n/a\",IF(AND(K3061<1,L3035=0),0,\nIF(L3035=0,K3061-1,\nIF(K3061<1,L3036,\n(((K3061-1)*(K3037-(K3037/(K3061))))+(L3035*L3036))/(L3037)))))","v":0},{"$f":"IF(L3061=\"n/a\",\"n/a\",IF(AND(L3061<1,M3035=0),0,\nIF(M3035=0,L3061-1,\nIF(L3061<1,M3036,\n(((L3061-1)*(L3037-(L3037/(L3061))))+(M3035*M3036))/(M3037)))))","v":0},{"$f":"IF(M3061=\"n/a\",\"n/a\",IF(AND(M3061<1,N3035=0),0,\nIF(N3035=0,M3061-1,\nIF(M3061<1,N3036,\n(((M3061-1)*(M3037-(M3037/(M3061))))+(N3035*N3036))/(N3037)))))","v":0},{"$f":"IF(N3061=\"n/a\",\"n/a\",IF(AND(N3061<1,O3035=0),0,\nIF(O3035=0,N3061-1,\nIF(N3061<1,O3036,\n(((N3061-1)*(N3037-(N3037/(N3061))))+(O3035*O3036))/(O3037)))))","v":0},{"$f":"IF(O3061=\"n/a\",\"n/a\",IF(AND(O3061<1,P3035=0),0,\nIF(P3035=0,O3061-1,\nIF(O3061<1,P3036,\n(((O3061-1)*(O3037-(O3037/(O3061))))+(P3035*P3036))/(P3037)))))","v":0},{"$f":"IF(P3061=\"n/a\",\"n/a\",IF(AND(P3061<1,Q3035=0),0,\nIF(Q3035=0,P3061-1,\nIF(P3061<1,Q3036,\n(((P3061-1)*(P3037-(P3037/(P3061))))+(Q3035*Q3036))/(Q3037)))))","v":0},{"$f":"IF(Q3061=\"n/a\",\"n/a\",IF(AND(Q3061<1,R3035=0),0,\nIF(R3035=0,Q3061-1,\nIF(Q3061<1,R3036,\n(((Q3061-1)*(Q3037-(Q3037/(Q3061))))+(R3035*R3036))/(R3037)))))","v":0},{"$f":"IF(R3061=\"n/a\",\"n/a\",IF(AND(R3061<1,S3035=0),0,\nIF(S3035=0,R3061-1,\nIF(R3061<1,S3036,\n(((R3061-1)*(R3037-(R3037/(R3061))))+(S3035*S3036))/(S3037)))))","v":0},{"$f":"IF(S3061=\"n/a\",\"n/a\",IF(AND(S3061<1,T3035=0),0,\nIF(T3035=0,S3061-1,\nIF(S3061<1,T3036,\n(((S3061-1)*(S3037-(S3037/(S3061))))+(T3035*T3036))/(T3037)))))","v":0},{"$f":"IF(T3061=\"n/a\",\"n/a\",IF(AND(T3061<1,U3035=0),0,\nIF(U3035=0,T3061-1,\nIF(T3061<1,U3036,\n(((T3061-1)*(T3037-(T3037/(T3061))))+(U3035*U3036))/(U3037)))))","v":0},{"$f":"IF(U3061=\"n/a\",\"n/a\",IF(AND(U3061<1,V3035=0),0,\nIF(V3035=0,U3061-1,\nIF(U3061<1,V3036,\n(((U3061-1)*(U3037-(U3037/(U3061))))+(V3035*V3036))/(V3037)))))","v":0},{"$f":"IF(V3061=\"n/a\",\"n/a\",IF(AND(V3061<1,W3035=0),0,\nIF(W3035=0,V3061-1,\nIF(V3061<1,W3036,\n(((V3061-1)*(V3037-(V3037/(V3061))))+(W3035*W3036))/(W3037)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C3062,(-$A3038-ROWS(C3034:C3061)),0)","v":"n/a"},{"$f":"IF(C3062=\"n/a\",\"n/a\",MAX(0,C3062-1))","v":"n/a"},{"$f":"IF(D3062=\"n/a\",\"n/a\",MAX(0,D3062-1))","v":"n/a"},{"$f":"IF(E3062=\"n/a\",\"n/a\",MAX(0,E3062-1))","v":"n/a"},{"$f":"IF(F3062=\"n/a\",\"n/a\",MAX(0,F3062-1))","v":"n/a"},{"$f":"IF(G3062=\"n/a\",\"n/a\",MAX(0,G3062-1))","v":"n/a"},{"$f":"IF(H3062=\"n/a\",\"n/a\",MAX(0,H3062-1))","v":"n/a"},{"$f":"IF(I3062=\"n/a\",\"n/a\",MAX(0,I3062-1))","v":"n/a"},{"$f":"IF(J3062=\"n/a\",\"n/a\",MAX(0,J3062-1))","v":"n/a"},{"$f":"IF(K3062=\"n/a\",\"n/a\",MAX(0,K3062-1))","v":"n/a"},{"$f":"IF(L3062=\"n/a\",\"n/a\",MAX(0,L3062-1))","v":"n/a"},{"$f":"IF(M3062=\"n/a\",\"n/a\",MAX(0,M3062-1))","v":"n/a"},{"$f":"IF(N3062=\"n/a\",\"n/a\",MAX(0,N3062-1))","v":"n/a"},{"$f":"IF(O3062=\"n/a\",\"n/a\",MAX(0,O3062-1))","v":"n/a"},{"$f":"IF(P3062=\"n/a\",\"n/a\",MAX(0,P3062-1))","v":"n/a"},{"$f":"IF(Q3062=\"n/a\",\"n/a\",MAX(0,Q3062-1))","v":"n/a"},{"$f":"IF(R3062=\"n/a\",\"n/a\",MAX(0,R3062-1))","v":"n/a"},{"$f":"IF(S3062=\"n/a\",\"n/a\",MAX(0,S3062-1))","v":"n/a"},{"$f":"IF(T3062=\"n/a\",\"n/a\",MAX(0,T3062-1))","v":"n/a"},{"$f":"IF(U3062=\"n/a\",\"n/a\",MAX(0,U3062-1))","v":"n/a"},{"$f":"IF(V3062=\"n/a\",\"n/a\",MAX(0,V3062-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D3063,(-$A3039-ROWS(D3035:D3062)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E3064,(-$A3040-ROWS(E3036:E3063)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F3065,(-$A3041-ROWS(F3037:F3064)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G3066,(-$A3042-ROWS(G3038:G3065)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H3067,(-$A3043-ROWS(H3039:H3066)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I3068,(-$A3044-ROWS(I3040:I3067)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J3069,(-$A3045-ROWS(J3041:J3068)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K3070,(-$A3046-ROWS(K3042:K3069)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L3071,(-$A3047-ROWS(L3043:L3070)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M3072,(-$A3048-ROWS(M3044:M3071)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A3049)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N3073,(-$A3049-ROWS(N3045:N3072)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O3074,(-$A3050-ROWS(O3046:O3073)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P3075,(-$A3051-ROWS(P3047:P3074)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q3076,(-$A3052-ROWS(Q3048:Q3075)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R3077,(-$A3053-ROWS(R3049:R3076)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S3078,(-$A3054-ROWS(S3050:S3077)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T3079,(-$A3055-ROWS(T3051:T3078)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U3080,(-$A3056-ROWS(U3052:U3079)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V3081,(-$A3057-ROWS(V3053:V3080)),0)","v":0},{"$f":"IF(V3081=\"n/a\",\"n/a\",MAX(0,V3081-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W3082,(-$A3058-ROWS(W3054:W3081)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C3034<>\"n/a\",C3034<>\"n/a\"),IF(SUM(C3037:C3059)=0,0,IF((SUMPRODUCT(C3037:C3059,C3061:C3083)/SUM(C3037:C3059))<0,1,(SUMPRODUCT(C3037:C3059,C3061:C3083)/SUM(C3037:C3059)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C3034<>\"n/a\",D3034<>\"n/a\"),IF(SUM(D3037:D3059)=0,0,IF((SUMPRODUCT(D3037:D3059,D3061:D3083)/SUM(D3037:D3059))<0,1,(SUMPRODUCT(D3037:D3059,D3061:D3083)/SUM(D3037:D3059)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 58",{"$f":"VLOOKUP($A3086,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Other non system assets"}]
[{"$f":"VALUE(REPLACE(A3086,1,12,\"\"))","v":58},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A3087,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A3087,0)-OFFSET('RFM input'!H$134,$A3087,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A3087,0)-OFFSET('RFM input'!I$134,$A3087,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A3087,0)-OFFSET('RFM input'!J$134,$A3087,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A3087,0)-OFFSET('RFM input'!K$134,$A3087,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A3087,0)-OFFSET('RFM input'!L$134,$A3087,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A3087,0)-OFFSET('RFM input'!M$134,$A3087,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A3087,0)-OFFSET('RFM input'!N$134,$A3087,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A3087,0)-OFFSET('RFM input'!O$134,$A3087,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A3087,0)-OFFSET('RFM input'!P$134,$A3087,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A3087,0)-OFFSET('RFM input'!Q$134,$A3087,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A3087,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3087,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3087,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3087,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3087,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3087,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3087,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3087,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3087,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3087,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3087,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3087,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3087,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3087,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3087,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3087,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3087,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3087,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3087,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3087,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3087,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3087,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3087,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3087,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3087,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3087,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3087,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3087,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3087,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3087,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3087,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D3115=\"n/a\",0,IF(AND(D3089=0,C3091=0),0,\nIF(AND(D3089<>0,C3091=0),D3089,\nIF(AND(D3090<>0,C3091<>0),(C3091-(C3091/C3115))+D3089,\nIF(C3115<1,0,(C3091-(C3091/C3115)))))))","v":0},{"$f":"IF(E3115=\"n/a\",0,IF(AND(E3089=0,D3091=0),0,\nIF(AND(E3089<>0,D3091=0),E3089,\nIF(AND(E3090<>0,D3091<>0),(D3091-(D3091/D3115))+E3089,\nIF(D3115<1,0,(D3091-(D3091/D3115)))))))","v":0},{"$f":"IF(F3115=\"n/a\",0,IF(AND(F3089=0,E3091=0),0,\nIF(AND(F3089<>0,E3091=0),F3089,\nIF(AND(F3090<>0,E3091<>0),(E3091-(E3091/E3115))+F3089,\nIF(E3115<1,0,(E3091-(E3091/E3115)))))))","v":0},{"$f":"IF(G3115=\"n/a\",0,IF(AND(G3089=0,F3091=0),0,\nIF(AND(G3089<>0,F3091=0),G3089,\nIF(AND(G3090<>0,F3091<>0),(F3091-(F3091/F3115))+G3089,\nIF(F3115<1,0,(F3091-(F3091/F3115)))))))","v":0},{"$f":"IF(H3115=\"n/a\",0,IF(AND(H3089=0,G3091=0),0,\nIF(AND(H3089<>0,G3091=0),H3089,\nIF(AND(H3090<>0,G3091<>0),(G3091-(G3091/G3115))+H3089,\nIF(G3115<1,0,(G3091-(G3091/G3115)))))))","v":0},{"$f":"IF(I3115=\"n/a\",0,IF(AND(I3089=0,H3091=0),0,\nIF(AND(I3089<>0,H3091=0),I3089,\nIF(AND(I3090<>0,H3091<>0),(H3091-(H3091/H3115))+I3089,\nIF(H3115<1,0,(H3091-(H3091/H3115)))))))","v":0},{"$f":"IF(J3115=\"n/a\",0,IF(AND(J3089=0,I3091=0),0,\nIF(AND(J3089<>0,I3091=0),J3089,\nIF(AND(J3090<>0,I3091<>0),(I3091-(I3091/I3115))+J3089,\nIF(I3115<1,0,(I3091-(I3091/I3115)))))))","v":0},{"$f":"IF(K3115=\"n/a\",0,IF(AND(K3089=0,J3091=0),0,\nIF(AND(K3089<>0,J3091=0),K3089,\nIF(AND(K3090<>0,J3091<>0),(J3091-(J3091/J3115))+K3089,\nIF(J3115<1,0,(J3091-(J3091/J3115)))))))","v":0},{"$f":"IF(L3115=\"n/a\",0,IF(AND(L3089=0,K3091=0),0,\nIF(AND(L3089<>0,K3091=0),L3089,\nIF(AND(L3090<>0,K3091<>0),(K3091-(K3091/K3115))+L3089,\nIF(K3115<1,0,(K3091-(K3091/K3115)))))))","v":0},{"$f":"IF(M3115=\"n/a\",0,IF(AND(M3089=0,L3091=0),0,\nIF(AND(M3089<>0,L3091=0),M3089,\nIF(AND(M3090<>0,L3091<>0),(L3091-(L3091/L3115))+M3089,\nIF(L3115<1,0,(L3091-(L3091/L3115)))))))","v":0},{"$f":"IF(N3115=\"n/a\",0,IF(AND(N3089=0,M3091=0),0,\nIF(AND(N3089<>0,M3091=0),N3089,\nIF(AND(N3090<>0,M3091<>0),(M3091-(M3091/M3115))+N3089,\nIF(M3115<1,0,(M3091-(M3091/M3115)))))))","v":0},{"$f":"IF(O3115=\"n/a\",0,IF(AND(O3089=0,N3091=0),0,\nIF(AND(O3089<>0,N3091=0),O3089,\nIF(AND(O3090<>0,N3091<>0),(N3091-(N3091/N3115))+O3089,\nIF(N3115<1,0,(N3091-(N3091/N3115)))))))","v":0},{"$f":"IF(P3115=\"n/a\",0,IF(AND(P3089=0,O3091=0),0,\nIF(AND(P3089<>0,O3091=0),P3089,\nIF(AND(P3090<>0,O3091<>0),(O3091-(O3091/O3115))+P3089,\nIF(O3115<1,0,(O3091-(O3091/O3115)))))))","v":0},{"$f":"IF(Q3115=\"n/a\",0,IF(AND(Q3089=0,P3091=0),0,\nIF(AND(Q3089<>0,P3091=0),Q3089,\nIF(AND(Q3090<>0,P3091<>0),(P3091-(P3091/P3115))+Q3089,\nIF(P3115<1,0,(P3091-(P3091/P3115)))))))","v":0},{"$f":"IF(R3115=\"n/a\",0,IF(AND(R3089=0,Q3091=0),0,\nIF(AND(R3089<>0,Q3091=0),R3089,\nIF(AND(R3090<>0,Q3091<>0),(Q3091-(Q3091/Q3115))+R3089,\nIF(Q3115<1,0,(Q3091-(Q3091/Q3115)))))))","v":0},{"$f":"IF(S3115=\"n/a\",0,IF(AND(S3089=0,R3091=0),0,\nIF(AND(S3089<>0,R3091=0),S3089,\nIF(AND(S3090<>0,R3091<>0),(R3091-(R3091/R3115))+S3089,\nIF(R3115<1,0,(R3091-(R3091/R3115)))))))","v":0},{"$f":"IF(T3115=\"n/a\",0,IF(AND(T3089=0,S3091=0),0,\nIF(AND(T3089<>0,S3091=0),T3089,\nIF(AND(T3090<>0,S3091<>0),(S3091-(S3091/S3115))+T3089,\nIF(S3115<1,0,(S3091-(S3091/S3115)))))))","v":0},{"$f":"IF(U3115=\"n/a\",0,IF(AND(U3089=0,T3091=0),0,\nIF(AND(U3089<>0,T3091=0),U3089,\nIF(AND(U3090<>0,T3091<>0),(T3091-(T3091/T3115))+U3089,\nIF(T3115<1,0,(T3091-(T3091/T3115)))))))","v":0},{"$f":"IF(V3115=\"n/a\",0,IF(AND(V3089=0,U3091=0),0,\nIF(AND(V3089<>0,U3091=0),V3089,\nIF(AND(V3090<>0,U3091<>0),(U3091-(U3091/U3115))+V3089,\nIF(U3115<1,0,(U3091-(U3091/U3115)))))))","v":0},{"$f":"IF(W3115=\"n/a\",0,IF(AND(W3089=0,V3091=0),0,\nIF(AND(W3089<>0,V3091=0),W3089,\nIF(AND(W3090<>0,V3091<>0),(V3091-(V3091/V3115))+W3089,\nIF(V3115<1,0,(V3091-(V3091/V3115)))))))","v":0}]
[{"$f":"A3091+1","v":0},"Depreciated starting RAB",{"$f":"C3087","v":0},{"$f":"IF(C3116=\"n/a\",C3092,IFERROR(IF((OFFSET($C3092,0,$A3092))<0,\nMIN(0,C3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092)))),\nMAX(0,C3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092))))),0))","v":0},{"$f":"IF(D3116=\"n/a\",D3092,IFERROR(IF((OFFSET($C3092,0,$A3092))<0,\nMIN(0,D3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092)))),\nMAX(0,D3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092))))),0))","v":0},{"$f":"IF(E3116=\"n/a\",E3092,IFERROR(IF((OFFSET($C3092,0,$A3092))<0,\nMIN(0,E3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092)))),\nMAX(0,E3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092))))),0))","v":0},{"$f":"IF(F3116=\"n/a\",F3092,IFERROR(IF((OFFSET($C3092,0,$A3092))<0,\nMIN(0,F3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092)))),\nMAX(0,F3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092))))),0))","v":0},{"$f":"IF(G3116=\"n/a\",G3092,IFERROR(IF((OFFSET($C3092,0,$A3092))<0,\nMIN(0,G3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092)))),\nMAX(0,G3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092))))),0))","v":0},{"$f":"IF(H3116=\"n/a\",H3092,IFERROR(IF((OFFSET($C3092,0,$A3092))<0,\nMIN(0,H3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092)))),\nMAX(0,H3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092))))),0))","v":0},{"$f":"IF(I3116=\"n/a\",I3092,IFERROR(IF((OFFSET($C3092,0,$A3092))<0,\nMIN(0,I3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092)))),\nMAX(0,I3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092))))),0))","v":0},{"$f":"IF(J3116=\"n/a\",J3092,IFERROR(IF((OFFSET($C3092,0,$A3092))<0,\nMIN(0,J3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092)))),\nMAX(0,J3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092))))),0))","v":0},{"$f":"IF(K3116=\"n/a\",K3092,IFERROR(IF((OFFSET($C3092,0,$A3092))<0,\nMIN(0,K3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092)))),\nMAX(0,K3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092))))),0))","v":0},{"$f":"IF(L3116=\"n/a\",L3092,IFERROR(IF((OFFSET($C3092,0,$A3092))<0,\nMIN(0,L3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092)))),\nMAX(0,L3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092))))),0))","v":0},{"$f":"IF(M3116=\"n/a\",M3092,IFERROR(IF((OFFSET($C3092,0,$A3092))<0,\nMIN(0,M3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092)))),\nMAX(0,M3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092))))),0))","v":0},{"$f":"IF(N3116=\"n/a\",N3092,IFERROR(IF((OFFSET($C3092,0,$A3092))<0,\nMIN(0,N3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092)))),\nMAX(0,N3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092))))),0))","v":0},{"$f":"IF(O3116=\"n/a\",O3092,IFERROR(IF((OFFSET($C3092,0,$A3092))<0,\nMIN(0,O3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092)))),\nMAX(0,O3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092))))),0))","v":0},{"$f":"IF(P3116=\"n/a\",P3092,IFERROR(IF((OFFSET($C3092,0,$A3092))<0,\nMIN(0,P3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092)))),\nMAX(0,P3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092))))),0))","v":0},{"$f":"IF(Q3116=\"n/a\",Q3092,IFERROR(IF((OFFSET($C3092,0,$A3092))<0,\nMIN(0,Q3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092)))),\nMAX(0,Q3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092))))),0))","v":0},{"$f":"IF(R3116=\"n/a\",R3092,IFERROR(IF((OFFSET($C3092,0,$A3092))<0,\nMIN(0,R3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092)))),\nMAX(0,R3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092))))),0))","v":0},{"$f":"IF(S3116=\"n/a\",S3092,IFERROR(IF((OFFSET($C3092,0,$A3092))<0,\nMIN(0,S3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092)))),\nMAX(0,S3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092))))),0))","v":0},{"$f":"IF(T3116=\"n/a\",T3092,IFERROR(IF((OFFSET($C3092,0,$A3092))<0,\nMIN(0,T3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092)))),\nMAX(0,T3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092))))),0))","v":0},{"$f":"IF(U3116=\"n/a\",U3092,IFERROR(IF((OFFSET($C3092,0,$A3092))<0,\nMIN(0,U3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092)))),\nMAX(0,U3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092))))),0))","v":0},{"$f":"IF(V3116=\"n/a\",V3092,IFERROR(IF((OFFSET($C3092,0,$A3092))<0,\nMIN(0,V3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092)))),\nMAX(0,V3092-(OFFSET($C3092,0,$A3092)/(OFFSET($C3087,-$A3091,$A3092))))),0))","v":0}]
[{"$f":"A3092+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D3093,-($A3093+5),0)","v":0},{"$f":"IF(D3117=\"n/a\",D3093,IFERROR(IF((OFFSET($C3093,0,$A3093))<0,\nMIN(0,D3093-(OFFSET($C3093,0,$A3093)/(OFFSET($C3088,-$A3092,$A3093)))),\nMAX(0,D3093-(OFFSET($C3093,0,$A3093)/(OFFSET($C3088,-$A3092,$A3093))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E3094,-($A3094+5),0)","v":0},{"$f":"IF(E3118=\"n/a\",E3094,IFERROR(IF((OFFSET($C3094,0,$A3094))<0,\nMIN(0,E3094-(OFFSET($C3094,0,$A3094)/(OFFSET($C3089,-$A3093,$A3094)))),\nMAX(0,E3094-(OFFSET($C3094,0,$A3094)/(OFFSET($C3089,-$A3093,$A3094))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F3095,-($A3095+5),0)","v":0},{"$f":"IF(F3119=\"n/a\",F3095,IFERROR(IF((OFFSET($C3095,0,$A3095))<0,\nMIN(0,F3095-(OFFSET($C3095,0,$A3095)/(OFFSET($C3090,-$A3094,$A3095)))),\nMAX(0,F3095-(OFFSET($C3095,0,$A3095)/(OFFSET($C3090,-$A3094,$A3095))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G3096,-($A3096+5),0)","v":0},{"$f":"IF(G3120=\"n/a\",G3096,IFERROR(IF((OFFSET($C3096,0,$A3096))<0,\nMIN(0,G3096-(OFFSET($C3096,0,$A3096)/(OFFSET($C3091,-$A3095,$A3096)))),\nMAX(0,G3096-(OFFSET($C3096,0,$A3096)/(OFFSET($C3091,-$A3095,$A3096))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H3097,-($A3097+5),0)","v":0},{"$f":"IF(H3121=\"n/a\",H3097,IFERROR(IF((OFFSET($C3097,0,$A3097))<0,\nMIN(0,H3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097)))),\nMAX(0,H3097-(OFFSET($C3097,0,$A3097)/(OFFSET($C3092,-$A3096,$A3097))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I3098,-($A3098+5),0)","v":0},{"$f":"IF(I3122=\"n/a\",I3098,IFERROR(IF((OFFSET($C3098,0,$A3098))<0,\nMIN(0,I3098-(OFFSET($C3098,0,$A3098)/(OFFSET($C3093,-$A3097,$A3098)))),\nMAX(0,I3098-(OFFSET($C3098,0,$A3098)/(OFFSET($C3093,-$A3097,$A3098))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J3099,-($A3099+5),0)","v":0},{"$f":"IF(J3123=\"n/a\",J3099,IFERROR(IF((OFFSET($C3099,0,$A3099))<0,\nMIN(0,J3099-(OFFSET($C3099,0,$A3099)/(OFFSET($C3094,-$A3098,$A3099)))),\nMAX(0,J3099-(OFFSET($C3099,0,$A3099)/(OFFSET($C3094,-$A3098,$A3099))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K3100,-($A3100+5),0)","v":0},{"$f":"IF(K3124=\"n/a\",K3100,IFERROR(IF((OFFSET($C3100,0,$A3100))<0,\nMIN(0,K3100-(OFFSET($C3100,0,$A3100)/(OFFSET($C3095,-$A3099,$A3100)))),\nMAX(0,K3100-(OFFSET($C3100,0,$A3100)/(OFFSET($C3095,-$A3099,$A3100))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L3101,-($A3101+5),0)","v":0},{"$f":"IF(L3125=\"n/a\",L3101,IFERROR(IF((OFFSET($C3101,0,$A3101))<0,\nMIN(0,L3101-(OFFSET($C3101,0,$A3101)/(OFFSET($C3096,-$A3100,$A3101)))),\nMAX(0,L3101-(OFFSET($C3101,0,$A3101)/(OFFSET($C3096,-$A3100,$A3101))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M3102,-($A3102+5),0)","v":0},{"$f":"IF(M3126=\"n/a\",M3102,IFERROR(IF((OFFSET($C3102,0,$A3102))<0,\nMIN(0,M3102-(OFFSET($C3102,0,$A3102)/(OFFSET($C3097,-$A3101,$A3102)))),\nMAX(0,M3102-(OFFSET($C3102,0,$A3102)/(OFFSET($C3097,-$A3101,$A3102))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N3103,-($A3103+5),0)","v":0},{"$f":"IF(N3127=\"n/a\",N3103,IFERROR(IF((OFFSET($C3103,0,$A3103))<0,\nMIN(0,N3103-(OFFSET($C3103,0,$A3103)/(OFFSET($C3098,-$A3102,$A3103)))),\nMAX(0,N3103-(OFFSET($C3103,0,$A3103)/(OFFSET($C3098,-$A3102,$A3103))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O3104,-($A3104+5),0)","v":0},{"$f":"IF(O3128=\"n/a\",O3104,IFERROR(IF((OFFSET($C3104,0,$A3104))<0,\nMIN(0,O3104-(OFFSET($C3104,0,$A3104)/(OFFSET($C3099,-$A3103,$A3104)))),\nMAX(0,O3104-(OFFSET($C3104,0,$A3104)/(OFFSET($C3099,-$A3103,$A3104))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P3105,-($A3105+5),0)","v":0},{"$f":"IF(P3129=\"n/a\",P3105,IFERROR(IF((OFFSET($C3105,0,$A3105))<0,\nMIN(0,P3105-(OFFSET($C3105,0,$A3105)/(OFFSET($C3100,-$A3104,$A3105)))),\nMAX(0,P3105-(OFFSET($C3105,0,$A3105)/(OFFSET($C3100,-$A3104,$A3105))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q3106,-($A3106+5),0)","v":0},{"$f":"IF(Q3130=\"n/a\",Q3106,IFERROR(IF((OFFSET($C3106,0,$A3106))<0,\nMIN(0,Q3106-(OFFSET($C3106,0,$A3106)/(OFFSET($C3101,-$A3105,$A3106)))),\nMAX(0,Q3106-(OFFSET($C3106,0,$A3106)/(OFFSET($C3101,-$A3105,$A3106))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R3107,-($A3107+5),0)","v":0},{"$f":"IF(R3131=\"n/a\",R3107,IFERROR(IF((OFFSET($C3107,0,$A3107))<0,\nMIN(0,R3107-(OFFSET($C3107,0,$A3107)/(OFFSET($C3102,-$A3106,$A3107)))),\nMAX(0,R3107-(OFFSET($C3107,0,$A3107)/(OFFSET($C3102,-$A3106,$A3107))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S3108,-($A3108+5),0)","v":0},{"$f":"IF(S3132=\"n/a\",S3108,IFERROR(IF((OFFSET($C3108,0,$A3108))<0,\nMIN(0,S3108-(OFFSET($C3108,0,$A3108)/(OFFSET($C3103,-$A3107,$A3108)))),\nMAX(0,S3108-(OFFSET($C3108,0,$A3108)/(OFFSET($C3103,-$A3107,$A3108))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T3109,-($A3109+5),0)","v":0},{"$f":"IF(T3133=\"n/a\",T3109,IFERROR(IF((OFFSET($C3109,0,$A3109))<0,\nMIN(0,T3109-(OFFSET($C3109,0,$A3109)/(OFFSET($C3104,-$A3108,$A3109)))),\nMAX(0,T3109-(OFFSET($C3109,0,$A3109)/(OFFSET($C3104,-$A3108,$A3109))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U3110,-($A3110+5),0)","v":0},{"$f":"IF(U3134=\"n/a\",U3110,IFERROR(IF((OFFSET($C3110,0,$A3110))<0,\nMIN(0,U3110-(OFFSET($C3110,0,$A3110)/(OFFSET($C3105,-$A3109,$A3110)))),\nMAX(0,U3110-(OFFSET($C3110,0,$A3110)/(OFFSET($C3105,-$A3109,$A3110))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V3111,-($A3111+5),0)","v":0},{"$f":"IF(V3135=\"n/a\",V3111,IFERROR(IF((OFFSET($C3111,0,$A3111))<0,\nMIN(0,V3111-(OFFSET($C3111,0,$A3111)/(OFFSET($C3106,-$A3110,$A3111)))),\nMAX(0,V3111-(OFFSET($C3111,0,$A3111)/(OFFSET($C3106,-$A3110,$A3111))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W3112,-($A3112+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C3115=\"n/a\",\"n/a\",IF(AND(C3115<1,D3089=0),0,\nIF(D3089=0,C3115-1,\nIF(C3115<1,D3090,\n(((C3115-1)*(C3091-(C3091/(C3115))))+(D3089*D3090))/(D3091)))))","v":0},{"$f":"IF(D3115=\"n/a\",\"n/a\",IF(AND(D3115<1,E3089=0),0,\nIF(E3089=0,D3115-1,\nIF(D3115<1,E3090,\n(((D3115-1)*(D3091-(D3091/(D3115))))+(E3089*E3090))/(E3091)))))","v":0},{"$f":"IF(E3115=\"n/a\",\"n/a\",IF(AND(E3115<1,F3089=0),0,\nIF(F3089=0,E3115-1,\nIF(E3115<1,F3090,\n(((E3115-1)*(E3091-(E3091/(E3115))))+(F3089*F3090))/(F3091)))))","v":0},{"$f":"IF(F3115=\"n/a\",\"n/a\",IF(AND(F3115<1,G3089=0),0,\nIF(G3089=0,F3115-1,\nIF(F3115<1,G3090,\n(((F3115-1)*(F3091-(F3091/(F3115))))+(G3089*G3090))/(G3091)))))","v":0},{"$f":"IF(G3115=\"n/a\",\"n/a\",IF(AND(G3115<1,H3089=0),0,\nIF(H3089=0,G3115-1,\nIF(G3115<1,H3090,\n(((G3115-1)*(G3091-(G3091/(G3115))))+(H3089*H3090))/(H3091)))))","v":0},{"$f":"IF(H3115=\"n/a\",\"n/a\",IF(AND(H3115<1,I3089=0),0,\nIF(I3089=0,H3115-1,\nIF(H3115<1,I3090,\n(((H3115-1)*(H3091-(H3091/(H3115))))+(I3089*I3090))/(I3091)))))","v":0},{"$f":"IF(I3115=\"n/a\",\"n/a\",IF(AND(I3115<1,J3089=0),0,\nIF(J3089=0,I3115-1,\nIF(I3115<1,J3090,\n(((I3115-1)*(I3091-(I3091/(I3115))))+(J3089*J3090))/(J3091)))))","v":0},{"$f":"IF(J3115=\"n/a\",\"n/a\",IF(AND(J3115<1,K3089=0),0,\nIF(K3089=0,J3115-1,\nIF(J3115<1,K3090,\n(((J3115-1)*(J3091-(J3091/(J3115))))+(K3089*K3090))/(K3091)))))","v":0},{"$f":"IF(K3115=\"n/a\",\"n/a\",IF(AND(K3115<1,L3089=0),0,\nIF(L3089=0,K3115-1,\nIF(K3115<1,L3090,\n(((K3115-1)*(K3091-(K3091/(K3115))))+(L3089*L3090))/(L3091)))))","v":0},{"$f":"IF(L3115=\"n/a\",\"n/a\",IF(AND(L3115<1,M3089=0),0,\nIF(M3089=0,L3115-1,\nIF(L3115<1,M3090,\n(((L3115-1)*(L3091-(L3091/(L3115))))+(M3089*M3090))/(M3091)))))","v":0},{"$f":"IF(M3115=\"n/a\",\"n/a\",IF(AND(M3115<1,N3089=0),0,\nIF(N3089=0,M3115-1,\nIF(M3115<1,N3090,\n(((M3115-1)*(M3091-(M3091/(M3115))))+(N3089*N3090))/(N3091)))))","v":0},{"$f":"IF(N3115=\"n/a\",\"n/a\",IF(AND(N3115<1,O3089=0),0,\nIF(O3089=0,N3115-1,\nIF(N3115<1,O3090,\n(((N3115-1)*(N3091-(N3091/(N3115))))+(O3089*O3090))/(O3091)))))","v":0},{"$f":"IF(O3115=\"n/a\",\"n/a\",IF(AND(O3115<1,P3089=0),0,\nIF(P3089=0,O3115-1,\nIF(O3115<1,P3090,\n(((O3115-1)*(O3091-(O3091/(O3115))))+(P3089*P3090))/(P3091)))))","v":0},{"$f":"IF(P3115=\"n/a\",\"n/a\",IF(AND(P3115<1,Q3089=0),0,\nIF(Q3089=0,P3115-1,\nIF(P3115<1,Q3090,\n(((P3115-1)*(P3091-(P3091/(P3115))))+(Q3089*Q3090))/(Q3091)))))","v":0},{"$f":"IF(Q3115=\"n/a\",\"n/a\",IF(AND(Q3115<1,R3089=0),0,\nIF(R3089=0,Q3115-1,\nIF(Q3115<1,R3090,\n(((Q3115-1)*(Q3091-(Q3091/(Q3115))))+(R3089*R3090))/(R3091)))))","v":0},{"$f":"IF(R3115=\"n/a\",\"n/a\",IF(AND(R3115<1,S3089=0),0,\nIF(S3089=0,R3115-1,\nIF(R3115<1,S3090,\n(((R3115-1)*(R3091-(R3091/(R3115))))+(S3089*S3090))/(S3091)))))","v":0},{"$f":"IF(S3115=\"n/a\",\"n/a\",IF(AND(S3115<1,T3089=0),0,\nIF(T3089=0,S3115-1,\nIF(S3115<1,T3090,\n(((S3115-1)*(S3091-(S3091/(S3115))))+(T3089*T3090))/(T3091)))))","v":0},{"$f":"IF(T3115=\"n/a\",\"n/a\",IF(AND(T3115<1,U3089=0),0,\nIF(U3089=0,T3115-1,\nIF(T3115<1,U3090,\n(((T3115-1)*(T3091-(T3091/(T3115))))+(U3089*U3090))/(U3091)))))","v":0},{"$f":"IF(U3115=\"n/a\",\"n/a\",IF(AND(U3115<1,V3089=0),0,\nIF(V3089=0,U3115-1,\nIF(U3115<1,V3090,\n(((U3115-1)*(U3091-(U3091/(U3115))))+(V3089*V3090))/(V3091)))))","v":0},{"$f":"IF(V3115=\"n/a\",\"n/a\",IF(AND(V3115<1,W3089=0),0,\nIF(W3089=0,V3115-1,\nIF(V3115<1,W3090,\n(((V3115-1)*(V3091-(V3091/(V3115))))+(W3089*W3090))/(W3091)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C3116,(-$A3092-ROWS(C3088:C3115)),0)","v":"n/a"},{"$f":"IF(C3116=\"n/a\",\"n/a\",MAX(0,C3116-1))","v":"n/a"},{"$f":"IF(D3116=\"n/a\",\"n/a\",MAX(0,D3116-1))","v":"n/a"},{"$f":"IF(E3116=\"n/a\",\"n/a\",MAX(0,E3116-1))","v":"n/a"},{"$f":"IF(F3116=\"n/a\",\"n/a\",MAX(0,F3116-1))","v":"n/a"},{"$f":"IF(G3116=\"n/a\",\"n/a\",MAX(0,G3116-1))","v":"n/a"},{"$f":"IF(H3116=\"n/a\",\"n/a\",MAX(0,H3116-1))","v":"n/a"},{"$f":"IF(I3116=\"n/a\",\"n/a\",MAX(0,I3116-1))","v":"n/a"},{"$f":"IF(J3116=\"n/a\",\"n/a\",MAX(0,J3116-1))","v":"n/a"},{"$f":"IF(K3116=\"n/a\",\"n/a\",MAX(0,K3116-1))","v":"n/a"},{"$f":"IF(L3116=\"n/a\",\"n/a\",MAX(0,L3116-1))","v":"n/a"},{"$f":"IF(M3116=\"n/a\",\"n/a\",MAX(0,M3116-1))","v":"n/a"},{"$f":"IF(N3116=\"n/a\",\"n/a\",MAX(0,N3116-1))","v":"n/a"},{"$f":"IF(O3116=\"n/a\",\"n/a\",MAX(0,O3116-1))","v":"n/a"},{"$f":"IF(P3116=\"n/a\",\"n/a\",MAX(0,P3116-1))","v":"n/a"},{"$f":"IF(Q3116=\"n/a\",\"n/a\",MAX(0,Q3116-1))","v":"n/a"},{"$f":"IF(R3116=\"n/a\",\"n/a\",MAX(0,R3116-1))","v":"n/a"},{"$f":"IF(S3116=\"n/a\",\"n/a\",MAX(0,S3116-1))","v":"n/a"},{"$f":"IF(T3116=\"n/a\",\"n/a\",MAX(0,T3116-1))","v":"n/a"},{"$f":"IF(U3116=\"n/a\",\"n/a\",MAX(0,U3116-1))","v":"n/a"},{"$f":"IF(V3116=\"n/a\",\"n/a\",MAX(0,V3116-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D3117,(-$A3093-ROWS(D3089:D3116)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E3118,(-$A3094-ROWS(E3090:E3117)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F3119,(-$A3095-ROWS(F3091:F3118)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G3120,(-$A3096-ROWS(G3092:G3119)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H3121,(-$A3097-ROWS(H3093:H3120)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I3122,(-$A3098-ROWS(I3094:I3121)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J3123,(-$A3099-ROWS(J3095:J3122)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K3124,(-$A3100-ROWS(K3096:K3123)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L3125,(-$A3101-ROWS(L3097:L3124)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M3126,(-$A3102-ROWS(M3098:M3125)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N3127,(-$A3103-ROWS(N3099:N3126)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O3128,(-$A3104-ROWS(O3100:O3127)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P3129,(-$A3105-ROWS(P3101:P3128)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q3130,(-$A3106-ROWS(Q3102:Q3129)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R3131,(-$A3107-ROWS(R3103:R3130)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S3132,(-$A3108-ROWS(S3104:S3131)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T3133,(-$A3109-ROWS(T3105:T3132)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U3134,(-$A3110-ROWS(U3106:U3133)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V3135,(-$A3111-ROWS(V3107:V3134)),0)","v":0},{"$f":"IF(V3135=\"n/a\",\"n/a\",MAX(0,V3135-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W3136,(-$A3112-ROWS(W3108:W3135)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C3088<>\"n/a\",C3088<>\"n/a\"),IF(SUM(C3091:C3113)=0,0,IF((SUMPRODUCT(C3091:C3113,C3115:C3137)/SUM(C3091:C3113))<0,1,(SUMPRODUCT(C3091:C3113,C3115:C3137)/SUM(C3091:C3113)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C3088<>\"n/a\",D3088<>\"n/a\"),IF(SUM(D3091:D3113)=0,0,IF((SUMPRODUCT(D3091:D3113,D3115:D3137)/SUM(D3091:D3113))<0,1,(SUMPRODUCT(D3091:D3113,D3115:D3137)/SUM(D3091:D3113)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 59",{"$f":"VLOOKUP($A3140,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Blank 1"}]
[{"$f":"VALUE(REPLACE(A3140,1,12,\"\"))","v":59},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A3141,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A3141,0)-OFFSET('RFM input'!H$134,$A3141,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A3141,0)-OFFSET('RFM input'!I$134,$A3141,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A3141,0)-OFFSET('RFM input'!J$134,$A3141,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A3141,0)-OFFSET('RFM input'!K$134,$A3141,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A3141,0)-OFFSET('RFM input'!L$134,$A3141,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A3141,0)-OFFSET('RFM input'!M$134,$A3141,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A3141,0)-OFFSET('RFM input'!N$134,$A3141,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A3141,0)-OFFSET('RFM input'!O$134,$A3141,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A3141,0)-OFFSET('RFM input'!P$134,$A3141,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A3141,0)-OFFSET('RFM input'!Q$134,$A3141,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A3141,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3141,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A3141,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A3141,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A3141,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A3141,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A3141,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A3141,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A3141,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A3141,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A3141,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3141,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3141,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3141,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3141,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3141,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3141,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3141,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3141,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3141,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3141,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3141,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3141,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3141,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3141,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3141,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3141,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3141,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3141,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3141,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3141,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D3169=\"n/a\",0,IF(AND(D3143=0,C3145=0),0,\nIF(AND(D3143<>0,C3145=0),D3143,\nIF(AND(D3144<>0,C3145<>0),(C3145-(C3145/C3169))+D3143,\nIF(C3169<1,0,(C3145-(C3145/C3169)))))))","v":0},{"$f":"IF(E3169=\"n/a\",0,IF(AND(E3143=0,D3145=0),0,\nIF(AND(E3143<>0,D3145=0),E3143,\nIF(AND(E3144<>0,D3145<>0),(D3145-(D3145/D3169))+E3143,\nIF(D3169<1,0,(D3145-(D3145/D3169)))))))","v":0},{"$f":"IF(F3169=\"n/a\",0,IF(AND(F3143=0,E3145=0),0,\nIF(AND(F3143<>0,E3145=0),F3143,\nIF(AND(F3144<>0,E3145<>0),(E3145-(E3145/E3169))+F3143,\nIF(E3169<1,0,(E3145-(E3145/E3169)))))))","v":0},{"$f":"IF(G3169=\"n/a\",0,IF(AND(G3143=0,F3145=0),0,\nIF(AND(G3143<>0,F3145=0),G3143,\nIF(AND(G3144<>0,F3145<>0),(F3145-(F3145/F3169))+G3143,\nIF(F3169<1,0,(F3145-(F3145/F3169)))))))","v":0},{"$f":"IF(H3169=\"n/a\",0,IF(AND(H3143=0,G3145=0),0,\nIF(AND(H3143<>0,G3145=0),H3143,\nIF(AND(H3144<>0,G3145<>0),(G3145-(G3145/G3169))+H3143,\nIF(G3169<1,0,(G3145-(G3145/G3169)))))))","v":0},{"$f":"IF(I3169=\"n/a\",0,IF(AND(I3143=0,H3145=0),0,\nIF(AND(I3143<>0,H3145=0),I3143,\nIF(AND(I3144<>0,H3145<>0),(H3145-(H3145/H3169))+I3143,\nIF(H3169<1,0,(H3145-(H3145/H3169)))))))","v":0},{"$f":"IF(J3169=\"n/a\",0,IF(AND(J3143=0,I3145=0),0,\nIF(AND(J3143<>0,I3145=0),J3143,\nIF(AND(J3144<>0,I3145<>0),(I3145-(I3145/I3169))+J3143,\nIF(I3169<1,0,(I3145-(I3145/I3169)))))))","v":0},{"$f":"IF(K3169=\"n/a\",0,IF(AND(K3143=0,J3145=0),0,\nIF(AND(K3143<>0,J3145=0),K3143,\nIF(AND(K3144<>0,J3145<>0),(J3145-(J3145/J3169))+K3143,\nIF(J3169<1,0,(J3145-(J3145/J3169)))))))","v":0},{"$f":"IF(L3169=\"n/a\",0,IF(AND(L3143=0,K3145=0),0,\nIF(AND(L3143<>0,K3145=0),L3143,\nIF(AND(L3144<>0,K3145<>0),(K3145-(K3145/K3169))+L3143,\nIF(K3169<1,0,(K3145-(K3145/K3169)))))))","v":0},{"$f":"IF(M3169=\"n/a\",0,IF(AND(M3143=0,L3145=0),0,\nIF(AND(M3143<>0,L3145=0),M3143,\nIF(AND(M3144<>0,L3145<>0),(L3145-(L3145/L3169))+M3143,\nIF(L3169<1,0,(L3145-(L3145/L3169)))))))","v":0},{"$f":"IF(N3169=\"n/a\",0,IF(AND(N3143=0,M3145=0),0,\nIF(AND(N3143<>0,M3145=0),N3143,\nIF(AND(N3144<>0,M3145<>0),(M3145-(M3145/M3169))+N3143,\nIF(M3169<1,0,(M3145-(M3145/M3169)))))))","v":0},{"$f":"IF(O3169=\"n/a\",0,IF(AND(O3143=0,N3145=0),0,\nIF(AND(O3143<>0,N3145=0),O3143,\nIF(AND(O3144<>0,N3145<>0),(N3145-(N3145/N3169))+O3143,\nIF(N3169<1,0,(N3145-(N3145/N3169)))))))","v":0},{"$f":"IF(P3169=\"n/a\",0,IF(AND(P3143=0,O3145=0),0,\nIF(AND(P3143<>0,O3145=0),P3143,\nIF(AND(P3144<>0,O3145<>0),(O3145-(O3145/O3169))+P3143,\nIF(O3169<1,0,(O3145-(O3145/O3169)))))))","v":0},{"$f":"IF(Q3169=\"n/a\",0,IF(AND(Q3143=0,P3145=0),0,\nIF(AND(Q3143<>0,P3145=0),Q3143,\nIF(AND(Q3144<>0,P3145<>0),(P3145-(P3145/P3169))+Q3143,\nIF(P3169<1,0,(P3145-(P3145/P3169)))))))","v":0},{"$f":"IF(R3169=\"n/a\",0,IF(AND(R3143=0,Q3145=0),0,\nIF(AND(R3143<>0,Q3145=0),R3143,\nIF(AND(R3144<>0,Q3145<>0),(Q3145-(Q3145/Q3169))+R3143,\nIF(Q3169<1,0,(Q3145-(Q3145/Q3169)))))))","v":0},{"$f":"IF(S3169=\"n/a\",0,IF(AND(S3143=0,R3145=0),0,\nIF(AND(S3143<>0,R3145=0),S3143,\nIF(AND(S3144<>0,R3145<>0),(R3145-(R3145/R3169))+S3143,\nIF(R3169<1,0,(R3145-(R3145/R3169)))))))","v":0},{"$f":"IF(T3169=\"n/a\",0,IF(AND(T3143=0,S3145=0),0,\nIF(AND(T3143<>0,S3145=0),T3143,\nIF(AND(T3144<>0,S3145<>0),(S3145-(S3145/S3169))+T3143,\nIF(S3169<1,0,(S3145-(S3145/S3169)))))))","v":0},{"$f":"IF(U3169=\"n/a\",0,IF(AND(U3143=0,T3145=0),0,\nIF(AND(U3143<>0,T3145=0),U3143,\nIF(AND(U3144<>0,T3145<>0),(T3145-(T3145/T3169))+U3143,\nIF(T3169<1,0,(T3145-(T3145/T3169)))))))","v":0},{"$f":"IF(V3169=\"n/a\",0,IF(AND(V3143=0,U3145=0),0,\nIF(AND(V3143<>0,U3145=0),V3143,\nIF(AND(V3144<>0,U3145<>0),(U3145-(U3145/U3169))+V3143,\nIF(U3169<1,0,(U3145-(U3145/U3169)))))))","v":0},{"$f":"IF(W3169=\"n/a\",0,IF(AND(W3143=0,V3145=0),0,\nIF(AND(W3143<>0,V3145=0),W3143,\nIF(AND(W3144<>0,V3145<>0),(V3145-(V3145/V3169))+W3143,\nIF(V3169<1,0,(V3145-(V3145/V3169)))))))","v":0}]
[{"$f":"A3145+1","v":0},"Depreciated starting RAB",{"$f":"C3141","v":0},{"$f":"IF(C3170=\"n/a\",C3146,IFERROR(IF((OFFSET($C3146,0,$A3146))<0,\nMIN(0,C3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146)))),\nMAX(0,C3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146))))),0))","v":0},{"$f":"IF(D3170=\"n/a\",D3146,IFERROR(IF((OFFSET($C3146,0,$A3146))<0,\nMIN(0,D3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146)))),\nMAX(0,D3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146))))),0))","v":0},{"$f":"IF(E3170=\"n/a\",E3146,IFERROR(IF((OFFSET($C3146,0,$A3146))<0,\nMIN(0,E3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146)))),\nMAX(0,E3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146))))),0))","v":0},{"$f":"IF(F3170=\"n/a\",F3146,IFERROR(IF((OFFSET($C3146,0,$A3146))<0,\nMIN(0,F3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146)))),\nMAX(0,F3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146))))),0))","v":0},{"$f":"IF(G3170=\"n/a\",G3146,IFERROR(IF((OFFSET($C3146,0,$A3146))<0,\nMIN(0,G3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146)))),\nMAX(0,G3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146))))),0))","v":0},{"$f":"IF(H3170=\"n/a\",H3146,IFERROR(IF((OFFSET($C3146,0,$A3146))<0,\nMIN(0,H3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146)))),\nMAX(0,H3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146))))),0))","v":0},{"$f":"IF(I3170=\"n/a\",I3146,IFERROR(IF((OFFSET($C3146,0,$A3146))<0,\nMIN(0,I3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146)))),\nMAX(0,I3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146))))),0))","v":0},{"$f":"IF(J3170=\"n/a\",J3146,IFERROR(IF((OFFSET($C3146,0,$A3146))<0,\nMIN(0,J3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146)))),\nMAX(0,J3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146))))),0))","v":0},{"$f":"IF(K3170=\"n/a\",K3146,IFERROR(IF((OFFSET($C3146,0,$A3146))<0,\nMIN(0,K3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146)))),\nMAX(0,K3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146))))),0))","v":0},{"$f":"IF(L3170=\"n/a\",L3146,IFERROR(IF((OFFSET($C3146,0,$A3146))<0,\nMIN(0,L3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146)))),\nMAX(0,L3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146))))),0))","v":0},{"$f":"IF(M3170=\"n/a\",M3146,IFERROR(IF((OFFSET($C3146,0,$A3146))<0,\nMIN(0,M3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146)))),\nMAX(0,M3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146))))),0))","v":0},{"$f":"IF(N3170=\"n/a\",N3146,IFERROR(IF((OFFSET($C3146,0,$A3146))<0,\nMIN(0,N3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146)))),\nMAX(0,N3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146))))),0))","v":0},{"$f":"IF(O3170=\"n/a\",O3146,IFERROR(IF((OFFSET($C3146,0,$A3146))<0,\nMIN(0,O3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146)))),\nMAX(0,O3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146))))),0))","v":0},{"$f":"IF(P3170=\"n/a\",P3146,IFERROR(IF((OFFSET($C3146,0,$A3146))<0,\nMIN(0,P3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146)))),\nMAX(0,P3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146))))),0))","v":0},{"$f":"IF(Q3170=\"n/a\",Q3146,IFERROR(IF((OFFSET($C3146,0,$A3146))<0,\nMIN(0,Q3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146)))),\nMAX(0,Q3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146))))),0))","v":0},{"$f":"IF(R3170=\"n/a\",R3146,IFERROR(IF((OFFSET($C3146,0,$A3146))<0,\nMIN(0,R3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146)))),\nMAX(0,R3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146))))),0))","v":0},{"$f":"IF(S3170=\"n/a\",S3146,IFERROR(IF((OFFSET($C3146,0,$A3146))<0,\nMIN(0,S3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146)))),\nMAX(0,S3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146))))),0))","v":0},{"$f":"IF(T3170=\"n/a\",T3146,IFERROR(IF((OFFSET($C3146,0,$A3146))<0,\nMIN(0,T3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146)))),\nMAX(0,T3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146))))),0))","v":0},{"$f":"IF(U3170=\"n/a\",U3146,IFERROR(IF((OFFSET($C3146,0,$A3146))<0,\nMIN(0,U3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146)))),\nMAX(0,U3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146))))),0))","v":0},{"$f":"IF(V3170=\"n/a\",V3146,IFERROR(IF((OFFSET($C3146,0,$A3146))<0,\nMIN(0,V3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146)))),\nMAX(0,V3146-(OFFSET($C3146,0,$A3146)/(OFFSET($C3141,-$A3145,$A3146))))),0))","v":0}]
[{"$f":"A3146+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A3147)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"OFFSET(D3147,-($A3147+5),0)","v":0},{"$f":"IF(D3171=\"n/a\",D3147,IFERROR(IF((OFFSET($C3147,0,$A3147))<0,\nMIN(0,D3147-(OFFSET($C3147,0,$A3147)/(OFFSET($C3142,-$A3146,$A3147)))),\nMAX(0,D3147-(OFFSET($C3147,0,$A3147)/(OFFSET($C3142,-$A3146,$A3147))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E3148,-($A3148+5),0)","v":0},{"$f":"IF(E3172=\"n/a\",E3148,IFERROR(IF((OFFSET($C3148,0,$A3148))<0,\nMIN(0,E3148-(OFFSET($C3148,0,$A3148)/(OFFSET($C3143,-$A3147,$A3148)))),\nMAX(0,E3148-(OFFSET($C3148,0,$A3148)/(OFFSET($C3143,-$A3147,$A3148))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F3149,-($A3149+5),0)","v":0},{"$f":"IF(F3173=\"n/a\",F3149,IFERROR(IF((OFFSET($C3149,0,$A3149))<0,\nMIN(0,F3149-(OFFSET($C3149,0,$A3149)/(OFFSET($C3144,-$A3148,$A3149)))),\nMAX(0,F3149-(OFFSET($C3149,0,$A3149)/(OFFSET($C3144,-$A3148,$A3149))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G3150,-($A3150+5),0)","v":0},{"$f":"IF(G3174=\"n/a\",G3150,IFERROR(IF((OFFSET($C3150,0,$A3150))<0,\nMIN(0,G3150-(OFFSET($C3150,0,$A3150)/(OFFSET($C3145,-$A3149,$A3150)))),\nMAX(0,G3150-(OFFSET($C3150,0,$A3150)/(OFFSET($C3145,-$A3149,$A3150))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H3151,-($A3151+5),0)","v":0},{"$f":"IF(H3175=\"n/a\",H3151,IFERROR(IF((OFFSET($C3151,0,$A3151))<0,\nMIN(0,H3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151)))),\nMAX(0,H3151-(OFFSET($C3151,0,$A3151)/(OFFSET($C3146,-$A3150,$A3151))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I3152,-($A3152+5),0)","v":0},{"$f":"IF(I3176=\"n/a\",I3152,IFERROR(IF((OFFSET($C3152,0,$A3152))<0,\nMIN(0,I3152-(OFFSET($C3152,0,$A3152)/(OFFSET($C3147,-$A3151,$A3152)))),\nMAX(0,I3152-(OFFSET($C3152,0,$A3152)/(OFFSET($C3147,-$A3151,$A3152))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J3153,-($A3153+5),0)","v":0},{"$f":"IF(J3177=\"n/a\",J3153,IFERROR(IF((OFFSET($C3153,0,$A3153))<0,\nMIN(0,J3153-(OFFSET($C3153,0,$A3153)/(OFFSET($C3148,-$A3152,$A3153)))),\nMAX(0,J3153-(OFFSET($C3153,0,$A3153)/(OFFSET($C3148,-$A3152,$A3153))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K3154,-($A3154+5),0)","v":0},{"$f":"IF(K3178=\"n/a\",K3154,IFERROR(IF((OFFSET($C3154,0,$A3154))<0,\nMIN(0,K3154-(OFFSET($C3154,0,$A3154)/(OFFSET($C3149,-$A3153,$A3154)))),\nMAX(0,K3154-(OFFSET($C3154,0,$A3154)/(OFFSET($C3149,-$A3153,$A3154))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L3155,-($A3155+5),0)","v":0},{"$f":"IF(L3179=\"n/a\",L3155,IFERROR(IF((OFFSET($C3155,0,$A3155))<0,\nMIN(0,L3155-(OFFSET($C3155,0,$A3155)/(OFFSET($C3150,-$A3154,$A3155)))),\nMAX(0,L3155-(OFFSET($C3155,0,$A3155)/(OFFSET($C3150,-$A3154,$A3155))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M3156,-($A3156+5),0)","v":0},{"$f":"IF(M3180=\"n/a\",M3156,IFERROR(IF((OFFSET($C3156,0,$A3156))<0,\nMIN(0,M3156-(OFFSET($C3156,0,$A3156)/(OFFSET($C3151,-$A3155,$A3156)))),\nMAX(0,M3156-(OFFSET($C3156,0,$A3156)/(OFFSET($C3151,-$A3155,$A3156))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N3157,-($A3157+5),0)","v":0},{"$f":"IF(N3181=\"n/a\",N3157,IFERROR(IF((OFFSET($C3157,0,$A3157))<0,\nMIN(0,N3157-(OFFSET($C3157,0,$A3157)/(OFFSET($C3152,-$A3156,$A3157)))),\nMAX(0,N3157-(OFFSET($C3157,0,$A3157)/(OFFSET($C3152,-$A3156,$A3157))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O3158,-($A3158+5),0)","v":0},{"$f":"IF(O3182=\"n/a\",O3158,IFERROR(IF((OFFSET($C3158,0,$A3158))<0,\nMIN(0,O3158-(OFFSET($C3158,0,$A3158)/(OFFSET($C3153,-$A3157,$A3158)))),\nMAX(0,O3158-(OFFSET($C3158,0,$A3158)/(OFFSET($C3153,-$A3157,$A3158))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P3159,-($A3159+5),0)","v":0},{"$f":"IF(P3183=\"n/a\",P3159,IFERROR(IF((OFFSET($C3159,0,$A3159))<0,\nMIN(0,P3159-(OFFSET($C3159,0,$A3159)/(OFFSET($C3154,-$A3158,$A3159)))),\nMAX(0,P3159-(OFFSET($C3159,0,$A3159)/(OFFSET($C3154,-$A3158,$A3159))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q3160,-($A3160+5),0)","v":0},{"$f":"IF(Q3184=\"n/a\",Q3160,IFERROR(IF((OFFSET($C3160,0,$A3160))<0,\nMIN(0,Q3160-(OFFSET($C3160,0,$A3160)/(OFFSET($C3155,-$A3159,$A3160)))),\nMAX(0,Q3160-(OFFSET($C3160,0,$A3160)/(OFFSET($C3155,-$A3159,$A3160))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R3161,-($A3161+5),0)","v":0},{"$f":"IF(R3185=\"n/a\",R3161,IFERROR(IF((OFFSET($C3161,0,$A3161))<0,\nMIN(0,R3161-(OFFSET($C3161,0,$A3161)/(OFFSET($C3156,-$A3160,$A3161)))),\nMAX(0,R3161-(OFFSET($C3161,0,$A3161)/(OFFSET($C3156,-$A3160,$A3161))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S3162,-($A3162+5),0)","v":0},{"$f":"IF(S3186=\"n/a\",S3162,IFERROR(IF((OFFSET($C3162,0,$A3162))<0,\nMIN(0,S3162-(OFFSET($C3162,0,$A3162)/(OFFSET($C3157,-$A3161,$A3162)))),\nMAX(0,S3162-(OFFSET($C3162,0,$A3162)/(OFFSET($C3157,-$A3161,$A3162))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T3163,-($A3163+5),0)","v":0},{"$f":"IF(T3187=\"n/a\",T3163,IFERROR(IF((OFFSET($C3163,0,$A3163))<0,\nMIN(0,T3163-(OFFSET($C3163,0,$A3163)/(OFFSET($C3158,-$A3162,$A3163)))),\nMAX(0,T3163-(OFFSET($C3163,0,$A3163)/(OFFSET($C3158,-$A3162,$A3163))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U3164,-($A3164+5),0)","v":0},{"$f":"IF(U3188=\"n/a\",U3164,IFERROR(IF((OFFSET($C3164,0,$A3164))<0,\nMIN(0,U3164-(OFFSET($C3164,0,$A3164)/(OFFSET($C3159,-$A3163,$A3164)))),\nMAX(0,U3164-(OFFSET($C3164,0,$A3164)/(OFFSET($C3159,-$A3163,$A3164))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V3165,-($A3165+5),0)","v":0},{"$f":"IF(V3189=\"n/a\",V3165,IFERROR(IF((OFFSET($C3165,0,$A3165))<0,\nMIN(0,V3165-(OFFSET($C3165,0,$A3165)/(OFFSET($C3160,-$A3164,$A3165)))),\nMAX(0,V3165-(OFFSET($C3165,0,$A3165)/(OFFSET($C3160,-$A3164,$A3165))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W3166,-($A3166+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C3169=\"n/a\",\"n/a\",IF(AND(C3169<1,D3143=0),0,\nIF(D3143=0,C3169-1,\nIF(C3169<1,D3144,\n(((C3169-1)*(C3145-(C3145/(C3169))))+(D3143*D3144))/(D3145)))))","v":0},{"$f":"IF(D3169=\"n/a\",\"n/a\",IF(AND(D3169<1,E3143=0),0,\nIF(E3143=0,D3169-1,\nIF(D3169<1,E3144,\n(((D3169-1)*(D3145-(D3145/(D3169))))+(E3143*E3144))/(E3145)))))","v":0},{"$f":"IF(E3169=\"n/a\",\"n/a\",IF(AND(E3169<1,F3143=0),0,\nIF(F3143=0,E3169-1,\nIF(E3169<1,F3144,\n(((E3169-1)*(E3145-(E3145/(E3169))))+(F3143*F3144))/(F3145)))))","v":0},{"$f":"IF(F3169=\"n/a\",\"n/a\",IF(AND(F3169<1,G3143=0),0,\nIF(G3143=0,F3169-1,\nIF(F3169<1,G3144,\n(((F3169-1)*(F3145-(F3145/(F3169))))+(G3143*G3144))/(G3145)))))","v":0},{"$f":"IF(G3169=\"n/a\",\"n/a\",IF(AND(G3169<1,H3143=0),0,\nIF(H3143=0,G3169-1,\nIF(G3169<1,H3144,\n(((G3169-1)*(G3145-(G3145/(G3169))))+(H3143*H3144))/(H3145)))))","v":0},{"$f":"IF(H3169=\"n/a\",\"n/a\",IF(AND(H3169<1,I3143=0),0,\nIF(I3143=0,H3169-1,\nIF(H3169<1,I3144,\n(((H3169-1)*(H3145-(H3145/(H3169))))+(I3143*I3144))/(I3145)))))","v":0},{"$f":"IF(I3169=\"n/a\",\"n/a\",IF(AND(I3169<1,J3143=0),0,\nIF(J3143=0,I3169-1,\nIF(I3169<1,J3144,\n(((I3169-1)*(I3145-(I3145/(I3169))))+(J3143*J3144))/(J3145)))))","v":0},{"$f":"IF(J3169=\"n/a\",\"n/a\",IF(AND(J3169<1,K3143=0),0,\nIF(K3143=0,J3169-1,\nIF(J3169<1,K3144,\n(((J3169-1)*(J3145-(J3145/(J3169))))+(K3143*K3144))/(K3145)))))","v":0},{"$f":"IF(K3169=\"n/a\",\"n/a\",IF(AND(K3169<1,L3143=0),0,\nIF(L3143=0,K3169-1,\nIF(K3169<1,L3144,\n(((K3169-1)*(K3145-(K3145/(K3169))))+(L3143*L3144))/(L3145)))))","v":0},{"$f":"IF(L3169=\"n/a\",\"n/a\",IF(AND(L3169<1,M3143=0),0,\nIF(M3143=0,L3169-1,\nIF(L3169<1,M3144,\n(((L3169-1)*(L3145-(L3145/(L3169))))+(M3143*M3144))/(M3145)))))","v":0},{"$f":"IF(M3169=\"n/a\",\"n/a\",IF(AND(M3169<1,N3143=0),0,\nIF(N3143=0,M3169-1,\nIF(M3169<1,N3144,\n(((M3169-1)*(M3145-(M3145/(M3169))))+(N3143*N3144))/(N3145)))))","v":0},{"$f":"IF(N3169=\"n/a\",\"n/a\",IF(AND(N3169<1,O3143=0),0,\nIF(O3143=0,N3169-1,\nIF(N3169<1,O3144,\n(((N3169-1)*(N3145-(N3145/(N3169))))+(O3143*O3144))/(O3145)))))","v":0},{"$f":"IF(O3169=\"n/a\",\"n/a\",IF(AND(O3169<1,P3143=0),0,\nIF(P3143=0,O3169-1,\nIF(O3169<1,P3144,\n(((O3169-1)*(O3145-(O3145/(O3169))))+(P3143*P3144))/(P3145)))))","v":0},{"$f":"IF(P3169=\"n/a\",\"n/a\",IF(AND(P3169<1,Q3143=0),0,\nIF(Q3143=0,P3169-1,\nIF(P3169<1,Q3144,\n(((P3169-1)*(P3145-(P3145/(P3169))))+(Q3143*Q3144))/(Q3145)))))","v":0},{"$f":"IF(Q3169=\"n/a\",\"n/a\",IF(AND(Q3169<1,R3143=0),0,\nIF(R3143=0,Q3169-1,\nIF(Q3169<1,R3144,\n(((Q3169-1)*(Q3145-(Q3145/(Q3169))))+(R3143*R3144))/(R3145)))))","v":0},{"$f":"IF(R3169=\"n/a\",\"n/a\",IF(AND(R3169<1,S3143=0),0,\nIF(S3143=0,R3169-1,\nIF(R3169<1,S3144,\n(((R3169-1)*(R3145-(R3145/(R3169))))+(S3143*S3144))/(S3145)))))","v":0},{"$f":"IF(S3169=\"n/a\",\"n/a\",IF(AND(S3169<1,T3143=0),0,\nIF(T3143=0,S3169-1,\nIF(S3169<1,T3144,\n(((S3169-1)*(S3145-(S3145/(S3169))))+(T3143*T3144))/(T3145)))))","v":0},{"$f":"IF(T3169=\"n/a\",\"n/a\",IF(AND(T3169<1,U3143=0),0,\nIF(U3143=0,T3169-1,\nIF(T3169<1,U3144,\n(((T3169-1)*(T3145-(T3145/(T3169))))+(U3143*U3144))/(U3145)))))","v":0},{"$f":"IF(U3169=\"n/a\",\"n/a\",IF(AND(U3169<1,V3143=0),0,\nIF(V3143=0,U3169-1,\nIF(U3169<1,V3144,\n(((U3169-1)*(U3145-(U3145/(U3169))))+(V3143*V3144))/(V3145)))))","v":0},{"$f":"IF(V3169=\"n/a\",\"n/a\",IF(AND(V3169<1,W3143=0),0,\nIF(W3143=0,V3169-1,\nIF(V3169<1,W3144,\n(((V3169-1)*(V3145-(V3145/(V3169))))+(W3143*W3144))/(W3145)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C3170,(-$A3146-ROWS(C3142:C3169)),0)","v":"n/a"},{"$f":"IF(C3170=\"n/a\",\"n/a\",MAX(0,C3170-1))","v":"n/a"},{"$f":"IF(D3170=\"n/a\",\"n/a\",MAX(0,D3170-1))","v":"n/a"},{"$f":"IF(E3170=\"n/a\",\"n/a\",MAX(0,E3170-1))","v":"n/a"},{"$f":"IF(F3170=\"n/a\",\"n/a\",MAX(0,F3170-1))","v":"n/a"},{"$f":"IF(G3170=\"n/a\",\"n/a\",MAX(0,G3170-1))","v":"n/a"},{"$f":"IF(H3170=\"n/a\",\"n/a\",MAX(0,H3170-1))","v":"n/a"},{"$f":"IF(I3170=\"n/a\",\"n/a\",MAX(0,I3170-1))","v":"n/a"},{"$f":"IF(J3170=\"n/a\",\"n/a\",MAX(0,J3170-1))","v":"n/a"},{"$f":"IF(K3170=\"n/a\",\"n/a\",MAX(0,K3170-1))","v":"n/a"},{"$f":"IF(L3170=\"n/a\",\"n/a\",MAX(0,L3170-1))","v":"n/a"},{"$f":"IF(M3170=\"n/a\",\"n/a\",MAX(0,M3170-1))","v":"n/a"},{"$f":"IF(N3170=\"n/a\",\"n/a\",MAX(0,N3170-1))","v":"n/a"},{"$f":"IF(O3170=\"n/a\",\"n/a\",MAX(0,O3170-1))","v":"n/a"},{"$f":"IF(P3170=\"n/a\",\"n/a\",MAX(0,P3170-1))","v":"n/a"},{"$f":"IF(Q3170=\"n/a\",\"n/a\",MAX(0,Q3170-1))","v":"n/a"},{"$f":"IF(R3170=\"n/a\",\"n/a\",MAX(0,R3170-1))","v":"n/a"},{"$f":"IF(S3170=\"n/a\",\"n/a\",MAX(0,S3170-1))","v":"n/a"},{"$f":"IF(T3170=\"n/a\",\"n/a\",MAX(0,T3170-1))","v":"n/a"},{"$f":"IF(U3170=\"n/a\",\"n/a\",MAX(0,U3170-1))","v":"n/a"},{"$f":"IF(V3170=\"n/a\",\"n/a\",MAX(0,V3170-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A3147)","v":"RL Capex 2014-15"},null,{"$f":"OFFSET(D3171,(-$A3147-ROWS(D3143:D3170)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E3172,(-$A3148-ROWS(E3144:E3171)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F3173,(-$A3149-ROWS(F3145:F3172)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G3174,(-$A3150-ROWS(G3146:G3173)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H3175,(-$A3151-ROWS(H3147:H3174)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I3176,(-$A3152-ROWS(I3148:I3175)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J3177,(-$A3153-ROWS(J3149:J3176)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K3178,(-$A3154-ROWS(K3150:K3177)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L3179,(-$A3155-ROWS(L3151:L3178)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M3180,(-$A3156-ROWS(M3152:M3179)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N3181,(-$A3157-ROWS(N3153:N3180)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O3182,(-$A3158-ROWS(O3154:O3181)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P3183,(-$A3159-ROWS(P3155:P3182)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q3184,(-$A3160-ROWS(Q3156:Q3183)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R3185,(-$A3161-ROWS(R3157:R3184)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S3186,(-$A3162-ROWS(S3158:S3185)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T3187,(-$A3163-ROWS(T3159:T3186)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U3188,(-$A3164-ROWS(U3160:U3187)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V3189,(-$A3165-ROWS(V3161:V3188)),0)","v":0},{"$f":"IF(V3189=\"n/a\",\"n/a\",MAX(0,V3189-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W3190,(-$A3166-ROWS(W3162:W3189)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C3142<>\"n/a\",C3142<>\"n/a\"),IF(SUM(C3145:C3167)=0,0,IF((SUMPRODUCT(C3145:C3167,C3169:C3191)/SUM(C3145:C3167))<0,1,(SUMPRODUCT(C3145:C3167,C3169:C3191)/SUM(C3145:C3167)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C3142<>\"n/a\",D3142<>\"n/a\"),IF(SUM(D3145:D3167)=0,0,IF((SUMPRODUCT(D3145:D3167,D3169:D3191)/SUM(D3145:D3167))<0,1,(SUMPRODUCT(D3145:D3167,D3169:D3191)/SUM(D3145:D3167)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 60",{"$f":"VLOOKUP($A3194,'RFM input'!$F$7:$G$66,2,FALSE)","v":"2019-20 to 2023-24 Blank 2"}]
[{"$f":"VALUE(REPLACE(A3194,1,12,\"\"))","v":60},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A3195,0)","v":0},{"$f":"OFFSET('RFM input'!H$70,$A3195,0)-OFFSET('RFM input'!H$134,$A3195,0)","v":0},{"$f":"OFFSET('RFM input'!I$70,$A3195,0)-OFFSET('RFM input'!I$134,$A3195,0)","v":0},{"$f":"OFFSET('RFM input'!J$70,$A3195,0)-OFFSET('RFM input'!J$134,$A3195,0)","v":0},{"$f":"OFFSET('RFM input'!K$70,$A3195,0)-OFFSET('RFM input'!K$134,$A3195,0)","v":0},{"$f":"OFFSET('RFM input'!L$70,$A3195,0)-OFFSET('RFM input'!L$134,$A3195,0)","v":0},{"$f":"OFFSET('RFM input'!M$70,$A3195,0)-OFFSET('RFM input'!M$134,$A3195,0)","v":0},{"$f":"OFFSET('RFM input'!N$70,$A3195,0)-OFFSET('RFM input'!N$134,$A3195,0)","v":0},{"$f":"OFFSET('RFM input'!O$70,$A3195,0)-OFFSET('RFM input'!O$134,$A3195,0)","v":0},{"$f":"OFFSET('RFM input'!P$70,$A3195,0)-OFFSET('RFM input'!P$134,$A3195,0)","v":0},{"$f":"OFFSET('RFM input'!Q$70,$A3195,0)-OFFSET('RFM input'!Q$134,$A3195,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A3195,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A3195,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A3195,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A3195,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A3195,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A3195,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A3195,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A3195,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A3195,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A3195,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A3195,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3195,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3195,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3195,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3195,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3195,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3195,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3195,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3195,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3195,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$411,$A3195,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3195,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3195,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3195,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3195,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3195,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3195,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3195,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3195,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3195,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$70,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$411,$A3195,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D3223=\"n/a\",0,IF(AND(D3197=0,C3199=0),0,\nIF(AND(D3197<>0,C3199=0),D3197,\nIF(AND(D3198<>0,C3199<>0),(C3199-(C3199/C3223))+D3197,\nIF(C3223<1,0,(C3199-(C3199/C3223)))))))","v":0},{"$f":"IF(E3223=\"n/a\",0,IF(AND(E3197=0,D3199=0),0,\nIF(AND(E3197<>0,D3199=0),E3197,\nIF(AND(E3198<>0,D3199<>0),(D3199-(D3199/D3223))+E3197,\nIF(D3223<1,0,(D3199-(D3199/D3223)))))))","v":0},{"$f":"IF(F3223=\"n/a\",0,IF(AND(F3197=0,E3199=0),0,\nIF(AND(F3197<>0,E3199=0),F3197,\nIF(AND(F3198<>0,E3199<>0),(E3199-(E3199/E3223))+F3197,\nIF(E3223<1,0,(E3199-(E3199/E3223)))))))","v":0},{"$f":"IF(G3223=\"n/a\",0,IF(AND(G3197=0,F3199=0),0,\nIF(AND(G3197<>0,F3199=0),G3197,\nIF(AND(G3198<>0,F3199<>0),(F3199-(F3199/F3223))+G3197,\nIF(F3223<1,0,(F3199-(F3199/F3223)))))))","v":0},{"$f":"IF(H3223=\"n/a\",0,IF(AND(H3197=0,G3199=0),0,\nIF(AND(H3197<>0,G3199=0),H3197,\nIF(AND(H3198<>0,G3199<>0),(G3199-(G3199/G3223))+H3197,\nIF(G3223<1,0,(G3199-(G3199/G3223)))))))","v":0},{"$f":"IF(I3223=\"n/a\",0,IF(AND(I3197=0,H3199=0),0,\nIF(AND(I3197<>0,H3199=0),I3197,\nIF(AND(I3198<>0,H3199<>0),(H3199-(H3199/H3223))+I3197,\nIF(H3223<1,0,(H3199-(H3199/H3223)))))))","v":0},{"$f":"IF(J3223=\"n/a\",0,IF(AND(J3197=0,I3199=0),0,\nIF(AND(J3197<>0,I3199=0),J3197,\nIF(AND(J3198<>0,I3199<>0),(I3199-(I3199/I3223))+J3197,\nIF(I3223<1,0,(I3199-(I3199/I3223)))))))","v":0},{"$f":"IF(K3223=\"n/a\",0,IF(AND(K3197=0,J3199=0),0,\nIF(AND(K3197<>0,J3199=0),K3197,\nIF(AND(K3198<>0,J3199<>0),(J3199-(J3199/J3223))+K3197,\nIF(J3223<1,0,(J3199-(J3199/J3223)))))))","v":0},{"$f":"IF(L3223=\"n/a\",0,IF(AND(L3197=0,K3199=0),0,\nIF(AND(L3197<>0,K3199=0),L3197,\nIF(AND(L3198<>0,K3199<>0),(K3199-(K3199/K3223))+L3197,\nIF(K3223<1,0,(K3199-(K3199/K3223)))))))","v":0},{"$f":"IF(M3223=\"n/a\",0,IF(AND(M3197=0,L3199=0),0,\nIF(AND(M3197<>0,L3199=0),M3197,\nIF(AND(M3198<>0,L3199<>0),(L3199-(L3199/L3223))+M3197,\nIF(L3223<1,0,(L3199-(L3199/L3223)))))))","v":0},{"$f":"IF(N3223=\"n/a\",0,IF(AND(N3197=0,M3199=0),0,\nIF(AND(N3197<>0,M3199=0),N3197,\nIF(AND(N3198<>0,M3199<>0),(M3199-(M3199/M3223))+N3197,\nIF(M3223<1,0,(M3199-(M3199/M3223)))))))","v":0},{"$f":"IF(O3223=\"n/a\",0,IF(AND(O3197=0,N3199=0),0,\nIF(AND(O3197<>0,N3199=0),O3197,\nIF(AND(O3198<>0,N3199<>0),(N3199-(N3199/N3223))+O3197,\nIF(N3223<1,0,(N3199-(N3199/N3223)))))))","v":0},{"$f":"IF(P3223=\"n/a\",0,IF(AND(P3197=0,O3199=0),0,\nIF(AND(P3197<>0,O3199=0),P3197,\nIF(AND(P3198<>0,O3199<>0),(O3199-(O3199/O3223))+P3197,\nIF(O3223<1,0,(O3199-(O3199/O3223)))))))","v":0},{"$f":"IF(Q3223=\"n/a\",0,IF(AND(Q3197=0,P3199=0),0,\nIF(AND(Q3197<>0,P3199=0),Q3197,\nIF(AND(Q3198<>0,P3199<>0),(P3199-(P3199/P3223))+Q3197,\nIF(P3223<1,0,(P3199-(P3199/P3223)))))))","v":0},{"$f":"IF(R3223=\"n/a\",0,IF(AND(R3197=0,Q3199=0),0,\nIF(AND(R3197<>0,Q3199=0),R3197,\nIF(AND(R3198<>0,Q3199<>0),(Q3199-(Q3199/Q3223))+R3197,\nIF(Q3223<1,0,(Q3199-(Q3199/Q3223)))))))","v":0},{"$f":"IF(S3223=\"n/a\",0,IF(AND(S3197=0,R3199=0),0,\nIF(AND(S3197<>0,R3199=0),S3197,\nIF(AND(S3198<>0,R3199<>0),(R3199-(R3199/R3223))+S3197,\nIF(R3223<1,0,(R3199-(R3199/R3223)))))))","v":0},{"$f":"IF(T3223=\"n/a\",0,IF(AND(T3197=0,S3199=0),0,\nIF(AND(T3197<>0,S3199=0),T3197,\nIF(AND(T3198<>0,S3199<>0),(S3199-(S3199/S3223))+T3197,\nIF(S3223<1,0,(S3199-(S3199/S3223)))))))","v":0},{"$f":"IF(U3223=\"n/a\",0,IF(AND(U3197=0,T3199=0),0,\nIF(AND(U3197<>0,T3199=0),U3197,\nIF(AND(U3198<>0,T3199<>0),(T3199-(T3199/T3223))+U3197,\nIF(T3223<1,0,(T3199-(T3199/T3223)))))))","v":0},{"$f":"IF(V3223=\"n/a\",0,IF(AND(V3197=0,U3199=0),0,\nIF(AND(V3197<>0,U3199=0),V3197,\nIF(AND(V3198<>0,U3199<>0),(U3199-(U3199/U3223))+V3197,\nIF(U3223<1,0,(U3199-(U3199/U3223)))))))","v":0},{"$f":"IF(W3223=\"n/a\",0,IF(AND(W3197=0,V3199=0),0,\nIF(AND(W3197<>0,V3199=0),W3197,\nIF(AND(W3198<>0,V3199<>0),(V3199-(V3199/V3223))+W3197,\nIF(V3223<1,0,(V3199-(V3199/V3223)))))))","v":0}]
[{"$f":"A3199+1","v":0},"Depreciated starting RAB",{"$f":"C3195","v":0},{"$f":"IF(C3224=\"n/a\",C3200,IFERROR(IF((OFFSET($C3200,0,$A3200))<0,\nMIN(0,C3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200)))),\nMAX(0,C3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200))))),0))","v":0},{"$f":"IF(D3224=\"n/a\",D3200,IFERROR(IF((OFFSET($C3200,0,$A3200))<0,\nMIN(0,D3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200)))),\nMAX(0,D3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200))))),0))","v":0},{"$f":"IF(E3224=\"n/a\",E3200,IFERROR(IF((OFFSET($C3200,0,$A3200))<0,\nMIN(0,E3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200)))),\nMAX(0,E3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200))))),0))","v":0},{"$f":"IF(F3224=\"n/a\",F3200,IFERROR(IF((OFFSET($C3200,0,$A3200))<0,\nMIN(0,F3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200)))),\nMAX(0,F3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200))))),0))","v":0},{"$f":"IF(G3224=\"n/a\",G3200,IFERROR(IF((OFFSET($C3200,0,$A3200))<0,\nMIN(0,G3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200)))),\nMAX(0,G3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200))))),0))","v":0},{"$f":"IF(H3224=\"n/a\",H3200,IFERROR(IF((OFFSET($C3200,0,$A3200))<0,\nMIN(0,H3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200)))),\nMAX(0,H3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200))))),0))","v":0},{"$f":"IF(I3224=\"n/a\",I3200,IFERROR(IF((OFFSET($C3200,0,$A3200))<0,\nMIN(0,I3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200)))),\nMAX(0,I3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200))))),0))","v":0},{"$f":"IF(J3224=\"n/a\",J3200,IFERROR(IF((OFFSET($C3200,0,$A3200))<0,\nMIN(0,J3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200)))),\nMAX(0,J3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200))))),0))","v":0},{"$f":"IF(K3224=\"n/a\",K3200,IFERROR(IF((OFFSET($C3200,0,$A3200))<0,\nMIN(0,K3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200)))),\nMAX(0,K3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200))))),0))","v":0},{"$f":"IF(L3224=\"n/a\",L3200,IFERROR(IF((OFFSET($C3200,0,$A3200))<0,\nMIN(0,L3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200)))),\nMAX(0,L3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200))))),0))","v":0},{"$f":"IF(M3224=\"n/a\",M3200,IFERROR(IF((OFFSET($C3200,0,$A3200))<0,\nMIN(0,M3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200)))),\nMAX(0,M3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200))))),0))","v":0},{"$f":"IF(N3224=\"n/a\",N3200,IFERROR(IF((OFFSET($C3200,0,$A3200))<0,\nMIN(0,N3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200)))),\nMAX(0,N3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200))))),0))","v":0},{"$f":"IF(O3224=\"n/a\",O3200,IFERROR(IF((OFFSET($C3200,0,$A3200))<0,\nMIN(0,O3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200)))),\nMAX(0,O3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200))))),0))","v":0},{"$f":"IF(P3224=\"n/a\",P3200,IFERROR(IF((OFFSET($C3200,0,$A3200))<0,\nMIN(0,P3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200)))),\nMAX(0,P3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200))))),0))","v":0},{"$f":"IF(Q3224=\"n/a\",Q3200,IFERROR(IF((OFFSET($C3200,0,$A3200))<0,\nMIN(0,Q3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200)))),\nMAX(0,Q3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200))))),0))","v":0},{"$f":"IF(R3224=\"n/a\",R3200,IFERROR(IF((OFFSET($C3200,0,$A3200))<0,\nMIN(0,R3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200)))),\nMAX(0,R3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200))))),0))","v":0},{"$f":"IF(S3224=\"n/a\",S3200,IFERROR(IF((OFFSET($C3200,0,$A3200))<0,\nMIN(0,S3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200)))),\nMAX(0,S3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200))))),0))","v":0},{"$f":"IF(T3224=\"n/a\",T3200,IFERROR(IF((OFFSET($C3200,0,$A3200))<0,\nMIN(0,T3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200)))),\nMAX(0,T3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200))))),0))","v":0},{"$f":"IF(U3224=\"n/a\",U3200,IFERROR(IF((OFFSET($C3200,0,$A3200))<0,\nMIN(0,U3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200)))),\nMAX(0,U3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200))))),0))","v":0},{"$f":"IF(V3224=\"n/a\",V3200,IFERROR(IF((OFFSET($C3200,0,$A3200))<0,\nMIN(0,V3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200)))),\nMAX(0,V3200-(OFFSET($C3200,0,$A3200)/(OFFSET($C3195,-$A3199,$A3200))))),0))","v":0}]
[{"$f":"A3200+1","v":1},"Depreciated Net Capex 2014-15",null,{"$f":"OFFSET(D3201,-($A3201+5),0)","v":0},{"$f":"IF(D3225=\"n/a\",D3201,IFERROR(IF((OFFSET($C3201,0,$A3201))<0,\nMIN(0,D3201-(OFFSET($C3201,0,$A3201)/(OFFSET($C3196,-$A3200,$A3201)))),\nMAX(0,D3201-(OFFSET($C3201,0,$A3201)/(OFFSET($C3196,-$A3200,$A3201))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"OFFSET(E3202,-($A3202+5),0)","v":0},{"$f":"IF(E3226=\"n/a\",E3202,IFERROR(IF((OFFSET($C3202,0,$A3202))<0,\nMIN(0,E3202-(OFFSET($C3202,0,$A3202)/(OFFSET($C3197,-$A3201,$A3202)))),\nMAX(0,E3202-(OFFSET($C3202,0,$A3202)/(OFFSET($C3197,-$A3201,$A3202))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"OFFSET(F3203,-($A3203+5),0)","v":0},{"$f":"IF(F3227=\"n/a\",F3203,IFERROR(IF((OFFSET($C3203,0,$A3203))<0,\nMIN(0,F3203-(OFFSET($C3203,0,$A3203)/(OFFSET($C3198,-$A3202,$A3203)))),\nMAX(0,F3203-(OFFSET($C3203,0,$A3203)/(OFFSET($C3198,-$A3202,$A3203))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G3204,-($A3204+5),0)","v":0},{"$f":"IF(G3228=\"n/a\",G3204,IFERROR(IF((OFFSET($C3204,0,$A3204))<0,\nMIN(0,G3204-(OFFSET($C3204,0,$A3204)/(OFFSET($C3199,-$A3203,$A3204)))),\nMAX(0,G3204-(OFFSET($C3204,0,$A3204)/(OFFSET($C3199,-$A3203,$A3204))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H3205,-($A3205+5),0)","v":0},{"$f":"IF(H3229=\"n/a\",H3205,IFERROR(IF((OFFSET($C3205,0,$A3205))<0,\nMIN(0,H3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205)))),\nMAX(0,H3205-(OFFSET($C3205,0,$A3205)/(OFFSET($C3200,-$A3204,$A3205))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I3206,-($A3206+5),0)","v":0},{"$f":"IF(I3230=\"n/a\",I3206,IFERROR(IF((OFFSET($C3206,0,$A3206))<0,\nMIN(0,I3206-(OFFSET($C3206,0,$A3206)/(OFFSET($C3201,-$A3205,$A3206)))),\nMAX(0,I3206-(OFFSET($C3206,0,$A3206)/(OFFSET($C3201,-$A3205,$A3206))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J3207,-($A3207+5),0)","v":0},{"$f":"IF(J3231=\"n/a\",J3207,IFERROR(IF((OFFSET($C3207,0,$A3207))<0,\nMIN(0,J3207-(OFFSET($C3207,0,$A3207)/(OFFSET($C3202,-$A3206,$A3207)))),\nMAX(0,J3207-(OFFSET($C3207,0,$A3207)/(OFFSET($C3202,-$A3206,$A3207))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K3208,-($A3208+5),0)","v":0},{"$f":"IF(K3232=\"n/a\",K3208,IFERROR(IF((OFFSET($C3208,0,$A3208))<0,\nMIN(0,K3208-(OFFSET($C3208,0,$A3208)/(OFFSET($C3203,-$A3207,$A3208)))),\nMAX(0,K3208-(OFFSET($C3208,0,$A3208)/(OFFSET($C3203,-$A3207,$A3208))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L3209,-($A3209+5),0)","v":0},{"$f":"IF(L3233=\"n/a\",L3209,IFERROR(IF((OFFSET($C3209,0,$A3209))<0,\nMIN(0,L3209-(OFFSET($C3209,0,$A3209)/(OFFSET($C3204,-$A3208,$A3209)))),\nMAX(0,L3209-(OFFSET($C3209,0,$A3209)/(OFFSET($C3204,-$A3208,$A3209))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M3210,-($A3210+5),0)","v":0},{"$f":"IF(M3234=\"n/a\",M3210,IFERROR(IF((OFFSET($C3210,0,$A3210))<0,\nMIN(0,M3210-(OFFSET($C3210,0,$A3210)/(OFFSET($C3205,-$A3209,$A3210)))),\nMAX(0,M3210-(OFFSET($C3210,0,$A3210)/(OFFSET($C3205,-$A3209,$A3210))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A3211)","v":"Depreciated Net Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N3211,-($A3211+5),0)","v":0},{"$f":"IF(N3235=\"n/a\",N3211,IFERROR(IF((OFFSET($C3211,0,$A3211))<0,\nMIN(0,N3211-(OFFSET($C3211,0,$A3211)/(OFFSET($C3206,-$A3210,$A3211)))),\nMAX(0,N3211-(OFFSET($C3211,0,$A3211)/(OFFSET($C3206,-$A3210,$A3211))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O3212,-($A3212+5),0)","v":0},{"$f":"IF(O3236=\"n/a\",O3212,IFERROR(IF((OFFSET($C3212,0,$A3212))<0,\nMIN(0,O3212-(OFFSET($C3212,0,$A3212)/(OFFSET($C3207,-$A3211,$A3212)))),\nMAX(0,O3212-(OFFSET($C3212,0,$A3212)/(OFFSET($C3207,-$A3211,$A3212))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P3213,-($A3213+5),0)","v":0},{"$f":"IF(P3237=\"n/a\",P3213,IFERROR(IF((OFFSET($C3213,0,$A3213))<0,\nMIN(0,P3213-(OFFSET($C3213,0,$A3213)/(OFFSET($C3208,-$A3212,$A3213)))),\nMAX(0,P3213-(OFFSET($C3213,0,$A3213)/(OFFSET($C3208,-$A3212,$A3213))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q3214,-($A3214+5),0)","v":0},{"$f":"IF(Q3238=\"n/a\",Q3214,IFERROR(IF((OFFSET($C3214,0,$A3214))<0,\nMIN(0,Q3214-(OFFSET($C3214,0,$A3214)/(OFFSET($C3209,-$A3213,$A3214)))),\nMAX(0,Q3214-(OFFSET($C3214,0,$A3214)/(OFFSET($C3209,-$A3213,$A3214))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R3215,-($A3215+5),0)","v":0},{"$f":"IF(R3239=\"n/a\",R3215,IFERROR(IF((OFFSET($C3215,0,$A3215))<0,\nMIN(0,R3215-(OFFSET($C3215,0,$A3215)/(OFFSET($C3210,-$A3214,$A3215)))),\nMAX(0,R3215-(OFFSET($C3215,0,$A3215)/(OFFSET($C3210,-$A3214,$A3215))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S3216,-($A3216+5),0)","v":0},{"$f":"IF(S3240=\"n/a\",S3216,IFERROR(IF((OFFSET($C3216,0,$A3216))<0,\nMIN(0,S3216-(OFFSET($C3216,0,$A3216)/(OFFSET($C3211,-$A3215,$A3216)))),\nMAX(0,S3216-(OFFSET($C3216,0,$A3216)/(OFFSET($C3211,-$A3215,$A3216))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T3217,-($A3217+5),0)","v":0},{"$f":"IF(T3241=\"n/a\",T3217,IFERROR(IF((OFFSET($C3217,0,$A3217))<0,\nMIN(0,T3217-(OFFSET($C3217,0,$A3217)/(OFFSET($C3212,-$A3216,$A3217)))),\nMAX(0,T3217-(OFFSET($C3217,0,$A3217)/(OFFSET($C3212,-$A3216,$A3217))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U3218,-($A3218+5),0)","v":0},{"$f":"IF(U3242=\"n/a\",U3218,IFERROR(IF((OFFSET($C3218,0,$A3218))<0,\nMIN(0,U3218-(OFFSET($C3218,0,$A3218)/(OFFSET($C3213,-$A3217,$A3218)))),\nMAX(0,U3218-(OFFSET($C3218,0,$A3218)/(OFFSET($C3213,-$A3217,$A3218))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V3219,-($A3219+5),0)","v":0},{"$f":"IF(V3243=\"n/a\",V3219,IFERROR(IF((OFFSET($C3219,0,$A3219))<0,\nMIN(0,V3219-(OFFSET($C3219,0,$A3219)/(OFFSET($C3214,-$A3218,$A3219)))),\nMAX(0,V3219-(OFFSET($C3219,0,$A3219)/(OFFSET($C3214,-$A3218,$A3219))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W3220,-($A3220+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C3223=\"n/a\",\"n/a\",IF(AND(C3223<1,D3197=0),0,\nIF(D3197=0,C3223-1,\nIF(C3223<1,D3198,\n(((C3223-1)*(C3199-(C3199/(C3223))))+(D3197*D3198))/(D3199)))))","v":0},{"$f":"IF(D3223=\"n/a\",\"n/a\",IF(AND(D3223<1,E3197=0),0,\nIF(E3197=0,D3223-1,\nIF(D3223<1,E3198,\n(((D3223-1)*(D3199-(D3199/(D3223))))+(E3197*E3198))/(E3199)))))","v":0},{"$f":"IF(E3223=\"n/a\",\"n/a\",IF(AND(E3223<1,F3197=0),0,\nIF(F3197=0,E3223-1,\nIF(E3223<1,F3198,\n(((E3223-1)*(E3199-(E3199/(E3223))))+(F3197*F3198))/(F3199)))))","v":0},{"$f":"IF(F3223=\"n/a\",\"n/a\",IF(AND(F3223<1,G3197=0),0,\nIF(G3197=0,F3223-1,\nIF(F3223<1,G3198,\n(((F3223-1)*(F3199-(F3199/(F3223))))+(G3197*G3198))/(G3199)))))","v":0},{"$f":"IF(G3223=\"n/a\",\"n/a\",IF(AND(G3223<1,H3197=0),0,\nIF(H3197=0,G3223-1,\nIF(G3223<1,H3198,\n(((G3223-1)*(G3199-(G3199/(G3223))))+(H3197*H3198))/(H3199)))))","v":0},{"$f":"IF(H3223=\"n/a\",\"n/a\",IF(AND(H3223<1,I3197=0),0,\nIF(I3197=0,H3223-1,\nIF(H3223<1,I3198,\n(((H3223-1)*(H3199-(H3199/(H3223))))+(I3197*I3198))/(I3199)))))","v":0},{"$f":"IF(I3223=\"n/a\",\"n/a\",IF(AND(I3223<1,J3197=0),0,\nIF(J3197=0,I3223-1,\nIF(I3223<1,J3198,\n(((I3223-1)*(I3199-(I3199/(I3223))))+(J3197*J3198))/(J3199)))))","v":0},{"$f":"IF(J3223=\"n/a\",\"n/a\",IF(AND(J3223<1,K3197=0),0,\nIF(K3197=0,J3223-1,\nIF(J3223<1,K3198,\n(((J3223-1)*(J3199-(J3199/(J3223))))+(K3197*K3198))/(K3199)))))","v":0},{"$f":"IF(K3223=\"n/a\",\"n/a\",IF(AND(K3223<1,L3197=0),0,\nIF(L3197=0,K3223-1,\nIF(K3223<1,L3198,\n(((K3223-1)*(K3199-(K3199/(K3223))))+(L3197*L3198))/(L3199)))))","v":0},{"$f":"IF(L3223=\"n/a\",\"n/a\",IF(AND(L3223<1,M3197=0),0,\nIF(M3197=0,L3223-1,\nIF(L3223<1,M3198,\n(((L3223-1)*(L3199-(L3199/(L3223))))+(M3197*M3198))/(M3199)))))","v":0},{"$f":"IF(M3223=\"n/a\",\"n/a\",IF(AND(M3223<1,N3197=0),0,\nIF(N3197=0,M3223-1,\nIF(M3223<1,N3198,\n(((M3223-1)*(M3199-(M3199/(M3223))))+(N3197*N3198))/(N3199)))))","v":0},{"$f":"IF(N3223=\"n/a\",\"n/a\",IF(AND(N3223<1,O3197=0),0,\nIF(O3197=0,N3223-1,\nIF(N3223<1,O3198,\n(((N3223-1)*(N3199-(N3199/(N3223))))+(O3197*O3198))/(O3199)))))","v":0},{"$f":"IF(O3223=\"n/a\",\"n/a\",IF(AND(O3223<1,P3197=0),0,\nIF(P3197=0,O3223-1,\nIF(O3223<1,P3198,\n(((O3223-1)*(O3199-(O3199/(O3223))))+(P3197*P3198))/(P3199)))))","v":0},{"$f":"IF(P3223=\"n/a\",\"n/a\",IF(AND(P3223<1,Q3197=0),0,\nIF(Q3197=0,P3223-1,\nIF(P3223<1,Q3198,\n(((P3223-1)*(P3199-(P3199/(P3223))))+(Q3197*Q3198))/(Q3199)))))","v":0},{"$f":"IF(Q3223=\"n/a\",\"n/a\",IF(AND(Q3223<1,R3197=0),0,\nIF(R3197=0,Q3223-1,\nIF(Q3223<1,R3198,\n(((Q3223-1)*(Q3199-(Q3199/(Q3223))))+(R3197*R3198))/(R3199)))))","v":0},{"$f":"IF(R3223=\"n/a\",\"n/a\",IF(AND(R3223<1,S3197=0),0,\nIF(S3197=0,R3223-1,\nIF(R3223<1,S3198,\n(((R3223-1)*(R3199-(R3199/(R3223))))+(S3197*S3198))/(S3199)))))","v":0},{"$f":"IF(S3223=\"n/a\",\"n/a\",IF(AND(S3223<1,T3197=0),0,\nIF(T3197=0,S3223-1,\nIF(S3223<1,T3198,\n(((S3223-1)*(S3199-(S3199/(S3223))))+(T3197*T3198))/(T3199)))))","v":0},{"$f":"IF(T3223=\"n/a\",\"n/a\",IF(AND(T3223<1,U3197=0),0,\nIF(U3197=0,T3223-1,\nIF(T3223<1,U3198,\n(((T3223-1)*(T3199-(T3199/(T3223))))+(U3197*U3198))/(U3199)))))","v":0},{"$f":"IF(U3223=\"n/a\",\"n/a\",IF(AND(U3223<1,V3197=0),0,\nIF(V3197=0,U3223-1,\nIF(U3223<1,V3198,\n(((U3223-1)*(U3199-(U3199/(U3223))))+(V3197*V3198))/(V3199)))))","v":0},{"$f":"IF(V3223=\"n/a\",\"n/a\",IF(AND(V3223<1,W3197=0),0,\nIF(W3197=0,V3223-1,\nIF(V3223<1,W3198,\n(((V3223-1)*(V3199-(V3199/(V3223))))+(W3197*W3198))/(W3199)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C3224,(-$A3200-ROWS(C3196:C3223)),0)","v":"n/a"},{"$f":"IF(C3224=\"n/a\",\"n/a\",MAX(0,C3224-1))","v":"n/a"},{"$f":"IF(D3224=\"n/a\",\"n/a\",MAX(0,D3224-1))","v":"n/a"},{"$f":"IF(E3224=\"n/a\",\"n/a\",MAX(0,E3224-1))","v":"n/a"},{"$f":"IF(F3224=\"n/a\",\"n/a\",MAX(0,F3224-1))","v":"n/a"},{"$f":"IF(G3224=\"n/a\",\"n/a\",MAX(0,G3224-1))","v":"n/a"},{"$f":"IF(H3224=\"n/a\",\"n/a\",MAX(0,H3224-1))","v":"n/a"},{"$f":"IF(I3224=\"n/a\",\"n/a\",MAX(0,I3224-1))","v":"n/a"},{"$f":"IF(J3224=\"n/a\",\"n/a\",MAX(0,J3224-1))","v":"n/a"},{"$f":"IF(K3224=\"n/a\",\"n/a\",MAX(0,K3224-1))","v":"n/a"},{"$f":"IF(L3224=\"n/a\",\"n/a\",MAX(0,L3224-1))","v":"n/a"},{"$f":"IF(M3224=\"n/a\",\"n/a\",MAX(0,M3224-1))","v":"n/a"},{"$f":"IF(N3224=\"n/a\",\"n/a\",MAX(0,N3224-1))","v":"n/a"},{"$f":"IF(O3224=\"n/a\",\"n/a\",MAX(0,O3224-1))","v":"n/a"},{"$f":"IF(P3224=\"n/a\",\"n/a\",MAX(0,P3224-1))","v":"n/a"},{"$f":"IF(Q3224=\"n/a\",\"n/a\",MAX(0,Q3224-1))","v":"n/a"},{"$f":"IF(R3224=\"n/a\",\"n/a\",MAX(0,R3224-1))","v":"n/a"},{"$f":"IF(S3224=\"n/a\",\"n/a\",MAX(0,S3224-1))","v":"n/a"},{"$f":"IF(T3224=\"n/a\",\"n/a\",MAX(0,T3224-1))","v":"n/a"},{"$f":"IF(U3224=\"n/a\",\"n/a\",MAX(0,U3224-1))","v":"n/a"},{"$f":"IF(V3224=\"n/a\",\"n/a\",MAX(0,V3224-1))","v":"n/a"}]
[null,"RL Capex 2014-15",null,{"$f":"OFFSET(D3225,(-$A3201-ROWS(D3197:D3224)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"OFFSET(E3226,(-$A3202-ROWS(E3198:E3225)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"OFFSET(F3227,(-$A3203-ROWS(F3199:F3226)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"OFFSET(G3228,(-$A3204-ROWS(G3200:G3227)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"OFFSET(H3229,(-$A3205-ROWS(H3201:H3228)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"OFFSET(I3230,(-$A3206-ROWS(I3202:I3229)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"OFFSET(J3231,(-$A3207-ROWS(J3203:J3230)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K3232,(-$A3208-ROWS(K3204:K3231)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L3233,(-$A3209-ROWS(L3205:L3232)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M3234,(-$A3210-ROWS(M3206:M3233)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A3211)","v":"RL Capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N3235,(-$A3211-ROWS(N3207:N3234)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O3236,(-$A3212-ROWS(O3208:O3235)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P3237,(-$A3213-ROWS(P3209:P3236)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q3238,(-$A3214-ROWS(Q3210:Q3237)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R3239,(-$A3215-ROWS(R3211:R3238)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S3240,(-$A3216-ROWS(S3212:S3239)),0)","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T3241,(-$A3217-ROWS(T3213:T3240)),0)","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U3242,(-$A3218-ROWS(U3214:U3241)),0)","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V3243,(-$A3219-ROWS(V3215:V3242)),0)","v":0},{"$f":"IF(V3243=\"n/a\",\"n/a\",MAX(0,V3243-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W3244,(-$A3220-ROWS(W3216:W3243)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C3196<>\"n/a\",C3196<>\"n/a\"),IF(SUM(C3199:C3221)=0,0,IF((SUMPRODUCT(C3199:C3221,C3223:C3245)/SUM(C3199:C3221))<0,1,(SUMPRODUCT(C3199:C3221,C3223:C3245)/SUM(C3199:C3221)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C3196<>\"n/a\",D3196<>\"n/a\"),IF(SUM(D3199:D3221)=0,0,IF((SUMPRODUCT(D3199:D3221,D3223:D3245)/SUM(D3199:D3221))<0,1,(SUMPRODUCT(D3199:D3221,D3223:D3245)/SUM(D3199:D3221)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PTRM input summary","index":12,"n_rows":74,"n_cols":18,"rows_kept":74,"cut":false,"hidden":false,"merged":[[4,4,4,7],[5,6,5,8],[6,4,6,5],[7,4,7,5],[18,4,18,5],[10,4,10,5],[11,4,11,5],[8,4,8,5],[9,4,9,5],[19,4,19,5],[12,4,12,5],[13,4,13,5],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,4,17,5],[27,4,27,5],[24,4,24,5],[25,4,25,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[26,4,26,5],[28,4,28,5],[29,4,29,5],[34,4,34,5],[30,4,30,5],[31,4,31,5],[32,4,32,5],[33,4,33,5]]}
[]
[null,null,null,null,{"$f":"'DMS input'!$C$16&\" - PTRM Input Summary\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"Endeavour - PTRM Input Summary - DNSP RFM - version 2"}]
[]
[]
[null,null,null,null,{"$f":"\"Opening Regulatory Asset Base for \"&Q7&\" ($m Nominal)\"","v":"Opening Regulatory Asset Base for 2019-20 ($m Nominal)"}]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value","Assets Under Construction","Average Remaining Life (Year)","Standard Life (Year)","Opening Tax Asset Value","Average Tax Remaining Life (Year)","Tax Standard Life (Year)","Base Regulatory Year","Length of Regulatory Control Period (Year)"]
[3,7,null,null,{"$f":"'RFM input'!F7","v":"Asset Class 1"},null,{"$f":"Asset1","v":"2013-14 ORAB Sub-transmission lines and cables"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A7,FALSE)","v":455.98479199126371},null,{"$f":"IF(OR($J7<0,AND($J7>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E7,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E7,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E7,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":25.431420314748351},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B7,FALSE)","v":372.45228713383182},{"$f":"IF(OR($N7<0,AND($N7>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E7,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E7,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E7,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":32.994165705448168},null,{"$f":"HLOOKUP(IF('RFM input'!W7=\"\",5,'RFM input'!W7),'TAB roll forward'!I2:R4,3,FALSE)","v":"2019-20"}]
[{"$f":"A7+1","v":4},{"$f":"B7+1","v":8},null,null,{"$f":"'RFM input'!F8","v":"Asset Class 2"},null,{"$f":"Asset2","v":"2013-14 ORAB Distribution lines and cables"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A8,FALSE)","v":1118.0777361212527},null,{"$f":"IF(OR($J8<0,AND($J8>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E8,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E8,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E8,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":33.302553263930903},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B8,FALSE)","v":864.21951447338733},{"$f":"IF(OR($N8<0,AND($N8>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E8,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E8,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E8,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":33.962296227829306}]
[{"$f":"A8+1","v":5},{"$f":"B8+1","v":9},null,null,{"$f":"'RFM input'!F9","v":"Asset Class 3"},null,{"$f":"Asset3","v":"2013-14 ORAB Substations"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A9,FALSE)","v":1876.4272902755374},null,{"$f":"IF(OR($J9<0,AND($J9>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E9,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E9,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E9,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":23.198677793395184},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B9,FALSE)","v":1667.8698280504993},{"$f":"IF(OR($N9<0,AND($N9>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E9,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E9,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E9,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":28.811718534604317}]
[6,10,null,null,{"$f":"'RFM input'!F10","v":"Asset Class 4"},null,{"$f":"Asset4","v":"2013-14 ORAB Transformers"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A10,FALSE)","v":428.32022702476581},null,{"$f":"IF(OR($J10<0,AND($J10>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E10,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E10,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E10,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":19.912929523732352},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B10,FALSE)","v":258.32532327210123},{"$f":"IF(OR($N10<0,AND($N10>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E10,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E10,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E10,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":22.529533637234799}]
[7,11,null,null,{"$f":"'RFM input'!F11","v":"Asset Class 5"},null,{"$f":"Asset5","v":"2013-14 ORAB Low Voltage lines and cables"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A11,FALSE)","v":629.88558909243704},null,{"$f":"IF(OR($J11<0,AND($J11>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E11,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E11,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E11,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":22.894475995354302},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B11,FALSE)","v":318.29757486122094},{"$f":"IF(OR($N11<0,AND($N11>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E11,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E11,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E11,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":29.464835403174284}]
[8,12,null,null,{"$f":"'RFM input'!F12","v":"Asset Class 6"},null,{"$f":"Asset6","v":"2013-14 ORAB Customer metering and Load control"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A12,FALSE)","v":6.9028706707003549},null,{"$f":"IF(OR($J12<0,AND($J12>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E12,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E12,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E12,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":17.817652322754146},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B12,FALSE)","v":7.9661317220709735},{"$f":"IF(OR($N12<0,AND($N12>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E12,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E12,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E12,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":12.999272158408981}]
[9,13,null,null,{"$f":"'RFM input'!F13","v":"Asset Class 7"},null,{"$f":"Asset7","v":"2013-14 ORAB Communication"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A13,FALSE)","v":5.1935856532867817},null,{"$f":"IF(OR($J13<0,AND($J13>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E13,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E13,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E13,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":2.0835164209588317},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B13,FALSE)","v":8.214135038230669},{"$f":"IF(OR($N13<0,AND($N13>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E13,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E13,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E13,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":3.297430719849709}]
[10,14,null,null,{"$f":"'RFM input'!F14","v":"Asset Class 8"},null,{"$f":"Asset8","v":"2013-14 ORAB Land"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A14,FALSE)","v":141.59485027632417},null,{"$f":"IF(OR($J14<0,AND($J14>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E14,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E14,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E14,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B14,FALSE)","v":94.43164354178019},{"$f":"IF(OR($N14<0,AND($N14>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E14,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E14,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E14,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"}]
[11,15,null,null,{"$f":"'RFM input'!F15","v":"Asset Class 9"},null,{"$f":"Asset9","v":"2013-14 ORAB Easements"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A15,FALSE)","v":18.201611650054961},null,{"$f":"IF(OR($J15<0,AND($J15>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E15,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E15,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E15,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B15,FALSE)","v":13.662455105495132},{"$f":"IF(OR($N15<0,AND($N15>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E15,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E15,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E15,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"}]
[12,16,null,null,{"$f":"'RFM input'!F16","v":"Asset Class 10"},null,{"$f":"Asset10","v":"2013-14 ORAB Equity raising costs"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A16,FALSE)","v":7.5387837400953046},null,{"$f":"IF(OR($J16<0,AND($J16>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E16,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E16,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E16,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":32.030872132061923},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B16,FALSE)","v":5.9422805745489429},{"$f":"IF(OR($N16<0,AND($N16>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E16,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E16,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E16,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":32.030872132061923}]
[13,17,null,null,{"$f":"'RFM input'!F17","v":"Asset Class 11"},null,{"$f":"Asset11","v":"2013-14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A17,FALSE)","v":7.8781814729931519},null,{"$f":"IF(OR($J17<0,AND($J17>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E17,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E17,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E17,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":5.8450063955442193},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B17,FALSE)","v":10.055033759865942},{"$f":"IF(OR($N17<0,AND($N17>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E17,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E17,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E17,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":21.863509130521468}]
[14,18,null,null,{"$f":"'RFM input'!F18","v":"Asset Class 12"},null,{"$f":"Asset12","v":"2013-14 ORAB Work in progress"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A18,FALSE)","v":0},null,{"$f":"IF(OR($J18<0,AND($J18>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E18,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E18,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E18,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B18,FALSE)","v":0},{"$f":"IF(OR($N18<0,AND($N18>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E18,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E18,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E18,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"}]
[15,19,null,null,{"$f":"'RFM input'!F19","v":"Asset Class 13"},null,{"$f":"Asset13","v":"2013-14 ORAB Information & Communication Technology"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A19,FALSE)","v":-0.46311342775399472},null,{"$f":"IF(OR($J19<0,AND($J19>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E19,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E19,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E19,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":5},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B19,FALSE)","v":0},{"$f":"IF(OR($N19<0,AND($N19>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E19,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E19,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E19,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[16,20,null,null,{"$f":"'RFM input'!F20","v":"Asset Class 14"},null,{"$f":"Asset14","v":"2013-14 ORAB Furniture, fittings, plant and equipment"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A20,FALSE)","v":17.667670960953107},null,{"$f":"IF(OR($J20<0,AND($J20>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E20,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E20,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E20,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":2.8267175879926869},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B20,FALSE)","v":-1.7763568394002505E-15},{"$f":"IF(OR($N20<0,AND($N20>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E20,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E20,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E20,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":5}]
[17,21,null,null,{"$f":"'RFM input'!F21","v":"Asset Class 15"},null,{"$f":"Asset15","v":"2013-14 ORAB Motor Vehicles"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A21,FALSE)","v":2.6823772470821816},null,{"$f":"IF(OR($J21<0,AND($J21>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E21,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E21,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E21,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0.64448363244586915},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B21,FALSE)","v":21.31594628387564},{"$f":"IF(OR($N21<0,AND($N21>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E21,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E21,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E21,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":2.0802822547247599}]
[18,22,null,null,{"$f":"'RFM input'!F22","v":"Asset Class 16"},null,{"$f":"Asset16","v":"2013-14 ORAB Buildings"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A22,FALSE)","v":186.92322479650332},null,{"$f":"IF(OR($J22<0,AND($J22>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E22,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E22,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E22,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":39.691865978504538},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B22,FALSE)","v":158.9372871119381},{"$f":"IF(OR($N22<0,AND($N22>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E22,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E22,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E22,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":28.268117702659403}]
[19,23,null,null,{"$f":"'RFM input'!F23","v":"Asset Class 17"},null,{"$f":"Asset17","v":"2013-14 ORAB Land (non-system)"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A23,FALSE)","v":136.74140240773536},null,{"$f":"IF(OR($J23<0,AND($J23>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E23,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E23,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E23,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B23,FALSE)","v":40.475625421715641},{"$f":"IF(OR($N23<0,AND($N23>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E23,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E23,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E23,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"}]
[20,24,null,null,{"$f":"'RFM input'!F24","v":"Asset Class 18"},null,{"$f":"Asset18","v":"2013-14 ORAB Other non system assets"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A24,FALSE)","v":-9.3442158039281128E-3},null,{"$f":"IF(OR($J24<0,AND($J24>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E24,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E24,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E24,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":5},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B24,FALSE)","v":0},{"$f":"IF(OR($N24<0,AND($N24>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E24,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E24,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E24,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"}]
[21,25,null,null,{"$f":"'RFM input'!F25","v":"Asset Class 19"},null,{"$f":"Asset19","v":"2013-14 ORAB Blank 1"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A25,FALSE)","v":0},null,{"$f":"IF(OR($J25<0,AND($J25>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E25,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E25,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E25,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B25,FALSE)","v":0},{"$f":"IF(OR($N25<0,AND($N25>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E25,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E25,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E25,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[22,26,null,null,{"$f":"'RFM input'!F26","v":"Asset Class 20"},null,{"$f":"Asset20","v":"2013-14 ORAB Blank 2"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A26,FALSE)","v":0},null,{"$f":"IF(OR($J26<0,AND($J26>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E26,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E26,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E26,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B26,FALSE)","v":0},{"$f":"IF(OR($N26<0,AND($N26>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E26,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E26,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E26,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[23,27,null,null,{"$f":"'RFM input'!F27","v":"Asset Class 21"},null,{"$f":"Asset21","v":"2014-15 to 2018-19 Sub-transmission lines and cables"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A27,FALSE)","v":133.24195592264843},null,{"$f":"IF(OR($J27<0,AND($J27>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E27,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E27,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E27,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":45.116662156309104},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B27,FALSE)","v":181.89838114412373},{"$f":"IF(OR($N27<0,AND($N27>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E27,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E27,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E27,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":44.643274045594623}]
[24,28,null,null,{"$f":"'RFM input'!F28","v":"Asset Class 22"},null,{"$f":"Asset22","v":"2014-15 to 2018-19 Distribution lines and cables"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A28,FALSE)","v":369.82441660364537},null,{"$f":"IF(OR($J28<0,AND($J28>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E28,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E28,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E28,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":48.893895321901319},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B28,FALSE)","v":550.06454686947563},{"$f":"IF(OR($N28<0,AND($N28>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E28,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E28,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E28,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":46.10114233759527}]
[25,29,null,null,{"$f":"'RFM input'!F29","v":"Asset Class 23"},null,{"$f":"Asset23","v":"2014-15 to 2018-19 Substations"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A29,FALSE)","v":519.72522972752984},null,{"$f":"IF(OR($J29<0,AND($J29>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E29,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E29,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E29,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":38.133688300191089},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B29,FALSE)","v":598.27570233382869},{"$f":"IF(OR($N29<0,AND($N29>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E29,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E29,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E29,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":38.146151006949324}]
[26,30,null,null,{"$f":"'RFM input'!F30","v":"Asset Class 24"},null,{"$f":"Asset24","v":"2014-15 to 2018-19 Transformers"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A30,FALSE)","v":84.738120893591855},null,{"$f":"IF(OR($J30<0,AND($J30>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E30,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E30,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E30,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":42.077536461943687},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B30,FALSE)","v":82.288755484545263},{"$f":"IF(OR($N30<0,AND($N30>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E30,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E30,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E30,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":37.796999469561349}]
[27,31,null,null,{"$f":"'RFM input'!F31","v":"Asset Class 25"},null,{"$f":"Asset25","v":"2014-15 to 2018-19 Low Voltage lines and cables"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A31,FALSE)","v":218.1591414759817},null,{"$f":"IF(OR($J31<0,AND($J31>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E31,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E31,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E31,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":50.292873351389133},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B31,FALSE)","v":475.59189857020579},{"$f":"IF(OR($N31<0,AND($N31>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E31,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E31,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E31,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":45.783160188315676}]
[28,32,null,null,{"$f":"'RFM input'!F32","v":"Asset Class 26"},null,{"$f":"Asset26","v":"2014-15 to 2018-19 Customer metering and Load control"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A32,FALSE)","v":4.5710132399303403},null,{"$f":"IF(OR($J32<0,AND($J32>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E32,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E32,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E32,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":23.048049021383232},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B32,FALSE)","v":4.1995633322279353},{"$f":"IF(OR($N32<0,AND($N32>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E32,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E32,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E32,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":23.070905094215956}]
[29,33,null,null,{"$f":"'RFM input'!F33","v":"Asset Class 27"},null,{"$f":"Asset27","v":"2014-15 to 2018-19 Communication"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A33,FALSE)","v":41.087516665759139},null,{"$f":"IF(OR($J33<0,AND($J33>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E33,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E33,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E33,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":7.3260577939051617},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B33,FALSE)","v":37.381865069044338},{"$f":"IF(OR($N33<0,AND($N33>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E33,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E33,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E33,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":8.9008572443937766}]
[30,34,null,null,{"$f":"'RFM input'!F34","v":"Asset Class 28"},null,{"$f":"Asset28","v":"2014-15 to 2018-19 Land"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A34,FALSE)","v":-6.8956246822229419},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B34,FALSE)","v":-1.2718064745308428},"n/a"]
[31,35,null,null,{"$f":"'RFM input'!F35","v":"Asset Class 29"},null,{"$f":"Asset29","v":"2014-15 to 2018-19 Easements"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A35,FALSE)","v":0.78091296548927625},null,{"$f":"IF(OR($J35<0,AND($J35>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E35,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E35,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E35,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B35,FALSE)","v":0.74887910242024402},{"$f":"IF(OR($N35<0,AND($N35>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E35,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E35,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E35,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"}]
[32,36,null,null,{"$f":"'RFM input'!F36","v":"Asset Class 30"},null,{"$f":"Asset30","v":"2014-15 to 2018-19 Equity raising costs"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A36,FALSE)","v":2.2667650187976647},null,{"$f":"IF(OR($J36<0,AND($J36>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E36,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E36,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E36,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":40.510379991520026},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B36,FALSE)","v":0.45156906263131091},{"$f":"IF(OR($N36<0,AND($N36>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E36,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E36,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E36,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0.99999734259917417}]
[33,37,null,null,{"$f":"'RFM input'!F37","v":"Asset Class 31"},null,{"$f":"Asset31","v":"2014-15 to 2018-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A37,FALSE)","v":2.7675881397315494},null,{"$f":"IF(OR($J37<0,AND($J37>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E37,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E37,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E37,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":22.756300321980806},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B37,FALSE)","v":3.3480126485659478},{"$f":"IF(OR($N37<0,AND($N37>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E37,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E37,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E37,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":39.113985280511876}]
[34,38,null,null,{"$f":"'RFM input'!F38","v":"Asset Class 32"},null,{"$f":"Asset32","v":"2014-15 to 2018-19 Work in progress"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A38,FALSE)","v":0},null,{"$f":"IF(OR($J38<0,AND($J38>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E38,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E38,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E38,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B38,FALSE)","v":0},{"$f":"IF(OR($N38<0,AND($N38>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E38,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E38,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E38,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"}]
[35,39,null,null,{"$f":"'RFM input'!F39","v":"Asset Class 33"},null,{"$f":"Asset33","v":"2014-15 to 2018-19 Information & Communication Technology"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A39,FALSE)","v":90.401186355747768},null,{"$f":"IF(OR($J39<0,AND($J39>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E39,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E39,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E39,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":4.2120473664419062},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B39,FALSE)","v":75.704142451624094},{"$f":"IF(OR($N39<0,AND($N39>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E39,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E39,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E39,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":2.3844360010556067}]
[36,40,null,null,{"$f":"'RFM input'!F40","v":"Asset Class 34"},null,{"$f":"Asset34","v":"2014-15 to 2018-19 Furniture, fittings, plant and equipment"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A40,FALSE)","v":9.9085156918540278},null,{"$f":"IF(OR($J40<0,AND($J40>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E40,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E40,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E40,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":11.466936769256911},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B40,FALSE)","v":9.7751792186577315},{"$f":"IF(OR($N40<0,AND($N40>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E40,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E40,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E40,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":7.262820381680573}]
[37,41,null,null,{"$f":"'RFM input'!F41","v":"Asset Class 35"},null,{"$f":"Asset35","v":"2014-15 to 2018-19 Motor Vehicles"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A41,FALSE)","v":4.0180609190175902},null,{"$f":"IF(OR($J41<0,AND($J41>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E41,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E41,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E41,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":7.2312145510270991},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B41,FALSE)","v":8.7924483127907287},{"$f":"IF(OR($N41<0,AND($N41>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E41,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E41,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E41,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":11.279331447574329}]
[38,42,null,null,{"$f":"'RFM input'!F42","v":"Asset Class 36"},null,{"$f":"Asset36","v":"2014-15 to 2018-19 Buildings"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A42,FALSE)","v":39.737322579113936},null,{"$f":"IF(OR($J42<0,AND($J42>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E42,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E42,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E42,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":47.171083565753101},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B42,FALSE)","v":36.538121529703702},{"$f":"IF(OR($N42<0,AND($N42>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E42,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E42,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E42,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":37.223650147910554}]
[39,43,null,null,{"$f":"'RFM input'!F43","v":"Asset Class 37"},null,{"$f":"Asset37","v":"2014-15 to 2018-19 Land (non-system)"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A43,FALSE)","v":-27.794484333661579},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B43,FALSE)","v":-25.687647137836287},"n/a",null,"Hard-coded n/a due to excel 'N/A' error"]
[40,44,null,null,{"$f":"'RFM input'!F44","v":"Asset Class 38"},null,{"$f":"Asset38","v":"2014-15 to 2018-19 Other non system assets"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A44,FALSE)","v":0},null,{"$f":"IF(OR($J44<0,AND($J44>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E44,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E44,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E44,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B44,FALSE)","v":0},{"$f":"IF(OR($N44<0,AND($N44>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E44,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E44,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E44,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"}]
[41,45,null,null,{"$f":"'RFM input'!F45","v":"Asset Class 39"},null,{"$f":"Asset39","v":"2014-15 to 2018-19 Blank 1"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A45,FALSE)","v":0},null,{"$f":"IF(OR($J45<0,AND($J45>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E45,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E45,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E45,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B45,FALSE)","v":0},{"$f":"IF(OR($N45<0,AND($N45>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E45,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E45,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E45,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[42,46,null,null,{"$f":"'RFM input'!F46","v":"Asset Class 40"},null,{"$f":"Asset40","v":"2014-15 to 2018-19 Blank 2"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A46,FALSE)","v":0},null,{"$f":"IF(OR($J46<0,AND($J46>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E46,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E46,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E46,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B46,FALSE)","v":0},{"$f":"IF(OR($N46<0,AND($N46>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E46,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E46,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E46,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[43,47,null,null,{"$f":"'RFM input'!F47","v":"Asset Class 41"},null,{"$f":"Asset41","v":"2019-20 to 2023-24 Sub-transmission lines and cables"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A47,FALSE)","v":0},null,{"$f":"IF(OR($J47<0,AND($J47>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E47,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E47,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E47,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B47,FALSE)","v":0},{"$f":"IF(OR($N47<0,AND($N47>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E47,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E47,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E47,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[44,48,null,null,{"$f":"'RFM input'!F48","v":"Asset Class 42"},null,{"$f":"Asset42","v":"2019-20 to 2023-24 Distribution lines and cables"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A48,FALSE)","v":0},null,{"$f":"IF(OR($J48<0,AND($J48>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E48,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E48,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E48,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B48,FALSE)","v":0},{"$f":"IF(OR($N48<0,AND($N48>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E48,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E48,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E48,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[45,49,null,null,{"$f":"'RFM input'!F49","v":"Asset Class 43"},null,{"$f":"Asset43","v":"2019-20 to 2023-24 Substations"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A49,FALSE)","v":0},null,{"$f":"IF(OR($J49<0,AND($J49>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E49,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E49,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E49,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B49,FALSE)","v":0},{"$f":"IF(OR($N49<0,AND($N49>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E49,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E49,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E49,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[46,50,null,null,{"$f":"'RFM input'!F50","v":"Asset Class 44"},null,{"$f":"Asset44","v":"2019-20 to 2023-24 Transformers"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A50,FALSE)","v":0},null,{"$f":"IF(OR($J50<0,AND($J50>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E50,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E50,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E50,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B50,FALSE)","v":0},{"$f":"IF(OR($N50<0,AND($N50>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E50,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E50,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E50,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[47,51,null,null,{"$f":"'RFM input'!F51","v":"Asset Class 45"},null,{"$f":"Asset45","v":"2019-20 to 2023-24 Low Voltage lines and cables"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A51,FALSE)","v":0},null,{"$f":"IF(OR($J51<0,AND($J51>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E51,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E51,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E51,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B51,FALSE)","v":0},{"$f":"IF(OR($N51<0,AND($N51>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E51,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E51,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E51,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[48,52,null,null,{"$f":"'RFM input'!F52","v":"Asset Class 46"},null,{"$f":"Asset46","v":"2019-20 to 2023-24 Customer metering and Load control"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A52,FALSE)","v":0},null,{"$f":"IF(OR($J52<0,AND($J52>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E52,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E52,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E52,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B52,FALSE)","v":0},{"$f":"IF(OR($N52<0,AND($N52>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E52,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E52,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E52,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[49,53,null,null,{"$f":"'RFM input'!F53","v":"Asset Class 47"},null,{"$f":"Asset47","v":"2019-20 to 2023-24 Communication"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A53,FALSE)","v":0},null,{"$f":"IF(OR($J53<0,AND($J53>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E53,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E53,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E53,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B53,FALSE)","v":0},{"$f":"IF(OR($N53<0,AND($N53>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E53,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E53,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E53,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[50,54,null,null,{"$f":"'RFM input'!F54","v":"Asset Class 48"},null,{"$f":"Asset48","v":"2019-20 to 2023-24 Land"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A54,FALSE)","v":0},null,{"$f":"IF(OR($J54<0,AND($J54>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E54,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E54,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E54,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B54,FALSE)","v":0},{"$f":"IF(OR($N54<0,AND($N54>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E54,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E54,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E54,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"}]
[51,55,null,null,{"$f":"'RFM input'!F55","v":"Asset Class 49"},null,{"$f":"Asset49","v":"2019-20 to 2023-24 Easements"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A55,FALSE)","v":0},null,{"$f":"IF(OR($J55<0,AND($J55>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E55,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E55,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E55,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B55,FALSE)","v":0},{"$f":"IF(OR($N55<0,AND($N55>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E55,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E55,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E55,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"}]
[52,56,null,null,{"$f":"'RFM input'!F56","v":"Asset Class 50"},null,{"$f":"Asset50","v":"2019-20 to 2023-24 Equity raising costs"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A56,FALSE)","v":0},null,{"$f":"IF(OR($J56<0,AND($J56>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E56,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E56,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E56,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B56,FALSE)","v":0},{"$f":"IF(OR($N56<0,AND($N56>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E56,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E56,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E56,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[53,57,null,null,{"$f":"'RFM input'!F57","v":"Asset Class 51"},null,{"$f":"Asset51","v":"2019-20 to 2023-24 Emergency Spares (Major Plant, Excludes Inventory)"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A57,FALSE)","v":0},null,{"$f":"IF(OR($J57<0,AND($J57>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E57,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E57,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E57,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B57,FALSE)","v":0},{"$f":"IF(OR($N57<0,AND($N57>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E57,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E57,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E57,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[54,58,null,null,{"$f":"'RFM input'!F58","v":"Asset Class 52"},null,{"$f":"Asset52","v":"2019-20 to 2023-24 Work in progress"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A58,FALSE)","v":0},null,{"$f":"IF(OR($J58<0,AND($J58>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E58,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E58,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E58,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B58,FALSE)","v":0},{"$f":"IF(OR($N58<0,AND($N58>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E58,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E58,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E58,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"}]
[55,59,null,null,{"$f":"'RFM input'!F59","v":"Asset Class 53"},null,{"$f":"Asset53","v":"2019-20 to 2023-24 Information & Communication Technology"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A59,FALSE)","v":0},null,{"$f":"IF(OR($J59<0,AND($J59>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E59,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E59,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E59,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B59,FALSE)","v":0},{"$f":"IF(OR($N59<0,AND($N59>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E59,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E59,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E59,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[56,60,null,null,{"$f":"'RFM input'!F60","v":"Asset Class 54"},null,{"$f":"Asset54","v":"2019-20 to 2023-24 Furniture, fittings, plant and equipment"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A60,FALSE)","v":0},null,{"$f":"IF(OR($J60<0,AND($J60>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E60,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E60,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E60,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B60,FALSE)","v":0},{"$f":"IF(OR($N60<0,AND($N60>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E60,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E60,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E60,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[57,61,null,null,{"$f":"'RFM input'!F61","v":"Asset Class 55"},null,{"$f":"Asset55","v":"2019-20 to 2023-24 Motor Vehicles"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A61,FALSE)","v":0},null,{"$f":"IF(OR($J61<0,AND($J61>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E61,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E61,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E61,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B61,FALSE)","v":0},{"$f":"IF(OR($N61<0,AND($N61>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E61,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E61,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E61,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[58,62,null,null,{"$f":"'RFM input'!F62","v":"Asset Class 56"},null,{"$f":"Asset56","v":"2019-20 to 2023-24 Buildings"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A62,FALSE)","v":0},null,{"$f":"IF(OR($J62<0,AND($J62>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E62,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E62,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E62,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B62,FALSE)","v":0},{"$f":"IF(OR($N62<0,AND($N62>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E62,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E62,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E62,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[59,63,null,null,{"$f":"'RFM input'!F63","v":"Asset Class 57"},null,{"$f":"Asset57","v":"2019-20 to 2023-24 Land (non-system)"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A63,FALSE)","v":0},null,{"$f":"IF(OR($J63<0,AND($J63>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E63,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E63,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E63,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B63,FALSE)","v":0},{"$f":"IF(OR($N63<0,AND($N63>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E63,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E63,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E63,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"}]
[60,64,null,null,{"$f":"'RFM input'!F64","v":"Asset Class 58"},null,{"$f":"Asset58","v":"2019-20 to 2023-24 Other non system assets"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A64,FALSE)","v":0},null,{"$f":"IF(OR($J64<0,AND($J64>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E64,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E64,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E64,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B64,FALSE)","v":0},{"$f":"IF(OR($N64<0,AND($N64>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E64,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E64,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E64,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"}]
[61,65,null,null,{"$f":"'RFM input'!F65","v":"Asset Class 59"},null,{"$f":"Asset59","v":"2019-20 to 2023-24 Blank 1"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A65,FALSE)","v":0},null,{"$f":"IF(OR($J65<0,AND($J65>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E65,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E65,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E65,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B65,FALSE)","v":0},{"$f":"IF(OR($N65<0,AND($N65>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E65,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E65,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E65,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[62,66,null,null,{"$f":"'RFM input'!F66","v":"Asset Class 60"},null,{"$f":"Asset60","v":"2019-20 to 2023-24 Blank 2"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$628:$Q$690,A66,FALSE)","v":0},null,{"$f":"IF(OR($J66<0,AND($J66>0,\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E66,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$36,MATCH($E66,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('RAB remaining lives'!$A$6:$W$3251,MATCH($E66,'RAB remaining lives'!$A$6:$A$3251,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$67,B66,FALSE)","v":0},{"$f":"IF(OR($N66<0,AND($N66>0,(\nINDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E66,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E66,$E$7:$E$66,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$3246,MATCH($E66,'TAB remaining lives'!$A$6:$A$3246,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(J7:J66)","v":6526.08537292038},null,null,null,{"$f":"SUM(N7:N66)","v":5880.264677868041}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Land & Easements",null,null,{"$f":"SUM(J14,J15,J23,J34,J35,J43,J54,J55,J63)","v":262.62866828371926},null,"n/a",null,{"$f":"SUM(N14,N15,N23,N34,N35,N43,N54,N55,N63)","v":122.35914955904406},"n/a"]